IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ARW

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.290.210.220.230.250.210.240.330.240.180.330.230.220.220.240.23
Accounts Receivable25.9615.6615.2712.4211.7310.8911.0610.6611.0410.6611.2210.8510.629.338.858.50
Inventory5.724.734.754.804.534.654.805.815.455.535.084.894.653.833.643.28
Total Current Assets32.5621.1420.8518.0317.5316.7716.9017.3117.1316.8717.1316.4215.9413.7313.0812.37
Property, Plant & Equipment0.470.480.470.470.490.500.520.540.560.580.600.630.660.710.730.75
Goodwill2.112.122.122.082.082.052.052.022.042.041.982.022.072.092.112.10
Intangible Assets0.070.080.090.090.110.110.120.130.140.150.170.180.190.200.210.22
Total Non-current Assets*0.700.730.730.723.413.343.363.333.403.413.373.473.573.703.763.81
Total Assets35.9524.5324.2521.4020.9320.1120.2620.6420.5420.2820.5119.8919.5117.4316.8416.17
Accounts Payable24.7413.1313.2110.879.398.778.949.098.988.989.549.169.118.017.637.05
Short-term Debt0.110.010.460.530.910.860.951.590.490.140.600.630.320.350.360.36
Total Current Liabilities26.2914.4414.9812.6011.9711.3211.3611.9410.6710.3911.4211.0310.679.509.078.39
Long-term Debt2.353.122.372.312.362.482.632.623.673.723.192.862.792.041.881.90
Total Non-current Liabilities*2.923.682.942.873.003.053.203.224.284.363.843.523.472.752.612.62
Total Liabilities*29.2118.1317.9215.4814.9714.3614.5615.1514.9514.7515.2614.5514.1412.2511.6811.02
Retained Earnings6.796.366.256.066.085.985.879.929.739.498.878.528.157.427.136.89
Total Stockholder Equity6.746.406.335.935.965.745.705.495.595.535.255.345.375.185.165.16

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue9.478.757.717.586.817.286.826.896.927.858.018.518.749.329.279.469.079.028.518.56
Cost of Revenue8.387.746.886.736.046.486.046.056.076.867.037.457.628.128.088.227.877.827.447.56
Gross Profit1.091.010.840.850.770.800.780.850.860.990.981.071.111.211.191.241.211.201.081.00
Selling, General & Admin0.660.640.590.600.560.550.530.550.580.590.560.620.640.640.630.650.640.630.630.60
Total Operating Expenses0.730.710.660.660.620.610.610.630.670.670.640.670.690.680.680.700.700.680.670.66
Operating Income0.360.290.180.190.160.200.180.210.190.320.340.390.420.520.500.530.510.510.400.34
Pretax Income0.310.250.130.230.100.130.120.140.110.250.250.310.35--0.450.490.48--0.370.32
Tax Provision0.070.060.020.050.020.030.020.030.020.050.050.070.080.120.110.110.110.110.080.07
Net Income0.240.190.110.190.080.100.100.110.080.190.200.240.270.350.340.370.360.370.290.24
Basic EPS4.583.772.113.621.531.891.902.031.543.633.574.174.665.705.335.605.385.214.053.27
Diluted EPS4.553.742.093.591.511.871.882.011.533.593.534.124.605.685.275.545.315.154.003.23

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow699.75199.95(281.68)(205.90)351.68326.4680.56320.18403.21286.74321.71(126.80)223.80108.69141.07(82.58)(200.25)27.89114.25281.38
Capital Expenditures32.1127.3830.2818.6224.9822.5518.5222.1029.5425.5120.6716.9920.1124.0618.5416.9719.2720.7721.1820.93
Free Cash Flow*667.64172.57(311.96)(224.51)326.70303.9262.04298.08373.68261.23301.04(143.79)203.6984.63122.53(99.56)(219.52)7.1393.07260.45
Investing Cash Flow(32.11)(27.38)(30.28)106.24(24.98)(41.42)(7.84)(20.79)(24.40)(25.51)(20.67)(16.90)(9.25)(23.74)(18.27)(16.60)0.90(20.38)(20.80)(20.93)
Financing Cash Flow(648.67)(96.71)306.52(73.83)(342.12)(201.44)(120.48)(317.25)(317.66)(451.47)(156.66)152.87(210.96)(346.04)68.23160.02227.5811.08(92.76)(258.45)

* Derived from reported values