XML 42 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Carrying Value of Long-Term Debt
 
 
 
 
As of December 31, 2019
 
As of December 31, 2018
 
 
Maturity Date
 
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
 
5.00
%
 
51.0

 
%
 

Total credit facilities
 
 
 
 
 
51.0

 
 
 

 
 
 
 
 
 
 
 
 
 
 
Term Loans
 
 
 
 
 
 
 
 
 
 
CDW UK term loan(1)
 
August 2021
 
2.19
%
 
61.0

 
2.29
%
 
65.0

Senior secured term loan facility
 
October 2026
 
3.55
%
 
1,438.3

 
4.10
%
 
1,453.2

Total term loans
 
 
 
 
 
1,499.3

 
 
 
1,518.2

 
 
 
 
 
 
 
 
 
 
 
Unsecured Senior Notes
 
 
 
 
 
 
 
 
 
 
Senior notes due 2023 ("2023 Senior Notes")
 
September 2023
 
%
 

 
5.00
%
 
525.0

Senior notes due 2024 ("2024 Senior Notes")
 
December 2024
 
5.50
%
 
575.0

 
5.50
%
 
575.0

Senior notes due 2025 ("2025 Senior Notes")
 
September 2025
 
5.00
%
 
600.0

 
5.00
%
 
600.0

Senior notes due 2028 ("2028 Senior Notes")
 
April 2028
 
4.25
%
 
600.0

 
%
 

Total unsecured senior notes
 
 
 
 
 
1,775.0

 
 
 
1,700.0

 
 
 
 
 
 
 
 
 
 
 
Other long-term obligations
 
 
 
 
 
12.6

 

 
8.3

Unamortized deferred financing fees
 
 
 
 
 
(20.6
)
 

 
(17.9
)
Current maturities of long-term debt
 
 
 
 
 
(34.1
)
 
 
 
(25.3
)
Total long-term debt
 
 
 
 
 
$
3,283.2

 

 
$
3,183.3

(1)
British pound-denominated debt facilities.
Schedule of Long-term Debt Maturities
A summary of total debt maturities is as follows:    
Years ending December 31,
 
Debt Maturities
2020
 
$
34.1

2021
 
69.3

2022
 
65.9

2023
 
14.9

2024
 
589.9

Thereafter
 
2,563.8

Total debt maturities
 
$
3,337.9


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, are as follows:
 
 
December 31,
 
 
2019
 
2018
Fair value
 
$
3,447.5

 
$
3,145.8

Carrying value
 
3,337.9

 
3,226.5