CDW Corp
NASDAQ:CDW
Cash Flow Statement
Cash Flow Statement
CDW Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
133
|
155
|
195
|
253
|
245
|
249
|
270
|
366
|
403
|
426
|
436
|
411
|
424
|
404
|
428
|
431
|
523
|
592
|
624
|
679
|
643
|
669
|
693
|
711
|
737
|
752
|
744
|
736
|
789
|
853
|
938
|
1 012
|
989
|
1 006
|
1 011
|
1 043
|
1 115
|
1 094
|
1 078
|
1 095
|
1 104
|
|
Depreciation & Amortization |
208
|
208
|
208
|
208
|
208
|
208
|
209
|
217
|
227
|
239
|
250
|
253
|
255
|
255
|
256
|
259
|
261
|
263
|
264
|
264
|
266
|
263
|
262
|
264
|
267
|
294
|
354
|
419
|
426
|
379
|
301
|
217
|
191
|
217
|
242
|
269
|
291
|
290
|
285
|
275
|
271
|
|
Change in Deffered Taxes |
(49)
|
(57)
|
(70)
|
(95)
|
(89)
|
(90)
|
(90)
|
(54)
|
(55)
|
(57)
|
(59)
|
(97)
|
(97)
|
(91)
|
(88)
|
(78)
|
(173)
|
(167)
|
(161)
|
(157)
|
(56)
|
(56)
|
(51)
|
(50)
|
(88)
|
(72)
|
(58)
|
(57)
|
(20)
|
(26)
|
(31)
|
(24)
|
(7)
|
(8)
|
(12)
|
(12)
|
(18)
|
(24)
|
(34)
|
(38)
|
(33)
|
|
Stock-Based Compensation |
47
|
48
|
50
|
14
|
16
|
18
|
21
|
25
|
31
|
35
|
37
|
39
|
39
|
43
|
45
|
45
|
44
|
40
|
39
|
40
|
41
|
45
|
47
|
49
|
49
|
45
|
38
|
37
|
43
|
50
|
65
|
70
|
73
|
78
|
81
|
91
|
91
|
91
|
92
|
91
|
94
|
|
Other Non-Cash Items |
121
|
123
|
117
|
85
|
113
|
131
|
128
|
8
|
(23)
|
(40)
|
(35)
|
47
|
46
|
110
|
108
|
105
|
106
|
41
|
46
|
50
|
52
|
58
|
59
|
76
|
78
|
101
|
95
|
109
|
116
|
93
|
67
|
33
|
43
|
54
|
101
|
122
|
116
|
118
|
133
|
131
|
138
|
|
Cash Taxes Paid |
84
|
92
|
194
|
0
|
241
|
348
|
365
|
459
|
300
|
303
|
310
|
317
|
329
|
329
|
293
|
264
|
276
|
280
|
298
|
307
|
261
|
262
|
258
|
264
|
272
|
271
|
179
|
266
|
246
|
246
|
382
|
314
|
351
|
352
|
354
|
361
|
362
|
372
|
376
|
373
|
401
|
|
Cash Interest Paid |
284
|
284
|
367
|
395
|
196
|
233
|
177
|
194
|
155
|
146
|
146
|
147
|
144
|
149
|
148
|
146
|
149
|
143
|
146
|
147
|
149
|
150
|
150
|
156
|
154
|
139
|
145
|
120
|
139
|
130
|
139
|
134
|
134
|
133
|
174
|
181
|
224
|
232
|
235
|
234
|
233
|
|
Change in Working Capital |
(47)
|
(25)
|
(115)
|
(105)
|
(42)
|
(132)
|
(159)
|
(157)
|
(276)
|
(41)
|
(100)
|
(132)
|
(23)
|
(131)
|
(38)
|
(174)
|
60
|
(100)
|
(41)
|
104
|
2
|
2
|
25
|
(15)
|
34
|
(78)
|
(7)
|
(124)
|
5
|
136
|
(132)
|
(25)
|
(432)
|
(448)
|
(141)
|
(179)
|
(167)
|
(158)
|
(293)
|
(160)
|
119
|
|
Cash from Operating Activities |
366
N/A
|
405
+10%
|
335
-17%
|
346
+3%
|
435
+26%
|
367
-16%
|
358
-2%
|
379
+6%
|
278
-27%
|
527
+90%
|
492
-7%
|
482
-2%
|
604
+25%
|
546
-10%
|
667
+22%
|
544
-18%
|
778
+43%
|
630
-19%
|
734
+16%
|
941
+28%
|
906
-4%
|
936
+3%
|
988
+6%
|
986
0%
|
1 027
+4%
|
998
-3%
|
1 129
+13%
|
1 083
-4%
|
1 314
+21%
|
1 436
+9%
|
1 143
-20%
|
1 213
+6%
|
785
-35%
|
821
+5%
|
1 201
+46%
|
1 242
+3%
|
1 336
+8%
|
1 321
-1%
|
1 168
-12%
|
1 304
+12%
|
1 599
+23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(47)
|
(48)
|
(48)
|
(51)
|
(55)
|
(56)
|
(57)
|
(65)
|
(90)
|
(91)
|
(93)
|
(88)
|
(64)
|
(72)
|
(75)
|
(81)
|
(81)
|
(77)
|
(78)
|
(76)
|
(86)
|
(90)
|
(96)
|
(108)
|
(236)
|
(242)
|
(292)
|
(295)
|
(158)
|
(153)
|
(97)
|
(91)
|
(100)
|
(121)
|
(125)
|
(131)
|
(128)
|
(118)
|
(136)
|
(145)
|
(148)
|
|
Other Items |
0
|
(21)
|
(21)
|
(22)
|
(110)
|
(89)
|
(89)
|
(353)
|
(264)
|
(264)
|
(264)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(75)
|
(75)
|
(95)
|
(26)
|
(20)
|
(59)
|
(43)
|
(256)
|
(219)
|
(308)
|
(2 670)
|
(2 457)
|
(2 522)
|
(2 394)
|
(37)
|
(59)
|
(84)
|
(90)
|
(81)
|
|
Cash from Investing Activities |
(47)
N/A
|
(69)
-45%
|
(69)
-1%
|
(73)
-5%
|
(165)
-127%
|
(145)
+12%
|
(146)
-1%
|
(417)
-185%
|
(354)
+15%
|
(355)
0%
|
(357)
-1%
|
(90)
+75%
|
(66)
+27%
|
(75)
-13%
|
(77)
-3%
|
(81)
-5%
|
(81)
0%
|
(77)
+5%
|
(78)
-1%
|
(76)
+3%
|
(86)
-13%
|
(158)
-84%
|
(171)
-8%
|
(183)
-7%
|
(331)
-81%
|
(269)
+19%
|
(313)
-16%
|
(354)
-13%
|
(201)
+43%
|
(409)
-104%
|
(315)
+23%
|
(399)
-27%
|
(2 770)
-594%
|
(2 577)
+7%
|
(2 647)
-3%
|
(2 525)
+5%
|
(165)
+93%
|
(177)
-8%
|
(220)
-24%
|
(235)
-7%
|
(230)
+2%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
425
|
425
|
427
|
5
|
7
|
9
|
(82)
|
(183)
|
(230)
|
(347)
|
(359)
|
(387)
|
(351)
|
(405)
|
(483)
|
(526)
|
(511)
|
(441)
|
(315)
|
(193)
|
(522)
|
(600)
|
(703)
|
(816)
|
(657)
|
(621)
|
(466)
|
(305)
|
(341)
|
(521)
|
(893)
|
(1 324)
|
(1 431)
|
(1 102)
|
(722)
|
(285)
|
30
|
(165)
|
(361)
|
(408)
|
(451)
|
|
Net Issuance of Debt |
(563)
|
(554)
|
(645)
|
(301)
|
(139)
|
(60)
|
(16)
|
(30)
|
(33)
|
(36)
|
(39)
|
(16)
|
(13)
|
(10)
|
9
|
133
|
(58)
|
(57)
|
(57)
|
(205)
|
8
|
93
|
65
|
86
|
89
|
168
|
621
|
647
|
627
|
465
|
28
|
112
|
2 768
|
2 510
|
2 505
|
1 968
|
(934)
|
(808)
|
(836)
|
(475)
|
(286)
|
|
Cash Paid for Dividends |
(7)
|
(15)
|
(22)
|
(29)
|
(34)
|
(38)
|
(42)
|
(46)
|
(53)
|
(59)
|
(65)
|
(71)
|
(79)
|
(86)
|
(93)
|
(100)
|
(107)
|
(113)
|
(120)
|
(128)
|
(139)
|
(151)
|
(162)
|
(173)
|
(183)
|
(194)
|
(205)
|
(217)
|
(220)
|
(222)
|
(224)
|
(224)
|
(235)
|
(246)
|
(258)
|
(270)
|
(283)
|
(295)
|
(307)
|
(318)
|
(322)
|
|
Other |
(22)
|
(32)
|
21
|
61
|
54
|
11
|
40
|
41
|
90
|
72
|
127
|
107
|
138
|
40
|
(71)
|
12
|
(143)
|
24
|
(139)
|
(181)
|
(101)
|
(46)
|
78
|
15
|
2
|
(153)
|
(0)
|
225
|
73
|
(97)
|
(209)
|
(388)
|
(269)
|
105
|
(25)
|
22
|
84
|
26
|
217
|
190
|
(41)
|
|
Cash from Financing Activities |
(168)
N/A
|
(176)
-4%
|
(219)
-24%
|
(265)
-21%
|
(112)
+58%
|
(78)
+31%
|
(100)
-29%
|
(218)
-117%
|
(227)
-4%
|
(370)
-63%
|
(336)
+9%
|
(368)
-9%
|
(305)
+17%
|
(460)
-51%
|
(639)
-39%
|
(481)
+25%
|
(819)
-70%
|
(588)
+28%
|
(630)
-7%
|
(706)
-12%
|
(755)
-7%
|
(704)
+7%
|
(722)
-3%
|
(888)
-23%
|
(750)
+16%
|
(800)
-7%
|
(50)
+94%
|
350
N/A
|
139
-60%
|
(375)
N/A
|
(1 298)
-246%
|
(1 825)
-41%
|
833
N/A
|
1 268
+52%
|
1 500
+18%
|
1 434
-4%
|
(1 102)
N/A
|
(1 242)
-13%
|
(1 287)
-4%
|
(1 011)
+21%
|
(1 099)
-9%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(1)
|
(5)
|
(4)
|
(7)
|
(8)
|
(2)
|
(2)
|
3
|
4
|
(4)
|
(1)
|
(3)
|
(4)
|
(1)
|
(3)
|
2
|
(6)
|
(2)
|
2
|
4
|
12
|
13
|
7
|
0
|
(3)
|
(14)
|
(12)
|
(12)
|
(8)
|
0
|
(1)
|
3
|
|
Net Change in Cash |
150
N/A
|
160
+6%
|
48
-70%
|
8
-84%
|
156
+1 958%
|
141
-10%
|
108
-23%
|
(260)
N/A
|
(307)
-18%
|
(199)
+35%
|
(206)
-4%
|
21
N/A
|
226
+987%
|
4
-98%
|
(50)
N/A
|
(20)
+60%
|
(120)
-486%
|
(31)
+74%
|
22
N/A
|
157
+624%
|
62
-61%
|
70
+13%
|
94
+35%
|
(88)
N/A
|
(52)
+41%
|
(76)
-47%
|
764
N/A
|
1 083
+42%
|
1 256
+16%
|
664
-47%
|
(457)
N/A
|
(1 004)
-120%
|
(1 152)
-15%
|
(492)
+57%
|
40
N/A
|
140
+245%
|
57
-59%
|
(108)
N/A
|
(338)
-214%
|
56
N/A
|
274
+388%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
319
N/A
|
357
+12%
|
287
-20%
|
295
+3%
|
380
+29%
|
311
-18%
|
301
-3%
|
315
+5%
|
187
-40%
|
436
+133%
|
399
-9%
|
394
-1%
|
541
+37%
|
474
-12%
|
593
+25%
|
463
-22%
|
697
+50%
|
553
-21%
|
656
+19%
|
865
+32%
|
820
-5%
|
847
+3%
|
892
+5%
|
878
-2%
|
791
-10%
|
756
-4%
|
836
+11%
|
788
-6%
|
1 156
+47%
|
1 283
+11%
|
1 047
-18%
|
1 122
+7%
|
685
-39%
|
700
+2%
|
1 076
+54%
|
1 111
+3%
|
1 208
+9%
|
1 202
0%
|
1 033
-14%
|
1 159
+12%
|
1 451
+25%
|