Adjustments for Non-Cash Items

Stock-Based Compensation

Changes in Working Capital

Capital Expenditures (CapEx)

Proceeds from Debt

Repayments of Debt

Share Repurchases

Dividend Payments

Net Change in Cash

78668cd7484d199dc13106774319d6f21143afe403491146f2cc96fdb16f4cea

44b3a6225997275f8478ed98b841238e079bdd6b13cf1135fa19bfe4faea97af

bfb3e8273a0e5454ea3056508c6e90fb859ab689394043c75dd7102aaa0e5032

Days of Sales Outstanding (days)

Days of Supply in Inventory (days)

Days of Purchases Outstanding (days)

Cash Conversion Cycle (days)

739afa8cb8ac6fdf9c0cafcf650aa83d6e5977bfeeb2860fec839038d67ec2df

Net Sales (USD, millions)

Cost of Sales (USD, millions)

Gross Profit (USD, millions)

Selling and Administrative Expenses (USD, millions)

Operating Income (USD, millions)

Interest Expense, Net (USD, millions)

Other (Expense) Income, Net (USD, millions)

Income Before Income Taxes (USD, millions)

Income Tax Expense (USD, millions)

Net Income (USD, millions)

8150822e4c29710b40fa0655f7980efa4ef44d43645f1e71b16f48fa6d3813fb

CDW's Q4 2023 Net Sales were lower primarily due to **economic uncertainty** that led customers to delay or reduce hardware spending, which in turn impacted multiple segments of the business. The **decline in sales across key segments**—including Corporate, Small Business, Public, and regions like the UK and Canada—combined with a **shift in customer preference toward cloud and SaaS solutions** that "net down" revenue, further contributed to the lower net sales figures in the quarter.  **[0001402057-24-000002_cdw-20231231earningsrelease.htm:1]** **[0001402057-24-000002_cdw-20231231earningsrelease.htm:3]** 

Why were Net Sales so low in Q4 2023?

CDW’s FY 2023 net sales decline was primarily driven by **continued economic uncertainty**, which led customers to **refocus their business priorities** and subsequently **reduce or delay their hardware spending**. This shift in customer behavior affected all of the company’s operating segments.  **[0001402057-24-000002_cdw-20231231earningsrelease.htm:3]** **[0001402057-24-000015_cdw-20231231.htm:49]** 

What factors contributed to the decline in FY 2023 Net Sales?

CDW’s net income was lower in Q1 2024 primarily because of a drop in operating performance. The company experienced a **4.5% decline in net sales**—from **$5,103.1 million** to **$4,872.7 million**—and a **7.7% decrease in operating income**, which were the key factors behind the reduced net income of **$216.1 million** compared to **$230.1 million** in Q1 2023. Additionally, while there were offsets from lower net interest expense and a marginally decreased tax expense due to a lower effective tax rate, these adjustments did not fully counterbalance the declines in net sales and operating income.  **[0001402057-24-000085_cdw-2024331earningsrelease.htm:0]** **[0001402057-24-000085_cdw-2024331earningsrelease.htm:1]** 

Why was Net Income lower in Q1 2024?

In Q2 2024, the improvement in **Operating Income** was primarily driven by a decrease in headquarters function costs associated with the workplace optimization expenses that were incurred in Q2 2023. Additionally, a reduction in **selling and administrative expenses**—also due to the absence of those workplace optimization costs—contributed to the improvement. This favorable cost dynamic was further supported by an improvement in gross profit margins driven by a higher contribution from netted down revenue, particularly from software as a service.  **[0001402057-24-000138_cdw-20240630.htm:22]** 

What drove the improvement in Operating Income in Q2 2024?

35f420a3b2ba1b41d4131dd65e29d9e2ac3982443276e94585e1a6c32970d3c8

The sharp increase in **Cash and cash equivalents** in Q3 2024 was driven by a combination of factors. **Net cash provided by operating activities** remained robust, and notably, there was a substantial decrease in **cash used in financing activities** (from **$739.7 million** to **$270.7 million**), which significantly bolstered liquidity. Furthermore, there was a positive impact from **exchange rate changes** (a gain of **$2.2 million**), all of which more than offset the increased cash outflows from **investing activities**—mainly due to higher expenditures on short-term investments. Overall, these factors resulted in a net increase in cash and cash equivalents of **$358.0 million** for the nine months ended September 30, 2024.  **[0001402057-24-000181_cdw-2024930earningsrelease.htm:11]** 

Why did Cash and cash equivalents increase so sharply in Q3 2024?

The jump in **Total Assets** in Q3 2024 was driven by several factors. **Cash and cash equivalents** increased significantly from **$588.7 million** to **$946.7 million**, which was supported by robust operating cash flow. Additionally, the introduction of **short-term investments** of **$211.7 million** that were not present previously added to the total. Increases in **accounts receivable** (from **$4,567.5 million** to **$4,894.0 million**) and **other assets** (from **$472.2 million** to **$708.6 million**) further contributed to the rise, despite a partial offset from a decline in **other intangible assets, net** (from **$1,369.7 million** to **$1,259.7 million**).  **[0001402057-24-000181_cdw-2024930earningsrelease.htm:11]** **[0001402057-24-000181_cdw-2024930earningsrelease.htm:3]** 

What drove the jump in Total Assets in Q3 2024?

The reduction in long-term debt during Q2 2024 was driven primarily by a significant reclassification of **$1,203.5 million** from long-term debt to current maturities of long-term debt, which accounted for a major portion of the decrease. Additionally, there were **no new borrowings** under the revolving credit and term loan facilities, and CDW actively managed its debt levels through modest debt repayment that decreased net debt by **$93 million**. Together, these factors contributed to a total decrease of **$607 million** in long-term debt during the quarter.  **[0001402057-24-000135_cdw-2024630earningsrelease.htm:11]** **[0001402057-24-000138_cdw-20240630.htm:10]** **[0001402057-24-000138_cdw-20240630.htm:2]** **[CDW_3395270_6]** 

Why did long-term debt drop in Q2 2024?

The **current maturities of long-term debt nearly doubled** in Q2 2024 as a result of a **reclassification of the Senior Notes due December 2024**. The principal amount of **$575 million** was shifted from long-term debt to current liabilities because these notes were approaching their maturity date within the next 12 months, in line with standard accounting practices.  **[0001402057-24-000135_cdw-2024630earningsrelease.htm:11]** **[0001402057-24-000138_cdw-20240630.htm:10]** 

Why did current maturities of long-term debt nearly double in Q2 2024?

d6047b902c30973945af8114654f0c7eb6a46462bf75ab0a92341848bd2f6823

In Q2 2024, the decline in operating cash flow was primarily driven by several timing and balance sheet factors. Specifically, a **significantly larger negative impact from accounts receivable** (a decrease of **$161.5 million** compared to **$13.0 million** in the prior period) and adverse changes in merchandise inventory (a negative impact of **$57.7 million** instead of a positive **$17.0 million**) were key factors. Additionally, while improvements in accounts payable helped by contributing **$236.9 million**, these were partly offset by a **$102.6 million** negative effect from changes in other assets and liabilities, particularly due to higher vendor receivables. These factors collectively contributed to the sharp drop in operating cash flow reported in Q2 2024.  **[0001402057-24-000138_cdw-20240630.htm:34]** 

Why did Operating Cash Flow drop so sharply in Q2 2024?

The available documents do not provide any specific details or factors that contributed to the unusually low **Free Cash Flow** in Q2 2024.  **[0001402057-24-000088_cdw-20240331.htm:3]** **[0001402057-24-000138_cdw-20240630.htm:3]** **[0001402057-24-000138_cdw-20240630.htm:30]** **[0001402057-24-000135_cdw-2024630earningsrelease.htm:11]** 

What factors contributed to the unusually low Free Cash Flow in Q2 2024?

The documents do not provide any specific details on what drove the significant increase in **Free Cash Flow** in **FY 2023** [N/A].

What drove the significant increase in Free Cash Flow in FY 2023?

bac85a3b79ab450e430142cc742cdbe6cc1ada529c302e25039d72a9973e8401

4d0ed3a8283f5859ea724f0fffac9e2669e869b2c416e1c446b85fbb91ce863d

Net cash provided by operating activities (USD, millions)

Capital expenditures (USD, millions)

Acquisitions of businesses, net of cash acquired (USD, millions)

Net cash used in investing activities (USD, millions)

Net change in accounts payable-inventory financing (USD, millions)

Other financing activities (USD, millions)

Net cash used in financing activities (USD, millions)

Effect of exchange rate changes on cash and cash equivalents (USD, millions)

Net increase (decrease) in cash and cash equivalents (USD, millions)

Interest paid (USD, millions)

Income taxes paid, net (USD, millions)

Cash and cash equivalents—beginning of period (USD, millions)

Cash and cash equivalents—end of period (USD, millions)

fdd2b9f9f4b1d0581c35210f309fc17f9ee3614899d527fff8cc2a2352a4576a

United States

Rest of World

Other

Total Revenue

17b8560aba2bc2143b0df4b1bf6906a076bbc83d22d443765bd8bd2959127faa

91a0423107f38c2a3e5f468b5b205810260a31476bb28fdb452167ae571a06ad

CDW Corp (CDW)

Financials