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 strong Q1 2025 results, with net sales of $5.2B (up 8% YoY), gross profit of $1.1B (up 7% YoY), non-GAAP operating income of $444M (up 10%), and non-GAAP EPS of $2.15 (up 12%).
Growth was broad-based across all customer end markets, with notable strength in healthcare (net sales up 20%), education (driven by Chromebook demand ahead of tariffs), and commercial sectors; all channels posted average daily sales growth.
The company saw a pull forward of client device demand, particularly in education, due to anticipated tariff-related price increases and Windows 10 expiration, contributing approximately $100M or two percentage points to net sales growth.
CDW is maintaining its 2025 outlook: low single-digit US IT market growth, with a targeted outperformance of 200–300 basis points, low single-digit gross profit growth, stable gross margins versus 2024, and low single-digit non-GAAP EPS growth for the full year.
Management remains cautiously optimistic, citing solid underlying demand but factoring in potential headwinds from government/education sector friction and general economic uncertainty; Q2 is expected to be sub-seasonal due to Q1 pull forward, with gross margin and EPS growth roughly flat YoY.