Financial Statements — ARW
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.29 | 0.21 | 0.22 | 0.23 | 0.25 | 0.21 | 0.24 | 0.33 | 0.24 | 0.18 | 0.33 | 0.23 | 0.22 | 0.22 | 0.24 | 0.23 |
| Accounts Receivable | 25.96 | 15.66 | 15.27 | 12.42 | 11.73 | 10.89 | 11.06 | 10.66 | 11.04 | 10.66 | 11.22 | 10.85 | 10.62 | 9.33 | 8.85 | 8.50 |
| Inventory | 5.72 | 4.73 | 4.75 | 4.80 | 4.53 | 4.65 | 4.80 | 5.81 | 5.45 | 5.53 | 5.08 | 4.89 | 4.65 | 3.83 | 3.64 | 3.28 |
| Total Current Assets | 32.56 | 21.14 | 20.85 | 18.03 | 17.53 | 16.77 | 16.90 | 17.31 | 17.13 | 16.87 | 17.13 | 16.42 | 15.94 | 13.73 | 13.08 | 12.37 |
| Property, Plant & Equipment | 0.47 | 0.48 | 0.47 | 0.47 | 0.49 | 0.50 | 0.52 | 0.54 | 0.56 | 0.58 | 0.60 | 0.63 | 0.66 | 0.71 | 0.73 | 0.75 |
| Goodwill | 2.11 | 2.12 | 2.12 | 2.08 | 2.08 | 2.05 | 2.05 | 2.02 | 2.04 | 2.04 | 1.98 | 2.02 | 2.07 | 2.09 | 2.11 | 2.10 |
| Intangible Assets | 0.07 | 0.08 | 0.09 | 0.09 | 0.11 | 0.11 | 0.12 | 0.13 | 0.14 | 0.15 | 0.17 | 0.18 | 0.19 | 0.20 | 0.21 | 0.22 |
| Total Non-current Assets* | 0.70 | 0.73 | 0.73 | 0.72 | 3.41 | 3.34 | 3.36 | 3.33 | 3.40 | 3.41 | 3.37 | 3.47 | 3.57 | 3.70 | 3.76 | 3.81 |
| Total Assets | 35.95 | 24.53 | 24.25 | 21.40 | 20.93 | 20.11 | 20.26 | 20.64 | 20.54 | 20.28 | 20.51 | 19.89 | 19.51 | 17.43 | 16.84 | 16.17 |
| Accounts Payable | 24.74 | 13.13 | 13.21 | 10.87 | 9.39 | 8.77 | 8.94 | 9.09 | 8.98 | 8.98 | 9.54 | 9.16 | 9.11 | 8.01 | 7.63 | 7.05 |
| Short-term Debt | 0.11 | 0.01 | 0.46 | 0.53 | 0.91 | 0.86 | 0.95 | 1.59 | 0.49 | 0.14 | 0.60 | 0.63 | 0.32 | 0.35 | 0.36 | 0.36 |
| Total Current Liabilities | 26.29 | 14.44 | 14.98 | 12.60 | 11.97 | 11.32 | 11.36 | 11.94 | 10.67 | 10.39 | 11.42 | 11.03 | 10.67 | 9.50 | 9.07 | 8.39 |
| Long-term Debt | 2.35 | 3.12 | 2.37 | 2.31 | 2.36 | 2.48 | 2.63 | 2.62 | 3.67 | 3.72 | 3.19 | 2.86 | 2.79 | 2.04 | 1.88 | 1.90 |
| Total Non-current Liabilities* | 2.92 | 3.68 | 2.94 | 2.87 | 3.00 | 3.05 | 3.20 | 3.22 | 4.28 | 4.36 | 3.84 | 3.52 | 3.47 | 2.75 | 2.61 | 2.62 |
| Total Liabilities* | 29.21 | 18.13 | 17.92 | 15.48 | 14.97 | 14.36 | 14.56 | 15.15 | 14.95 | 14.75 | 15.26 | 14.55 | 14.14 | 12.25 | 11.68 | 11.02 |
| Retained Earnings | 6.79 | 6.36 | 6.25 | 6.06 | 6.08 | 5.98 | 5.87 | 9.92 | 9.73 | 9.49 | 8.87 | 8.52 | 8.15 | 7.42 | 7.13 | 6.89 |
| Total Stockholder Equity | 6.74 | 6.40 | 6.33 | 5.93 | 5.96 | 5.74 | 5.70 | 5.49 | 5.59 | 5.53 | 5.25 | 5.34 | 5.37 | 5.18 | 5.16 | 5.16 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 9.47 | 8.75 | 7.71 | 7.58 | 6.81 | 7.28 | 6.82 | 6.89 | 6.92 | 7.85 | 8.01 | 8.51 | 8.74 | 9.32 | 9.27 | 9.46 | 9.07 | 9.02 | 8.51 | 8.56 |
| Cost of Revenue | 8.38 | 7.74 | 6.88 | 6.73 | 6.04 | 6.48 | 6.04 | 6.05 | 6.07 | 6.86 | 7.03 | 7.45 | 7.62 | 8.12 | 8.08 | 8.22 | 7.87 | 7.82 | 7.44 | 7.56 |
| Gross Profit | 1.09 | 1.01 | 0.84 | 0.85 | 0.77 | 0.80 | 0.78 | 0.85 | 0.86 | 0.99 | 0.98 | 1.07 | 1.11 | 1.21 | 1.19 | 1.24 | 1.21 | 1.20 | 1.08 | 1.00 |
| Selling, General & Admin | 0.66 | 0.64 | 0.59 | 0.60 | 0.56 | 0.55 | 0.53 | 0.55 | 0.58 | 0.59 | 0.56 | 0.62 | 0.64 | 0.64 | 0.63 | 0.65 | 0.64 | 0.63 | 0.63 | 0.60 |
| Total Operating Expenses | 0.73 | 0.71 | 0.66 | 0.66 | 0.62 | 0.61 | 0.61 | 0.63 | 0.67 | 0.67 | 0.64 | 0.67 | 0.69 | 0.68 | 0.68 | 0.70 | 0.70 | 0.68 | 0.67 | 0.66 |
| Operating Income | 0.36 | 0.29 | 0.18 | 0.19 | 0.16 | 0.20 | 0.18 | 0.21 | 0.19 | 0.32 | 0.34 | 0.39 | 0.42 | 0.52 | 0.50 | 0.53 | 0.51 | 0.51 | 0.40 | 0.34 |
| Pretax Income | 0.31 | 0.25 | 0.13 | 0.23 | 0.10 | 0.13 | 0.12 | 0.14 | 0.11 | 0.25 | 0.25 | 0.31 | 0.35 | -- | 0.45 | 0.49 | 0.48 | -- | 0.37 | 0.32 |
| Tax Provision | 0.07 | 0.06 | 0.02 | 0.05 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.05 | 0.05 | 0.07 | 0.08 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.08 | 0.07 |
| Net Income | 0.24 | 0.19 | 0.11 | 0.19 | 0.08 | 0.10 | 0.10 | 0.11 | 0.08 | 0.19 | 0.20 | 0.24 | 0.27 | 0.35 | 0.34 | 0.37 | 0.36 | 0.37 | 0.29 | 0.24 |
| Basic EPS | 4.58 | 3.77 | 2.11 | 3.62 | 1.53 | 1.89 | 1.90 | 2.03 | 1.54 | 3.63 | 3.57 | 4.17 | 4.66 | 5.70 | 5.33 | 5.60 | 5.38 | 5.21 | 4.05 | 3.27 |
| Diluted EPS | 4.55 | 3.74 | 2.09 | 3.59 | 1.51 | 1.87 | 1.88 | 2.01 | 1.53 | 3.59 | 3.53 | 4.12 | 4.60 | 5.68 | 5.27 | 5.54 | 5.31 | 5.15 | 4.00 | 3.23 |
Cash Flow Statement
(in millions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 699.75 | 199.95 | (281.68) | (205.90) | 351.68 | 326.46 | 80.56 | 320.18 | 403.21 | 286.74 | 321.71 | (126.80) | 223.80 | 108.69 | 141.07 | (82.58) | (200.25) | 27.89 | 114.25 | 281.38 |
| Capital Expenditures | 32.11 | 27.38 | 30.28 | 18.62 | 24.98 | 22.55 | 18.52 | 22.10 | 29.54 | 25.51 | 20.67 | 16.99 | 20.11 | 24.06 | 18.54 | 16.97 | 19.27 | 20.77 | 21.18 | 20.93 |
| Free Cash Flow* | 667.64 | 172.57 | (311.96) | (224.51) | 326.70 | 303.92 | 62.04 | 298.08 | 373.68 | 261.23 | 301.04 | (143.79) | 203.69 | 84.63 | 122.53 | (99.56) | (219.52) | 7.13 | 93.07 | 260.45 |
| 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) | 68.23 | 160.02 | 227.58 | 11.08 | (92.76) | (258.45) |
* Derived from reported values