XML 58 R39.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Long-Term Debt (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2017
Debt Disclosure [Abstract] |
Carrying Value of Long-Term Debt | Long-term debt as of December 31, 2017 is as follows:
(dollars in millions) |  | Interest Rate |  | Principal |  | Unamortized Discount and Deferred Financing Costs |  | Total
Senior secured asset-based revolving credit facility |  | — | % |  | $ | — |  |  | $ | — |  |  | $ | — |
CDW UK revolving credit facility |  | — | % |  | — |  |  | — |  |  | — |
Senior secured term loan facility (1) |  | 3.7 | % |  | 1,468.0 |  |  | (2.0 | ) |  | 1,466.0 |
CDW UK term loan |  | 1.9 | % |  | 75.7 |  |  | (1.4 | ) |  | 74.3 |
Senior notes due 2023 |  | 5.0 | % |  | 525.0 |  |  | (4.5 | ) |  | 520.5 |
Senior notes due 2024 |  | 5.5 | % |  | 575.0 |  |  | (5.2 | ) |  | 569.8 |
Senior notes due 2025 |  | 5.0 | % |  | 600.0 |  |  | (7.3 | ) |  | 592.7 |
Other long-term obligations |  |  |  | 12.2 |  |  | — |  |  | 12.2 |
Total debt |  |  |  | 3,255.9 |  |  | (20.4 | ) |  | 3,235.5 |
Less current maturities |  |  |  | (25.5 | ) |  | — |  |  | (25.5 | )
Long-term debt, excluding current maturities |  |  |  | $ | 3,230.4 |  |  | $ | (20.4 | ) |  | $ | 3,210.0 |
(1) | The Senior secured term loan facility has a variable interest rate, which has effectively been capped through the use of an interest rate cap (see Note 9 (Financial Instruments)). The interest rate disclosed represents the variable interest rate in effect as of year ended December 31, 2017.
Long-term debt as of December 31, 2016 is as follows:
(dollars in millions) |  | Interest Rate |  | Principal |  | Unamortized Discount and Deferred Financing Costs |  | Total
Senior secured asset-based revolving credit facility |  | — | % |  | $ | — |  |  | $ | — |  |  | $ | — |
CDW UK revolving credit facility |  | — | % |  | — |  |  | — |  |  | — |
Senior secured term loan facility |  | 3.3 | % |  | 1,483.0 |  |  | (14.9 | ) |  | 1,468.1 |
CDW UK term loan |  | 1.8 | % |  | 69.1 |  |  | (1.6 | ) |  | 67.5 |
Senior notes due 2022 |  | 6.0 | % |  | 600.0 |  |  | (5.6 | ) |  | 594.4 |
Senior notes due 2023 |  | 5.0 | % |  | 525.0 |  |  | (5.3 | ) |  | 519.7 |
Senior notes due 2024 |  | 5.5 | % |  | 575.0 |  |  | (6.0 | ) |  | 569.0 |
Other long-term obligations |  |  |  | 15.7 |  |  | — |  |  | 15.7 |
Total long-term debt |  |  |  | 3,267.8 |  |  | (33.4 | ) |  | 3,234.4 |
Less current maturities of long-term debt |  |  |  | (18.5 | ) |  | — |  |  | (18.5 | )
Long-term debt, excluding current maturities |  |  |  | $ | 3,249.3 |  |  | $ | (33.4 | ) |  | $ | 3,215.9 |
Schedule of Long-term Debt Maturities | A summary of Long-term debt maturities is as follows:
(in millions) |  |
Years ending December 31, |  | Total
2018 |  | $ | 25.5 |
2019 |  | 25.7 |
2020 |  | 25.9 |
2021 |  | 70.3 |
2022 |  | 14.9 |
Thereafter |  | 3,093.6 |
|  | $ | 3,255.9 |
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments | The approximate fair values and related carrying values of the Company's long-term debt, including current maturities and excluding unamortized discount and unamortized deferred financing costs, were as follows:
|  | December 31,
(in millions) |  | 2017 |  | 2016
Fair value |  | $ | 3,366.5 |  |  | $ | 3,334.8 |
Carrying value |  | 3,255.9 |  |  | 3,267.8 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the combined aggregate amount of maturities and sinking fund requirements for all long-term borrowings for each of the five years following the date of the latest balance sheet date presented. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6802200&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration