XML 38 R26.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Long-Term Debt (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2018
Long-term Debt, Unclassified [Abstract] |
Schedule of Long-term Debt Instruments | Long-term debt as of March 31, 2018 is as follows:
(dollars in millions) |  | Interest Rate |  | Principal |  | Unamortized Discount and Deferred Financing Fees |  | Total
Senior secured asset-based revolving credit facility |  | — | % |  | $ | — |  |  | $ | — |  |  | $ | — |
CDW UK revolving credit facility |  | — | % |  | — |  |  | — |  |  | — |
Senior secured term loan facility (1) |  | 4.3 | % |  | 1,464.3 |  |  | (2.0 | ) |  | 1,462.3 |
CDW UK term loan |  | 2.0 | % |  | 78.5 |  |  | (1.3 | ) |  | 77.2 |
Senior notes due 2023 |  | 5.0 | % |  | 525.0 |  |  | (4.2 | ) |  | 520.8 |
Senior notes due 2024 |  | 5.5 | % |  | 575.0 |  |  | (5.0 | ) |  | 570.0 |
Senior notes due 2025 |  | 5.0 | % |  | 600.0 |  |  | (7.0 | ) |  | 593.0 |
Other long-term obligations |  |  |  | 12.2 |  |  | — |  |  | 12.2 |
Total debt |  |  |  | 3,255.0 |  |  | (19.5 | ) |  | 3,235.5 |
Less current maturities |  |  |  | (25.8 | ) |  | — |  |  | (25.8 | )
Long-term debt, excluding current maturities |  |  |  | $ | 3,229.2 |  |  | $ | (19.5 | ) |  | $ | 3,209.7 |
(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 5 (Financial Instruments)). The interest rate disclosed represents the variable interest rate in effect as of March 31, 2018.
Long-term debt as of December 31, 2017 is as follows:
(dollars in millions) |  | Interest Rate |  | Principal |  | Unamortized Discount and Deferred Financing Fees |  | 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 5 (Financial Instruments)). The interest rate disclosed represents the variable interest rate in effect as of December 31, 2017.
Carrying Value of Long-Term Debt | Fair Value The fair values of the Senior Notes were estimated using quoted market prices for identical liabilities that are traded in over-the-counter secondary markets that are not considered active. The fair value of the Term Loan was estimated using dealer quotes for identical liabilities in markets that are not considered active. The Senior Notes, Term Loan and the CDW UK Term Loan are classified as Level 2 within the fair value hierarchy. The carrying value of the Revolving Loan and the CDW UK Revolving Credit Facility approximate fair value if there are outstanding borrowings. As of March 31, 2018, the carrying value of the CDW UK Term Loan approximated fair value. 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 fees, were as follows:
(in millions) |  | March 31, 2018 |  | December 31, 2017
Fair value |  | $ | 3,290.7 |  |  | $ | 3,366.5 |
Carrying value |  | 3,255.0 |  |  | 3,255.9 |

X
- References No definition available. + Details
Name: | us-gaap_LongTermDebtAbstract
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