XML 52 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Carrying Value of Long-Term Debt
 
 
 
 
As of December 31, 2018
 
As of December 31, 2017
(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
 
%
 

 
%
 

Total credit facilities
 
 
 
 
 

 
 
 

 
 
 
 
 
 
 
 
 
 
 
Term Loans
 
 
 
 
 
 
 
 
 
 
CDW UK term loan(1)
 
August 2021
 
2.3
%
 
65.0

 
1.9
%
 
75.7

Senior secured term loan facility
 
August 2023
 
4.1
%
 
1,453.2

 
3.7
%
 
1,468.0

Total term loans
 
 
 
 
 
1,518.2

 
 
 
1,543.7

 
 
 
 
 
 
 
 
 
 
 
Unsecured Senior Notes
 
 
 
 
 
 
 
 
 
 
Senior notes due 2023
 
September 2023
 
5.0
%
 
525.0

 
5.0
%
 
525.0

Senior notes due 2024
 
December 2024
 
5.5
%
 
575.0

 
5.5
%
 
575.0

Senior notes due 2025
 
September 2025
 
5.0
%
 
600.0

 
5.0
%
 
600.0

Total unsecured senior notes
 
 
 
 
 
1,700.0

 
 
 
1,700.0

 
 
 
 
 
 
 
 
 
 
 
Other long-term obligations
 
 
 
 
 
8.3

 

 
12.2

Unamortized deferred financing fees
 
 
 
 
 
(17.9
)
 

 
(20.4
)
Current maturities of long-term debt
 
 
 
 
 
(25.3
)
 
 
 
(25.5
)
Total long-term debt
 
 
 
 
 
$
3,183.3

 

 
$
3,210.0

(1)
British pound-denominated debt facilities.
Schedule of Long-term Debt Maturities A summary of total debt maturities is as follows:    
(in millions)
 
 
Years ending December 31,
 
Total
2019
 
$
25.3

2020
 
25.5

2021
 
67.2

2022
 
14.9

2023
 
1,918.6

Thereafter
 
1,175.0

 
 
$
3,226.5

Schedule of Carrying Values and Estimated Fair Values of Debt Instruments 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 costs, were as follows:
 
 
December 31,
(in millions)
 
2018
 
2017
Fair value
 
$
3,145.8

 
$
3,366.5

Carrying value
 
3,226.5

 
3,255.9