CDW

Value 202020212022202320242025 TTM Total revenue 18.62 B20.97 B23.98 B21.6 B21 B22.42 B 22.42 B Gross profit 3.21 B3.57 B4.69 B4.65 B4.6 B4.87 B 4.87 B Operating expenses 2.27 B2.3 B3.19 B3.22 B3.21 B3.5 B 3.5 B Selling/general/admin expenses 2.03 B2.15 B2.95 B2.97 B2.95 B3.22 B 3.22 B Research & development —————— — Operating income 1.18 B1.42 B1.74 B1.68 B1.65 B1.66 B 1.66 B Non-Operating Income, Total 22 M29.7 M11.7 M4.1 M1.4 M800 K 800 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 22 M29.7 M11.7 M4.1 M1.4 M800 K 800 K Pretax income 1 B1.3 B1.49 B1.45 B1.44 B1.43 B 1.43 B Equity in earnings —————— — Taxes 213.8 M309.2 M373.3 M345.9 M357.6 M360.8 M 360.8 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 788.5 M988.6 M1.11 B1.1 B1.08 B1.07 B 1.07 B Discontinued operations —————— — Net income 788.5 M988.6 M1.11 B1.1 B1.08 B1.07 B 1.07 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 788.5 M988.6 M1.11 B1.1 B1.08 B1.07 B 1.07 B Basic earnings per share (Basic EPS) 5.537.148.248.28.068.13 8.13 Diluted earnings per share (Diluted EPS) 5.457.048.138.17.978.08 8.06 Average basic shares outstanding 142.6 M138.5 M135.2 M134.6 M133.8 M131.3 M 527.6 M Diluted shares outstanding 144.8 M140.5 M137 M136.3 M135.2 M132.1 M 531.1 M EBITDA 1.52 B1.61 B2.02 B1.93 B1.67 B1.67 B 1.67 B EBIT 1.09 B1.42 B1.73 B1.66 B1.4 B1.37 B 1.37 B Cost of revenue 15.26 B17.25 B19.06 B16.72 B16.4 B17.55 B 17.55 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 425.6 M191.2 M290.6 M270.7 M275.3 M295.6 M 295.6 M