IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — WCC

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.700.570.670.680.710.720.980.630.530.350.230.240.200.250.290.30
Accounts Receivable4.274.203.943.643.633.653.533.803.853.813.623.643.282.962.842.57
Inventory4.214.063.973.743.633.513.533.543.583.733.493.172.882.572.442.29
Total Current Assets9.959.579.248.698.688.548.918.618.588.457.907.616.886.226.005.58
Property, Plant & Equipment0.480.450.450.450.440.440.430.410.410.400.370.370.380.370.380.39
Goodwill3.333.333.353.303.223.203.183.243.273.243.123.193.223.203.223.20
Intangible Assets1.751.791.821.831.811.821.831.871.901.921.851.891.921.982.022.05
Total Non-current Assets*7.016.996.966.836.596.576.636.566.586.526.186.266.316.276.306.30
Total Assets16.9616.5516.2015.5215.2815.1115.5415.1715.1614.9714.0813.8613.1912.4812.3011.88
Accounts Payable3.473.383.293.032.842.692.972.652.662.652.582.652.342.252.191.96
Short-term Debt--0.030.030.020.010.010.010.010.010.010.070.070.070.020.370.02
Total Current Liabilities4.694.584.434.043.933.754.043.653.583.543.573.593.263.143.302.73
Long-term Debt5.745.725.645.145.015.205.185.385.525.605.195.044.844.574.304.59
Total Non-current Liabilities*7.187.137.026.456.316.516.536.636.786.846.326.165.965.765.475.75
Total Liabilities11.8711.7111.4510.4910.2410.2610.5610.2910.3610.389.899.759.228.908.778.48
Retained Earnings5.645.375.215.044.834.664.464.284.093.933.593.373.162.852.752.65
Total Stockholder Equity5.104.854.765.045.044.864.984.894.814.594.204.123.973.593.533.41

* 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 Revenue6.086.076.205.905.345.505.495.485.355.475.645.755.525.565.455.484.934.854.734.60
Cost of Revenue4.794.784.884.664.224.344.284.284.214.304.424.504.314.344.244.293.883.843.723.63
Gross Profit1.291.291.321.241.131.161.211.201.141.171.221.241.211.221.201.191.051.012.780.97
Selling, General & Admin0.950.910.920.870.840.820.830.830.830.810.800.830.820.790.760.770.720.730.720.70
Total Operating Expenses1.000.960.970.920.880.860.880.870.870.860.840.880.860.840.800.820.770.792.200.75
Operating Income0.290.320.350.320.240.300.340.320.260.320.380.360.350.380.400.370.280.220.230.22
Pretax Income0.200.220.250.240.150.210.270.320.150.210.280.260.240.290.330.300.220.200.170.15
Tax Provision0.040.060.060.060.040.040.070.090.030.070.040.070.040.070.090.080.040.030.040.03
Net Income0.150.160.190.170.120.170.200.230.120.140.230.190.200.220.240.220.180.170.120.12
Basic EPS3.163.403.853.882.133.063.874.341.992.524.283.483.584.034.434.073.303.042.092.09
Diluted EPS3.113.333.793.832.103.013.814.281.952.454.203.413.483.894.303.953.192.932.022.02

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 Flow221.4071.90(82.70)107.8028.00276.60302.10(223.80)746.3069.30361.70317.60(255.40)421.66(106.09)(132.62)(171.91)(105.53)69.88(17.69)
Capital Expenditures23.4044.4013.2021.8020.4024.3029.2020.8020.4028.7019.3030.4013.9040.0527.7316.3915.2529.584.989.98
Free Cash Flow*198.0027.50(95.90)86.007.60252.30272.90(244.60)725.9040.60342.40287.20(269.30)381.61(133.81)(149.01)(187.16)(135.11)64.90(27.67)
Investing Cash Flow(19.90)(40.30)(23.50)(22.50)(54.40)(209.30)(19.40)285.60(16.50)(28.40)(17.50)(31.10)(12.60)(226.37)(26.24)(15.83)(15.14)(34.07)4.25(12.19)
Financing Cash Flow(108.20)1.5014.10(110.60)2.30(54.00)(292.90)(326.90)(254.50)(150.50)(233.00)(109.00)88.60106.78136.76173.36167.1399.43(120.52)22.49

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023
Dividends Per Share0.500.450.450.450.410.410.410.380.38