CDW Corp
NASDAQ:CDW
Balance Sheet
Balance Sheet Decomposition
CDW Corp
Current Assets | 6.7B |
Cash & Short-Term Investments | 588.7m |
Receivables | 5.1B |
Other Current Assets | 966.5m |
Non-Current Assets | 6.6B |
PP&E | 324.3m |
Intangibles | 5.8B |
Other Non-Current Assets | 472.2m |
Current Liabilities | 5.4B |
Accounts Payable | 3.3B |
Accrued Liabilities | 1B |
Other Current Liabilities | 1.1B |
Non-Current Liabilities | 5.8B |
Long-Term Debt | 5B |
Other Non-Current Liabilities | 768.3m |
Balance Sheet
CDW Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
345
|
38
|
264
|
144
|
206
|
154
|
1 410
|
258
|
315
|
589
|
|
Cash Equivalents |
345
|
38
|
264
|
144
|
206
|
154
|
1 410
|
258
|
315
|
589
|
|
Total Receivables |
1 717
|
2 216
|
2 404
|
2 672
|
2 988
|
3 397
|
3 592
|
5 070
|
5 193
|
5 150
|
|
Accounts Receivables |
1 561
|
2 017
|
2 169
|
2 329
|
2 671
|
3 002
|
3 213
|
4 634
|
4 703
|
4 679
|
|
Other Receivables |
156
|
199
|
235
|
343
|
317
|
395
|
379
|
436
|
490
|
471
|
|
Inventory |
338
|
393
|
452
|
412
|
454
|
611
|
760
|
928
|
800
|
668
|
|
Other Current Assets |
55
|
144
|
119
|
168
|
149
|
172
|
191
|
223
|
256
|
298
|
|
Total Current Assets |
2 453
|
2 791
|
3 238
|
3 396
|
3 797
|
4 334
|
5 954
|
6 478
|
6 564
|
6 705
|
|
PP&E Net |
137
|
175
|
164
|
161
|
156
|
495
|
306
|
351
|
338
|
324
|
|
PP&E Gross |
0
|
175
|
164
|
0
|
156
|
495
|
306
|
351
|
338
|
324
|
|
Accumulated Depreciation |
0
|
199
|
184
|
0
|
216
|
257
|
244
|
266
|
310
|
309
|
|
Intangible Assets |
1 169
|
1 276
|
1 056
|
897
|
712
|
594
|
445
|
1 628
|
1 491
|
1 370
|
|
Goodwill |
2 218
|
2 500
|
2 455
|
2 480
|
2 463
|
2 553
|
2 596
|
4 383
|
4 343
|
4 413
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
197
|
203
|
338
|
|
Long-Term Investments |
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
12
|
12
|
36
|
33
|
40
|
23
|
44
|
162
|
193
|
135
|
|
Other Assets |
2 218
|
2 500
|
2 455
|
2 480
|
2 463
|
2 553
|
2 596
|
4 383
|
4 343
|
4 413
|
|
Total Assets |
6 076
N/A
|
6 755
+11%
|
6 948
+3%
|
6 967
+0%
|
7 168
+3%
|
7 999
+12%
|
9 345
+17%
|
13 199
+41%
|
13 132
-1%
|
13 285
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 036
|
1 306
|
1 653
|
1 816
|
2 006
|
2 265
|
2 613
|
3 563
|
3 340
|
3 312
|
|
Accrued Liabilities |
335
|
402
|
436
|
506
|
593
|
940
|
971
|
1 028
|
1 065
|
1 030
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
15
|
27
|
19
|
26
|
25
|
34
|
71
|
103
|
56
|
613
|
|
Other Current Liabilities |
82
|
152
|
173
|
175
|
178
|
252
|
244
|
403
|
486
|
487
|
|
Total Current Liabilities |
1 468
|
1 887
|
2 281
|
2 522
|
2 803
|
3 491
|
3 898
|
5 096
|
4 947
|
5 442
|
|
Long-Term Debt |
3 151
|
3 233
|
3 216
|
3 210
|
3 183
|
3 152
|
3 856
|
6 756
|
5 866
|
5 032
|
|
Deferred Income Tax |
475
|
470
|
369
|
196
|
142
|
62
|
55
|
222
|
203
|
171
|
|
Other Liabilities |
46
|
70
|
37
|
53
|
64
|
333
|
238
|
420
|
511
|
597
|
|
Total Liabilities |
5 139
N/A
|
5 659
+10%
|
5 903
+4%
|
5 981
+1%
|
6 193
+4%
|
7 039
+14%
|
8 048
+14%
|
12 494
+55%
|
11 528
-8%
|
11 242
-2%
|
|
Equity | |||||||||||
Common Stock |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
1 761
|
1 652
|
1 674
|
1 832
|
1 893
|
2 019
|
1 813
|
2 571
|
1 764
|
1 526
|
|
Additional Paid In Capital |
2 712
|
2 807
|
2 857
|
2 912
|
2 997
|
3 095
|
3 205
|
3 370
|
3 518
|
3 691
|
|
Other Equity |
17
|
61
|
140
|
96
|
131
|
118
|
96
|
94
|
152
|
125
|
|
Total Equity |
937
N/A
|
1 096
+17%
|
1 046
-5%
|
986
-6%
|
975
-1%
|
960
-2%
|
1 297
+35%
|
706
-46%
|
1 603
+127%
|
2 043
+27%
|
|
Total Liabilities & Equity |
6 076
N/A
|
6 755
+11%
|
6 948
+3%
|
6 967
+0%
|
7 168
+3%
|
7 999
+12%
|
9 345
+17%
|
13 199
+41%
|
13 132
-1%
|
13 285
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
172
|
168
|
160
|
153
|
148
|
143
|
142
|
135
|
136
|
134
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|