XML 31 R20.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Supplemental Guarantor Information | 6 Months Ended
--- | ---
Jun. 30, 2018
Supplemental Guarantor Information [Abstract] |
Supplemental Guarantor Information | Supplemental Guarantor Information The 2023 Senior Notes, the 2024 Senior Notes and the 2025 Senior Notes are guaranteed by the Parent and each of CDW LLC’s direct and indirect, 100% owned, domestic subsidiaries (the "Guarantor Subsidiaries"). All guarantees by the Parent and the Guarantor Subsidiaries are and were joint and several, and full and unconditional; provided that guarantees by the Guarantor Subsidiaries are subject to certain customary release provisions contained in the indentures governing the 2023 Senior Notes, the 2024 Senior Notes and the 2025 Senior Notes. CDW LLC's 100% owned foreign subsidiaries, CDW International Holdings Limited, which is comprised of CDW UK and CDW Canada (together the "Non-Guarantor Subsidiaries"), do not guarantee the debt obligations. CDW LLC and CDW Finance Corporation, as co-issuers, are 100% owned by Parent and each of the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries are, directly or indirectly, 100% owned by CDW LLC. The following tables set forth Condensed Consolidating Balance Sheets as of June 30, 2018 and December 31, 2017, Consolidating Statements of Operations for the three and six months ended June 30, 2018 and 2017, Condensed Consolidating Statements of Comprehensive Income for the three and six months ended June 30, 2018 and 2017 and Condensed Consolidating Statements of Cash Flows for the six months ended June 30, 2018 and 2017, in accordance with Rule 3-10 of Regulation S-X. The consolidating financial information includes the accounts of CDW Corporation (the "Parent Guarantor"), which has no independent assets or operations, the accounts of CDW LLC (the "Subsidiary Issuer"), the combined accounts of the Guarantor Subsidiaries, the accounts of the Non-Guarantor Subsidiaries, and the accounts of CDW Finance Corporation (the "Co-Issuer") for the periods indicated. The information was prepared on the same basis as the Consolidated Financial Statements.
Condensed Consolidating Balance Sheet
June 30, 2018
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Assets |  |  |  |  |  |  |  |  |  |  |  |  |
Current assets: |  |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | — |  |  | $ | 70.9 |  |  | $ | — |  |  | $ | 52.4 |  |  | $ | — |  |  | $ | (22.6 | ) |  | $ | 100.7 |
Accounts receivable, net | — |  |  | — |  |  | 2,263.8 |  |  | 348.4 |  |  | — |  |  | — |  |  | 2,612.2 |
Merchandise inventory | — |  |  | — |  |  | 502.2 |  |  | 74.7 |  |  | — |  |  | — |  |  | 576.9 |
Miscellaneous receivables | — |  |  | 114.5 |  |  | 244.1 |  |  | 15.2 |  |  | — |  |  | — |  |  | 373.8 |
Prepaid expenses and other | — |  |  | 20.4 |  |  | 120.6 |  |  | 40.1 |  |  | — |  |  | — |  |  | 181.1 |
Total current assets | — |  |  | 205.8 |  |  | 3,130.7 |  |  | 530.8 |  |  | — |  |  | (22.6 | ) |  | 3,844.7 |
Property and equipment, net | — |  |  | 85.9 |  |  | 40.7 |  |  | 23.7 |  |  | — |  |  | — |  |  | 150.3 |
Goodwill | — |  |  | 751.8 |  |  | 1,439.0 |  |  | 281.7 |  |  | — |  |  | — |  |  | 2,472.5 |
Other intangible assets, net | — |  |  | 273.6 |  |  | 353.1 |  |  | 175.6 |  |  | — |  |  | — |  |  | 802.3 |
Other assets | 1.5 |  |  | 69.6 |  |  | 159.2 |  |  | 1.2 |  |  | — |  |  | (171.2 | ) |  | 60.3 |
Investment in and advances to subsidiaries | 1,067.4 |  |  | 3,158.6 |  |  | — |  |  | — |  |  | — |  |  | (4,226.0 | ) |  | — |
Total Assets | $ | 1,068.9 |  |  | $ | 4,545.3 |  |  | $ | 5,122.7 |  |  | $ | 1,013.0 |  |  | $ | — |  |  | $ | (4,419.8 | ) |  | $ | 7,330.1 |
Liabilities and Stockholders’ Equity |  |  |  |  |  |  |  |  |  |  |  |  |
Current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |
Accounts payable-trade | $ | — |  |  | $ | 31.9 |  |  | $ | 1,460.9 |  |  | $ | 223.4 |  |  | $ | — |  |  | $ | (22.6 | ) |  | $ | 1,693.6 |
Accounts payable-inventory financing | — |  |  | 0.1 |  |  | 380.1 |  |  | 7.4 |  |  | — |  |  | — |  |  | 387.6 |
Current maturities of long-term debt | — |  |  | 14.9 |  |  | 3.8 |  |  | 19.9 |  |  | — |  |  | — |  |  | 38.6 |
Contract liabilities | — |  |  | — |  |  | 87.4 |  |  | 82.5 |  |  | — |  |  | — |  |  | 169.9 |
Accrued expenses and other current liabilities | — |  |  | 186.6 |  |  | 276.6 |  |  | 67.1 |  |  | — |  |  | — |  |  | 530.3 |
Total current liabilities | — |  |  | 233.5 |  |  | 2,208.8 |  |  | 400.3 |  |  | — |  |  | (22.6 | ) |  | 2,820.0 |
Long-term liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |
Debt | — |  |  | 3,127.2 |  |  | 8.3 |  |  | 66.2 |  |  | — |  |  | — |  |  | 3,201.7 |
Deferred income taxes | — |  |  | 67.6 |  |  | 78.3 |  |  | 28.5 |  |  | — |  |  | (1.5 | ) |  | 172.9 |
Other liabilities | — |  |  | 49.6 |  |  | 4.3 |  |  | 182.4 |  |  | — |  |  | (169.7 | ) |  | 66.6 |
Total long-term liabilities | — |  |  | 3,244.4 |  |  | 90.9 |  |  | 277.1 |  |  | — |  |  | (171.2 | ) |  | 3,441.2 |
Total stockholders' equity | 1,068.9 |  |  | 1,067.4 |  |  | 2,823.0 |  |  | 335.6 |  |  | — |  |  | (4,226.0 | ) |  | 1,068.9 |
Total Liabilities and Stockholders' Equity | $ | 1,068.9 |  |  | $ | 4,545.3 |  |  | $ | 5,122.7 |  |  | $ | 1,013.0 |  |  | $ | — |  |  | $ | (4,419.8 | ) |  | $ | 7,330.1 |
Condensed Consolidating Balance Sheet
December 31, 2017
(as adjusted)
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Assets |  |  |  |  |  |  |  |  |  |  |  |  |
Current assets: |  |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | — |  |  | $ | 113.7 |  |  | $ | — |  |  | $ | 32.4 |  |  | $ | — |  |  | $ | (1.9 | ) |  | $ | 144.2 |
Accounts receivable, net | — |  |  | — |  |  | 2,015.7 |  |  | 313.6 |  |  | — |  |  | — |  |  | 2,329.3 |
Merchandise inventory | — |  |  | — |  |  | 354.6 |  |  | 56.9 |  |  | — |  |  | — |  |  | 411.5 |
Miscellaneous receivables | — |  |  | 103.9 |  |  | 211.1 |  |  | 28.0 |  |  | — |  |  | — |  |  | 343.0 |
Prepaid expenses and other | — |  |  | 18.0 |  |  | 100.4 |  |  | 49.9 |  |  | — |  |  | — |  |  | 168.3 |
Total current assets | — |  |  | 235.6 |  |  | 2,681.8 |  |  | 480.8 |  |  | — |  |  | (1.9 | ) |  | 3,396.3 |
Property and equipment, net | — |  |  | 95.0 |  |  | 43.5 |  |  | 22.6 |  |  | — |  |  | — |  |  | 161.1 |
Goodwill | — |  |  | 751.8 |  |  | 1,439.0 |  |  | 288.8 |  |  | — |  |  | — |  |  | 2,479.6 |
Other intangible assets, net | — |  |  | 280.1 |  |  | 424.5 |  |  | 192.4 |  |  | — |  |  | — |  |  | 897.0 |
Other assets | 1.7 |  |  | 30.7 |  |  | 209.3 |  |  | 2.6 |  |  | — |  |  | (211.6 | ) |  | 32.7 |
Investment in and advances to subsidiaries | 983.9 |  |  | 3,066.1 |  |  | — |  |  | — |  |  | — |  |  | (4,050.0 | ) |  | — |
Total Assets | $ | 985.6 |  |  | $ | 4,459.3 |  |  | $ | 4,798.1 |  |  | $ | 987.2 |  |  | $ | — |  |  | $ | (4,263.5 | ) |  | $ | 6,966.7 |
Liabilities and Stockholders' Equity |  |  |  |  |  |  |  |  |  |  |  |  |
Current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |
Accounts payable-trade | $ | — |  |  | $ | 42.5 |  |  | $ | 1,112.1 |  |  | $ | 165.0 |  |  | $ | — |  |  | $ | (1.9 | ) |  | $ | 1,317.7 |
Accounts payable-inventory financing | — |  |  | 1.0 |  |  | 480.9 |  |  | 16.1 |  |  | — |  |  | — |  |  | 498.0 |
Current maturities of long-term debt | — |  |  | 14.9 |  |  | 3.8 |  |  | 6.8 |  |  | — |  |  | — |  |  | 25.5 |
Contract liabilities | — |  |  | — |  |  | 87.5 |  |  | 71.3 |  |  | — |  |  | — |  |  | 158.8 |
Accrued expenses and other current liabilities | — |  |  | 173.3 |  |  | 262.0 |  |  | 86.8 |  |  | — |  |  | — |  |  | 522.1 |
Total current liabilities | — |  |  | 231.7 |  |  | 1,946.3 |  |  | 346.0 |  |  | — |  |  | (1.9 | ) |  | 2,522.1 |
Long-term liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |
Debt | — |  |  | 3,134.2 |  |  | 8.3 |  |  | 67.5 |  |  | — |  |  | — |  |  | 3,210.0 |
Deferred income taxes | — |  |  | 66.5 |  |  | 100.1 |  |  | 31.4 |  |  | — |  |  | (1.7 | ) |  | 196.3 |
Other liabilities | — |  |  | 43.0 |  |  | 4.7 |  |  | 214.9 |  |  | — |  |  | (209.9 | ) |  | 52.7 |
Total long-term liabilities | — |  |  | 3,243.7 |  |  | 113.1 |  |  | 313.8 |  |  | — |  |  | (211.6 | ) |  | 3,459.0 |
Total stockholders' equity | 985.6 |  |  | 983.9 |  |  | 2,738.7 |  |  | 327.4 |  |  | — |  |  | (4,050.0 | ) |  | 985.6 |
Total Liabilities and Stockholders' Equity | $ | 985.6 |  |  | $ | 4,459.3 |  |  | $ | 4,798.1 |  |  | $ | 987.2 |  |  | $ | — |  |  | $ | (4,263.5 | ) |  | $ | 6,966.7 |
Consolidating Statement of Operations
Three Months Ended June 30, 2018
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Net sales | $ | — |  |  | $ | — |  |  | $ | 3,698.7 |  |  | $ | 487.4 |  |  | $ | — |  |  | $ | — |  |  | $ | 4,186.1 |
Cost of sales | — |  |  | — |  |  | 3,083.0 |  |  | 407.5 |  |  | — |  |  | — |  |  | 3,490.5 |
Gross profit | — |  |  | — |  |  | 615.7 |  |  | 79.9 |  |  | — |  |  | — |  |  | 695.6 |
Selling and administrative expenses | — |  |  | 35.1 |  |  | 289.6 |  |  | 56.7 |  |  | — |  |  | — |  |  | 381.4 |
Advertising expense | — |  |  | — |  |  | 47.2 |  |  | 1.5 |  |  | — |  |  | — |  |  | 48.7 |
Income (loss) from operations | — |  |  | (35.1 | ) |  | 278.9 |  |  | 21.7 |  |  | — |  |  | — |  |  | 265.5 |
Interest (expense) income, net | — |  |  | (36.7 | ) |  | 0.9 |  |  | (1.4 | ) |  | — |  |  | — |  |  | (37.2 | )
Other income | — |  |  | — |  |  | 0.1 |  |  | 1.4 |  |  | — |  |  | — |  |  | 1.5 |
Income (loss) before income taxes | — |  |  | (71.8 | ) |  | 279.9 |  |  | 21.7 |  |  | — |  |  | — |  |  | 229.8 |
Income tax (expense) benefit | (0.1 | ) |  | 20.2 |  |  | (72.0 | ) |  | (4.9 | ) |  | — |  |  | — |  |  | (56.8 | )
Income (loss) before equity in earnings of subsidiaries | (0.1 | ) |  | (51.6 | ) |  | 207.9 |  |  | 16.8 |  |  | — |  |  | — |  |  | 173.0 |
Equity in earnings of subsidiaries | 173.1 |  |  | 224.7 |  |  | — |  |  | — |  |  | — |  |  | (397.8 | ) |  | — |
Net income | $ | 173.0 |  |  | $ | 173.1 |  |  | $ | 207.9 |  |  | $ | 16.8 |  |  | $ | — |  |  | $ | (397.8 | ) |  | $ | 173.0 |
Consolidating Statement of Operations
Three Months Ended June 30, 2017
(as adjusted)
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Net sales | $ | — |  |  | $ | — |  |  | $ | 3,528.0 |  |  | $ | 363.7 |  |  | $ | — |  |  | $ | — |  |  | $ | 3,891.7 |
Cost of sales | — |  |  | — |  |  | 2,947.6 |  |  | 303.3 |  |  | — |  |  | — |  |  | 3,250.9 |
Gross profit | — |  |  | — |  |  | 580.4 |  |  | 60.4 |  |  | — |  |  | — |  |  | 640.8 |
Selling and administrative expenses | — |  |  | 32.6 |  |  | 284.6 |  |  | 46.3 |  |  | — |  |  | — |  |  | 363.5 |
Advertising expense | — |  |  | — |  |  | 44.9 |  |  | 1.6 |  |  | — |  |  | — |  |  | 46.5 |
Income (loss) from operations | — |  |  | (32.6 | ) |  | 250.9 |  |  | 12.5 |  |  | — |  |  | — |  |  | 230.8 |
Interest (expense) income, net | — |  |  | (35.4 | ) |  | 1.1 |  |  | (1.6 | ) |  | — |  |  | — |  |  | (35.9 | )
Other income | — |  |  | — |  |  | 0.1 |  |  | 0.3 |  |  | — |  |  | — |  |  | 0.4 |
Income (loss) before income taxes | — |  |  | (68.0 | ) |  | 252.1 |  |  | 11.2 |  |  | — |  |  | — |  |  | 195.3 |
Income tax (expense) benefit | — |  |  | 29.4 |  |  | (80.7 | ) |  | (3.1 | ) |  | — |  |  | — |  |  | (54.4 | )
Income (loss) before equity in earnings of subsidiaries | — |  |  | (38.6 | ) |  | 171.4 |  |  | 8.1 |  |  | — |  |  | — |  |  | 140.9 |
Equity in earnings of subsidiaries | 140.9 |  |  | 179.5 |  |  | — |  |  | — |  |  | — |  |  | (320.4 | ) |  | — |
Net income | $ | 140.9 |  |  | $ | 140.9 |  |  | $ | 171.4 |  |  | $ | 8.1 |  |  | $ | — |  |  | $ | (320.4 | ) |  | $ | 140.9 |
Consolidating Statement of Operations
Six Months Ended June 30, 2018
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Net sales | $ | — |  |  | $ | — |  |  | $ | 6,822.1 |  |  | $ | 970.4 |  |  | $ | — |  |  | $ | — |  |  | $ | 7,792.5 |
Cost of sales | — |  |  | — |  |  | 5,680.0 |  |  | 813.0 |  |  | — |  |  | — |  |  | 6,493.0 |
Gross profit | — |  |  | — |  |  | 1,142.1 |  |  | 157.4 |  |  | — |  |  | — |  |  | 1,299.5 |
Selling and administrative expenses | — |  |  | 69.6 |  |  | 562.0 |  |  | 112.5 |  |  | — |  |  | — |  |  | 744.1 |
Advertising expense | — |  |  | — |  |  | 82.4 |  |  | 3.4 |  |  | — |  |  | — |  |  | 85.8 |
Income (loss) from operations | — |  |  | (69.6 | ) |  | 497.7 |  |  | 41.5 |  |  | — |  |  | — |  |  | 469.6 |
Interest (expense) income, net | — |  |  | (73.8 | ) |  | 1.9 |  |  | (3.0 | ) |  | — |  |  | — |  |  | (74.9 | )
Other income | — |  |  | — |  |  | 0.5 |  |  | 0.3 |  |  | — |  |  | — |  |  | 0.8 |
Income (loss) before income taxes | — |  |  | (143.4 | ) |  | 500.1 |  |  | 38.8 |  |  | — |  |  | — |  |  | 395.5 |
Income tax (expense) benefit | (0.2 | ) |  | 41.0 |  |  | (127.3 | ) |  | (9.0 | ) |  | — |  |  | — |  |  | (95.5 | )
Income (loss) before equity in earnings of subsidiaries | (0.2 | ) |  | (102.4 | ) |  | 372.8 |  |  | 29.8 |  |  | — |  |  | — |  |  | 300.0 |
Equity in earnings of subsidiaries | 300.2 |  |  | 402.6 |  |  | — |  |  | — |  |  | — |  |  | (702.8 | ) |  | — |
Net income | $ | 300.0 |  |  | $ | 300.2 |  |  | $ | 372.8 |  |  | $ | 29.8 |  |  | $ | — |  |  | $ | (702.8 | ) |  | $ | 300.0 |
Consolidating Statement of Operations
Six Months Ended June 30, 2017
(as adjusted)
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Net sales | $ | — |  |  | $ | — |  |  | $ | 6,414.2 |  |  | $ | 733.4 |  |  | $ | — |  |  | $ | — |  |  | $ | 7,147.6 |
Cost of sales | — |  |  | — |  |  | 5,340.5 |  |  | 612.8 |  |  | — |  |  | — |  |  | 5,953.3 |
Gross profit | — |  |  | — |  |  | 1,073.7 |  |  | 120.6 |  |  | — |  |  | — |  |  | 1,194.3 |
Selling and administrative expenses | — |  |  | 63.9 |  |  | 554.5 |  |  | 92.5 |  |  | — |  |  | — |  |  | 710.9 |
Advertising expense | — |  |  | — |  |  | 78.9 |  |  | 3.0 |  |  | — |  |  | — |  |  | 81.9 |
Income (loss) from operations | — |  |  | (63.9 | ) |  | 440.3 |  |  | 25.1 |  |  | — |  |  | — |  |  | 401.5 |
Interest (expense) income, net | — |  |  | (74.5 | ) |  | 2.1 |  |  | (3.2 | ) |  | — |  |  | — |  |  | (75.6 | )
Net loss on extinguishments of long-term debt | — |  |  | (57.4 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (57.4 | )
Other income | — |  |  | — |  |  | 0.3 |  |  | 1.0 |  |  | — |  |  | — |  |  | 1.3 |
Income (loss) before income taxes | — |  |  | (195.8 | ) |  | 442.7 |  |  | 22.9 |  |  | — |  |  | — |  |  | 269.8 |
Income tax (expense) benefit | — |  |  | 86.6 |  |  | (151.3 | ) |  | (6.1 | ) |  | — |  |  | — |  |  | (70.8 | )
Income (loss) before equity in earnings of subsidiaries | — |  |  | (109.2 | ) |  | 291.4 |  |  | 16.8 |  |  | — |  |  | — |  |  | 199.0 |
Equity in earnings of subsidiaries | 199.0 |  |  | 308.2 |  |  | — |  |  | — |  |  | — |  |  | (507.2 | ) |  | — |
Net income | $ | 199.0 |  |  | $ | 199.0 |  |  | $ | 291.4 |  |  | $ | 16.8 |  |  | $ | — |  |  | $ | (507.2 | ) |  | $ | 199.0 |
Condensed Consolidating Statement of Comprehensive Income
Three Months Ended June 30, 2018
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Comprehensive income | $ | 146.4 |  |  | $ | 146.5 |  |  | $ | 207.9 |  |  | $ | (12.1 | ) |  | $ | — |  |  | $ | (342.3 | ) |  | $ | 146.4 |
Condensed Consolidating Statement of Comprehensive Income
Three Months Ended June 30, 2017
(as adjusted)
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Comprehensive income | $ | 158.7 |  |  | $ | 158.7 |  |  | $ | 171.4 |  |  | $ | 26.9 |  |  | $ | — |  |  | $ | (357.0 | ) |  | $ | 158.7 |
Condensed Consolidating Statement of Comprehensive Income
Six Months Ended June 30, 2018
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Comprehensive income | $ | 290.8 |  |  | $ | 291.0 |  |  | $ | 372.8 |  |  | $ | 15.1 |  |  | $ | — |  |  | $ | (678.9 | ) |  | $ | 290.8 |
Condensed Consolidating Statement of Comprehensive Income
Six Months Ended June 30, 2017
(as adjusted)
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Comprehensive income | $ | 222.9 |  |  | $ | 222.9 |  |  | $ | 291.4 |  |  | $ | 42.3 |  |  | $ | — |  |  | $ | (556.6 | ) |  | $ | 222.9 |
Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2018
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Net cash provided by (used in) operating activities | $ | — |  |  | $ | (71.8 | ) |  | $ | 343.9 |  |  | $ | 74.2 |  |  | $ | — |  |  | $ | (14.0 | ) |  | $ | 332.3 |
Cash flows used in investing activities: |  |  |  |  |  |  |  |  |  |  |  |  |
Capital expenditures | — |  |  | (24.2 | ) |  | (1.9 | ) |  | (7.5 | ) |  | — |  |  | — |  |  | (33.6 | )
Net cash used in investing activities | — |  |  | (24.2 | ) |  | (1.9 | ) |  | (7.5 | ) |  | — |  |  | — |  |  | (33.6 | )
Cash flows (used in) provided by financing activities: |  |  |  |  |  |  |  |  |  |  |  |  |
Proceeds from borrowings under revolving credit facilities | — |  |  | 467.5 |  |  | — |  |  | 20.6 |  |  | — |  |  | — |  |  | 488.1 |
Repayments of borrowings under revolving credit facilities | — |  |  | (467.5 | ) |  | — |  |  | (6.9 | ) |  | — |  |  | — |  |  | (474.4 | )
Repayments of long-term debt | — |  |  | (7.5 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (7.5 | )
Payments of debt financing costs | — |  |  | (1.0 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (1.0 | )
Net change in accounts payable-inventory financing | — |  |  | (0.9 | ) |  | (100.8 | ) |  | (8.7 | ) |  | — |  |  | — |  |  | (110.4 | )
Premium payments on interest rate cap agreements | — |  |  | (12.6 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (12.6 | )
Proceeds from stock option exercises | — |  |  | 19.9 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 19.9 |
Proceeds from Coworker Stock Purchase Plan | — |  |  | 5.4 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 5.4 |
Repurchases of common stock | (176.4 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (176.4 | )
Payment of incentive compensation plan withholding taxes | (8.7 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (8.7 | )
Dividends | (63.8 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (63.8 | )
Repayment of intercompany loan | — |  |  | — |  |  | 47.5 |  |  | (47.5 | ) |  | — |  |  | — |  |  | — |
Other | — |  |  | 3.6 |  |  | (0.2 | ) |  | (0.2 | ) |  | — |  |  | — |  |  | 3.2 |
Distributions and advances from (to) affiliates | 248.9 |  |  | 46.3 |  |  | (288.5 | ) |  | — |  |  | — |  |  | (6.7 | ) |  | — |
Net cash (used in) provided by financing activities | — |  |  | 53.2 |  |  | (342.0 | ) |  | (42.7 | ) |  | — |  |  | (6.7 | ) |  | (338.2 | )
Effect of exchange rate changes on cash and cash equivalents | — |  |  | — |  |  | — |  |  | (4.0 | ) |  | — |  |  | — |  |  | (4.0 | )
Net (decrease) increase in cash and cash equivalents | — |  |  | (42.8 | ) |  | — |  |  | 20.0 |  |  | — |  |  | (20.7 | ) |  | (43.5 | )
Cash and cash equivalents—beginning of period | — |  |  | 113.7 |  |  | — |  |  | 32.4 |  |  | — |  |  | (1.9 | ) |  | 144.2 |
Cash and cash equivalents—end of period | $ | — |  |  | $ | 70.9 |  |  | $ | — |  |  | $ | 52.4 |  |  | $ | — |  |  | $ | (22.6 | ) |  | $ | 100.7 |
Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2017
(as adjusted)
(in millions) | Parent Guarantor |  | Subsidiary Issuer |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Co-Issuer |  | Consolidating Adjustments |  | Consolidated
Net cash provided by (used in) operating activities | $ | — |  |  | $ | (22.1 | ) |  | $ | 391.5 |  |  | $ | 40.7 |  |  | $ | — |  |  | $ | (33.9 | ) |  | $ | 376.2 |
Cash flows used in investing activities: |  |  |  |  |  |  |  |  |  |  |  |  |
Capital expenditures | — |  |  | (26.6 | ) |  | (4.3 | ) |  | (5.9 | ) |  | — |  |  | — |  |  | (36.8 | )
Net cash used in investing activities | — |  |  | (26.6 | ) |  | (4.3 | ) |  | (5.9 | ) |  | — |  |  | — |  |  | (36.8 | )
Cash flows (used in) provided by financing activities: |  |  |  |  |  |  |  |  |  |  |  |  |
Proceeds from borrowings under revolving credit facilities | — |  |  | 54.0 |  |  | — |  |  | 13.7 |  |  | — |  |  | — |  |  | 67.7 |
Repayments of borrowings under revolving credit facilities | — |  |  | — |  |  | — |  |  | (13.7 | ) |  | — |  |  | — |  |  | (13.7 | )
Repayments of long-term debt | — |  |  | (7.5 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (7.5 | )
Proceeds from issuance of long-term debt | — |  |  | 2,083.0 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 2,083.0 |
Payments to extinguish long-term debt | — |  |  | (2,121.3 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (2,121.3 | )
Payment of debt financing costs | — |  |  | (9.6 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (9.6 | )
Net change in accounts payable-inventory financing | — |  |  | (1.2 | ) |  | (83.9 | ) |  | — |  |  | — |  |  | — |  |  | (85.1 | )
Proceeds from stock option exercises | — |  |  | 7.4 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 7.4 |
Proceeds from Coworker Stock Purchase Plan | — |  |  | 4.7 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 4.7 |
Repurchases of common stock | (359.4 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (359.4 | )
Payment of incentive compensation plan withholding taxes | — |  |  | (16.0 | ) |  | (24.0 | ) |  | (2.0 | ) |  | — |  |  | — |  |  | (42.0 | )
Dividends | (50.3 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (50.3 | )
Repayment of intercompany loan | — |  |  | — |  |  | 34.3 |  |  | (34.3 | ) |  | — |  |  | — |  |  | — |
Other | — |  |  | — |  |  | (0.1 | ) |  | (0.5 | ) |  | — |  |  | — |  |  | (0.6 | )
Distributions and advances from (to) affiliates | 409.7 |  |  | (100.5 | ) |  | (316.6 | ) |  | — |  |  | — |  |  | 7.4 |  |  | — |
Net cash used in financing activities | — |  |  | (107.0 | ) |  | (390.3 | ) |  | (36.8 | ) |  | — |  |  | 7.4 |  |  | (526.7 | )
Effect of exchange rate changes on cash and cash equivalents | — |  |  | — |  |  | — |  |  | 2.6 |  |  | — |  |  | — |  |  | 2.6 |
Net (decrease) increase in cash and cash equivalents | — |  |  | (155.7 | ) |  | (3.1 | ) |  | 0.6 |  |  | — |  |  | (26.5 | ) |  | (184.7 | )
Cash and cash equivalents—beginning of period | — |  |  | 222.7 |  |  | 3.1 |  |  | 37.9 |  |  | — |  |  | — |  |  | 263.7 |
Cash and cash equivalents—end of period | $ | — |  |  | $ | 67.0 |  |  | $ | — |  |  | $ | 38.5 |  |  | $ | — |  |  | $ | (26.5 | ) |  | $ | 79.0 |

X
- Definition Supplemental Guarantor Information [Abstract] + References No definition available. + Details
Name: | cdw_SupplementalGuarantorInformationAbstract
Namespace Prefix: | cdw_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the condensed financial statements (balance sheet, income statement and statement of cash flows) for the parent guarantor, subsidiary issuer, guarantor subsidiaries, non-guarantor subsidiaries, the co-issuer and consolidating adjustments, which total the amounts on the consolidated financial statements. + References No definition available. + Details
Name: | cdw_SupplementalGuarantorInformationTextBlock
Namespace Prefix: | cdw_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration