Supplemental Guarantor Information (Tables)

3 Months Ended

Mar. 31, 2019

Supplemental Guarantor Information [Abstract]

Condensed Consolidating Balance Sheets

The following tables set forth Condensed Consolidating Balance Sheets as of March 31, 2019 and December 31, 2018, Consolidating Statements of Operations for the three months ended March 31, 2019 and 2018, Condensed Consolidating Statements of Comprehensive Income for the three months ended March 31, 2019 and 2018, and Condensed Consolidating Statements of Cash Flows for the three months ended March 31, 2019 and 2018, in accordance with Rule 3-10 of Regulation S-X. The consolidating financial information includes the accounts of CDW Corporation (the "Parent Guarantor"), which has no independent assets or operations, the accounts of CDW LLC (the "Subsidiary Issuer"), the combined accounts of the Guarantor Subsidiaries, the combined accounts of the Non-Guarantor Subsidiaries, and the accounts of CDW Finance Corporation (the "Co-Issuer") for the periods indicated. The information is prepared on the same basis as the Company's Consolidated Financial Statements.

Condensed Consolidating Balance Sheet
March 31, 2019
(in millions)	Parent Guarantor		Subsidiary Issuer		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Co-Issuer		Consolidating Adjustments			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	—	$	195.2	$	—	$	97.8	$	—	$	(8.0	)	$	285.0
Accounts receivable, net	—		—		2,283.4		441.7		—		—			2,725.1
Merchandise inventory	—		—		516.2		74.5		—		—			590.7
Miscellaneous receivables	—		105.5		230.3		17.6		—		—			353.4
Prepaid expenses and other	—		18.5		99.2		60.6		—		—			178.3
Total current assets	—		319.2		3,129.1		692.2		—		(8.0		)	4,132.5
Operating lease right-of-use assets	—		22.9		77.2		32.0		—		—			132.1
Property and equipment, net	—		76.5		53.2		25.5		—		—			155.2
Goodwill	—		751.8		1,437.8		338.6		—		—			2,528.2
Other intangible assets, net	—		245.3		267.3		183.4		—		—			696.0
Other assets	1.3		38.7		8.0		226.8		—		(239.3		)	35.5
Investment in and advances to subsidiaries	926.0		3,071.9		—		—		—		(3,997.9		)	—
Total Assets	$	927.3	$	4,526.3	$	4,972.6	$	1,498.5	$	—	$	(4,245.2	)	$	7,679.5
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable-trade	$	—	$	24.3	$	1,452.2	$	276.9	$	—	$	(8.0	)	$	1,745.4
Accounts payable-inventory financing	—		0.3		474.7		25.0		—		—			500.0
Current maturities of long-term debt	—		14.9		4.2		6.6		—		—			25.7
Contract liabilities	—		—		98.2		93.9		—		—			192.1
Accrued expenses and other current liabilities	—		253.2		397.0		101.6		—		—			751.8
Total current liabilities	—		292.7		2,426.3		504.0		—		(8.0		)	3,215.0
Long-term liabilities:
Debt	—		3,194.4		4.3		59.0		—		—			3,257.7
Deferred income taxes	—		50.4		50.5		33.1		—		(1.3		)	132.7
Operating lease liabilities	—		34.7		30.3		28.0		—		—			93.0
Other liabilities	—		28.1		2.1		261.6		—		(238.0		)	53.8
Total long-term liabilities	—		3,307.6		87.2		381.7		—		(239.3		)	3,537.2
Total stockholders' equity	927.3		926.0		2,459.1		612.8		—		(3,997.9		)	927.3
Total Liabilities and Stockholders' Equity	$	927.3	$	4,526.3	$	4,972.6	$	1,498.5	$	—	$	(4,245.2	)	$	7,679.5

Condensed Consolidating Balance Sheet
December 31, 2018
(in millions)	Parent Guarantor		Subsidiary Issuer		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Co-Issuer		Consolidating Adjustments			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	—	$	176.0	$	—	$	46.7	$	—	$	(16.9	)	$	205.8
Accounts receivable, net	—		—		2,331.2		340.0		—		—			2,671.2
Merchandise inventory	—		—		387.4		66.9		—		—			454.3
Miscellaneous receivables	—		110.6		187.7		18.1		—		—			316.4
Prepaid expenses and other	—		17.1		93.8		38.2		—		—			149.1
Total current assets	—		303.7		3,000.1		509.9		—		(16.9		)	3,796.8
Property and equipment, net	—		82.3		52.0		21.8		—		—			156.1
Goodwill	—		751.8		1,437.8		273.2		—		—			2,462.8
Other intangible assets, net	—		252.5		300.0		159.7		—		—			712.2
Other assets	1.4		49.8		9.6		140.2		—		(161.2		)	39.8
Investment in and advances to subsidiaries	973.8		3,028.9		—		—		—		(4,002.7		)	—
Total Assets	$	975.2	$	4,469.0	$	4,799.5	$	1,104.8	$	—	$	(4,180.8	)	$	7,167.7
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable-trade	$	—	$	39.2	$	1,387.9	$	166.9	$	—	$	(16.9	)	$	1,577.1
Accounts payable-inventory financing	—		0.2		406.1		23.0		—		—			429.3
Current maturities of long-term debt	—		14.9		4.0		6.4		—		—			25.3
Contract liabilities	—		—		95.6		82.7		—		—			178.3
Accrued expenses and other current liabilities	—		217.6		306.7		68.8		—		—			593.1
Total current liabilities	—		271.9		2,200.3		347.8		—		(16.9		)	2,803.1
Long-term liabilities:
Debt	—		3,121.3		4.3		57.7		—		—			3,183.3
Deferred income taxes	—		55.9		60.5		26.9		—		(1.4		)	141.9
Other liabilities	—		46.1		5.7		172.2		—		(159.8		)	64.2
Total long-term liabilities	—		3,223.3		70.5		256.8		—		(161.2		)	3,389.4
Total stockholders' equity	975.2		973.8		2,528.7		500.2		—		(4,002.7		)	975.2
Total Liabilities and Stockholders' Equity	$	975.2	$	4,469.0	$	4,799.5	$	1,104.8	$	—	$	(4,180.8	)	$	7,167.7

Consolidating Statements of Operations

Consolidating Statement of Operations
Three Months Ended March 31, 2019
(in millions)	Parent Guarantor			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Co-Issuer		Consolidating Adjustments			Consolidated
Net sales	$	—		$	—		$	3,422.5		$	535.4		$	—	$	—		$	3,957.9
Cost of sales	—			—			2,840.8			445.0			—		—			3,285.8
Gross profit	—			—			581.7			90.4			—		—			672.1
Selling and administrative expenses	—			31.9			309.4			62.7			—		—			404.0
Advertising expense	—			—			37.1			2.1			—		—			39.2
Operating income (loss)	—			(31.9		)	235.2			25.6			—		—			228.9
Interest (expense) income, net	—			(38.0		)	0.1			(0.4		)	—		—			(38.3		)
Other income (expense), net	—			—			1.7			(0.7		)	—		—			1.0
Income (loss) before income taxes	—			(69.9		)	237.0			24.5			—		—			191.6
Income tax (expense) benefit	(0.1		)	26.4			(59.4		)	(5.6		)	—		—			(38.7		)
Income (loss) before equity in earnings of subsidiaries	(0.1		)	(43.5		)	177.6			18.9			—		—			152.9
Equity in earnings of subsidiaries	153.0			196.5			—			—			—		(349.5		)	—
Net income	$	152.9		$	153.0		$	177.6		$	18.9		$	—	$	(349.5	)	$	152.9

Consolidating Statement of Operations
Three Months Ended March 31, 2018
(in millions)	Parent Guarantor			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Co-Issuer		Consolidating Adjustments			Consolidated
Net sales	$	—		$	—		$	3,123.4		$	483.0		$	—	$	—		$	3,606.4
Cost of sales	—			—			2,597.0			405.5			—		—			3,002.5
Gross profit	—			—			526.4			77.5			—		—			603.9
Selling and administrative expenses	—			34.5			272.4			55.8			—		—			362.7
Advertising expense	—			—			35.2			1.9			—		—			37.1
Operating income (loss)	—			(34.5		)	218.8			19.8			—		—			204.1
Interest (expense) income, net	—			(37.1		)	1.0			(1.6		)	—		—			(37.7		)
Other (expense) income, net	—			—			0.4			(1.1		)	—		—			(0.7		)
Income (loss) before income taxes	—			(71.6		)	220.2			17.1			—		—			165.7
Income tax (expense) benefit	(0.1		)	20.8			(55.3		)	(4.1		)	—		—			(38.7		)
Income (loss) before equity in earnings of subsidiaries	(0.1		)	(50.8		)	164.9			13.0			—		—			127.0
Equity in earnings of subsidiaries	127.1			177.9			—			—			—		(305.0		)	—
Net income	$	127.0		$	127.1		$	164.9		$	13.0		$	—	$	(305.0	)	$	127.0

Condensed Statement of Comprehensive Income

Condensed Consolidating Statement of Comprehensive Income
Three Months Ended March 31, 2019
(in millions)	Parent Guarantor		Subsidiary Issuer		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Co-Issuer		Consolidating Adjustments			Consolidated
Comprehensive income	$	156.0	$	156.1	$	177.6	$	28.8	$	—	$	(362.5	)	$	156.0

Condensed Consolidating Statement of Comprehensive Income
Three Months Ended March 31, 2018
(in millions)	Parent Guarantor		Subsidiary Issuer		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Co-Issuer		Consolidating Adjustments			Consolidated
Comprehensive income	$	144.4	$	144.5	$	164.9	$	27.2	$	—	$	(336.6	)	$	144.4

Condensed Consolidating Statements Cash Flows

Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2019
(in millions)	Parent Guarantor			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Co-Issuer		Consolidating Adjustments			Consolidated
Net cash provided by operating activities	$	—		$	16.9		$	183.2		$	51.2		$	—	$	1.1		$	252.4
Cash flows used in investing activities:
Capital expenditures	—			(13.0		)	(4.6		)	(1.8		)	—		—			(19.4		)
Acquisition of business, net of cash acquired	—			—			—			(68.7		)	—		—			(68.7		)
Net cash used in investing activities	—			(13.0		)	(4.6		)	(70.5		)	—		—			(88.1		)
Cash flows (used in) provided by financing activities:
Proceeds from borrowings under revolving credit facility	—			88.5			—			—			—		—			88.5
Repayments of borrowings under revolving credit facility	—			(12.5		)	—			—			—		—			(12.5		)
Repayments of long-term debt	—			(3.7		)	—			(2.2		)	—		—			(5.9		)
Net change in accounts payable-inventory financing	—			0.1			68.6			1.5			—		—			70.2
Repurchases of common stock	(177.1		)	—			—			—			—		—			(177.1		)
Payment of incentive compensation plan withholding taxes	(11.6		)	—			—			—			—		—			(11.6		)
Dividend payments	(43.4		)	—			—			—			—		—			(43.4		)
Capital contributions	—			(76.0		)	—			76.0			—		—			—
Other	—			11.6			—			—			—		—			11.6
Distributions and advances from (to) affiliates	232.1			7.3			(247.2		)	—			—		7.8			—
Net cash (used in) provided by financing activities	—			15.3			(178.6		)	75.3			—		7.8			(80.2		)
Effect of exchange rate changes on cash, cash equivalents and restricted cash	—			—			—			0.8			—		—			0.8
Net increase in cash, cash equivalents and restricted cash	—			19.2			—			56.8			—		8.9			84.9
Cash, cash equivalents and restricted cash—beginning of period	—			176.0			—			46.7			—		(16.9		)	205.8
Cash, cash equivalents and restricted cash—end of period	$	—		$	195.2		$	—		$	103.5		$	—	$	(8.0	)	$	290.7

Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2018
(in millions)	Parent Guarantor			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Co-Issuer		Consolidating Adjustments			Consolidated
Net cash provided by (used in) operating activities	$	—		$	(13.8	)	$	239.6		$	10.8		$	—	$	(14.4	)	$	222.2
Cash flows used in investing activities:
Capital expenditures	—			(11.1		)	(1.2		)	(3.6		)	—		—			(15.9		)
Net cash used in investing activities	—			(11.1		)	(1.2		)	(3.6		)	—		—			(15.9		)
Cash flows (used in) provided by financing activities:
Proceeds from borrowings under revolving credit facility	—			163.0			—			7.0			—		—			170.0
Repayments of borrowings under revolving credit facility	—			(163.0		)	—			(7.0		)	—		—			(170.0		)
Repayments of long-term debt	—			(3.7		)	—			—			—		—			(3.7		)
Net change in accounts payable-inventory financing	—			(0.9		)	1.0			24.8			—		—			24.9
Repurchases of common stock	(109.2		)	—			—			—			—		—			(109.2		)
Payment of incentive compensation plan withholding taxes	(8.7		)	—			—			—			—		—			(8.7		)
Dividend payments	(32.0		)	—			—			—			—		—			(32.0		)
Other	—			(2.2		)	(0.1		)	(0.2		)	—		—			(2.5		)
Distributions and advances from (to) affiliates	149.9			91.3			(239.3		)	—			—		(1.9		)	—
Net cash (used in) provided by financing activities	—			84.5			(238.4		)	24.6			—		(1.9		)	(131.2		)
Effect of exchange rate changes on cash, cash equivalents and restricted cash	—			—			—			1.7			—		—			1.7
Net increase in cash, cash equivalents and restricted cash	—			59.6			—			33.5			—		(16.3		)	76.8
Cash, cash equivalents and restricted cash—beginning of period	—			113.7			—			32.4			—		(1.9		)	144.2
Cash, cash equivalents and restricted cash—end of period	$	—		$	173.3		$	—		$	65.9		$	—	$	(18.2	)	$	221.0