XML 26 R15.htm IDEA: XBRL DOCUMENT
v3.19.1

Long-Term Debt | 3 Months Ended
--- | ---
Mar. 31, 2019
Debt Disclosure [Abstract] |
Long-Term Debt | Long-Term Debt
|  |  |  | As of March 31, 2019 |  | As of December 31, 2018
(dollars in millions) |  | Maturities |  | Interest Rate |  | Amount |  | Interest Rate |  | Amount
Credit Facilities |  |  |  |  |  |  |  |  |  |
CDW UK revolving credit facility(1) |  | July 2021 |  | — | % |  | $ | — |  |  | — | % |  | $ | — |
Senior secured asset-based revolving credit facility |  | March 2022 |  | 3.8 | % |  | 76.0 |  |  | — | % |  | — |
Total credit facilities |  |  |  |  |  | 76.0 |  |  |  |  | — |
Term Loans |  |  |  |  |  |  |  |  |  |
CDW UK term loan(1) |  | August 2021 |  | 2.3 | % |  | 66.5 |  |  | 2.3 | % |  | 65.0 |
Senior secured term loan facility |  | August 2023 |  | 4.3 | % |  | 1,449.4 |  |  | 4.1 | % |  | 1,453.2 |
Total term loans |  |  |  |  |  | 1,515.9 |  |  |  |  | 1,518.2 |
Unsecured Senior Notes |  |  |  |  |  |  |  |  |  |
Senior notes due 2023 ("2023 Senior Notes") |  | September 2023 |  | 5.0 | % |  | 525.0 |  |  | 5.0 | % |  | 525.0 |
Senior notes due 2024 ("2024 Senior Notes") |  | December 2024 |  | 5.5 | % |  | 575.0 |  |  | 5.5 | % |  | 575.0 |
Senior notes due 2025 ("2025 Senior Notes") |  | September 2025 |  | 5.0 | % |  | 600.0 |  |  | 5.0 | % |  | 600.0 |
Total unsecured senior notes |  |  |  |  |  | 1,700.0 |  |  |  |  | 1,700.0 |
Other long-term obligations |  |  |  |  |  | 8.5 |  |  |  |  | 8.3 |
Unamortized deferred financing fees |  |  |  |  |  | (17.0 | ) |  |  |  | (17.9 | )
Current maturities of long-term debt |  |  |  |  |  | (25.7 | ) |  |  |  | (25.3 | )
Total long-term debt |  |  |  |  |  | $ | 3,257.7 |  |  |  |  | $ | 3,183.3 |
(1) | British pound-denominated debt facilities.
As of March 31, 2019, the Company is in compliance with the covenants under the various credit agreements and indentures. Credit Facilities The Company has a variable rate CDW UK revolving credit facility that is denominated in British pounds. As of March 31, 2019, the Company could have borrowed up to an additional £50 million ($65 million at March 31, 2019) under the CDW UK revolving credit facility. The Company also has a variable rate senior secured asset-based revolving credit facility (the "Revolving Loan") that is denominated in US dollars. The Revolving Loan is used by the Company for borrowings, issuances of letters of credit and floorplan financing. As of March 31, 2019, the Revolving Loan had less than $1 million of undrawn letters of credit, $436 million reserved for the floorplan sub-facility and a borrowing base of $1.8 billion, which is based on the amount of eligible inventory and accounts receivable balances as of February 28, 2019. As of March 31, 2019, the Company could have borrowed up to an additional $938 million under the Revolving Loan. The Revolving Loan is collateralized by a first priority interest in inventory (excluding inventory to the extent collateralized under the inventory financing arrangements as described in Note 4 (Inventory Financing Agreements)), deposits and accounts receivable, and by a second priority interest in substantially all US assets. Term Loans The CDW UK term loan has a variable interest rate. The Company is required to make annual principal installments of £5 million ($7 million at March 31, 2019), with the remaining principal amount due at the maturity date. The CDW UK term loan agreement imposes restrictions on CDW UK's ability to transfer funds to the Company through the payment of dividends, repayment of intercompany loans, advances or subordinated debt that require, among other things, the maintenance of a minimum net leverage ratio. As of March 31, 2019, the amount of restricted payment capacity under the CDW UK term loan was £124 million ($162 million at March 31, 2019). The senior secured term loan facility (the "Term Loan") has a variable interest rate, which has effectively been capped through the use of interest rate caps (see Note 6 (Financial Instruments)). The interest rate disclosed in the table above represents the variable interest rates in effect for March 31, 2019 and December 31, 2018, respectively. The Company is required to pay quarterly principal installments of $4 million with the remaining principal amount due at the maturity date. As of March 31, 2019, the amount of CDW's restricted payment capacity under the Term Loan was $1.5 billion. The Term Loan is collateralized by a second priority interest in substantially all inventory (excluding inventory to the extent collateralized under the inventory financing arrangements as described in Note 4 (Inventory Financing Agreements), deposits and accounts receivable, and by a first priority interest in substantially all other US assets. Unsecured Senior Notes The 2023 Senior Notes, 2024 Senior Notes and 2025 Senior Notes (collectively, the "Senior Notes") have a fixed interest rate, which is paid semi-annually. Fair Value The fair values of the Senior Notes were estimated using quoted market prices for identical liabilities that are traded in over-the-counter secondary markets that are not considered active. The fair value of the Term Loan was estimated using dealer quotes for identical liabilities in markets that are not considered active. The Senior Notes, Term Loan and CDW UK term loan are classified as Level 2 within the fair value hierarchy. The carrying value of the Revolving Loan and CDW UK revolving credit facility approximate fair value if there are outstanding borrowings. The approximate fair values and related carrying values of the Company's long-term debt, including current maturities and excluding unamortized discount and unamortized deferred financing fees, are as follows:
(in millions) |  | March 31, 2019 |  | December 31, 2018
Fair value |  | $ | 3,358.7 |  |  | $ | 3,145.8 |
Carrying value |  | 3,300.4 |  |  | 3,226.5 |

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

X
- Definition The entire disclosure for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -URI http://asc.fasb.org/topic&trid=2208564 + Details
Name: | us-gaap_LongTermDebtTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration