CDW (CDW) FY2025 results: revenue $22.4 billion, up 6.8% on the year
CDW Corp. (CDW) reported revenue of $22.4 billion for fiscal 2025, the year ended 31 December 2025, up 6.8% on the year before. Net income was $1.1 billion, down 1.0%, and diluted earnings per share $8.08. The figures are the company's own, from the 10-K it filed with the SEC on 20 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 1 kept.
- Fourth quarter sales rose 6.3 percent: Net sales were $5,511 million, up 6.3 percent from $5,186 million. On average daily sales, growth was 4.6 percent, with 63 selling days against 62.
- Full year sales rose 6.8 percent: Full year net sales were $22,424 million, up 6.8 percent from $20,999 million. Growth on a constant currency basis was 6.6 percent, with 254 selling days in both years.
- Q4 gross margin rose to 22.8 percent: Fourth quarter gross margin was 22.8 percent, against 22.3 percent a year earlier. Gross profit was $1,254 million, up 8.6 percent.
- Full year margin fell on hardware rates: Full year gross margin was 21.7 percent against 21.9 percent, mainly from decreased rates in certain hardware categories. Gross profit still rose 5.9 percent.
- Q4 selling costs up 10.3 percent: Selling and administrative expenses were $824 million, up 10.3 percent, mainly from higher performance-based compensation and coworker-related costs.
From this 10-K
CDW is a multi-brand provider of information technology solutions to business, government, education and healthcare customers in the United States, the United Kingdom and Canada. What it sells runs from discrete hardware and software products to integrated solutions and services covering on-premise and cloud capability across hybrid infrastructure, digital experience and security. It describes itself as unbiased on vendor, technology and consumption model, and it delivers through approximately 10,500 customer-facing coworkers, including sellers, specialists and engineers. It sits in the middle of the technology ecosystem, buying from original equipment manufacturers, software publishers, cloud providers and wholesale distributors and helping customers pick and implement what suits them, while giving those vendor partners a cost-effective route to market. It can deliver integrated solutions in approximately 150 countries for customers based in its three home markets, which it describes as large, growing and highly fragmented, served by thousands of resellers and solutions providers.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 22,424 | 20,999 | 21,376 | +6.8% | |
| Cost of revenue | 17,551 | 16,396 | 16,724 | +7.0% | |
| Gross profit | 4,873 | 4,602 | 4,652 | +5.9% | |
| Gross margin | 21.7% | 21.9% | 21.8% | ||
| Selling, general and administrative | 3,218 | 2,951 | 2,972 | +9.0% | |
| Operating income | 1,656 | 1,651 | 1,681 | +0.3% | |
| Operating margin | 7.4% | 7.9% | 7.9% | ||
| Interest expense | 227 | 214 | 227 | +6.0% | |
| Pre-tax income | 1,427 | 1,435 | 1,450 | -0.6% | |
| Income tax | 361 | 358 | 346 | +0.9% | |
| Effective tax rate | 25.3% | 24.9% | 23.9% | ||
| Net income | 1,067 | 1,078 | 1,104 | -1.0% | |
| Net margin | 4.8% | 5.1% | 5.2% | ||
| Diluted EPS | $8.08 | $7.97 | $8.10 | +1.4% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 1,205 | 1,277 | 1,599 | -5.6% | |
| Capital expenditure | 117 | 123 | 148 | -4.5% | |
| Free cash flow | 1,088 | 1,155 | 1,450 | -5.8% | |
| Free cash flow margin | 4.9% | 5.5% | 6.8% | ||
| Cash from investing | 70.2 | -659 | -230 | ||
| Cash from financing | -1,184 | -687 | -1,099 | ||
| Depreciation and amortisation | 296 | 275 | 271 | +7.4% | |
| Share-based compensation | 83.6 | 64.7 | 93.7 | +29.2% | |
| Buybacks | 653 | 500 | 500 | +30.6% | |
| Dividends paid | 329 | 332 | 322 | -1.1% | |
| Dividend per share | $2.50 | $2.48 | $2.39 | +0.8% | |
| Diluted shares, weighted | 132m | 135m | 136m | -2.3% | |
| Shares outstanding at period end | 129m | 133m | 134m | -2.4% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 2,606 | 2,353 | 2,042 | +10.8% | |
| Debt | 5,655 | 5,876 | 5,673 | -3.7% | |
| Operating lease liabilities | 158 | 149 | 164 | +5.8% | |
| Other liabilities | 7,609 | 6,301 | 5,405 | +20.8% | |
| Total liabilities and equity | 16,028 | 14,678 | 13,285 | +9.2% | |
| Fixed assets | 172 | 192 | 196 | -10.7% | |
| Goodwill | 4,662 | 4,620 | 4,413 | +0.9% | |
| Intangible assets | 1,186 | 1,357 | 1,370 | -12.5% | |
| Investments | 0.0 | 214 | 0.0 | ||
| Cash and equivalents | 619 | 504 | 589 | +22.9% | |
| Receivables | 6,312 | 5,136 | 4,568 | +22.9% | |
| Inventory | 563 | 605 | 668 | -6.9% | |
| Other assets | 2,514 | 2,051 | 1,482 | +22.6% | |
| Total assets | 16,028 | 14,678 | 13,285 | +9.2% |
10-K for the year ended 31 December 2025, filed 20 February 2026: the filing.