2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $18B | $21B | $24B | $21B | $21B |
Cost of Revenue | $15B | $17B | $19B | $17B | $16B |
Gross Profit | $3.2B | $3.6B | $4.7B | $4.7B | $4.6B |
Gross Profit % | 17% | 17% | 20% | 22% | 22% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $789M | $989M | $1.1B | $1.1B | $1.1B |
Dep. & Amort. | $426M | $191M | $291M | $271M | $275M |
Def. Tax | -$20M | -$6.7M | -$18M | -$33M | -$14M |
Stock Comp. | $43M | $73M | $91M | $94M | $0 |
Chg. in WC | $4.9M | -$432M | -$167M | $119M | -$163M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.4B | $258M | $315M | $589M | $504M |
ST Investments | $0 | $0 | $0 | $0 | $214M |
Cash & ST Inv. | $1.4B | $258M | $315M | $589M | $718M |
Receivables | $3.6B | $4.5B | $4.7B | $5B | $5.6B |
Inventory | $760M | $928M | $800M | $668M | $605M |
CDW reported Q4 2024 net sales of $5.2 billion, up 5% year-over-year on an average daily sales basis, with gross profit flat as reported and up 2% on an average daily basis.
For the full year 2024, net sales declined by 1.8%, while gross profit decreased by 1.1%, reflecting cautious customer sentiment and elongated sales cycles.
CDW expects the U.S. IT market to grow by low single digits in 2025, with the company aiming to outpace market growth by 200-300 basis points, driven by investments in cloud, SaaS, and services.
The company announced an additional $750 million share repurchase authorization and plans to maintain a dividend payout ratio of approximately 25% of non-GAAP net income.
CDW's acquisition of Mission Cloud Services is expected to enhance its AWS capabilities and contribute to long-term growth, though its financial impact in 2025 is expected to be minimal.