<SEC-DOCUMENT>0001171843-18-005650.txt : 20180802
<SEC-HEADER>0001171843-18-005650.hdr.sgml : 20180802
<ACCEPTANCE-DATETIME>20180802071014
ACCESSION NUMBER:		0001171843-18-005650
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		3
CONFORMED PERIOD OF REPORT:	20180802
ITEM INFORMATION:		Results of Operations and Financial Condition
ITEM INFORMATION:		Other Events
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20180802
DATE AS OF CHANGE:		20180802

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			CDW Corp
		CENTRAL INDEX KEY:			0001402057
		STANDARD INDUSTRIAL CLASSIFICATION:	RETAIL-CATALOG & MAIL-ORDER HOUSES [5961]
		IRS NUMBER:				260273989
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		8-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	001-35985
		FILM NUMBER:		18986633

	BUSINESS ADDRESS:	
		STREET 1:		200 N MILWAUKEE AVENUE
		CITY:			VERNON HILLS
		STATE:			IL
		ZIP:			60061
		BUSINESS PHONE:		847-465-6000

	MAIL ADDRESS:	
		STREET 1:		200 N MILWAUKEE AVENUE
		CITY:			VERNON HILLS
		STATE:			IL
		ZIP:			60061

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	VH Holdings, Inc.
		DATE OF NAME CHANGE:	20070605
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>f8k_080118.htm
<DESCRIPTION>FORM 8-K
<TEXT>
<!DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd"><html><head></head><body style="FONT-FAMILY: Times New Roman; FONT-SIZE: 10pt"><div style="margin-top: 3pt; margin-bottom: 12pt;"><div style="font-size: 1pt; border-top: Black 2.5pt solid; border-bottom: Black 1.1pt solid; width: 100%;">&#160;</div></div><p style="font-size: 14pt;" align="center"><strong>UNITED STATES</strong><br /><strong>SECURITIES AND EXCHANGE COMMISSION</strong><br /><strong>Washington, D.C. 20549<br /></strong>______________________</p><p style="font-size: 14pt; text-transform: uppercase;" align="center"><strong>Form 8-K<br /></strong>______________________</p><p style="font-size: 12pt;" align="center"><strong>CURRENT REPORT</strong></p><p style="font-size: 12pt;" align="center"><strong>Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934</strong></p><p align="center"><strong>Date of Report (Date of earliest event Reported):&#160;<!--August 2, 2018-->August 2, 2018 &#160;</strong></p><p align="center"><strong style="font-size: 14pt;">CDW CORPORATION</strong><br />(Exact Name of Registrant as Specified in Charter)</p><table style="width: 100%;" border="0" cellspacing="0" cellpadding="0"><tr valign="top"><td align="center" width="33%"><strong>Delaware</strong></td><td align="center" width="34%"><strong>001-35985</strong></td><td align="center" width="33%"><strong>26-0273989</strong></td></tr><tr valign="top"><td align="center" width="33%">(State or Other Jurisdiction of Incorporation)</td><td align="center" width="34%">(Commission File Number)</td><td align="center" width="33%">(I.R.S. Employer Identification Number)</td></tr></table><p>&#160;</p><table style="width: 100%;" border="0" cellspacing="0" cellpadding="0"><tr valign="bottom"><td align="center" width="50%"><strong>75 Tri-State International<br />Lincolnshire, Illinois<!----></strong></td><td align="center" width="50%"><strong>60069<!----></strong></td></tr><tr valign="top"><td align="center" width="50%">(Address of Principal Executive Offices)</td><td align="center" width="50%">(Zip Code)</td></tr></table><p align="center"><strong>(847) 465-6000</strong><br />(Registrant's telephone number, including area code)</p><p align="center"><strong>None</strong><br />(Former name or former address, if changed since last report)</p><table style="width: 100%;" border="0" cellspacing="0" cellpadding="0"><tr valign="top"><td colspan="3">Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:<br /><br /></td></tr><tr valign="top"><td width="21">&#160;</td><td width="40">[  ]</td><td nowrap="nowrap">&#160;&#160;Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)</td></tr><tr valign="top"><td width="21">&#160;</td><td width="40">[  ]</td><td nowrap="nowrap">&#160;&#160;Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)</td></tr><tr valign="top"><td width="21">&#160;</td><td width="40">[  ]</td><td nowrap="nowrap">&#160;&#160;Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))</td></tr><tr valign="top"><td width="21">&#160;</td><td width="40">[  ]</td><td nowrap="nowrap">&#160;&#160;Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))</td></tr></table><p style="font-size: 10pt; margin: 0pt;">&#160;</p><p style="font-size: 10pt; margin: 0pt;">Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR &sect;230.405) or Rule&#160;12b-2&#160;of the Securities Exchange Act of 1934 (17 CFR&#160;&sect;240.12b-2).&#160;Emerging growth company [ &#160; ]</p><p style="font-size: 10pt; margin: 0pt;">&#160;</p><p style="font-size: 10pt; margin: 0pt;">If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ &#160; ]</p><div style="margin-top: 12pt; margin-bottom: 3pt;"><div style="font-size: 1pt; border-top: Black 1.1pt solid; border-bottom: Black 2.5pt solid; width: 100%;"><font style="font-size: 10pt;">&#160;</font></div>&#160;</div><hr style="page-break-after: always;" noshade="noshade" /><p><font style="font-size: 10pt;">  <strong>  </strong></font></p><p><font style="font-size: 10pt;"><strong>Item 2.02. Results of Operations and Financial Condition.</strong></font></p><p><font style="font-size: 10pt;">
 <p align="justify" style="margin-left:0in; margin-right:0in;">CDW Corporation (the &#8220;Company&#8221;) is furnishing under cover of this Current Report on Form 8-K a copy of its press release dated August 2, 2018 announcing its second quarter 2018 financial results. The press release is attached to this report as Exhibit 99.1 and incorporated herein by reference. The Company is furnishing this information in connection with its previously announced webcast conference call to be held on August 2, 2018 at 8:30 a.m. ET / 7:30 a.m. CT to discuss these results.</p>      <p align="justify" style="margin-left:0in; margin-right:0in;">The information contained under Item 2.02 of this Current Report on Form 8-K (including Exhibit 99.1) is being furnished and shall not be deemed &#8220;filed&#8221; for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the &#8220;Exchange Act&#8221;), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.</p> </font></p><p><font style="font-size: 10pt;"><strong>  </strong></font></p><p><font style="font-size: 10pt;"><strong>Item 8.01. Other Events.</strong></font></p><p><font style="font-size: 10pt;">
 <p style="margin-left:0in; margin-right:0in;"><b>Quarterly Cash Dividend</b></p>      <p align="justify" style="margin-left:0in; margin-right:0in;">On August 2, 2018, the Company also announced that its Board of Directors has declared a quarterly cash dividend of $0.21 per common share to be paid on September 10, 2018 to all stockholders of record as of the close of business on August 24, 2018. A copy of the press release announcing the declaration of the quarterly cash dividend is attached to this report as Exhibit 99.2 and incorporated herein by reference.</p> </font></p><p><font style="font-size: 10pt;"><strong>  </strong></font></p><p><font style="font-size: 10pt;"><strong>Item 9.01. Financial Statements and Exhibits.</strong></font></p><p><font style="font-size: 10pt;">
<table style="width:753; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td style="vertical-align: bottom ; "><font style="font-size:10pt;"><u>Exhibit No.</u></font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;"><u>Description</u></font></td></tr><tr><td style="vertical-align: bottom ; ">&#160;</td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td></tr><tr><td style="vertical-align: bottom ; "><font style="font-size:10pt;"><font style="font-size:10pt;"><a href="exh_991.htm" rel="nofollow">99.1</a></font></font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;"><font style="font-size:10pt;"><a href="exh_991.htm" rel="nofollow">Press release dated August 2, 2018 announcing second quarter 2018 financial results.</a></font> </font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td></tr><tr><td style="vertical-align: bottom ; "><font style="font-size:10pt;"><font style="font-size:10pt;"><a href="exh_992.htm" rel="nofollow">99.2</a></font></font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;">&#160;</font></td><td style="vertical-align: bottom ; "><font style="font-size:10pt;"><font style="font-size:10pt;"><a href="exh_992.htm" rel="nofollow">Press release dated August 2, 2018 announcing dividend declaration.</a></font></font></td></tr></table></font></p><p><font style="font-size: 10pt;"></font></p><p><font style="font-size: 10pt;"></font></p><hr style="page-break-after: always;" noshade="noshade" /><p align="center"><strong>SIGNATURE</strong></p><p>Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.</p><table style="width: 100%;" border="0" cellspacing="0" cellpadding="0"><tr valign="top"><td valign="top" width="49%">&#160;</td><td style="font-size: 12pt;" colspan="2" valign="top"><strong>CDW CORPORATION</strong></td></tr><tr valign="top"><td width="49%">&#160;</td><td width="2%">&#160;</td><td width="49%">&#160;</td></tr><tr valign="top"><td width="49%">&#160;</td><td width="2%">&#160;</td><td width="49%">&#160;</td></tr><tr valign="top"><td width="49%">Date:&#160;August 2, 2018</td><td width="2%">By:&#160;</td><td style="text-decoration: underline;" width="49%">/s/ Collin B. Kebo&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;</td></tr><tr valign="top"><td width="49%">&#160;</td><td width="2%">&#160;</td><td width="49%">Collin B. Kebo</td></tr><tr valign="top"><td width="49%">&#160;</td><td width="2%">&#160;</td><td width="49%">Senior Vice President and Chief Financial Officer</td></tr><tr valign="top"><td width="49%">&#160;</td><td width="2%">&#160;</td><td width="49%"></td></tr></table><p /></body></html>
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>exh_991.htm
<DESCRIPTION>PRESS RELEASE
<TEXT>
<!DOCTYPE HTML PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"><html lang="en-US"><head><title>EdgarFiling</title><meta content="text/html; charset=windows-1252" ><meta name="GENERATOR" content="MSHTML 8.00.7601.18094" ></head><body bgcolor="#ffffff"><p style="text-align: right;"><strong>EXHIBIT 99.1</strong></p><p style="text-align: center;"><strong>CDW Reports Record Second Quarter Net Sales</strong></p><p style="text-align: center;" ></p><p>
     <p>  </p>      <p align="center"><em>Reinforces Power of Business Model and Strategy</em></p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="248" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">(Dollars in millions, except per share amounts)</td><td colspan="3" width="80" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">Three <br >Months <br >Ended June <br >30, 2018</td><td colspan="3" width="80" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">Three <br >Months <br >Ended June <br >30, 2017<sup>1</sup></td><td colspan="2" width="57" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">% Chg.</td><td colspan="3" width="80" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">Six Months <br >Ended June <br >30, 2018</td><td colspan="3" width="80" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">Six Months <br >Ended June <br >30, 2017<sup>1</sup></td><td colspan="2" width="57" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">% Chg.</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Net Sales</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4,186.1</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;$</td><td width="67" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,891.7</td><td width="5" style="border-right: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;$</td><td width="67" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,792.5</td><td width="5" style="border-right: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;$</td><td width="67" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,147.6</td><td width="5" style="border-right: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.0</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Average Daily Sales<sup>2</sup></td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">65.4</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">60.8</td><td width="5" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; border-left: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">60.9</td><td width="5" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">55.8</td><td width="5" style="border-top: solid black 1pt ; border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.0</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Gross Profit</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">695.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">640.8</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,299.5</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,194.3</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.8</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Net Income</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">173.0</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">140.9</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">22.8</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">300.0</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">199.0</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">50.7</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Adjusted EBITDA<sup>3</sup></td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">344.7</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">314.5</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">624.5</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="75" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">564.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; border-left: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">10.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Net Income per Diluted Share</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.12</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.89</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">26.9</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.94</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.24</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; border-left: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">57.1</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; ">Non-GAAP Net Income per Diluted Share<sup>3</sup></td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.38</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.03</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">35.1</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.44</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="8" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;$</td><td width="67" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.77</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#160; &#160; &#160; &#160; 37.6</td><td width="5" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td colspan="17" width="248" style="border-right: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; "><sup>1</sup>&#160; Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).&#160; &#160;</td></tr><tr><td colspan="17" width="248" style="border-right: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; "><sup>2</sup>&#160; There were 64 selling days for both the three months ended June 30, 2018 and 2017. There were 128 selling days for both the six months ended June 30, 2018 and 2017.&#160; &#160;</td></tr><tr><td colspan="17" width="248" style="border-right: solid black 1pt ; border-bottom: solid black 1pt ; border-left: solid black 1pt ; vertical-align: bottom ; "><sup>3</sup>&#160; Non-GAAP measures used in this release that are not based on accounting principles generally accepted in the United States of America are each defined and reconciled to the most directly comparable GAAP measure in the attached schedules.&#160; &#160;</td></tr><tr><td colspan="17" width="248" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p>LINCOLNSHIRE, Ill., Aug.  02, 2018  (GLOBE NEWSWIRE) --  CDW Corporation (Nasdaq:CDW), a leading multi-brand technology solutions provider to business, government, education and healthcare in the United States, the United Kingdom and Canada, today announced second quarter results. The company also announced the approval by its Board of Directors of a quarterly cash dividend to be paid in September 2018.<br ></p>      <p>  </p>      <p align="justify">"We delivered another quarter of strong topline growth and profitability while continuing to invest in our future," said Thomas E. Richards, chairman and chief executive officer of CDW. "These results demonstrate the combined strength of our business model - underpinned by our balanced portfolio of customer end-markets, broad product and technology portfolio, and ongoing execution of our strategy for growth. International operations continue to drive incremental growth on top of solid results in the US."</p>      <p>  </p>      <p align="justify">"Strong operating results were amplified by a lower tax rate and share repurchases, delivering a 35.1 percent increase in non-GAAP net income per diluted share," said Collin B. Kebo, CDW's chief financial officer. "Given this quarter's results and our expectations for the balance of the year, we are now targeting 2018 constant currency non-GAAP net income per diluted share growth in the high twenty percent range."</p>      <p>  </p>      <p align="justify">&#8220;We expect to exceed our annual target to outpace US IT market growth by 200 to 300 basis points in 2018. To accomplish this, we will continue our laser-focus on meeting the needs of our more than 250,000 customers in the United States, the United Kingdom and Canada and remaining the partner of choice for more than 1,000 leading and emerging technology brands as the technology market continues to evolve," concluded Richards.</p>      <p>  </p>      <p align="justify">A quarterly cash dividend of $0.21 per share, which is 31 percent higher than the prior year period, will be paid on September&#160;10, 2018 to all stockholders of record as of the close of business on August&#160;24, 2018.</p>      <p>  </p>      <p align="justify"><u>Second Quarter of 2018 Highlights:</u></p>      <p>  </p>      <p align="justify">Total net sales in the second quarter of 2018 were $4,186 million, compared to $3,892 million in the second quarter of 2017, an increase of 7.6 percent. Net sales on a constant currency basis increased 7.0 percent versus the second quarter of 2017. Currency impact to net sales growth was driven by favorable translation of the British pound to US dollar and favorable translation of the Canadian to US dollar. There were 64 selling days for both the three months ended June 30, 2018 and 2017. Second quarter performance included:</p>      <p>  </p>      <ul><li>Total Corporate segment net sales in the second quarter of 2018 were $1,734 million, 9.7 percent higher than the second quarter of 2017.<br ><br ></li><li>Total Small Business segment net sales in the second quarter of 2018 were $330 million, 4.6 percent higher than the second quarter of 2017.<br ><br ></li><li>Total Public segment net sales in the second quarter of 2018 were $1,635 million, 0.2 percent higher than the second quarter of 2017. Public results were led by sales to Healthcare and Education customers, which increased 6.3 percent and 1.0 percent, respectively, partially offset by a 5.7 percent decrease in sales to Government customers.<br ><br ></li><li>Net sales for CDW's UK and Canadian operations, combined as &#8220;Other&#8221; for financial reporting purposes, were $487 million, 34.0 percent higher than the second quarter of 2017. Both UK and Canada results were up double digits in local currency.</li></ul>      <p>  </p>      <p align="justify">Gross profit for the second quarter of 2018 was $696 million, compared to $641 million for the same period in 2017, representing an increase of 8.6 percent. Gross profit margin was 16.6 percent for the second quarter of 2018 versus 16.5 percent in the second quarter of 2017. Gross profit margin improvement primarily reflected the positive impact on product margin due to customer mix.</p>      <p>  </p>      <p align="justify">Total selling and administrative expenses and advertising expense were $430 million in the second quarter of 2018, compared to $410 million in the second quarter of 2017, representing an increase of 4.9 percent. This increase was primarily driven by higher sales payroll costs, consistent with higher gross profit.</p>      <p>  </p>      <p align="justify">Interest expense was $37 million in the second quarter of 2018 compared to $36 million in the comparable period of 2017.</p>      <p>  </p>      <p align="justify">The effective tax rate for the second quarter of 2018 was 24.7 percent, which resulted in tax expense of $57 million, compared to a 27.9 percent tax rate and tax expense of $54 million in the second quarter of 2017. The reduction in effective tax rate primarily reflects the year-over-year impact of lower Federal tax rates which more than offset the impact of lower excess tax benefits from equity-based compensation.</p>      <p>  </p>      <p align="justify">Net income was $173 million in the second quarter of 2018, compared to $141 million in the second quarter of 2017, representing an increase of 22.8 percent. Non-GAAP net income, which excludes, among other things, acquisition-related intangible asset amortization, equity-based compensation and the associated tax benefits, integration expenses, and certain other items, was $213 million in the second quarter of 2018, compared to $163 million in the second quarter of 2017, representing an increase of 30.8 percent.</p>      <p>  </p>      <p align="justify">Adjusted EBITDA, which excludes expenses related to equity-based compensation, income from equity investment, integration expenses, and certain other items, was $345 million in the second quarter of 2018, compared to $314 million in the second quarter of 2017, representing an increase of 9.6 percent. For the second quarter of 2018, the Adjusted EBITDA margin was 8.2 percent compared to 8.1 percent in the second quarter of 2017.</p>      <p>  </p>      <p align="justify">Weighted average diluted shares outstanding were 154 million for the second quarter of 2018, compared to 159 million for the second quarter of 2017. Net income per diluted share for the second quarter of 2018 was $1.12, compared to $0.89 for the second quarter of 2017, representing an increase of 26.9 percent. Non-GAAP net income per diluted share for the second quarter of 2018 was $1.38, compared to $1.03 for the second quarter of 2017, representing an increase of 35.1 percent.</p>      <p>  </p>      <p align="justify"><u>First Six Months of 2018 Highlights:</u></p>      <p>  </p>      <p align="justify">Total net sales in the first six months of 2018 were $7,793 million, compared to $7,148 million in the first six months of 2017, an increase of 9.0 percent. Net sales on a constant currency basis increased 8.2 percent versus the first six months of 2017. Currency impact to net sales growth was driven by favorable translation of the British pound to US dollar and favorable translation of the Canadian to US dollar. There were 128 selling days for both the six months ended June 30, 2018 and 2017. The first six months' performance included:</p>      <p>  </p>      <ul><li>Total Corporate segment net sales in the first six months of 2018 were $3,300 million, 9.2 percent higher than the first six months of 2017.<br ><br ></li><li>Total Small Business segment net sales in the first six months of 2018 were $657 million, 8.3 percent higher than the first six months of 2017.<br ><br ></li><li>Total Public segment net sales in the first six months of 2018 were $2,865 million, 2.8 percent higher than the first six months of 2017. Public results were led by sales to Healthcare customers, which increased 6.8 percent. Sales to Government and Education customers increased 1.5 percent and 1.0 percent, respectively.<br ><br ></li><li>Net sales for CDW's UK and Canadian operations, combined as &#8220;Other&#8221; for financial reporting purposes, were $970 million, 32.3 percent higher than the first six months of 2017. Both UK and Canada results were up double digits in local currency.</li></ul>      <p>  </p>      <p align="justify">Gross profit for the first six months of 2018 was $1,300 million, compared to $1,194 million for the same period in 2017, representing an increase of 8.8 percent. Gross profit margin was 16.7 percent for both the first six months of 2018 and 2017.</p>      <p>  </p>      <p align="justify">Total selling and administrative expenses and advertising expense were $830 million in the first six months of 2018, compared to $793 million in the first six months of 2017, representing an increase of 4.7 percent. This increase was primarily driven by higher sales payroll costs, consistent with higher gross profit.</p>      <p>  </p>      <p align="justify">Interest expense was $75 million in the first six months of 2018 compared to $76 million in the comparable period of 2017.</p>      <p>  </p>      <p align="justify">The effective tax rate for the first six months of 2018 was 24.1 percent, which resulted in tax expense of $96 million, compared to a 26.2 percent tax rate and tax expense of $71 million in the first six months of 2017. The decrease in effective tax rate primarily reflects the year-over-year impact of lower Federal tax rate, which was partially offset by lower excess tax benefits from equity-based compensation.</p>      <p>  </p>      <p align="justify">Net income was $300 million in the first six months of 2018, compared to $199 million in the first six months of 2017, representing an increase of 50.7 percent. Non-GAAP net income, which excludes, among other things, acquisition-related intangible asset amortization, equity-based compensation and the associated tax benefits, integration expenses, and certain other items, was $376 million in the first six months of 2018, compared to $285 million in the first six months of 2017, representing an increase of 32.0 percent.</p>      <p>  </p>      <p align="justify">Adjusted EBITDA, which excludes expenses related to equity-based compensation, income from equity investment, integration expenses, and certain other items, was $625 million in the first six months of 2018, compared to $565 million in the first six months of 2017, representing an increase of 10.6 percent. For the first six months of 2018, the Adjusted EBITDA margin was 8.0 percent compared to 7.9 percent in the first six months of 2017.</p>      <p>  </p>      <p align="justify">Weighted average diluted shares outstanding were 154 million for the first six months of 2018, compared to 161 million for the first six months of 2017. Net income per diluted share for the first six months of 2018 was $1.94 compared to $1.24 for the first six months of 2017, representing an increase of 57.1 percent. Non-GAAP net income per diluted share for the first six months of 2018 was $2.44, compared to $1.77 for the first six months of 2017, representing an increase of 37.6 percent.</p>      <p>  </p>      <p align="justify"><strong>Forward-Looking Statements</strong></p>      <p>  </p>      <p align="justify">Statements in this release that are not statements of historical fact are forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including without limitation statements regarding the future financial performance of CDW. These statements involve risks and uncertainties that could cause actual results to differ materially from those described in such statements. These risks and uncertainties include, among others, global and regional economic and political conditions; decreases in spending on technology products and services; CDW's relationships with vendor partners and availability of their products; continued innovations in hardware, software and services offerings by CDW's vendor partners; substantial competition that could reduce CDW's market share; CDW's substantial indebtedness and ability to generate sufficient cash to service such indebtedness; restrictions imposed by agreements relating to CDW's indebtedness on its operations and liquidity; changes in, or the discontinuation of, CDW's share repurchase program or dividend payments; the continuing development, maintenance and operation of CDW's information technology systems; potential breaches of data security and failure to protect our information technology systems from cybersecurity threats; potential failures to comply with Public segment contracts or applicable laws and regulations; potential failures to provide high-quality services to CDW's customers; potential losses of any key personnel; potential interruptions of the flow of products from suppliers; potential adverse occurrences at one of CDW's primary facilities or customer data centers; increases in the cost of commercial delivery services or disruptions of those services; CDW's exposure to accounts receivable and inventory risks; fluctuations in foreign currency; future acquisitions or alliances; fluctuations in CDW's operating results; current and future legal proceedings and audits; changes in laws, including the recent U.S. tax legislation, regulations or interpretations thereof; and other risk factors or uncertainties identified from time to time in CDW's filings with the SEC. Although CDW believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Reference is made to a more complete discussion of forward-looking statements and applicable risks contained under the captions "Forward-Looking Statements" and "Risk Factors" in CDW's Annual Report on Form 10-K for the year ended December&#160;31, 2017 and subsequent filings with the SEC.&#160;CDW undertakes no obligation to update or revise any of its forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law.</p>      <p>  </p>      <p align="justify"><strong>Non-GAAP Financial Information</strong></p>      <p>  </p>      <p align="justify">EBITDA is defined as consolidated net income before interest expense, income tax expense, depreciation and amortization. Adjusted EBITDA, which is a measure defined in the Company&#8217;s credit agreements, means EBITDA adjusted for certain items which are described in the financial statement tables that accompany this press release. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percentage of Net sales. Non-GAAP income before income taxes and Non-GAAP net income exclude, among other things, charges related to the amortization of acquisition-related intangible assets, equity-based compensation and the associated tax benefits, integration expenses, and gains and losses from the extinguishment of long-term debt. Consolidated Net sales growth on a constant currency basis is defined as consolidated net sales growth excluding the impact of foreign currency translation on net sales compared to the prior period.</p>      <p>  </p>      <p align="justify">EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Non-GAAP income before income taxes, Non-GAAP net income, Non-GAAP net income per diluted share and consolidated Net sales growth on a constant currency basis are considered non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company&#8217;s performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.</p>      <p>  </p>      <p align="justify">The Company believes these measures provide analysts, investors and management with helpful information regarding the underlying operating performance of the Company&#8217;s business, as they remove the impact of items that management believes are not reflective of underlying operating performance. The Company uses these measures to evaluate period-over-period performance as management believes they provide a more comparable measure of the underlying business. Additionally, Adjusted EBITDA is a measure in the credit agreement governing our Senior Secured Term Loan Facility (&#8220;Term Loan&#8221;) used to evaluate the Company&#8217;s ability to make certain investments, incur additional debt and make restricted payments, such as dividends and share repurchases, as well as whether the Company is required to make additional principal prepayments on the Term Loan beyond the quarterly amortization payments.</p>      <p>  </p>      <p align="justify">Our annual targets are provided on a non-GAAP basis because certain reconciling items are dependent on future events that either cannot be controlled, such as currency impacts or interest rates, or reliably predicted because they are not part of the Company's routine activities, such as refinancing activities or acquisition and integration expenses.</p>      <p>  </p>      <p>The financial statement tables that accompany this press release include a reconciliation of non-GAAP financial measures to the applicable most comparable GAAP financial measures. Non-GAAP measures used by the Company may differ from similar measures used by other companies, even when similar terms are used to identify such measures.</p>      <p>  </p>      <p align="justify"><u>About CDW</u></p>      <p>  </p>      <p align="justify">CDW is a leading multi-brand technology solutions provider to business, government, education and healthcare organizations in the United States, the United Kingdom and Canada. A Fortune 500 company with multi-national capabilities, CDW was founded in 1984 and employs more than 8,900 coworkers. For the trailing twelve months ended June&#160;30, 2018, the company generated net sales of over $15 billion. For more information about CDW, please visit www.CDW.com.</p>      <p>  </p>      <p align="justify"><u>Webcast</u></p>      <p>  </p>      <p align="justify">CDW will hold a conference call today, August&#160;2, 2018 at 7:30 a.m. CT/8:30 a.m. ET to discuss its second quarter financial results. The conference call, which will be broadcast live via the Internet, and a copy of this press release along with supplemental slides used during the call, can be accessed on CDW&#8217;s website at <u>investor.cdw.com</u>. For those unable to participate in the live call, a replay of the webcast will be available at <u>investor.cdw.com</u> approximately 90 minutes after the completion of the call and will be accessible on the site for approximately one year.</p>      <p>  </p>      <p align="justify"><u>Investor Inquiries</u><br >Sari Macrie, CFA<br >Vice President, Investor Relations<br >(847) 968-0238</p>      <p>  </p>      <p align="justify">Media Inquiries<br >Sara Granack<br >Vice President, Corporate Communications <br >(847) 419-7411</p>      <p>  </p>      <p align="justify">CDWPR-FI</p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES<br >CONSOLIDATED STATEMENTS OF OPERATIONS<br ></strong>(dollars in millions, except per share amounts)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td colspan="24" width="211" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td width="5" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="10" width="207" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Three Months Ended June 30,</strong></td><td width="12" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="11" width="218" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Six Months Ended June 30,</strong></td></tr><tr><td width="211" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td width="5" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% <br >Change<sup>(ii)</sup></strong></td><td width="12" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td colspan="2" width="16" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% <br >Change<sup>(ii)</sup></strong></td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Net sales</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4,186.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,891.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.6</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,792.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,147.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.0</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Cost of sales</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,490.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,250.9</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.4</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6,493.0</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">5,953.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.1</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Gross profit</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">695.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">640.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.6</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,299.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,194.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.8</td><td width="11" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Selling and administrative expenses</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">381.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">363.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">744.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">710.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.7</td><td width="11" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Advertising expense</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">48.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">46.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">5.0</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">85.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">81.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.9</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Income from operations</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">265.5</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">230.8</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">15.0</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">469.6</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">401.5</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">16.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Interest expense, net</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(37.2</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(35.9</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3.5</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(74.9</td><td width="5" style="vertical-align: bottom ; ">)</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(75.6</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(1.0</td><td width="11" style="vertical-align: bottom ; ">)</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Net loss on extinguishments of long-term debt</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(57.4</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">nm*</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Other income, net</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">293.3</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(36.8</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Income before income taxes</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">229.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">195.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">17.7</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">395.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">269.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">46.6</td><td width="11" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Income tax expense</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(56.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(54.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.4</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(95.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(70.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">35.0</td><td width="11" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Net income</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="52" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">173.0</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="52" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">140.9</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">22.8</td><td width="11" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="52" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">300.0</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="12" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="4" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="52" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">199.0</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">50.7</td><td width="11" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Net income per common share:</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom;   text-align: left;   padding-left: 15.0px; vertical-align: bottom ; ">Basic</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.14</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.90</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">26.4</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.98</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.26</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">56.5</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="211" style="vertical-align: bottom;   text-align: left;   padding-left: 15.0px; vertical-align: bottom ; ">Diluted</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.12</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.89</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">26.9</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.94</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="52" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.24</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">57.1</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="211" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom ; ">Weighted-average shares outstanding:</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="63" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom;   text-align: left;   padding-left: 15.0px; vertical-align: bottom ; ">Basic</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">151.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">156.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">151.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">157.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="211" style="vertical-align: bottom;   text-align: left;   padding-left: 15.0px; vertical-align: bottom ; ">Diluted</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="58" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">153.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">159.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">154.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="16" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="59" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">160.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="70" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>* Not meaningful</p>      <p>  </p>      <p>(i) Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;There were 64 selling days for both the three months ended June 30, 2018 and 2017.&#160; There were 128 selling days for both the six months ended June 30, 2018 and 2017.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>NON-GAAP FINANCIAL MEASURE RECONCILIATIONS</strong></p>      <p>  </p>      <p align="justify">The Company has included reconciliations of Non-GAAP income before income taxes, Non-GAAP net income, Non-GAAP net income per diluted share, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, and consolidated Net sales growth on a constant currency basis for the three and six months ended June 30, 2018 and 2017 below.</p>      <p>  </p>      <p align="center"><strong>NON-GAAP INCOME BEFORE INCOME TAXES, NON-GAAP NET INCOME</strong><br ><strong>AND NON-GAAP NET INCOME PER DILUTED SHARE</strong><br >(dollars in millions, except per share amounts)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="29" width="483" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Three Months Ended June 30,</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="14" width="239" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="14" width="239" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >before <br >Income <br >Taxes</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income Tax Expense<sup>(ii)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Net <br >Income</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Effective <br >Tax Rate</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >before <br >Income <br >Taxes</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >Tax <br >Expense<sup>(ii)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="52" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Net <br >Income</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Effective <br >Tax Rate</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Net <br >Income <br >% <br >Change</strong></td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="52" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">GAAP, as reported</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="42" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">229.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(56.8</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="36" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">173.0</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">24.7</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">195.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(54.4</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="35" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">140.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">27.9</td><td width="11" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="37" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">22.8</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Amortization of intangibles<sup>(iii)</sup></td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">46.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(11.7</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">34.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">46.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(16.7</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">29.6</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Equity-based compensation</td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">11.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(6.3</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.7</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">11.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(22.6</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(11.1</td><td width="11" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Integration expenses<sup>(iv)</sup></td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(0.7</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.3</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Other adjustments<sup>(v)</sup></td><td colspan="2" width="49" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.7</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(0.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.6</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3.7</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(1.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.3</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Non-GAAP</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="42" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">288.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="50" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(74.9</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="36" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">213.2</td><td width="11" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">26.0</td><td width="11" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="43" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">258.8</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="50" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(95.8</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="35" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">163.0</td><td width="11" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">37.0</td><td width="11" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="37" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">30.8</td><td width="11" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="52" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">GAAP net income per diluted share</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="36" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.12</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="35" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.89</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Non-GAAP net income per diluted share</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="36" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.38</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="35" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.03</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Shares used in computing GAAP and Non-GAAP net income per diluted share</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">153.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">159.0</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i) Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;Income tax on non-GAAP adjustments includes excess tax benefits associated with equity compensation. Additionally, 2018 includes the impact of global intangible low tax income (&#8220;GILTI&#8221;) on equity-based compensation and amortization of intangibles.<br ></p>      <p>  </p>      <p>(iii)&#160;Includes amortization expense for acquisition-related intangible assets, primarily customer relationships, customer contracts and trade names.<br ></p>      <p>  </p>      <p>(iv)&#160;Comprised of expenses related to CDW UK. <br ></p>      <p>  </p>      <p>(v)&#160;Includes other expenses such as payroll taxes on equity-based compensation during the three months ended June 30, 2018 and 2017.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>NON-GAAP INCOME BEFORE INCOME TAXES, NON-GAAP NET INCOME</strong><br ><strong>AND NON-GAAP NET INCOME PER DILUTED SHARE</strong><br >(dollars in millions, except per share amounts)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="29" width="483" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Six Months Ended June 30,</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="14" width="239" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="14" width="239" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >before <br >Income <br >Taxes</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >Tax <br >Expense<sup>(ii)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Net <br >Income</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Effective <br >Tax Rate</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >before <br >Income <br >Taxes</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Income <br >Tax <br >Expense<sup>(ii)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="52" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Net <br >Income</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Effective <br >Tax Rate</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Net <br >Income <br >% <br >Change</strong></td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="52" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">GAAP, as reported</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="42" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">395.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(95.5</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="36" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">300.0</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">24.1</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">269.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(70.8</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="35" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">199.0</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">26.2</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="37" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">50.7</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Amortization of intangibles<sup>(iii)</sup></td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">93.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(24.0</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">69.3</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">92.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(33.2</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">59.2</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Equity-based compensation</td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">19.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(13.3</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">5.8</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">23.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(38.4</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(14.8</td><td width="11" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Net loss on extinguishments of long-term debt</td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">57.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(20.6</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">36.8</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Integration expenses<sup>(iv)</sup></td><td colspan="2" width="49" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(0.9</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.6</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Other adjustments<sup>(v)</sup></td><td colspan="2" width="49" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.2</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(0.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.9</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="57" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(1.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3.1</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Non-GAAP</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="42" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">509.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="50" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(133.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="36" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">376.0</td><td width="11" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">26.1</td><td width="11" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="43" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">450.6</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="50" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(165.7</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="35" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">284.9</td><td width="11" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="44" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">36.8</td><td width="11" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="37" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">32.0</td><td width="11" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="147" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="52" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">GAAP net income per diluted share</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="36" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.94</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="35" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.24</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Non-GAAP net income per diluted share</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="36" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.44</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="35" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.77</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="147" style="vertical-align: bottom ; ">Shares used in computing GAAP and Non-GAAP net income per diluted share</td><td colspan="3" width="53" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">154.4</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="61" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="41" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">160.9</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="48" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i)&#160;Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;Income tax on non-GAAP adjustments includes excess tax benefits associated with equity compensation. Additionally, 2018 includes the impact of GILTI on equity-based compensation and amortization of intangibles.<br ></p>      <p>  </p>      <p>(iii)&#160;Includes amortization expense for acquisition-related intangible assets, primarily customer relationships, customer contracts and trade names.<br ></p>      <p>  </p>      <p>(iv)&#160;Comprised of expenses related to CDW UK. <br ></p>      <p>  </p>      <p>(v)&#160;Includes other expenses such as payroll taxes on equity-based compensation during the six months ended June 30, 2018 and 2017.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN</strong><br >(dollars in millions)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="264" style="vertical-align: bottom ; ">&#160;</td><td colspan="13" width="205" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Three Months Ended June 30,</strong></td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="13" width="205" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Six Months Ended June 30,</strong></td></tr><tr><td width="264" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% of Net sales</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017</strong><sup>(i)</sup></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% of Net sales</strong></td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% of Net sales</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% of Net sales</strong></td></tr><tr><td width="264" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Net income</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">173.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">140.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">300.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">199.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Depreciation and amortization</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">66.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">65.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">132.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">129.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Income tax expense</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">56.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">54.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">95.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">70.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Interest expense, net</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">37.2</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">35.9</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">74.9</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">75.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">EBITDA</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">333.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.0</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">296.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.6</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">603.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.7</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">474.9</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6.6</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Adjustments:</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="55" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Equity-based compensation</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">11.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">11.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">19.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">23.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Net loss on extinguishments of long-term debt</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">57.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Integration expenses<sup>(ii)</sup></td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Other adjustments<sup>(iii)</sup></td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Total adjustments</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">11.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">17.9</td><td width="5" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">21.2</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="50" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">89.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="40" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="264" style="vertical-align: bottom ; ">Adjusted EBITDA</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="43" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">344.7</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.2</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="43" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">314.5</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.1</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="43" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">624.5</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.0</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="43" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">564.5</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.9</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="264" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="vertical-align: bottom ; ">&#160;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="vertical-align: bottom ; ">&#160;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="8" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="vertical-align: bottom ; ">&#160;</td><td width="11" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="29" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td width="11" style="text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i)&#160;Amounts for 2017 have been recast to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;Comprised of expenses related to CDW UK.<br ></p>      <p>  </p>      <p>(iii)&#160;Includes other expenses such as payroll taxes on equity-based compensation and the Company's share of net income from its equity investment during the three and six months ended June 30, 2018 and 2017. Also includes historical retention costs during the three and six months ended June 30, 2017.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>CONSOLIDATED NET SALES GROWTH ON A CONSTANT CURRENCY BASIS</strong><br >(dollars in millions)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="279" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="10" width="185" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Three Months Ended June 30,</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="10" width="185" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Six Months Ended June 30,</strong></td></tr><tr><td width="279" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="57" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="57" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017</strong><sup>(i)</sup></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="60" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% <br >Change<sup>(ii)</sup></strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="57" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="57" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="60" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% <br >Change<sup>(ii)</sup></strong></td></tr><tr><td width="279" style="vertical-align: bottom ; ">Consolidated Net sales, as reported</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="46" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4,186.1</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="46" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,891.7</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.6</td><td width="17" style="border-top: solid black 1pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="46" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,792.5</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="46" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,147.6</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.0</td><td width="17" style="border-top: solid black 1pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="279" style="vertical-align: bottom;   text-align: left;   padding-left: 15.0px; vertical-align: bottom ; ">Foreign currency translation<sup>(iii)</sup></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">19.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="17" style="border-bottom: solid black 1pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="52" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">54.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="17" style="border-bottom: solid black 1pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="279" style="vertical-align: bottom ; ">Consolidated Net Sales on a Constant Currency Basis</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="46" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4,186.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="46" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,911.2</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.0</td><td width="17" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="46" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,792.5</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="46" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,201.9</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.2</td><td width="17" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="279" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="46" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="46" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="vertical-align: bottom ; ">&#160;</td><td width="17" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="46" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="46" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="43" style="vertical-align: bottom ; ">&#160;</td><td width="17" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i)&#160;Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;There were 64 selling days for both the three months ended June 30, 2018 and 2017.&#160; There were 128 selling days for both the six months ended June 30, 2018 and 2017.<br ></p>      <p>  </p>      <p>(iii)&#160;Represents the effect of translating the prior year results of CDW UK and CDW Canada at the average exchange rates applicable in the current year.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>CONDENSED CONSOLIDATED BALANCE SHEETS</strong><br >(in millions)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>June 30, 2018</strong></td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>December&#160;31, 2017<sup>(i)</sup></strong></td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>June 30, 2017<sup>(i)</sup></strong></td></tr><tr><td width="329" style="vertical-align: bottom ; "><strong>Assets</strong></td><td colspan="3" width="113" style="border-top: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">(unaudited)</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; ">(unaudited)</td></tr><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Current assets:</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Cash and cash equivalents</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="102" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">100.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="102" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">144.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="102" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">79.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Accounts receivable, net of allowance for doubtful<br >accounts of $7.1, $6.2, and $6.2, respectively.</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,612.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,329.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,335.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Merchandise inventory</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">576.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">411.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">479.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Miscellaneous receivables</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">373.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">343.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">340.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Prepaid expenses and other</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">181.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">168.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">170.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 25.0px; vertical-align: bottom ; ">Total current assets</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,844.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,396.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,404.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Property and equipment, net</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">150.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">161.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">160.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Goodwill</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,472.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,479.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,469.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Other intangible assets, net</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">802.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">897.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">976.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Other assets</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">60.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">32.7</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">38.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 30.0px; vertical-align: bottom ; "><strong>Total assets</strong></td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="102" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,330.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="102" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6,966.7</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="102" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,049.8</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; "><strong>Liabilities and Stockholders&#8217; Equity</strong></td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Current liabilities:</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Accounts payable - trade</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="102" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,693.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="102" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,317.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="102" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,391.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Accounts payable - inventory financing</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">387.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">498.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">496.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Current maturities of long-term debt</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">38.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">25.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">18.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Contract liabilities</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">169.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">158.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">144.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Accrued expenses and other liabilities</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">530.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">522.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">509.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 25.0px; vertical-align: bottom ; ">Total current liabilities</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,820.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,522.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,560.5</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">Long-term liabilities:</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Debt</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,201.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,210.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,277.8</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Deferred income taxes</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">172.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">196.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">329.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Other liabilities</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">66.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">52.7</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">30.0</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 25.0px; vertical-align: bottom ; ">Total long-term liabilities</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,441.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,459.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,637.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 25.0px; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="113" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 25.0px; vertical-align: bottom ; ">Total stockholders&#8217; equity</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,068.9</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="109" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">985.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="108" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">852.0</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom;   text-align: left;   padding-left: 30.0px; vertical-align: bottom ; "><strong>Total liabilities and stockholders&#8217; equity</strong></td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="102" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,330.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="102" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6,966.7</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="102" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,049.8</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="329" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="102" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="102" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="102" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i)&#160;Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>NET SALES DETAIL</strong><br >(dollars in millions)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="10" width="313" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Three Months Ended June 30,</strong></td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="7" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% Change<sup>(ii)</sup></strong></td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Corporate</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">$</td><td width="89" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,733.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">$</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,580.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.7</td><td width="12" style="border-bottom: solid black 1pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Small Business</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">329.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">315.0</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4.6</td><td width="12" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Public</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom;   text-align: left;   padding-left: 10.0px; vertical-align: bottom ; ">Government</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">493.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">523.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(5.7</td><td width="12" style="vertical-align: bottom ; ">)</td></tr><tr><td width="117" style="vertical-align: bottom;   text-align: left;   padding-left: 10.0px; vertical-align: bottom ; ">Education</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">712.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">704.9</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.0</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom;   text-align: left;   padding-left: 10.0px; vertical-align: bottom ; ">Healthcare</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">429.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">404.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6.3</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Total Public</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,635.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,632.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">0.2</td><td width="12" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Other</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">487.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">363.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">34.0</td><td width="12" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Total Net Sales</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="89" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">4,186.1</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="88" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,891.7</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7.6</td><td width="12" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="89" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i)&#160;Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;There were 64 selling days for both the three months ended June 30, 2018 and 2017.</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="10" width="313" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Six Months Ended June 30,</strong></td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="7" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017<sup>(i)</sup></strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>% Change<sup>(ii)</sup></strong></td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Corporate</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">$</td><td width="89" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,299.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">$</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,020.7</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.2</td><td width="12" style="border-bottom: solid black 1pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Small Business</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">657.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">607.0</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">8.3</td><td width="12" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Public</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom;   text-align: left;   padding-left: 10.0px; vertical-align: bottom ; ">Government</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">912.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">898.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.5</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom;   text-align: left;   padding-left: 10.0px; vertical-align: bottom ; ">Education</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,109.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,098.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1.0</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom;   text-align: left;   padding-left: 10.0px; vertical-align: bottom ; ">Healthcare</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">844.1</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">790.3</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">6.8</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Total Public</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,865.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2,786.5</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.8</td><td width="12" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Other</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="96" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">970.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="95" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">733.4</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">32.3</td><td width="12" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="101" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="100" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="100" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="117" style="vertical-align: bottom ; ">Total Net Sales</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="89" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,792.5</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="88" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">7,147.6</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">9.0</td><td width="12" style="border-bottom: double black 3pt ; text-align: left ;  vertical-align: bottom; vertical-align: bottom ; ">%</td></tr><tr><td width="117" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="89" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="88" style="vertical-align: bottom ; ">&#160;</td><td width="12" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i)&#160;Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(ii)&#160;There were 128 selling days for both the six months ended June 30, 2018 and 2017.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>DEBT AND WORKING CAPITAL INFORMATION</strong><br >(dollars in millions)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="285" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="97" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>June 30, 2018</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="109" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>December&#160;31, 2017</strong></td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="99" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>June 30, 2017</strong><strong><br ></strong></td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="97" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="109" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="99" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="285" style="vertical-align: bottom ; "><strong>Debt and Revolver Availability</strong></td><td colspan="3" width="97" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="109" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="99" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Cash and cash equivalents</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="86" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">100.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="98" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">144.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="87" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">79.0</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Total debt</td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,240.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,235.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">3,296.3</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Senior secured debt</td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,543.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,540.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,544.9</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Outstanding borrowings under Revolver<sup>(i)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">13.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">&#8212;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">54.0</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Borrowing base under ABL Revolver<sup>(ii)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,773.1</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,608.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,650.1</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Revolver availability<sup>(i)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,145.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,063.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,015.6</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Cash plus Revolver availability<sup>(i)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,246.0</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,207.4</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">1,094.6</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Total net leverage ratio<sup>(iii)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.5</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.6</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="99" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.8</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="97" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="109" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="99" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="285" style="vertical-align: bottom ; "><strong>Working Capital<sup>(iv)</sup></strong></td><td colspan="3" width="97" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="109" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="99" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Days of sales outstanding (DSO)<sup>(v)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">50</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">53</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">49</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Days of supply in inventory (DIO)<sup>(v)</sup></td><td colspan="2" width="93" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">13</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">13</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">12</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Days of purchases outstanding (DPO)<sup>(v)</sup></td><td colspan="2" width="93" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(46)</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(47)</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(45)</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160; Cash conversion cycle<sup>(v)</sup></td><td colspan="2" width="93" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">17</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">19</td><td width="5" style="border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">16</td></tr><tr><td width="285" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="93" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="105" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="94" style="vertical-align: bottom ; ">&#160;</td></tr></table>   <p> </p>      <p>(i) Amount in effect at period-end, including CDW UK's Revolving Credit Facility, which is a multi-currency revolving credit facility with an aggregate amount of &#163;40 million ($53 million at June&#160;30, 2018) in availability.&#160;</p>      <p>  </p>      <p>(ii)&#160;Amount in effect at period-end, applicable to the Company's ABL Revolving Credit Facility.<br ></p>      <p>  </p>      <p>(iii)&#160;Defined in the Company's credit agreement, on a consolidated basis, as the ratio of total debt at period-end excluding any unamortized discount and/or premium and unamortized deferred financing costs, less cash and cash equivalents, to trailing twelve months (TTM) Adjusted EBITDA, a non-GAAP measure defined in the Company's credit agreement. <br ></p>      <p>  </p>      <p>(iv)&#160;Amounts for 2017 have been adjusted to reflect the full retrospective adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).<br ></p>      <p>  </p>      <p>(v)&#160;Based on a rolling three-month average.</p>      <p>  </p>      <p><br ></p>      <p>  </p>      <p align="center"><strong>CDW CORPORATION AND SUBSIDIARIES</strong><br ><strong>CASH FLOW INFORMATION</strong><br >(in millions)<br >(unaudited)</p>      <p> </p>   <table style="width:100%; border-collapse:collapse !important;" style="border-collapse: collapse; "><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="7" width="179" style="text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>Six Months Ended June 30,</strong></td></tr><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2018</strong></td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; text-align: center ;  vertical-align: bottom; vertical-align: bottom ; "><strong>2017</strong></td></tr><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Cash flows provided by operating activities</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="75" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">332.3</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="75" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">376.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Capital expenditures</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(33.6</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(36.8</td><td width="5" style="vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Cash flows used in investing activities</td><td colspan="2" width="82" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(33.6</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="border-top: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(36.8</td><td width="5" style="border-top: solid black 1pt ; vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Net change in accounts payable - inventory financing</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(110.4</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(85.1</td><td width="5" style="vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Other cash flows used in financing activities</td><td colspan="2" width="82" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(227.8</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(441.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Cash flows used in financing activities</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(338.2</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(526.7</td><td width="5" style="vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Effect of exchange rate changes on cash and cash equivalents</td><td colspan="2" width="82" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(4.0</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="border-bottom: solid black 1pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">2.6</td><td width="5" style="border-bottom: solid black 1pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Net decrease in cash and cash equivalents</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(43.5</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(184.7</td><td width="5" style="vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Cash and cash equivalents - beginning of period</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">144.2</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="2" width="82" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">263.7</td><td width="5" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">Cash and cash equivalents - end of period</td><td width="7" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="75" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">100.7</td><td width="5" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">$</td><td width="75" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">79.0</td><td width="5" style="border-top: solid black 1pt ; border-bottom: double black 3pt ; vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom ; "><strong>Supplementary disclosure of cash flow information:</strong></td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td colspan="3" width="87" style="vertical-align: bottom ; ">&#160;</td></tr><tr><td width="331" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Interest paid</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="75" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(74.5</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="75" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(76.8</td><td width="5" style="vertical-align: bottom ; ">)</td></tr><tr><td width="331" style="vertical-align: bottom;   text-align: left;   padding-left: 20.0px; vertical-align: bottom ; ">Taxes paid, net</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="75" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(118.4</td><td width="5" style="vertical-align: bottom ; ">)</td><td width="5" style="vertical-align: bottom ; ">&#160;</td><td width="7" style="vertical-align: bottom ; ">$</td><td width="75" style="text-align: right ;  vertical-align: bottom; vertical-align: bottom ; ">(96.5</td><td width="5" style="vertical-align: bottom ; ">)</td></tr></table>   <p> </p>      <p>&#160;<br ></p>  </p><p ></p></body></html>
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.2
<SEQUENCE>3
<FILENAME>exh_992.htm
<DESCRIPTION>PRESS RELEASE
<TEXT>
<!DOCTYPE HTML PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"><html lang="en-US"><head><title>EdgarFiling</title><meta content="text/html; charset=windows-1252" ><meta name="GENERATOR" content="MSHTML 8.00.7601.18094" ></head><body bgcolor="#ffffff"><p style="text-align: right;"><strong>Exhibit 99.2</strong></p><p style="text-align: center;"><strong>CDW Declares Cash Dividend of $0.21 Per Share</strong></p><p style="text-align: center;">Reinforces Ongoing Commitment to Delivering Value to Stockholders</p><p ></p>
 <p align="justify">LINCOLNSHIRE, Ill., Aug.  02, 2018  (GLOBE NEWSWIRE) -- CDW Corporation (NASDAQ:CDW), today announced that its Board of Directors has declared a quarterly cash dividend of $0.21 per common share to be paid on September 10, 2018, to all stockholders of record as of the close of business on August 24, 2018. &#160;This represents a 31 percent increase over last year&#8217;s dividend. Future dividends will be subject to Board of Director approval.<br ></p>  <p align="justify">&#8220;Annual dividend increases are an important part of our capital allocation strategy, along with maintaining our leverage ratio, making strategic acquisitions and share repurchases," said Collin B. Kebo, Senior Vice President &amp; Chief Financial Officer, CDW. &#8220;Since our IPO in June 2013, our dividend has increased nearly five-fold and we have returned more than $1.6 billion to shareholders through share repurchases and dividends. We intend to continue to execute against our capital allocation priorities with the enhanced free cash flow from tax reform.&#8221;</p>  <p align="justify"><strong>About CDW</strong></p>  <p align="justify">CDW is a leading multi-brand technology solutions provider to business, government, education and healthcare organizations in the United States, Canada and the United Kingdom. A Fortune 500 company with multi-national capabilities, CDW was founded in 1984 and employs more than 8,900 coworkers. For the trailing twelve months ended June 30, 2018, the company generated net sales of over $15 billion. For more information about CDW, please visit www.CDW.com.</p>  <p align="justify"><u>Investor Inquiries</u>&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160; <br >Sari Macrie, CFA&#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160;&#160;<br >Vice President, Investor Relations&#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160;&#160;<br >847-968-0238&#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160;&#160;<br >investorrelations@cdw.com&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;&#160;</p>  <p align="justify"><u>Media Inquiries</u><br >Sara Granack<br >Vice President, Corporate Communications<br >847-419-7411<br >mediarelations@cdw.com&#160;<br ></p>  <p align="justify">CDWPR-FI</p>  <p> </p><p ></p></body></html>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
