{"ticker":"CDW","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":125300000.0,"Share Issued":125300000.0,"Net Debt":5455200000.0,"Total Debt":5964300000.0,"Tangible Book Value":-3305700000.0,"Invested Capital":8259100000.0,"Working Capital":1384100000.0,"Net Tangible Assets":-3305700000.0,"Capital Lease Obligations":147300000.0,"Common Stock Equity":2442100000.0,"Total Capitalization":7250200000.0,"Total Equity Gross Minority Interest":2442100000.0,"Stockholders Equity":2442100000.0,"Gains Losses Not Affecting Retained Earnings":-123100000.0,"Other Equity Adjustments":-123100000.0,"Retained Earnings":-1488900000.0,"Additional Paid In Capital":4052900000.0,"Capital Stock":1200000.0,"Common Stock":1200000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":14812700000.0,"Total Non Current Liabilities Net Minority Interest":6516300000.0,"Other Non Current Liabilities":1398600000.0,"Non Current Deferred Liabilities":162300000.0,"Non Current Deferred Taxes Liabilities":162300000.0,"Long Term Debt And Capital Lease Obligation":4955400000.0,"Long Term Capital Lease Obligation":147300000.0,"Long Term Debt":4808100000.0,"Current Liabilities":8296400000.0,"Other Current Liabilities":526800000.0,"Current Deferred Liabilities":576600000.0,"Current Deferred Revenue":576600000.0,"Current Debt And Capital Lease Obligation":1008900000.0,"Current Debt":1008900000.0,"Pensionand Other Post Retirement Benefit Plans Current":295300000.0,"Payables And Accrued Expenses":5888800000.0,"Current Accrued Expenses":228100000.0,"Payables":5660700000.0,"Other Payable":465200000.0,"Total Tax Payable":78100000.0,"Accounts Payable":5117400000.0,"Total Assets":17254800000.0,"Total Non Current Assets":7574300000.0,"Other Non Current Assets":1532300000.0,"Goodwill And Other Intangible Assets":5747800000.0,"Other Intangible Assets":1095700000.0,"Goodwill":4652100000.0,"Net PPE":294200000.0,"Accumulated Depreciation":null,"Gross PPE":294200000.0,"Construction In Progress":null,"Other Properties":294200000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":9680500000.0,"Other Current Assets":446400000.0,"Inventory":981800000.0,"Finished Goods":981800000.0,"Receivables":7890500000.0,"Other Receivables":546800000.0,"Accounts Receivable":7343700000.0,"Allowance For Doubtful Accounts Receivable":-68400000.0,"Gross Accounts Receivable":7412100000.0,"Cash Cash Equivalents And Short Term Investments":361800000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":361800000.0},"2026-03-31":{"Ordinary Shares Number":127974463.0,"Share Issued":127974463.0,"Net Debt":5062400000.0,"Total Debt":5790700000.0,"Tangible Book Value":-3233100000.0,"Invested Capital":8196400000.0,"Working Capital":1266700000.0,"Net Tangible Assets":-3233100000.0,"Capital Lease Obligations":149700000.0,"Common Stock Equity":2555400000.0,"Total Capitalization":7190500000.0,"Total Equity Gross Minority Interest":2555400000.0,"Stockholders Equity":2555400000.0,"Gains Losses Not Affecting Retained Earnings":-120100000.0,"Other Equity Adjustments":-120100000.0,"Retained Earnings":-1334600000.0,"Additional Paid In Capital":4008900000.0,"Capital Stock":1200000.0,"Common Stock":1200000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":13898000000.0,"Total Non Current Liabilities Net Minority Interest":6199500000.0,"Other Non Current Liabilities":1247500000.0,"Non Current Deferred Liabilities":167200000.0,"Non Current Deferred Taxes Liabilities":167200000.0,"Long Term Debt And Capital Lease Obligation":4784800000.0,"Long Term Capital Lease Obligation":149700000.0,"Long Term Debt":4635100000.0,"Current Liabilities":7698500000.0,"Other Current Liabilities":524700000.0,"Current Deferred Liabilities":597300000.0,"Current Deferred Revenue":597300000.0,"Current Debt And Capital Lease Obligation":1005900000.0,"Current Debt":1005900000.0,"Pensionand Other Post Retirement Benefit Plans Current":249700000.0,"Payables And Accrued Expenses":5320900000.0,"Current Accrued Expenses":237200000.0,"Payables":5083700000.0,"Other Payable":355600000.0,"Total Tax Payable":166600000.0,"Accounts Payable":4561500000.0,"Total Assets":16453400000.0,"Total Non Current Assets":7488200000.0,"Other Non Current Assets":1397100000.0,"Goodwill And Other Intangible Assets":5788500000.0,"Other Intangible Assets":1137400000.0,"Goodwill":4651100000.0,"Net PPE":302600000.0,"Accumulated Depreciation":null,"Gross PPE":302600000.0,"Construction In Progress":null,"Other Properties":302600000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":8965200000.0,"Other Current Assets":514200000.0,"Inventory":820600000.0,"Finished Goods":820600000.0,"Receivables":7051800000.0,"Other Receivables":583400000.0,"Accounts Receivable":6468400000.0,"Allowance For Doubtful Accounts Receivable":-66400000.0,"Gross Accounts Receivable":6534800000.0,"Cash Cash Equivalents And Short Term Investments":578600000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":578600000.0},"2025-12-31":{"Ordinary Shares Number":129400000.0,"Share Issued":129400000.0,"Net Debt":5011100000.0,"Total Debt":5787600000.0,"Tangible Book Value":-3242600000.0,"Invested Capital":8235900000.0,"Working Capital":1274400000.0,"Net Tangible Assets":-3242600000.0,"Capital Lease Obligations":157800000.0,"Common Stock Equity":2606100000.0,"Total Capitalization":7228400000.0,"Total Equity Gross Minority Interest":2606100000.0,"Stockholders Equity":2606100000.0,"Gains Losses Not Affecting Retained Earnings":-99800000.0,"Other Equity Adjustments":-99800000.0,"Retained Earnings":-1273900000.0,"Additional Paid In Capital":3978500000.0,"Capital Stock":1300000.0,"Common Stock":1300000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":13422100000.0,"Total Non Current Liabilities Net Minority Interest":6196000000.0,"Other Non Current Liabilities":1244100000.0,"Non Current Deferred Liabilities":171800000.0,"Non Current Deferred Taxes Liabilities":171800000.0,"Long Term Debt And Capital Lease Obligation":4780100000.0,"Long Term Capital Lease Obligation":157800000.0,"Long Term Debt":4622300000.0,"Current Liabilities":7226100000.0,"Other Current Liabilities":534100000.0,"Current Deferred Liabilities":534000000.0,"Current Deferred Revenue":534000000.0,"Current Debt And Capital Lease Obligation":1007500000.0,"Current Debt":1007500000.0,"Pensionand Other Post Retirement Benefit Plans Current":318800000.0,"Payables And Accrued Expenses":4831700000.0,"Current Accrued Expenses":176100000.0,"Payables":4655600000.0,"Other Payable":352600000.0,"Total Tax Payable":82900000.0,"Accounts Payable":4220100000.0,"Total Assets":16028200000.0,"Total Non Current Assets":7527700000.0,"Other Non Current Assets":1370800000.0,"Goodwill And Other Intangible Assets":5848700000.0,"Other Intangible Assets":1186400000.0,"Goodwill":4662300000.0,"Net PPE":308200000.0,"Accumulated Depreciation":-303300000.0,"Gross PPE":611500000.0,"Construction In Progress":20400000.0,"Other Properties":138400000.0,"Machinery Furniture Equipment":280700000.0,"Buildings And Improvements":144300000.0,"Land And Improvements":27700000.0,"Properties":0.0,"Current Assets":8500500000.0,"Other Current Assets":452000000.0,"Inventory":563400000.0,"Finished Goods":563400000.0,"Receivables":6866400000.0,"Other Receivables":554000000.0,"Accounts Receivable":6312400000.0,"Allowance For Doubtful Accounts Receivable":-65200000.0,"Gross Accounts Receivable":6377600000.0,"Cash Cash Equivalents And Short Term Investments":618700000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":618700000.0},"2025-09-30":{"Ordinary Shares Number":130300000.0,"Share Issued":130300000.0,"Net Debt":5175900000.0,"Total Debt":5757600000.0,"Tangible Book Value":-3328100000.0,"Invested Capital":8168500000.0,"Working Capital":2183600000.0,"Net Tangible Assets":-3328100000.0,"Capital Lease Obligations":128800000.0,"Common Stock Equity":2539700000.0,"Total Capitalization":8159400000.0,"Total Equity Gross Minority Interest":2539700000.0,"Stockholders Equity":2539700000.0,"Gains Losses Not Affecting Retained Earnings":-106500000.0,"Other Equity Adjustments":-106500000.0,"Retained Earnings":-1311000000.0,"Additional Paid In Capital":3955900000.0,"Capital Stock":1300000.0,"Common Stock":1300000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":12657900000.0,"Total Non Current Liabilities Net Minority Interest":7064100000.0,"Other Non Current Liabilities":1150300000.0,"Non Current Deferred Liabilities":165300000.0,"Non Current Deferred Taxes Liabilities":165300000.0,"Long Term Debt And Capital Lease Obligation":5748500000.0,"Long Term Capital Lease Obligation":128800000.0,"Long Term Debt":5619700000.0,"Current Liabilities":5593800000.0,"Other Current Liabilities":506200000.0,"Current Deferred Liabilities":477000000.0,"Current Deferred Revenue":477000000.0,"Current Debt And Capital Lease Obligation":9100000.0,"Current Debt":9100000.0,"Pensionand Other Post Retirement Benefit Plans Current":282600000.0,"Payables And Accrued Expenses":4318900000.0,"Current Accrued Expenses":192700000.0,"Payables":4126200000.0,"Other Payable":331000000.0,"Total Tax Payable":116400000.0,"Accounts Payable":3678800000.0,"Total Assets":15197600000.0,"Total Non Current Assets":7420200000.0,"Other Non Current Assets":1272400000.0,"Goodwill And Other Intangible Assets":5867800000.0,"Other Intangible Assets":1225700000.0,"Goodwill":4642100000.0,"Net PPE":280000000.0,"Accumulated Depreciation":null,"Gross PPE":280000000.0,"Construction In Progress":null,"Other Properties":280000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":7777400000.0,"Other Current Assets":421400000.0,"Inventory":504700000.0,"Finished Goods":504700000.0,"Receivables":6398400000.0,"Other Receivables":613300000.0,"Accounts Receivable":5785100000.0,"Allowance For Doubtful Accounts Receivable":-57800000.0,"Gross Accounts Receivable":5842900000.0,"Cash Cash Equivalents And Short Term Investments":452900000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":452900000.0},"2025-06-30":{"Ordinary Shares Number":131100000.0,"Share Issued":131100000.0,"Net Debt":5151700000.0,"Total Debt":5769000000.0,"Tangible Book Value":-3456000000.0,"Invested Capital":8099900000.0,"Working Capital":2030800000.0,"Net Tangible Assets":-3456000000.0,"Capital Lease Obligations":136300000.0,"Common Stock Equity":2467200000.0,"Total Capitalization":8090400000.0,"Total Equity Gross Minority Interest":2467200000.0,"Stockholders Equity":2467200000.0,"Gains Losses Not Affecting Retained Earnings":-86300000.0,"Other Equity Adjustments":-86300000.0,"Retained Earnings":-1366900000.0,"Additional Paid In Capital":3919100000.0,"Capital Stock":1300000.0,"Common Stock":1300000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":12798500000.0,"Total Non Current Liabilities Net Minority Interest":6992800000.0,"Other Non Current Liabilities":1094200000.0,"Non Current Deferred Liabilities":139100000.0,"Non Current Deferred Taxes Liabilities":139100000.0,"Long Term Debt And Capital Lease Obligation":5759500000.0,"Long Term Capital Lease Obligation":136300000.0,"Long Term Debt":5623200000.0,"Current Liabilities":5805700000.0,"Other Current Liabilities":519200000.0,"Current Deferred Liabilities":489900000.0,"Current Deferred Revenue":489900000.0,"Current Debt And Capital Lease Obligation":9500000.0,"Current Debt":9500000.0,"Pensionand Other Post Retirement Benefit Plans Current":313400000.0,"Payables And Accrued Expenses":4473700000.0,"Current Accrued Expenses":171700000.0,"Payables":4302000000.0,"Other Payable":420400000.0,"Total Tax Payable":82100000.0,"Accounts Payable":3799500000.0,"Total Assets":15265700000.0,"Total Non Current Assets":7429200000.0,"Other Non Current Assets":1214000000.0,"Goodwill And Other Intangible Assets":5923200000.0,"Other Intangible Assets":1270600000.0,"Goodwill":4652600000.0,"Net PPE":292000000.0,"Accumulated Depreciation":null,"Gross PPE":292000000.0,"Construction In Progress":null,"Other Properties":292000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":7836500000.0,"Other Current Assets":408000000.0,"Inventory":761600000.0,"Finished Goods":761600000.0,"Receivables":6185900000.0,"Other Receivables":559000000.0,"Accounts Receivable":5626900000.0,"Allowance For Doubtful Accounts Receivable":-51700000.0,"Gross Accounts Receivable":5678600000.0,"Cash Cash Equivalents And Short Term Investments":481000000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":481000000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":216700000.0,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-320400000.0,"Gross PPE":null,"Construction In Progress":28200000.0,"Other Properties":null,"Machinery Furniture Equipment":321100000.0,"Buildings And Improvements":133600000.0,"Land And Improvements":27700000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":214200000.0,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.264146,"Normalized EBITDA":508200000.0,"Net Income From Continuing Operation Net Minority Interest":274400000.0,"Reconciled Depreciation":75100000.0,"Reconciled Cost Of Revenue":5252400000.0,"EBITDA":508200000.0,"EBIT":433100000.0,"Net Interest Income":-60200000.0,"Interest Expense":60200000.0,"Normalized Income":274400000.0,"Net Income From Continuing And Discontinued Operation":274400000.0,"Total Expenses":6143600000.0,"Total Operating Income As Reported":428600000.0,"Diluted Average Shares":127400000.0,"Basic Average Shares":127000000.0,"Diluted EPS":2.15,"Basic EPS":2.16,"Diluted NI Availto Com Stockholders":274400000.0,"Net Income Common Stockholders":274400000.0,"Net Income":274400000.0,"Net Income Including Noncontrolling Interests":274400000.0,"Net Income Continuous Operations":274400000.0,"Tax Provision":98500000.0,"Pretax Income":372900000.0,"Other Income Expense":4500000.0,"Other Non Operating Income Expenses":4500000.0,"Net Non Operating Interest Income Expense":-60200000.0,"Interest Expense Non Operating":60200000.0,"Operating Income":428600000.0,"Operating Expense":891200000.0,"Selling General And Administration":891200000.0,"Gross Profit":1319800000.0,"Cost Of Revenue":5252400000.0,"Total Revenue":6572200000.0,"Operating Revenue":6540000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.262069,"Normalized EBITDA":449400000.0,"Net Income From Continuing Operation Net Minority Interest":235400000.0,"Reconciled Depreciation":75100000.0,"Reconciled Cost Of Revenue":4489800000.0,"EBITDA":449400000.0,"EBIT":374300000.0,"Net Interest Income":-55300000.0,"Interest Expense":55300000.0,"Normalized Income":235400000.0,"Net Income From Continuing And Discontinued Operation":235400000.0,"Total Expenses":5303800000.0,"Total Operating Income As Reported":376000000.0,"Diluted Average Shares":129500000.0,"Basic Average Shares":129000000.0,"Diluted EPS":1.82,"Basic EPS":1.82,"Diluted NI Availto Com Stockholders":235400000.0,"Net Income Common Stockholders":235400000.0,"Net Income":235400000.0,"Net Income Including Noncontrolling Interests":235400000.0,"Net Income Continuous Operations":235400000.0,"Tax Provision":83600000.0,"Pretax Income":319000000.0,"Other Income Expense":-1700000.0,"Other Non Operating Income Expenses":-1700000.0,"Net Non Operating Interest Income Expense":-55300000.0,"Interest Expense Non Operating":55300000.0,"Operating Income":376000000.0,"Operating Expense":814000000.0,"Selling General And Administration":814000000.0,"Gross Profit":1190000000.0,"Cost Of Revenue":4489800000.0,"Total Revenue":5679800000.0,"Operating Revenue":5650300000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.242753,"Normalized EBITDA":501700000.0,"Net Income From Continuing Operation Net Minority Interest":279500000.0,"Reconciled Depreciation":74100000.0,"Reconciled Cost Of Revenue":4256600000.0,"EBITDA":501700000.0,"EBIT":427600000.0,"Net Interest Income":-58500000.0,"Interest Expense":58500000.0,"Normalized Income":279500000.0,"Net Income From Continuing And Discontinued Operation":279500000.0,"Total Expenses":5080300000.0,"Total Operating Income As Reported":430700000.0,"Diluted Average Shares":130600000.0,"Basic Average Shares":130000000.0,"Diluted EPS":2.14,"Basic EPS":2.15,"Diluted NI Availto Com Stockholders":279500000.0,"Net Income Common Stockholders":279500000.0,"Net Income":279500000.0,"Net Income Including Noncontrolling Interests":279500000.0,"Net Income Continuous Operations":279500000.0,"Tax Provision":89600000.0,"Pretax Income":369100000.0,"Other Income Expense":-3100000.0,"Other Non Operating Income Expenses":-3100000.0,"Net Non Operating Interest Income Expense":-58500000.0,"Interest Expense Non Operating":58500000.0,"Operating Income":430700000.0,"Operating Expense":823700000.0,"Selling General And Administration":823700000.0,"Gross Profit":1254400000.0,"Cost Of Revenue":4256600000.0,"Total Revenue":5511000000.0,"Operating Revenue":5482300000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.252696,"Normalized EBITDA":517700000.0,"Net Income From Continuing Operation Net Minority Interest":291000000.0,"Reconciled Depreciation":73300000.0,"Reconciled Cost Of Revenue":4481900000.0,"EBITDA":517700000.0,"EBIT":444400000.0,"Net Interest Income":-55000000.0,"Interest Expense":55000000.0,"Normalized Income":291000000.0,"Net Income From Continuing And Discontinued Operation":291000000.0,"Total Expenses":5294100000.0,"Total Operating Income As Reported":443300000.0,"Diluted Average Shares":131800000.0,"Basic Average Shares":131000000.0,"Diluted EPS":2.21,"Basic EPS":2.22,"Diluted NI Availto Com Stockholders":291000000.0,"Net Income Common Stockholders":291000000.0,"Net Income":291000000.0,"Net Income Including Noncontrolling Interests":291000000.0,"Net Income Continuous Operations":291000000.0,"Tax Provision":98400000.0,"Pretax Income":389400000.0,"Other Income Expense":1100000.0,"Other Non Operating Income Expenses":1100000.0,"Net Non Operating Interest Income Expense":-55000000.0,"Interest Expense Non Operating":55000000.0,"Operating Income":443300000.0,"Operating Expense":812200000.0,"Selling General And Administration":812200000.0,"Gross Profit":1255500000.0,"Cost Of Revenue":4481900000.0,"Total Revenue":5737400000.0,"Operating Revenue":5707700000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.256783,"Normalized EBITDA":495000000.0,"Net Income From Continuing Operation Net Minority Interest":271200000.0,"Reconciled Depreciation":73300000.0,"Reconciled Cost Of Revenue":4735400000.0,"EBITDA":495000000.0,"EBIT":421700000.0,"Net Interest Income":-56800000.0,"Interest Expense":56800000.0,"Normalized Income":271200000.0,"Net Income From Continuing And Discontinued Operation":271200000.0,"Total Expenses":5556400000.0,"Total Operating Income As Reported":420200000.0,"Diluted Average Shares":132400000.0,"Basic Average Shares":131600000.0,"Diluted EPS":2.05,"Basic EPS":2.06,"Diluted NI Availto Com Stockholders":271200000.0,"Net Income Common Stockholders":271200000.0,"Net Income":271200000.0,"Net Income Including Noncontrolling Interests":271200000.0,"Net Income Continuous Operations":271200000.0,"Tax Provision":93700000.0,"Pretax Income":364900000.0,"Other Income Expense":1500000.0,"Other Non Operating Income Expenses":1500000.0,"Net Non Operating Interest Income Expense":-56800000.0,"Interest Expense Non Operating":56800000.0,"Operating Income":420200000.0,"Operating Expense":821000000.0,"Selling General And Administration":821000000.0,"Gross Profit":1241200000.0,"Cost Of Revenue":4735400000.0,"Total Revenue":5976600000.0,"Operating Revenue":5947400000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-82600000.0,"Repurchase Of Capital Stock":-343700000.0,"Repayment Of Debt":-2354500000.0,"Issuance Of Debt":2529500000.0,"Capital Expenditure":-27500000.0,"Interest Paid Supplemental Data":65100000.0,"Income Tax Paid Supplemental Data":184900000.0,"End Cash Position":363100000.0,"Beginning Cash Position":579900000.0,"Effect Of Exchange Rate Changes":-800000.0,"Changes In Cash":-216000000.0,"Financing Cash Flow":-133000000.0,"Cash Flow From Continuing Financing Activities":-133000000.0,"Net Other Financing Charges":108400000.0,"Proceeds From Stock Option Exercised":7100000.0,"Cash Dividends Paid":-79800000.0,"Common Stock Dividend Paid":-79800000.0,"Net Common Stock Issuance":-343700000.0,"Common Stock Payments":-343700000.0,"Net Issuance Payments Of Debt":175000000.0,"Net Long Term Debt Issuance":175000000.0,"Long Term Debt Payments":-2354500000.0,"Long Term Debt Issuance":2529500000.0,"Investing Cash Flow":-27900000.0,"Cash Flow From Continuing Investing Activities":-27900000.0,"Net Other Investing Changes":-100000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-300000.0,"Purchase Of Business":-300000.0,"Capital Expenditure Reported":-27500000.0,"Operating Cash Flow":-55100000.0,"Cash Flow From Continuing Operating Activities":-55100000.0,"Change In Working Capital":-437600000.0,"Change In Other Current Liabilities":74800000.0,"Change In Other Current Assets":-22700000.0,"Change In Payables And Accrued Expense":554900000.0,"Change In Payable":554900000.0,"Change In Account Payable":554900000.0,"Change In Inventory":-160700000.0,"Change In Receivables":-883900000.0,"Changes In Account Receivables":-883900000.0,"Other Non Cash Items":1300000.0,"Stock Based Compensation":28100000.0,"Provisionand Write Offof Assets":8300000.0,"Deferred Tax":-4700000.0,"Deferred Income Tax":-4700000.0,"Depreciation Amortization Depletion":75100000.0,"Depreciation And Amortization":75100000.0,"Net Income From Continuing Operations":274400000.0},"2026-03-31":{"Free Cash Flow":248400000.0,"Repurchase Of Capital Stock":-201000000.0,"Repayment Of Debt":-651500000.0,"Issuance Of Debt":651500000.0,"Capital Expenditure":-26400000.0,"Interest Paid Supplemental Data":51800000.0,"Income Tax Paid Supplemental Data":17300000.0,"End Cash Position":579900000.0,"Beginning Cash Position":618900000.0,"Effect Of Exchange Rate Changes":-9700000.0,"Changes In Cash":-29300000.0,"Financing Cash Flow":-273200000.0,"Cash Flow From Continuing Financing Activities":-273200000.0,"Net Other Financing Charges":6300000.0,"Proceeds From Stock Option Exercised":2600000.0,"Cash Dividends Paid":-81100000.0,"Common Stock Dividend Paid":-81100000.0,"Net Common Stock Issuance":-201000000.0,"Common Stock Payments":-201000000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-651500000.0,"Long Term Debt Issuance":651500000.0,"Investing Cash Flow":-30900000.0,"Cash Flow From Continuing Investing Activities":-30900000.0,"Net Other Investing Changes":-4500000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-26400000.0,"Operating Cash Flow":274800000.0,"Cash Flow From Continuing Operating Activities":274800000.0,"Change In Working Capital":-60100000.0,"Change In Other Current Liabilities":130300000.0,"Change In Other Current Assets":-104000000.0,"Change In Payables And Accrued Expense":341300000.0,"Change In Payable":341300000.0,"Change In Account Payable":341300000.0,"Change In Inventory":-257600000.0,"Change In Receivables":-170100000.0,"Changes In Account Receivables":-170100000.0,"Other Non Cash Items":1000000.0,"Stock Based Compensation":22100000.0,"Provisionand Write Offof Assets":5600000.0,"Deferred Tax":-4300000.0,"Deferred Income Tax":-4300000.0,"Depreciation Amortization Depletion":75100000.0,"Depreciation And Amortization":75100000.0,"Net Income From Continuing Operations":235400000.0},"2025-12-31":{"Free Cash Flow":395900000.0,"Repurchase Of Capital Stock":-153000000.0,"Repayment Of Debt":-1588900000.0,"Issuance Of Debt":1799000000.0,"Capital Expenditure":-37900000.0,"Interest Paid Supplemental Data":61200000.0,"Income Tax Paid Supplemental Data":130400000.0,"End Cash Position":618900000.0,"Beginning Cash Position":453100000.0,"Effect Of Exchange Rate Changes":2300000.0,"Changes In Cash":163500000.0,"Financing Cash Flow":-215800000.0,"Cash Flow From Continuing Financing Activities":-215800000.0,"Net Other Financing Charges":-193700000.0,"Proceeds From Stock Option Exercised":2500000.0,"Cash Dividends Paid":-81700000.0,"Common Stock Dividend Paid":-81700000.0,"Net Common Stock Issuance":-153000000.0,"Common Stock Payments":-153000000.0,"Net Issuance Payments Of Debt":210100000.0,"Net Long Term Debt Issuance":-2394300000.0,"Long Term Debt Payments":-1588900000.0,"Long Term Debt Issuance":-805400000.0,"Investing Cash Flow":-54500000.0,"Cash Flow From Continuing Investing Activities":-54500000.0,"Net Other Investing Changes":-100000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-16500000.0,"Purchase Of Business":-16500000.0,"Capital Expenditure Reported":-37900000.0,"Operating Cash Flow":433800000.0,"Cash Flow From Continuing Operating Activities":433800000.0,"Change In Working Capital":44700000.0,"Change In Other Current Liabilities":150400000.0,"Change In Other Current Assets":-55200000.0,"Change In Payables And Accrued Expense":541600000.0,"Change In Payable":541600000.0,"Change In Account Payable":541600000.0,"Change In Inventory":-58600000.0,"Change In Receivables":-533500000.0,"Changes In Account Receivables":-533500000.0,"Other Non Cash Items":7800000.0,"Stock Based Compensation":12500000.0,"Provisionand Write Offof Assets":10700000.0,"Deferred Tax":4500000.0,"Deferred Income Tax":4500000.0,"Depreciation Amortization Depletion":74100000.0,"Depreciation And Amortization":74100000.0,"Net Income From Continuing Operations":279500000.0},"2025-09-30":{"Free Cash Flow":298500000.0,"Repurchase Of Capital Stock":-149900000.0,"Repayment Of Debt":-308300000.0,"Issuance Of Debt":308300000.0,"Capital Expenditure":-29800000.0,"Interest Paid Supplemental Data":52700000.0,"Income Tax Paid Supplemental Data":32300000.0,"End Cash Position":453100000.0,"Beginning Cash Position":481200000.0,"Effect Of Exchange Rate Changes":-7000000.0,"Changes In Cash":-21100000.0,"Financing Cash Flow":-319500000.0,"Cash Flow From Continuing Financing Activities":-319500000.0,"Net Other Financing Charges":-89600000.0,"Proceeds From Stock Option Exercised":1800000.0,"Cash Dividends Paid":-81800000.0,"Common Stock Dividend Paid":-81800000.0,"Net Common Stock Issuance":-149900000.0,"Common Stock Payments":-149900000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-308300000.0,"Long Term Debt Issuance":308300000.0,"Investing Cash Flow":-29900000.0,"Cash Flow From Continuing Investing Activities":-29900000.0,"Net Other Investing Changes":-100000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-29800000.0,"Operating Cash Flow":328300000.0,"Cash Flow From Continuing Operating Activities":328300000.0,"Change In Working Capital":-101400000.0,"Change In Other Current Liabilities":56100000.0,"Change In Other Current Assets":-117800000.0,"Change In Payables And Accrued Expense":-110900000.0,"Change In Payable":-110900000.0,"Change In Account Payable":-110900000.0,"Change In Inventory":254100000.0,"Change In Receivables":-182900000.0,"Changes In Account Receivables":-182900000.0,"Other Non Cash Items":1000000.0,"Stock Based Compensation":27100000.0,"Provisionand Write Offof Assets":10600000.0,"Deferred Tax":26700000.0,"Deferred Income Tax":26700000.0,"Depreciation Amortization Depletion":73300000.0,"Depreciation And Amortization":73300000.0,"Net Income From Continuing Operations":291000000.0},"2025-06-30":{"Free Cash Flow":133400000.0,"Repurchase Of Capital Stock":-150000000.0,"Repayment Of Debt":-914100000.0,"Issuance Of Debt":703000000.0,"Capital Expenditure":-22500000.0,"Interest Paid Supplemental Data":66500000.0,"Income Tax Paid Supplemental Data":144400000.0,"End Cash Position":481200000.0,"Beginning Cash Position":475600000.0,"Effect Of Exchange Rate Changes":18300000.0,"Changes In Cash":-12700000.0,"Financing Cash Flow":-355100000.0,"Cash Flow From Continuing Financing Activities":-355100000.0,"Net Other Financing Charges":69000000.0,"Proceeds From Stock Option Exercised":19300000.0,"Cash Dividends Paid":-82300000.0,"Common Stock Dividend Paid":-82300000.0,"Net Common Stock Issuance":-150000000.0,"Common Stock Payments":-150000000.0,"Net Issuance Payments Of Debt":-211100000.0,"Net Long Term Debt Issuance":-211100000.0,"Long Term Debt Payments":-914100000.0,"Long Term Debt Issuance":703000000.0,"Investing Cash Flow":186500000.0,"Cash Flow From Continuing Investing Activities":186500000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-22500000.0,"Operating Cash Flow":155900000.0,"Cash Flow From Continuing Operating Activities":155900000.0,"Change In Working Capital":-204000000.0,"Change In Other Current Liabilities":76500000.0,"Change In Other Current Assets":-132900000.0,"Change In Payables And Accrued Expense":153200000.0,"Change In Payable":153200000.0,"Change In Account Payable":153200000.0,"Change In Inventory":-35200000.0,"Change In Receivables":-265600000.0,"Changes In Account Receivables":-265600000.0,"Other Non Cash Items":100000.0,"Stock Based Compensation":23500000.0,"Provisionand Write Offof Assets":7600000.0,"Deferred Tax":-15800000.0,"Deferred Income Tax":-15800000.0,"Depreciation Amortization Depletion":73300000.0,"Depreciation And Amortization":73300000.0,"Net Income From Continuing Operations":271200000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-1400000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}