VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CDW
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
CDWCDW Corporation
$133.30$17.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksCDWCash Flow

CDW Corporation (CDW) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains volatile due to working capital swings, yet the firm continues to prioritize shareholder returns, frequently executing quarterly buybacks exceeding $150 million.

CDW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96Dec'95Dec'94
Cash from Operations1.19B1.21B1.28B1.6B1.34B784.6M1.31B1.03B905.9M777.7M604M277.5M435M366.3M317.4M214.7M423.7M107.6M216.71M303.66M184.21M125.42M231.41M302.4M141.82M22.53M4.52M19.5M28.77M11.2M3.6M
Operating CF Margin %-5.37%6.08%7.48%5.63%3.77%7.12%5.7%5.58%5.24%4.42%2.14%3.6%3.4%3.13%2.24%4.81%1.5%3.19%4.83%3.21%2.69%5.43%7.63%3.69%0.88%0.26%1.53%3.1%1.78%0.87%
Operating CF Growth %21.28%-5.64%-20.1%19.67%70.27%-40.3%27.95%13.39%16.48%28.76%117.66%-36.21%18.76%15.41%47.83%-49.33%293.77%-50.35%-28.63%64.85%46.87%-45.8%-23.48%113.23%529.46%398.03%-76.8%-32.23%156.91%211.11%244%
Net Income1.08B1.07B1.08B1.1B1.11B988.6M788.5M736.8M643M523.1M425.1M403.1M244.9M132.8M119M17.1M-29.2M-373.4M266.08M272.09M241.44M175.19M185.25M168.69M162.27M98.08M65.84M51M34.4M20.1M12.1M
Depreciation & Amortization296.2M296M275.3M270.7M290.6M191.2M425.6M267.1M265.6M260.9M254.5M227.4M207.9M208.2M210.2M204.9M209.4M218.2M28.14M21.49M17M15.13M15.56M15.38M10.48M6.79M4.76M-2.7M1.98M-2.2M-1.7M
Stock-Based Compensation50.6M064.7M93.7M91.1M72.6M42.5M48.5M40.7M43.7M39.2M31.2M16.4M46.6M22.1M19.5M11.5M15.9M0000000000000
Deferred Taxes11.1M1.3M-14.1M-32.7M-18.2M-6.7M-20.2M-87.9M-56.1M-172.7M-97.2M-54.5M-89.1M-48.7M-56.3M-10.2M-4.3M-94.4M-13.73M1.06M2.22M1.77M-1.45M-3.44M-1.87M-1.57M-720K-1.4M-3.23M-500K-300K
Other Non-Cash Items78.6M127.6M36.3M43.9M24.5M-29.5M73M29M10.9M62.4M6.4M-53.8M96.7M74.5M31.8M141.7M71M359.3M-1.45M14.45M20.32M37.29M79.59M65.12M75.64M25.15M4.44M11.5M14.49M8.5M5.4M
Working Capital Changes-320.8M-286.3M-162.7M118.8M-166.6M-431.6M4.9M33.7M1.8M60.3M-24M-275.9M-41.8M-47.1M-9.4M-158.3M165.3M-18M-62.33M-5.43M-96.78M-103.97M-47.55M56.66M-104.7M-105.92M-69.8M-38.9M-18.86M-14.7M-11.9M
Change in Receivables-1.15B-1.17B-559.4M-54.5M-34.8M-616.8M-226.4M-244.8M-365.1M-136.8M-178.9M-342.6M-117.6M-170.8M-10.4M-183.4M-81.5M-131.3M-132.19M-56.88M-135.87M-105.72M-15.68M16.52M-109.93M-79M-67.95M-31M-21.4M-16M-11.5M
Change in Inventory-97.3M48.2M61.1M139M111.9M-151M-71.4M-153M-46.8M16.9M-68M-31.5M44.2M-67.5M7.1M-29M-34.9M-15M-17.81M-30.34M-29.33M-17.02M-31.67M-8.91M16.02M-61.83M-2.45M-20.5M-14.04M-4.3M-13.9M
Change in Payables925.2M815.4M443.8M-55.4M-260M374.5M253.7M194.1M271.2M231.5M225.1M100.5M43.7M146.1M800K-19.8M269.3M76.5M0000000007.8M03.2M9.2M
Cash from Investing71.2M70.2M-659.2M-229.6M-164.5M-2.77B-201M-331.4M-86.1M-81.1M-65.9M-354.4M-164.8M-47.1M-41.7M-56M-125.4M-82.6M-99.61M-4.02M-139.95M-21.98M-109.79M-111.01M-125.03M-9.43M-17.58M-17.8M-26.53M-25.8M-21.4M
Capital Expenditures-116.6M-117.1M-122.6M-148.2M-127.8M-100M-158M-236.3M-86.1M-81.1M-63.5M-90.1M-55M-47.1M-41.4M-45.7M-41.5M-15.6M-85.57M-49.06M-22.11M-11.38M-10.58M-22.49M-33.02M-9.16M-15.11M-17.1M-11.08M-2.1M-2.6M
CapEx % of Revenue0.51%0.52%0.58%0.69%0.54%0.48%0.86%1.31%0.53%0.55%0.46%0.69%0.46%0.44%0.41%0.48%0.47%0.22%1.26%0.78%0.39%0.24%0.25%0.57%0.86%0.36%0.87%1.34%1.19%0.33%0.63%
Acquisitions-16.5M-21.5M-323.9M-76.4M-36.7M-2.67B-43M-95.1M000-263.8M-86.8M00000-180.74M00-3.62M-18.47M-47.9M-44.2M-8.78M00000
Investments-------------------------------
Other Investing204.3M-2.3M-1.6M-5M00000000-20.9M000200K5.2M-275.72M-337.06M-2.32M-13.49M19.02M48.65M44.98M2.26M0-100K000
Cash from Financing-1.16B-1.18B-686.9M-1.1B-1.1B832.8M138.8M-749.8M-754.8M-818.7M-304.6M-226.5M-112M-168.3M-338M-95.4M-350.1M-31.9M-170.21M-247.31M-118.14M-38.33M-110.45M-89.08M7.13M2.42M-948K0025.8M16M
Debt Issued (Net)-289.6M-214.7M235.4M-224.4M-865.3M2.76B605.1M112M0-53.2M-28M-33.1M-139.4M-563.3M-308.5M-320.2M-339M-11.6M2.79M16.42M-36.97M36.97M000000000
Equity Issued (Net)-648.8M-623.5M-500M-500M0-1.5B-340.6M-657.2M-522.3M-534M-367.4M-241.3M0424.5M-700K-400K00-227.67M-258.3M-51.14M-50.43M-110.45M-89.08M7.13M2.42M1.14M0000
Dividends Paid-326.9M-328.6M-332.1M-321.5M-282.6M-234.8M-219.6M-183.4M-139.4M-106.9M-78.7M-52.9M-33.6M-7.3M0000-40.72M-35.11M-30.03M-24.87M000000000
Share Repurchases-653.9M-653M-500M-500M0-1.5B-340.6M-657.2M-522.3M-534M-367.4M-241.3M0-200K-700K-400K00-227.67M-258.3M-86.01M-76.32M-128.29M-98.22M0000000
Other Financing101.7M-17.7M-90.2M-52.8M45.8M-188.3M93.9M-21.2M-93.1M-124.6M169.5M100.8M61M-22.2M-28.8M225.2M-11.1M-20.3M95.39M29.68M000000-2.09M0025.8M16M
Net Change in Cash103.2M115.2M-81M273.5M57.1M-1.15B1.26B-51.8M61.6M-119.5M226.1M-306.9M156.4M150.2M-62M63.3M-51.4M-6.4M-53.17M52.45M-73.62M65.28M11.16M102.31M23.92M15.52M-14M1.7M2.25M-3M-4.8M
Free Cash Flow1.08B1.09B1.15B1.45B1.21B684.6M1.16B790.9M819.8M696.6M540.5M187.4M380M319.2M276M169M382.2M92M131.15M254.6M162.09M114.04M220.83M279.91M108.81M13.37M-10.59M2.4M17.7M9.1M1M
FCF Margin %4.7%4.85%5.5%6.79%5.09%3.29%6.26%4.39%5.05%4.7%3.95%1.44%3.15%2.96%2.73%1.76%4.34%1.28%1.93%4.05%2.83%2.44%5.18%7.07%2.83%0.52%-0.61%0.19%1.91%1.45%0.24%
FCF Growth %7.14%-5.77%-20.39%20.06%76.47%-40.79%46.2%-3.53%17.69%28.88%188.42%-50.68%19.05%15.65%63.31%-55.78%315.43%-29.85%-48.49%57.07%42.14%-48.36%-21.11%157.25%713.82%226.3%-541.08%-86.44%94.46%810%137.04%
FCF per Share8.318.248.5410.648.824.877.995.355.344.403.261.092.202.011.891.172.650.631.633.051.871.322.503.141.200.15-0.120.030.210.110.01
FCF Conversion (FCF/Net Income)1.00x1.13x1.19x1.45x1.20x0.79x1.67x1.39x1.41x1.49x1.42x0.69x1.78x2.76x2.67x12.56x-14.51x-0.29x0.81x1.12x0.76x0.72x1.25x1.79x0.87x0.23x0.07x0.38x0.84x0.56x0.30x
Interest Paid119.2M0217.5M233.2M224.3M134.3M139.4M154.2M148.8M148.5M144.3M154.6M195.8M267.6M302.7M0377M00000000000000
Taxes Paid176.7M0398.6M401.4M362.2M351M245.6M272.2M261.2M275.7M329.2M300.2M241.2M82.5M123.2M048M00000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital cycle volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

Based on reported financial statements, CDW's operating cash flow to net income ratio has exhibited significant volatility, ranging from a low of 0.53 in 2024Q2 to a high of 2.04 in 2024Q1, highlighting the sensitivity of cash generation to quarterly shifts in working capital requirements.

The frequent divergence between net income and operating cash flow suggests that accounting earnings are heavily influenced by non-cash accruals and timing differences in vendor payments. Investors should monitor whether this variability reflects genuine operational friction or simply the inherent lumpiness of large-scale IT procurement cycles.

Working Capital Driven Cash Volatility

As indicated by quarterly data, CDW experiences substantial swings in working capital, with outflows reaching as high as $226.4 million in 2024Q2, which directly impairs the company's ability to maintain a consistent cash flow profile despite stable underlying net income performance across the period.

These periodic working capital drains appear to be tied to the timing of inventory staging and large-scale project billing cycles. The reliance on managing these fluctuations suggests that cash flow stability is more dependent on supply chain efficiency than on pure sales growth.

Capital Intensity Remains Structurally Low

According to recent SEC filings, CDW maintains a disciplined capital expenditure profile, with CapEx as a percentage of revenue consistently hovering between 0.4% and 0.7%, indicating that the business model requires minimal ongoing investment in physical infrastructure to support its core IT orchestration services.

This low capital intensity allows the company to direct a significant portion of its operating cash flow toward shareholder returns and strategic acquisitions. The stability of these expenditures suggests that the firm's logistics and configuration centers are currently operating at sufficient capacity to handle existing demand levels.

Aggressive Capital Return Strategy Sustained

Based on the provided cash flow data, CDW consistently prioritizes shareholder returns, with quarterly buybacks frequently exceeding $150 million, a trend that persists even during periods of significant working capital outflows, suggesting a high degree of management confidence in the company's long-term cash generation capabilities.

The commitment to returning capital through both dividends and share repurchases appears to be a core pillar of the company's financial strategy. However, investors should evaluate whether this level of cash deployment remains sustainable if working capital requirements continue to exhibit the volatility observed in recent quarters.

CDW — Frequently Asked Questions

Quick answers to the most common questions about buying CDW stock.

How much cash does CDW Corporation (CDW) generate from operations?

CDW Corporation (CDW) generated $1.21B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is CDW Corporation's free cash flow?

CDW Corporation (CDW) generated $1.09B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is CDW Corporation's capital expenditure (CapEx)?

CDW Corporation (CDW) spent $117.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does CDW Corporation distribute cash to shareholders?

In 2025, CDW Corporation (CDW) returned $328.6M to shareholders via cash dividends and spent $653.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.