CDW Corporation
CDW Corporation
CDW
Valuace
43
Růst
61
Zdraví
62
Cena
$ 121.09
Dnes
-0.54 (-0.41%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues22.4222.4221.0021.3823.7520.8218.4718.0316.2415.1913.9812.9912.0710.7710.139.608.80
Cost of Revenues17.5517.5516.4016.7219.0617.2515.2614.9913.5312.7411.6510.8710.159.018.468.027.41
Gross Profit4.874.874.604.654.693.573.213.042.712.452.332.121.921.761.671.591.39
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues5.515.745.985.205.195.525.424.875.025.63
Cost of Revenues4.264.484.744.084.034.324.243.813.834.40
Gross Profit1.251.261.241.121.161.201.181.061.191.23
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.002.972.952.152.031.911.721.581.511.371.251.251.161.121.04
Depreciation & Amortization0.300.300.280.27-0.010.030.430.270.270.260.250.230.210.210.210.200.21
Total Operating Expenses3.223.222.952.972.952.152.031.911.721.581.511.371.251.251.161.121.04
Operating Income1.661.661.651.681.741.420.730.840.990.870.820.740.670.510.510.470.35
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.720.75
Depreciation & Amortization0.070.070.070.070.070.070.070.070.040.07
Total Operating Expenses0.820.810.820.760.750.720.750.740.760.75
Operating Income0.430.440.420.360.410.480.430.330.440.48
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense0.230.230.210.230.240.150.150.160.150.150.150.160.200.250.31-0.32-0.39
Other Expense-0.23-0.23-0.22-0.23-0.25-0.120.270.110.00-0.060.000.06-0.09-0.06-0.02-0.120.00
IBT1.431.431.441.451.491.301.000.950.840.660.670.650.390.200.190.03-0.04
Income Tax Expense0.360.360.360.350.370.310.210.210.200.140.250.240.140.060.070.01-0.01
Net Income1.071.071.081.101.110.990.790.740.640.520.420.400.240.130.120.02-0.03
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.06
Interest Expense0.060.060.060.060.060.050.050.050.050.06
Other Expense-0.06-0.05-0.06-0.06-0.06-0.05-0.05-0.05-0.05-0.06
IBT0.370.390.360.300.350.430.380.280.380.42
Income Tax Expense0.090.100.090.080.090.110.100.060.080.10
Net Income0.280.290.270.220.260.320.280.220.300.32
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$8.20$8.24$7.14$5.53$5.08$4.26$3.37$2.59$2.37$1.44$0.85$0.82$0.12$-0.20
EPS Diluted$0.00$0.00$0.00$8.10$8.14$7.04$5.45$4.99$4.19$3.31$2.56$2.35$1.42$0.84$0.82$0.12$-0.20
Shares Outstanding0.130.130.130.130.140.140.140.150.150.160.160.170.170.160.150.140.14
Diluted Shares Outstanding0.130.130.140.140.140.140.140.150.150.160.170.170.170.160.150.140.14
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.21$2.35
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.18$2.32
Shares Outstanding0.130.130.130.130.130.130.130.130.130.13
Diluted Shares Outstanding0.130.130.130.130.130.130.140.140.140.14
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.670.500.590.320.261.410.150.210.140.260.040.340.190.040.100.04
Short Term Investments0.000.210.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.670.720.590.320.261.410.150.210.140.260.040.340.190.040.100.04
Accounts Receivable5.365.654.574.954.933.593.402.992.662.402.221.721.601.431.401.28
Inventory0.720.610.670.800.930.760.610.450.450.450.390.340.380.310.320.29
Other Current Assets0.290.400.880.500.360.190.170.150.130.120.140.050.050.050.060.09
Total Current Assets7.047.376.716.566.485.954.333.803.383.242.792.452.211.831.881.70
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.450.480.470.500.950.670.800.590.440.20
Short Term Investments0.000.000.220.210.210.000.000.000.000.00
Total Cash & ST Investments0.450.480.690.721.160.670.800.590.440.20
Accounts Receivable6.516.195.865.655.415.264.794.684.424.68
Inventory0.500.760.720.610.680.720.670.670.710.79
Other Current Assets0.310.410.390.400.410.390.371.180.891.00
Total Current Assets7.787.847.657.377.667.046.636.716.466.49
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment0.320.310.320.340.350.310.490.160.160.160.180.140.130.140.150.16
Goodwill4.414.624.414.344.382.602.552.462.482.462.502.222.222.212.212.21
Intangible Assets1.301.361.371.491.630.450.590.710.901.061.281.171.331.481.641.79
Long-Term Investments0.490.000.000.00-0.22-0.06-0.06-0.14-0.20-0.37-0.470.09-0.530.040.040.03
Other Long-Term Assets-0.071.020.300.190.360.040.020.040.040.040.01-0.440.000.000.000.00
Total Long-Term Assets6.607.316.586.576.723.393.673.373.583.713.963.653.713.894.074.24
Total Assets13.6414.6813.2813.1313.209.348.007.176.966.956.766.105.925.725.955.94
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment0.280.290.300.310.320.320.330.320.330.33
Goodwill4.644.654.644.624.424.414.414.414.424.43
Intangible Assets1.231.271.311.361.261.301.331.371.381.42
Long-Term Investments1.161.100.000.000.000.000.00-0.17-0.17-0.18
Other Long-Term Assets0.110.111.121.020.710.570.490.470.290.31
Total Long-Term Assets7.427.437.377.316.726.606.566.586.426.50
Total Assets15.2015.2715.0214.6814.3813.6413.1913.2812.8812.99
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable3.123.382.882.823.112.091.841.581.321.070.870.700.660.520.520.57
Short-Term Debt1.610.240.650.060.100.070.030.030.030.020.030.020.050.040.200.13
Other Current Liabilities1.031.301.411.581.481.501.371.020.981.020.840.670.600.550.590.30
Current Liabilities6.215.475.444.955.103.903.492.802.512.281.891.471.401.171.341.03
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable3.683.803.633.383.183.122.742.882.622.87
Short-Term Debt0.340.010.230.240.421.200.600.650.041.27
Other Current Liabilities1.101.421.281.301.321.351.341.371.610.34
Current Liabilities5.595.815.785.475.466.215.265.444.785.00
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt4.425.765.206.046.944.033.413.183.213.223.233.173.213.733.874.16
Capital Leases0.160.150.160.180.180.170.130.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.150.170.170.200.220.060.060.140.200.370.470.480.560.620.690.73
Total Liabilities11.4612.3311.2411.5312.498.057.046.195.975.905.665.165.215.585.965.99
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt5.755.765.765.765.774.595.205.205.835.89
Capital Leases0.130.140.140.150.160.160.170.160.170.17
Def. Tax Liability0.170.140.160.170.150.150.160.170.170.18
Total Liabilities12.6612.8012.7012.3312.0311.4611.0511.2411.0711.37
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings-1.48-1.32-1.53-1.76-2.57-1.81-2.02-1.89-1.83-1.67-1.65-1.76-1.97-2.07-2.19-2.21
Comprehensive Income-0.14-0.16-0.12-0.15-0.09-0.10-0.12-0.13-0.10-0.14-0.06-0.02-0.010.000.000.00
Total Common Equity2.172.352.041.600.711.300.960.980.981.051.100.940.710.14-0.01-0.04
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings-1.31-1.37-1.40-1.32-1.35-1.48-1.47-1.53-1.69-1.86
Comprehensive Income-0.11-0.09-0.14-0.16-0.11-0.14-0.13-0.12-0.15-0.12
Total Common Equity2.542.472.322.352.352.172.142.041.811.61
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt6.195.995.816.107.044.103.453.213.243.233.263.193.253.774.074.29
Book Value2.172.352.041.600.711.300.960.980.981.051.100.940.710.14-0.01-0.04
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value2.542.472.322.352.352.172.142.041.811.61
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.111.071.081.101.110.990.790.740.640.520.420.400.240.130.120.02-0.03
Depreciation & Amortization0.270.300.280.270.290.190.430.270.270.260.250.230.210.210.210.200.21
Stock-Based Compensation0.100.000.060.090.090.070.040.050.040.040.040.030.020.050.020.020.01
Change Working Capital0.12-0.29-0.160.12-0.17-0.430.000.030.000.06-0.02-0.28-0.04-0.05-0.01-0.160.17
Change In Accounts Receivable-0.20-1.17-0.56-0.05-0.03-0.62-0.23-0.24-0.37-0.13-0.18-0.34-0.12-0.17-0.01-0.17-0.08
Change In Accounts Payable0.220.820.44-0.06-0.260.370.250.190.270.230.230.100.040.150.00-0.020.27
Change In Inventories0.060.050.060.140.11-0.15-0.07-0.15-0.050.01-0.07-0.030.04-0.070.01-0.03-0.03
Other Non-cash Items0.330.130.040.040.02-0.030.070.030.010.060.01-0.050.100.070.030.140.07
Cash from Operations1.600.000.001.601.340.781.311.030.910.780.600.280.440.370.320.210.43
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.280.290.270.220.260.320.280.220.300.32
Depreciation & Amortization0.070.070.070.070.070.070.070.070.070.07
Stock-Based Compensation0.000.030.020.020.010.000.030.020.020.03
Change Working Capital0.04-0.10-0.20-0.03-0.03-0.05-0.230.140.140.06
Change In Accounts Receivable-0.53-0.18-0.27-0.18-0.24-0.16-0.420.25-0.100.06
Change In Accounts Payable0.54-0.110.150.230.160.050.38-0.140.22-0.23
Change In Inventories-0.060.25-0.04-0.110.070.05-0.050.000.040.08
Other Non-cash Items0.030.010.010.010.020.010.010.010.010.01
Cash from Operations0.000.000.000.000.000.000.000.000.540.47
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.14-0.12-0.12-0.15-0.13-0.10-0.16-0.24-0.09-0.08-0.06-0.09-0.06-0.05-0.04-0.05-0.04
Acquisitions0.00-0.02-0.32-0.08-0.04-2.67-0.04-0.100.000.000.00-0.26-0.090.000.000.000.00
Investments0.000.00-0.210.000.000.000.000.000.000.000.000.000.000.000.00-0.01-0.08
Sales of Investment0.000.210.000.000.000.040.000.000.000.000.000.000.000.000.000.000.00
Other Investing Activities-0.010.000.00-0.010.00-0.040.000.000.000.000.000.00-0.020.000.000.000.00
Cash from Investing-0.140.000.00-0.23-0.16-2.77-0.20-0.33-0.09-0.08-0.07-0.35-0.16-0.05-0.04-0.06-0.13
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.04-0.03-0.02-0.03-0.03-0.03-0.03-0.03-0.03-0.04
Acquisitions-0.020.000.00-0.01-0.320.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.00-0.01
Cash from Investing0.000.000.000.000.000.000.000.00-0.03-0.05
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.180.000.00-0.29-3.17-2.77-1.70-2.96-0.71-3.70-1.85-0.87-1.31-2.16-0.73-2.79-1.61
Debt Issued0.445.990.180.002.225.722.353.200.683.701.830.941.251.640.442.575.90
Issuance of Common Stock1.010.000.000.000.004.502.263.801.374.342.301.170.000.420.000.000.00
Repurchase of Common Stock-0.36-0.65-0.50-0.500.00-1.50-0.34-0.66-0.52-0.53-0.37-0.240.000.000.000.000.00
Dividends Paid-0.330.000.00-0.32-0.28-0.23-0.22-0.18-0.14-0.11-0.08-0.05-0.03-0.010.000.000.00
Other Financing Activities-1.160.000.000.012.350.830.14-0.75-0.75-0.82-0.30-0.231.241.580.402.701.26
Cash from Financing-0.990.000.00-1.10-1.100.830.14-0.75-0.75-0.82-0.30-0.23-0.11-0.17-0.34-0.10-0.35
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.050.00
Debt Issued6.090.32-0.220.00-0.200.40-0.01-0.01-0.01-0.07
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.15-0.15-0.15-0.20-0.15-0.10-0.20-0.05-0.05-0.05
Dividends Paid0.000.000.000.000.000.000.000.00-0.08-0.08
Other Financing Activities0.000.000.000.000.000.000.000.00-0.18-0.05
Cash from Financing0.000.000.000.000.000.000.000.00-0.36-0.18
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.460.12-0.080.270.06-1.151.26-0.050.06-0.120.23-0.310.160.15-0.060.06-0.05
Closing Cash Balance0.670.620.510.590.320.261.410.150.210.140.260.040.340.190.040.100.04
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.17-0.030.01-0.03-0.440.28-0.140.220.150.24
Closing Cash Balance0.620.450.480.480.510.950.670.800.590.44
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.461.091.151.451.210.681.160.790.820.700.540.190.380.320.280.170.39
Real Free Cash Flow1.361.091.091.361.120.611.110.740.780.650.500.160.360.270.250.150.37
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.400.300.130.260.320.310.120.410.500.43
Real Free Cash Flow0.400.270.110.240.300.310.090.390.480.40
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader