{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"CDW","cik":"0001402057","name":"CDW Corp","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T00:40:44.676Z","retrievedAt":"2026-09-13T08:21:01.106Z","calculatedAt":"2026-09-24T00:35:44.935Z","freshUntil":"2026-09-28T01:40:44.676Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":22424100000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":20998700000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":1425400000,"percent":6.788039259573211,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":1066600000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":1077800000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":-11200000,"percent":-1.039153831879755,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":7.3831279739209155,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":7.86382014124684,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":-0.4806921673259241,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":1205200000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":1277300000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":-72100000,"percent":-5.644719329836374,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":1088100000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":1154700000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":-66600000,"percent":-5.767731878409977,"reason":null}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":43.018472211018796,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":49.0444120859119,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":-6.025939874893105,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22424100000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":20998700000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1066600000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1077800000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1655600000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1651300000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1205200000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1277300000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":117100000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":122600000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":2606100000,"accession":"0001402057-26-000065","filed":"2026-08-05","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000065/cdw-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":2352700000,"accession":"0001402057-26-000065","filed":"2026-08-05","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000065/cdw-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":2042500000,"accession":"0001402057-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1402057/000140205726000011/cdw-20251231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/CDW#analysis-workspace","summaryUrl":"/api/v1/analysis/CDW"}