CDW Corporation Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	22,905	22,424	20,999	21,376	23,749	20,821
Revenue Growth (YoY)	7.41%	6.79%	-1.76%	-9.99%	14.06%	12.74%
Cost of Revenue	17,964	17,551	16,396	16,724	19,062	17,252
Gross Profit	4,941	4,873	4,602	4,652	4,687	3,569
Selling, General & Admin	3,271	3,218	2,951	2,972	2,951	2,150
Total Operating Expenses	3,271	3,218	2,951	2,972	2,951	2,150
Operating Income	1,670	1,656	1,651	1,681	1,735	1,419
Interest Expense	-225.6	-227.4	-214.5	-226.6	-235.7	-150.9
Other Non-Operating Income (Expense)	-2.2	-0.8	-1.4	-4.1	-11.7	29.7
Total Non-Operating Income (Expense)	-227.8	-228.2	-215.9	-230.7	-247.4	-121.2
Pretax Income	1,442	1,427	1,435	1,450	1,488	1,298
Provision for Income Taxes	365.3	360.8	357.6	345.9	373.3	309.2
Net Income	1,077	1,067	1,078	1,104	1,115	988.6
Net Income to Common	1,077	1,067	1,078	1,104	1,115	988.6
Net Income Growth	-0.87%	-1.04%	-2.40%	-0.92%	12.73%	25.38%
Shares Outstanding (Basic)	130	131	134	135	135	139
Shares Outstanding (Diluted)	131	132	135	136	137	141
Shares Change (YoY)	-2.62%	-2.29%	-0.81%	-0.51%	-2.49%	-2.97%
EPS (Basic)	8.25	8.13	8.06	8.20	8.24	7.14
EPS (Diluted)	8.22	8.08	7.97	8.10	8.13	7.04
EPS Growth	1.86%	1.38%	-1.60%	-0.37%	15.48%	29.17%
Shares Outstanding	128	129.4	132.6	134.1	135.5	134.8
Free Cash Flow	1,076	1,088	1,155	1,451	1,208	684.6
Free Cash Flow Growth	-1.09%	-5.77%	-20.39%	20.06%	76.47%	-40.79%
Free Cash Flow Per Share	8.21	8.24	8.54	10.64	8.82	4.87
Dividends Per Share	2.510	2.505	2.485	2.390	2.090	1.700
Dividend Growth	0.20%	0.80%	3.98%	14.35%	22.94%	10.39%
Gross Margin	21.57%	21.73%	21.92%	21.76%	19.73%	17.14%
Operating Margin	7.29%	7.38%	7.86%	7.86%	7.31%	6.82%
Profit Margin	4.70%	4.76%	5.13%	5.17%	4.69%	4.75%
FCF Margin	4.70%	4.85%	5.50%	6.79%	5.09%	3.29%
EBITDA	1,966	1,951	1,927	1,952	2,026	1,610
EBITDA Margin	8.58%	8.70%	9.17%	9.13%	8.53%	7.73%
EBIT	1,670	1,656	1,651	1,681	1,735	1,419
EBIT Margin	7.29%	7.38%	7.86%	7.86%	7.31%	6.82%
Effective Tax Rate	25.33%	25.28%	24.91%	23.85%	25.09%	23.82%

SEC Filings: 10-K · 10-Q