XML 70 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements Of Cash Flows (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Net income (loss) $ 119.0 $ 17.1 $ (29.2)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 210.2 204.9 209.4
Equity-based compensation expense 22.1 19.5 11.5
Deferred income taxes (56.3) (10.2) (4.3)
Allowance for doubtful accounts 0 0.4 (1.3)
Amortization of deferred financing costs 13.6 15.7 18.0
Net loss (gain) on extinguishments of long-term debt 17.2 118.9 (2.0)
Realized loss on interest rate swap agreements 0 2.8 51.5
Mark to market loss on interest rate derivatives 0.9 4.2 4.7
Net loss (gain) on sale and disposals of assets 0.1 0.3 0.7
Other 0 (0.6) (0.6)
Changes in assets and liabilities:      
Accounts receivable (8.6) (165.3) (81.5)
Merchandise inventory 7.1 (29.0) (34.9)
Other assets (3.8) 50.3 (61.9)
Accounts payable-trade 0.8 (19.8) 269.3
Other current liabilities (3.9) 21.5 77.8
Long-term liabilities (1.0) (16.0) (3.5)
Net cash provided by operating activities 317.4 214.7 423.7
Cash flows from investing activities:      
Capital expenditures (41.4) (45.7) (41.5)
Cash settlements on interest rate swap agreements 0 (6.6) (78.2)
Premium payments on interest rate cap agreements (0.3) (3.7) (5.9)
Proceeds from sale of assets and other 0 0 0.2
Net cash used in investing activities (41.7) (56.0) (125.4)
Cash flows from financing activities:      
Proceeds from borrowings under revolving credit facility 289.0 1,295.0 770.8
Repayments of borrowings under revolving credit facility (289.0) (1,483.2) (1,074.1)
Repayments of long-term debt (201.0) (132.0) (16.5)
Proceeds from issuance of long-term debt 135.7 1,175.0 500.0
Payments to extinguish long-term debt (243.2) (1,175.0) (518.6)
Payments of debt financing costs (2.1) (26.3) (14.3)
Investment from CDW Holdings LLC 2.8 1.0 0
Net change in accounts payable-inventory financing (29.5) 250.5 3.2
Principal payments under capital lease obligations 0 0 (0.6)
Net cash used in financing activities (338.0) (95.4) (350.1)
Effect of exchange rate changes on cash and cash equivalents 0.3 0 0.4
Net increase (decrease) in cash and cash equivalents (62.0) 63.3 (51.4)
Cash and cash equivalents - beginning of period 99.9 36.6 88.0
Cash and cash equivalents - end of period 37.9 99.9 36.6
Supplementary disclosure of cash flow information:      
Interest paid, including cash settlements on interest rate swap agreements (302.7) (332.9) (377.0)
Taxes refunded (paid), net (123.2) 20.9 (48.0)
Non-cash investing and financing activities:      
Capital expenditures accrued in accounts payable-trade 0.5 1.1 0
Class B Common Shares [Member]
     
Cash flows from financing activities:      
Repurchase of Class B common shares $ (0.7) $ (0.4) $ 0