CDW Statements
CD
CDW Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
5 423.4
100
4 240.3
78.2
1 183.1
21.8
—
0
750
13.8
750
13.8
433.1
8
-52.3
-1
-1.1
-0.02
379.7
7
98.6
1.8
281.1
5.2
2.073
135.6
4 872.7
100
3 809.4
78.2
1 063.3
21.8
—
0
735.3
15.1
735.3
15.1
328
6.7
-51.3
-1.05
-0.1
-0.002
276.6
5.7
60.5
1.2
216.1
4.4
1.589
136
5 018.5
100
3 864.7
77
1 153.8
23
—
0
718.8
14.3
718.8
14.3
435
8.7
-53.3
-1.06
-1
-0.02
380.7
7.6
84.6
1.7
296.1
5.9
2.177
136
5 628.3
100
4 400.6
78.2
1 227.7
21.8
—
0
749.3
13.3
749.3
13.3
478.4
8.5
-57.4
-1.02
-1.2
-0.02
419.8
7.5
104.3
1.9
315.5
5.6
2.32
135.9
5 626.1
100
4 444.6
79
1 181.5
21
—
0
769.3
13.7
769.3
13.7
412.2
7.3
-58.2
-1.03
-0.6
-0.01
353.4
6.3
90.8
1.6
262.6
4.7
1.93
136.1
5 103.1
100
4 013.7
78.7
1 089.4
21.3
—
0
734.1
14.4
734.1
14.4
355.3
7
-57.7
-1.1
-1.3
-0.03
296.3
5.8
66.2
1.3
230.1
4.5
1.68
137.3
5 438.3
100
4 257.2
78.3
1 181.1
21.7
—
0
734.5
13.5
734.5
13.5
446.6
8.2
-59.4
-1.09
-6
-0.1
381.2
7
94
1.7
287.2
5.3
2.09
137.3
6 215.5
100
4 982.3
80.2
1 233.2
19.8
—
0
766.8
12.3
766.8
12.3
466.4
7.5
-62.6
-1.007
-4.8
-0.08
399
6.4
101.2
1.6
297.8
4.8
2.17
137.1
6 145.8
100
4 977.6
81
1 168.2
19
—
0
732.9
11.9
732.9
11.9
435.3
7.1
-57.7
-0.9
-0.4
-0.007
377.2
6.1
97.9
1.6
279.3
4.5
2.04
136.8
5 949.1
100
4 845
81.4
1 104.1
18.6
—
0
717.2
12.1
717.2
12.1
386.9
6.5
-56
-0.9
-0.5
-0.008
330.4
5.6
80.2
1.3
250.2
4.2
1.83
136.7
5 536.9
100
4 561.3
82.4
975.6
17.6
—
0
636.3
11.5
636.3
11.5
339.3
6.1
-43.4
-0.8
-8.6
-0.2
287.3
5.2
72
1.3
215.3
3.9
1.56
137.8
5 300
100
4 385.1
82.7
914.9
17.3
—
0
528.5
10
528.5
10
386.4
7.3
-36.4
-0.7
0.4
0.008
350.4
6.6
83.8
1.6
266.6
5
1.91
139.4
5 146.4
100
4 263.6
82.8
882.8
17.2
—
0
512.9
10
512.9
10
369.9
7.2
-35.5
-0.7
0.8
0.02
371.2
7.2
97.1
1.9
274.1
5.3
1.93
141.7
4 837.5
100
4 042.3
83.6
795.2
16.4
—
0
471.8
9.8
471.8
9.8
323.4
6.7
-35.6
-0.7
1.1
0.02
288.9
6
56.3
1.2
232.6
4.8
1.63
143.1
4 956.2
100
4 075.3
82.2
880.9
17.8
—
0
548.7
11.1
548.7
11.1
332.2
6.7
-37.1
-0.7
-0.1
-0.002
295
6
56.7
1.1
238.3
4.8
1.64
145.1
4 756.4
100
3 930.9
82.6
825.5
17.4
—
0
507.7
10.7
507.7
10.7
317.8
6.7
-40.2
-0.8
-27.5
-0.6
250.1
5.3
56.9
1.2
193.2
4.1
1.33
144.8
4 365.7
100
3 618.5
82.9
747.2
17.1
—
0
463.8
10.6
463.8
10.6
283.4
6.5
-39.7
-0.9
1.7
0.04
245.4
5.6
56.3
1.3
189.1
4.3
1.31
144.3
4 389.2
100
3 632.7
82.8
756.5
17.2
—
0
510.7
11.6
510.7
11.6
245.8
5.6
-37.9
-0.9
3.9
0.09
211.8
4.8
43.9
1
167.9
3.8
1.16
144.9
4 536.9
100
3 759.4
82.9
777.5
17.1
—
0
493.7
10.9
493.7
10.9
283.8
6.3
-38.3
-0.8
-9.5
-0.2
236
5.2
50.4
1.1
185.6
4.1
1.27
146.6
4 907.7
100
4 091.2
83.4
816.5
16.6
—
0
495.9
10.1
495.9
10.1
320.6
6.5
-42.3
-0.9
-17.4
-0.4
260.9
5.3
59.2
1.2
201.7
4.1
1.37
147.2
4 629.9
100
3 856.1
83.3
773.8
16.7
—
0
473.5
10.2
473.5
10.2
300.3
6.5
-40.5
-0.9
1.4
0.03
261.2
5.6
64.6
1.4
196.6
4.2
1.33
148.3
3 957.9
100
3 285.8
83
672.1
17
—
0
443.2
11.2
443.2
11.2
228.9
5.8
-38.3
-1
1
0.03
191.6
4.8
38.7
1
152.9
3.9
1.02
149.2
4 074.8
100
3 381
83
693.8
17
—
0
450.9
11.1
450.9
11.1
242.9
6
-37.1
-0.9
0.8
0.02
206.6
5.1
49.2
1.2
159.3
3.9
1.03
152.1
4 373.2
100
3 659.6
83.7
713.6
16.3
—
0
438.8
10
438.8
10
274.8
6.3
-36.6
-0.8
0.2
0.005
238.4
5.5
54.7
1.3
183.7
4.2
1.2
153.7
4 186.1
100
3 490.5
83.4
695.6
16.6
—
0
430.1
10.3
430.1
10.3
265.5
6.3
-37.2
-0.9
1.5
0.04
229.8
5.5
56.8
1.4
173
4.1
1.12
153.9
3 606.4
100
3 002.5
83.3
603.9
16.7
—
0
399.8
11.1
399.8
11.1
204.1
5.7
-37.7
-1.05
-0.7
-0.02
165.7
4.6
38.7
1.1
127
3.5
0.82
154.8
3 752.1
3 138.4
613.7
—
392.8
392.8
220.9
-37.1
0.2
184
64.7
194.8
1.25
155.2
3 933.2
3 291
642.2
—
398.2
398.2
244
-37.8
0.7
206.9
77.6
129.3
0.83
156.2
3 891.7
3 250.9
640.8
—
410
410
230.8
-35.9
0.4
195.3
54.4
140.9
0.89
159
3 256
2 702.5
553.5
—
382.8
382.8
170.7
-39.7
0.9
74.5
16.3
58.2
0.36
162.8
3 183.2
2 604.2
579
—
381
381
198
-33.9
-0.5
163.6
59.7
103.9
0.64
163.3
3 708.2
3 093.9
614.3
—
376.8
376.8
237.5
-37.6
0.4
198.2
72.3
125.9
0.76
164.9
3 664.6
3 054.1
610.5
—
387
387
223.5
-36.9
0.9
187.5
70
117.5
0.7
166.7
3 116.7
2 592.2
524.5
—
363.5
363.5
161
-38.1
1
123.9
46.1
77.8
0.46
168.9
3 418.4
2 860.8
557.6
—
377.7
377.7
179.9
-38.4
0.2
141.7
52.4
89.3
0.52
170.3
3 501.1
2 933.9
567.2
—
362.6
362.6
204.6
59.6
-18
246.2
95.3
150.9
0.88
171
3 314
2 779.5
534.5
—
328.6
328.6
205.9
-37.8
4
172.1
63.9
108.2
0.63
172.5
2 755.2
2 298.7
456.5
—
304.9
304.9
151.6
-44.8
4.5
87
32.3
54.7
0.32
173.5
3 050.1
2 558.2
491.9
—
327.6
327.6
164.3
-48.6
1.3
80.1
28.3
51.8
0.3
173.1
3 266.1
2 758.8
507.3
—
322.6
322.6
184.7
-50.1
0.7
89.5
33.9
55.6
0.32
173
3 106
2 609.1
496.9
—
308.7
308.7
188.2
-48.5
0.1
137.2
50.6
86.6
0.5
172.7
2 652.3
2 227.1
425.2
—
289.4
289.4
135.8
-50.1
0.5
80.8
29.9
50.9
0.3
172.3
2 713.3
2 265
448.3
—
306.3
306.3
142
-51.5
0.6
82.6
22.6
60
0.34
177.3
2 864.3
2 405.9
458.4
—
365.5
365.5
92.9
-56.2
-0.2
-4.8
-2.6
-2.2
-0.01
166.8
2 779.3
2 327.7
451.6
—
298
298
153.6
-70.3
0.2
73.2
26.5
46.7
0.28
168.5
2 411.7
2 009.7
402
—
281.9
281.9
120.1
-72.1
0.4
44.5
16.2
28.3
0.17
168.5