CDW-2014.3.31 10-Q
Table of Contents

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 FORM 10-Q
(Mark One)
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2014
or
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                     to                    

Commission File Number 001-35985
CDW CORPORATION
(Exact name of registrant as specified in its charter) 
Delaware
 
26-0273989
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)
 
 
200 N. Milwaukee Avenue
Vernon Hills, Illinois
 
60061
(Address of principal executive offices)
 
(Zip Code)
(847) 465-6000
(Registrant’s telephone number, including area code)
None
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    ý  Yes    ¨  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    ý  Yes    ¨  No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act (Check one):
 
Large accelerated filer
 
¨
  
Accelerated filer
 
¨
 
 
 
 
 
 
 
Non-accelerated filer
 
x  (Do not check if a smaller reporting company)
  
Smaller reporting company
 
¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     ¨  Yes    ý  No
As of May 9, 2014, there were 172,031,151 shares of common stock, $0.01 par value, outstanding.
 


1
Table of Contents

CDW CORPORATION AND SUBSIDIARIES
FORM 10-Q

TABLE OF CONTENTS
 
 
 
Page
PART I
FINANCIAL INFORMATION
 
Item 1.
 
 
 
 
 
 
 
Item 2.
Item 3.
Item 4.
PART II
OTHER INFORMATION
 
Item 1.
Item 1A.  
Item 2.
Item 3.
Item 4.
Item 5.
Item 6.
SIGNATURES


2
Table of Contents

PART I—FINANCIAL INFORMATION
Item 1. Financial Statements
CDW CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in millions, except per-share amounts)
 
March 31,
2014
 
December 31, 2013
Assets
(unaudited)
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
306.7

 
$
188.1

Accounts receivable, net of allowance for doubtful accounts of $5.4 for both periods
1,335.0

 
1,451.0

Merchandise inventory
388.4

 
382.0

Miscellaneous receivables
164.5

 
146.3

Prepaid expenses and other
53.3

 
46.1

Total current assets
2,247.9

 
2,213.5

Property and equipment, net
129.9

 
131.1

Goodwill
2,219.1

 
2,220.3

Other intangible assets, net
1,286.6

 
1,328.0

Deferred financing costs, net
27.5

 
30.1

Other assets
1.5

 
1.6

Total assets
$
5,912.5

 
$
5,924.6

Liabilities and Shareholders’ Equity
 
 
 
Current liabilities:
 
 
 
Accounts payable—trade
$
683.7

 
$
662.8

Accounts payable—inventory financing
250.2

 
256.6

Current maturities of long-term debt
15.4

 
45.4

Deferred revenue
93.6

 
94.8

Accrued expenses:

 

Compensation
91.1

 
112.2

Interest
64.8

 
31.8

Sales taxes
29.7

 
29.2

Advertising
35.7

 
33.2

Income taxes
48.8

 
6.3

Other
105.5

 
130.3

Total current liabilities
1,418.5

 
1,402.6

Long-term liabilities:
 
 
 
Debt
3,157.0

 
3,205.8

Deferred income taxes
540.8

 
563.5

Other liabilities
41.4

 
41.0

Total long-term liabilities
3,739.2

 
3,810.3

Commitments and contingencies


 


Shareholders’ equity:
 
 
 
Preferred shares, $0.01 par value, 100.0 shares authorized, no shares issued or outstanding for both periods
—

 
—

Common shares, $0.01 par value, 1,000.0 shares authorized, 172.0 shares issued and outstanding for both periods
1.7

 
1.7

Paid-in capital
2,691.5

 
2,688.1

Accumulated deficit
(1,928.2
)
 
(1,971.8
)
Accumulated other comprehensive loss
(10.2
)
 
(6.3
)
Total shareholders’ equity
754.8

 
711.7

Total liabilities and shareholders’ equity
$
5,912.5

 
$
5,924.6

The accompanying notes are an integral part of the consolidated financial statements.

3
Table of Contents

CDW CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per-share amounts)
(unaudited)
 
 
Three Months Ended March 31,
 
 
2014
 
2013
Net sales
 
$
2,652.3

 
$
2,411.7

Cost of sales
 
2,227.1

 
2,009.7

Gross profit
 
425.2

 
402.0

Selling and administrative expenses
 
260.9

 
251.5

Advertising expense
 
28.5

 
30.4

Income from operations
 
135.8

 
120.1

Interest expense, net
 
(50.1
)
 
(72.1
)
Net loss on extinguishments of long-term debt
 
(5.4
)
 
(3.9
)
Other income, net
 
0.5

 
0.4

Income before income taxes
 
80.8

 
44.5

Income tax expense
 
(29.9
)
 
(16.2
)
Net income
 
$
50.9

 
$
28.3

 
 
 
 
 
Net income per common share:
 
 
 
 
Basic
 
$
0.30

 
$
0.19

Diluted
 
$
0.30

 
$
0.19

 
 
 
 
 
Weighted-average number of common shares outstanding:
 
 
 
 
Basic
 
169.6

 
145.2

Diluted
 
172.3

 
146.1

 
 
 
 
 
Cash dividends declared per common share
 
$
0.0425

 
$
—

The accompanying notes are an integral part of the consolidated financial statements.


4
Table of Contents

CDW CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
(unaudited)
 
 
Three Months Ended March 31,
 
 
2014
 
2013
Net income
 
$
50.9

 
$
28.3

Foreign currency translation adjustment
 
(3.9
)
 
(2.4
)
Other comprehensive loss, net of tax
 
(3.9
)
 
(2.4
)
Comprehensive income
 
$
47.0

 
$
25.9

The accompanying notes are an integral part of the consolidated financial statements.



5
Table of Contents

CDW CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
(in millions)
(unaudited)
 
 
Preferred Stock
 
Common Stock
 
 
 
 
 
 
 
 
 
 
Shares
 
Amount
 
Shares
 
Amount
 
Paid-in
Capital
 
Accumulated
Deficit
 
Accumulated
Other
Comprehensive Loss
 
Total
Shareholders’ Equity
Balance at December 31, 2013
 
—

 
$
—

 
172.0

 
$
1.7

 
$
2,688.1

 
$
(1,971.8
)
 
$
(6.3
)
 
$
711.7

Equity-based compensation expense
 
—

 
—

 
—

 
—

 
3.3

 
—

 
—

 
3.3

Stock option exercises
 
—

 
—

 
—

 
—

 
0.1

 
—

 
—

 
0.1

Dividends declared
 
—

 
—

 
—

 
—

 
—

 
(7.3
)
 
—

 
(7.3
)
Net income
 
—

 
—

 
—

 
—

 
—

 
50.9

 
—

 
50.9

Foreign currency translation adjustment
 
—

 
—

 
—

 
—

 
—

 
—

 
(3.9
)
 
(3.9
)
Balance at March 31, 2014
 
—

 
$
—

 
172.0

 
$
1.7

 
$
2,691.5

 
$
(1,928.2
)
 
$
(10.2
)
 
$
754.8

The accompanying notes are an integral part of the consolidated financial statements.


6
Table of Contents

CDW CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)

 
 
Three Months Ended March 31,
 
 
2014
 
2013
Cash flows from operating activities:
 
 
 
 
Net income
 
$
50.9

 
$
28.3

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
Depreciation and amortization
 
52.0

 
52.0

Equity-based compensation expense
 
3.3

 
1.9

Deferred income taxes
 
(22.1
)
 
(14.1
)
Amortization of deferred financing costs, debt premium, and debt discount, net
 
1.6

 
3.0

Net loss on extinguishments of long-term debt
 
5.4

 
3.9

Changes in assets and liabilities:
 
 
 
 
Accounts receivable
 
113.2

 
18.8

Merchandise inventory
 
(6.5
)
 
(43.9
)
Other assets
 
(25.7
)
 
(19.6
)
Accounts payable-trade
 
21.5

 
124.2

Other current liabilities
 
52.0

 
57.6

Long-term liabilities
 
0.7

 
(4.1
)
Net cash provided by operating activities
 
246.3

 
208.0

Cash flows from investing activities:
 
 
 
 
Capital expenditures
 
(9.3
)
 
(8.8
)
Payment of accrued charitable contribution related to the MPK Coworker Incentive Plan II
 
(20.9
)
 
—

Net cash used in investing activities
 
(30.2
)
 
(8.8
)
Cash flows from financing activities:
 
 
 
 
Repayments of long-term debt
 
(3.9
)
 
(40.0
)
Payments to extinguish long-term debt
 
(79.5
)
 
(53.1
)
Net change in accounts payable-inventory financing
 
(6.4
)
 
3.7

Proceeds from stock option exercises
 
0.1

 
—

Dividends paid
 
(7.3
)
 
—

Repurchase of common shares
 
—

 
(0.1
)
Net cash used in financing activities
 
(97.0
)
 
(89.5
)
Effect of exchange rate changes on cash and cash equivalents
 
(0.5
)
 
(0.5
)
Net increase in cash and cash equivalents
 
118.6

 
109.2

Cash and cash equivalents—beginning of period
 
188.1

 
37.9

Cash and cash equivalents—end of period
 
$
306.7

 
$
147.1

Supplementary disclosure of cash flow information:
 
 
 
 
Interest paid
 
$
(16.1
)
 
$
(16.2
)
Taxes paid, net
 
$
(9.5
)
 
$
(1.7
)
The accompanying notes are an integral part of the consolidated financial statements.

7
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)





1.
Description of Business and Summary of Significant Accounting Policies
Description of Business
CDW is a Fortune 500 company and a leading provider of integrated information technology (“IT”) solutions to small, medium and large business, government, education and healthcare customers in the U.S. and Canada. The Company's offerings range from discrete hardware and software products to integrated IT solutions such as mobility, security, data center optimization, cloud computing, virtualization and collaboration.
Basis of Presentation
The accompanying unaudited interim consolidated financial statements as of March 31, 2014 and for the three months ended March 31, 2014 and 2013 (the "consolidated financial statements") have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the "SEC") for interim financial statements. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been condensed or omitted pursuant to such rules and regulations. The consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2013 (the "December 31, 2013 financial statements"). The significant accounting policies used in preparing these consolidated financial statements were applied on a basis consistent with those reflected in the December 31, 2013 financial statements. In the opinion of management, the consolidated financial statements contain all adjustments (consisting of a normal, recurring nature) necessary to present fairly the Company's financial position, results of operations, comprehensive income, cash flows and changes in shareholders' equity as of the dates and for the periods indicated. The unaudited consolidated statements of operations for such interim periods reported are not necessarily indicative of results for the full year.
CDW Corporation ("Parent") was previously owned directly by CDW Holdings LLC ("CDW Holdings"), a company controlled by investment funds affiliated with Madison Dearborn Partners, LLC ("Madison Dearborn") and Providence Equity Partners, L.L.C. ("Providence Equity," and together with Madison Dearborn, the "Sponsors"), certain other co-investors and certain members of CDW management. On July 2, 2013, Parent completed an initial public offering (the "IPO") of its common stock. In connection with the IPO, CDW Holdings distributed all of its shares of Parent's common stock to its members in June 2013 in accordance with the members' respective membership interests and was subsequently dissolved in August 2013. See Note 6 for additional discussion of the IPO.
Parent has two 100% owned subsidiaries, CDW LLC and CDW Finance Corporation. CDW LLC is an Illinois limited liability company that, together with its 100% owned subsidiaries, holds all material assets and conducts all business activities and operations of the Company. CDW Finance Corporation is a Delaware corporation formed for the sole purpose of acting as co-issuer of certain debt obligations as described in Note 12 and does not hold any material assets or engage in any business activities or operations.
Throughout these notes, the terms the “Company” and “CDW” refer to Parent and its 100% owned subsidiaries.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Parent and its 100% owned subsidiaries. All intercompany transactions and accounts are eliminated in consolidation.
Use of Estimates
The preparation of consolidated financial statements in accordance with GAAP requires management to make use of certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reported periods. The Company bases its estimates on historical experience and on various other assumptions that management believes are reasonable under the circumstances, the results of which form the basis for making judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates.
The notes to the consolidated financial statements contained in the December 31, 2013 financial statements include an additional discussion of the significant accounting policies and estimates used in the preparation of the Company's

8
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




consolidated financial statements. There have been no material changes to the Company's significant accounting policies and estimates during the three months ended March 31, 2014.
Reclassifications
Certain reclassifications have been made to the prior period consolidated financial statements to conform to the current period presentation.
2.
Recent Accounting Pronouncements

During the three months ended March 31, 2014, there were no new accounting pronouncements or updates to recently issued accounting pronouncements that are expected to have a material impact on the Company's consolidated financial position, results of operations or cash flows.
3.
Inventory Financing Agreements
The Company has entered into agreements with certain financial intermediaries to facilitate the purchase of inventory from various suppliers under certain terms and conditions, as described below. These amounts are classified separately as accounts payable-inventory financing on the accompanying consolidated balance sheets. The Company does not incur any interest expense associated with these agreements as balances are paid when they are due.
The following table presents the amounts included in accounts payable-inventory financing:
(in millions)
 
March 31, 2014
 
December 31, 2013
Revolving Loan inventory financing agreement
 
$
250.1

 
$
256.1

Other inventory financing agreements
 
0.1

 
0.5

Accounts payable-inventory financing
 
$
250.2

 
$
256.6

The Company maintains a senior secured asset-based revolving credit facility as described in Note 4, which incorporates a $400.0 million floorplan sub-facility to facilitate the purchase of inventory from a certain vendor. In connection with the floorplan sub-facility, the Company maintains an inventory financing agreement on an unsecured basis with a financial intermediary to facilitate the purchase of inventory from this vendor (the “Revolving Loan inventory financing agreement”). Amounts outstanding under the Revolving Loan inventory financing agreement are unsecured and non-interest bearing.
The Company also maintains other inventory financing agreements with financial intermediaries to facilitate the purchase of inventory from certain vendors. At March 31, 2014 and December 31, 2013, amounts owed under other inventory financing agreements of $0.1 million and $0.5 million, respectively, were collateralized by the inventory purchased under these financing agreements and a second lien on the related accounts receivable.

9
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




4.
Long-Term Debt
Long-term debt was as follows:
(dollars in millions)
 
Interest
Rate (1)
 
March 31,
2014
 
December 31,
2013
Senior secured asset-based revolving credit facility
 
—
%
 
$
—

 
$
—

Senior secured term loan facility
 
3.25
%
 
1,525.1

 
1,528.9

Unamortized discount on senior secured term loan facility
 
 
 
(4.2
)
 
(4.4
)
Senior secured notes due 2018
 
8.0
%
 
325.0

 
325.0

Senior notes due 2019
 
8.5
%
 
1,280.0

 
1,305.0

Unamortized premium on senior notes due 2019
 
 
 
4.0

 
4.2

Senior subordinated notes due 2017
 
12.535
%
 
42.5

 
92.5

Total long-term debt
 
 
 
3,172.4

 
3,251.2

Less current maturities of long-term debt
 
 
 
(15.4
)
 
(45.4
)
Long-term debt, excluding current maturities
 
 
 
$
3,157.0

 
$
3,205.8

(1)Interest rate at March 31, 2014.
At March 31, 2014, the Company was in compliance with the covenants under its various credit agreements as described below.
Senior Secured Asset-Based Revolving Credit Facility (“Revolving Loan”)
At March 31, 2014, the Company had no outstanding borrowings under the Revolving Loan, $2.2 million of undrawn letters of credit and $248.4 million reserved related to the floorplan sub-facility. The Revolving Loan matures on June 24, 2016.
In connection with the floorplan sub-facility, the Company maintains a Revolving Loan inventory financing agreement. At March 31, 2014, the financial intermediary reported an outstanding balance of $238.7 million under the Revolving Loan inventory financing agreement. The total amount reported on the Company's consolidated balance sheet as accounts payable-inventory financing related to the Revolving Loan inventory financing agreement is $11.4 million more than the $238.7 million owed to the financial intermediary due to differences in the timing of reporting activity under the Revolving Loan inventory financing agreement. The outstanding balance reported by the financial intermediary excludes $9.7 million in reserves for open orders that reduce the availability under the Revolving Loan.
Availability under the Revolving Loan is limited to (a) the lesser of the revolving commitment of $900.0 million and the amount of the borrowing base less (b) outstanding borrowings, letters of credit and amounts outstanding under the Revolving Loan inventory financing agreement plus a reserve of 15% of open orders. At March 31, 2014, the borrowing base was $1,107.4 million based on the amount of eligible inventory and accounts receivable balances as of February 28, 2014. The Company could have borrowed up to an additional $649.4 million under the Revolving Loan at March 31, 2014. The fee on the unused portion of the Revolving Loan ranges from 37.5 to 50 basis points, depending on the amount of utilization.
Senior Secured Term Loan Facility
On April 29, 2013, the Company entered into a new seven-year, $1,350.0 million aggregate principal amount senior secured term loan facility (the "Term Loan"). The Term Loan was issued at a price that was 99.75% of par, which resulted in a discount of $3.4 million. Substantially all of the proceeds from the Term Loan were used to repay the $1,299.5 million outstanding aggregate principal amount of the prior senior secured term loan facility (the "Prior Term Loan Facility"). In connection with this refinancing, the Company recorded a loss on extinguishment of long-term debt of $10.3 million in the consolidated statement of operations for the year ended December 31, 2013. This loss represented a write-off of the remaining unamortized deferred financing costs related to the Prior Term Loan Facility.
On July 31, 2013, the Company borrowed an additional $190.0 million aggregate principal amount under the Term Loan at a price that was 99.25% of par, which resulted in a discount of $1.4 million. Such proceeds were used to redeem a portion of outstanding Senior Subordinated Notes. The discounts are reported on the consolidated balance sheets as a reduction to the face amount of the Term Loan and are being amortized to interest expense over the term of

10
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




the related debt. Fees of $6.1 million related to the Term Loan were capitalized as deferred financing costs and are being amortized over the term of the facility using the effective interest method.
The Company is required to pay quarterly principal installments equal to 0.25% of the original principal amount of the Term Loan, with the remaining principal amount payable on the maturity date of April 29, 2020. The quarterly principal installment payments commenced during the quarter ended June 30, 2013. At March 31, 2014, the outstanding principal amount of the Term Loan was $1,525.1 million, excluding $4.2 million in unamortized discount.
Borrowings under the Term Loan bear interest at either (a) the alternate base rate ("ABR") plus a margin or (b) LIBOR plus a margin; provided that for the purposes of the Term Loan, LIBOR shall not be less than 1.00% per annum at any time ("LIBOR Floor"). The margin is based upon a net leverage ratio as defined in the agreement governing the Term Loan, ranging from 1.25% to 1.50% for ABR borrowings and 2.25% to 2.50% for LIBOR borrowings. The total net leverage ratio was 3.5 at March 31, 2014. An interest rate of 3.25%, LIBOR Floor plus a 2.25% margin, was in effect during the three-month period ended March 31, 2014.
The Company has interest rate cap agreements in effect through January 14, 2015 with a combined notional amount of $1,150.0 million. These cap agreements have not been designated as cash flow hedges of interest rate risk for GAAP accounting purposes. Of the total $1,150.0 million notional amount, $500.0 million entitle the Company to payments from the counterparty of the amount, if any, by which three-month LIBOR exceeds 3.5% during the agreement period. The remaining cap agreements with a notional amount of $650.0 million entitle the Company to payments from the counterparty of the amount, if any, by which the three-month LIBOR exceeds 1.5% during the agreement period. The fair value of the Company's interest rate cap agreements was zero at both March 31, 2014 and December 31, 2013.
On January 30, 2013, the Company made an optional prepayment of $40.0 million aggregate principal amount outstanding under the Prior Term Loan Facility. The optional prepayment satisfied the excess cash flow payment provision of the Prior Term Loan Facility with respect to the year ended December 31, 2012.
8.0% Senior Secured Notes due 2018 (“Senior Secured Notes”)
The Senior Secured Notes were issued on December 17, 2010 and will mature on December 15, 2018. At March 31, 2014, the outstanding principal amount of the Senior Secured Notes was $325.0 million.
On July 2, 2013, the Company used a portion of the net proceeds from the IPO to redeem $175.0 million aggregate principal amount of Senior Secured Notes. The redemption price of the Senior Secured Notes was 108.0% of the principal amount redeemed, plus $0.7 million of accrued and unpaid interest to the date of redemption. The Company used cash on hand to pay such accrued and unpaid interest. In connection with this redemption, the Company recorded a loss on extinguishment of long-term debt of $16.7 million in the consolidated statement of operations for the year ended December 31, 2013. This loss represented $14.0 million in redemption premium and $2.7 million for the write-off of a portion of the remaining deferred financing costs related to the Senior Secured Notes.
8.5% Senior Notes due 2019 (“Senior Notes”)
At March 31, 2014, the outstanding principal amount of Senior Notes was $1,280.0 million, excluding $4.0 million in unamortized premium. The Senior Notes mature on April 1, 2019.
On March 20, 2014, the Company repurchased $25.0 million aggregate principal amount of Senior Notes from an affiliate of Providence Equity in a privately negotiated transaction on an arms' length basis at a price of 109.75% of the principal amount, and such Senior Notes were subsequently canceled. Cash on hand was used to fund the repurchase of $25.0 million aggregate principal amount, $2.4 million of repurchase premium and $1.0 million in accrued and unpaid interest to the date of repurchase. In connection with this repurchase, the Company recorded a loss on extinguishment of long-term debt of $2.7 million in the Company's consolidated statement of operations for the three months ended March 31, 2014. This loss represented $2.4 million in repurchase premium and $0.3 million for the write-off of a portion of the unamortized deferred financing costs related to the Senior Notes.
12.535% Senior Subordinated Exchange Notes due 2017 (“Senior Subordinated Notes”)
At March 31, 2014, the outstanding principal amount of the Senior Subordinated Notes was $42.5 million. The Senior Subordinated Notes have a maturity date of October 12, 2017.

11
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




On January 22, 2014 and February 21, 2014, the Company redeemed $30.0 million and $20.0 million aggregate principal amounts of Senior Subordinated Notes, respectively, at redemption prices that were 104.178% of the principal amounts redeemed. Cash on hand was used to fund the redemptions of $50.0 million aggregate principal amount, $2.1 million in redemption premiums and $1.9 million in aggregate accrued and unpaid interest to the dates of redemption. In connection with these redemptions, the Company recorded a loss on extinguishment of long-term debt of $2.7 million in the consolidated statement of operations for the three months ended March 31, 2014. This loss represented $2.1 million in redemption premiums and $0.6 million for the write-off of a portion of the remaining deferred financing costs related to the Senior Subordinated Notes.
On October 18, 2013, the Company redeemed $155.0 million aggregate principal amount of Senior Subordinated Notes at a redemption price that was 104.178% of the principal amount redeemed. A combination of cash on hand and the net proceeds from the sale of shares of common stock related to the underwriters' July 26, 2013 exercise in full of the overallotment option granted to them in connection with the IPO, in the amount of $56.0 million, was used to fund the redemption of $155.0 million aggregate principal amount, $6.5 million of redemption premium and $0.2 million in accrued and unpaid interest to the date of redemption. See Note 6 for additional discussion of the underwriters' overallotment option. In connection with this redemption, the Company recorded a loss on extinguishment of long-term debt of $8.5 million in the Company's consolidated statement of operations for the year ended December 31, 2013. This loss represented $6.5 million in redemption premium and $2.0 million for the write-off of a portion of the remaining unamortized deferred financing costs related to the Senior Subordinated Notes.
On August 1, 2013, the Company redeemed $324.0 million aggregate principal amount of Senior Subordinated Notes at a redemption price that was 106.268% of the principal amount redeemed. The Company used a portion of the net proceeds from the IPO to redeem $146.0 million aggregate principal amount of Senior Subordinated Notes and incremental borrowings of $190.0 million under the Term Loan to redeem $178.0 million aggregate principal amount of Senior Subordinated Notes. The Company used cash on hand to pay $12.0 million of accrued and unpaid interest to the date of redemption. In connection with this redemption, the Company recorded a loss on extinguishment of long-term debt of $24.6 million in the consolidated statement of operations for the year ended December 31, 2013. This loss represented $20.3 million in redemption premium and $4.3 million for the write-off of a portion of the remaining deferred financing costs related to the Senior Subordinated Notes.
On March 8, 2013, the Company redeemed $50.0 million aggregate principal amount of Senior Subordinated Notes at a redemption price that was 106.268% of the principal amount redeemed. Cash on hand was used to fund the redemption of $50.0 million aggregate principal amount, $3.1 million of redemption premium and $2.5 million in accrued and unpaid interest to the date of redemption. In connection with this redemption, the Company recorded a loss on extinguishment of long-term debt of $3.9 million in the Company's consolidated statement of operations for the three months ended March 31, 2013. This loss represented $3.1 million in redemption premium and $0.8 million for the write-off of a portion of the remaining unamortized deferred financing costs related to the Senior Subordinated Notes.
See Note 13 for a description of the redemption of all of the remaining $42.5 million aggregate principal amount of Senior Subordinated Notes completed during the second quarter of 2014.
Fair Value
The fair value of the Company's long-term debt instruments at March 31, 2014 was $3,308.1 million. The fair value of the Senior Secured Notes, Senior Notes and Senior Subordinated Notes is estimated using quoted market prices for identical assets or liabilities that are traded in over-the-counter secondary markets that are not considered active. The fair value of the Term Loan is estimated using dealer quotes for identical assets or liabilities in markets that are not considered active. Consequently, the Company's long-term debt is classified as Level 2 within the fair value hierarchy.
At March 31, 2014, the carrying value of the Company's long-term debt was $3,172.6 million, excluding $4.0 million in unamortized premium and $4.2 million in unamortized discount.
5.
Income Taxes
The Company's effective income tax rate was 37.0% for the three months ended March 31, 2014 and differed from the U.S. federal statutory rate primarily due to state income taxes. For the three months ended March 31, 2013, the effective income tax rate was 36.4% and differed from the U.S. federal statutory rate primarily due to state income taxes.

12
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




In the ordinary course of business, the Company is subject to review by domestic and foreign taxing authorities, including the Internal Revenue Service (the “IRS”). In general, the Company is no longer subject to audit by the IRS for tax years through 2010 and state, local or foreign taxing authorities for tax years through 2008. Various other taxing authorities are in the process of auditing income tax returns of the Company and its subsidiaries. The Company does not anticipate that any adjustments from the audits would have a material impact on its consolidated financial position, results of operations or cash flows.
6.
Shareholders' Equity
The Company declared and paid cash dividends per common share during the periods presented as follows:
(in millions, except per share amounts)
 
Dividends Per Share
 
Amount
2014:
 
 
 
 
First Quarter
 
$
0.0425

 
$
7.3

2013:
 
 
 
 
First Quarter
 
$
—

 
$
—

Second Quarter
 
$
—

 
$
—

Third Quarter
 
$
—

 
$
—

Fourth Quarter
 
$
0.0425

 
$
7.3

See Note 13 for a discussion of the dividend declared during the second quarter of 2014. Future dividends will be subject to the approval of the Company's board of directors and will depend upon the Company’s results of operations, financial condition, business prospects, capital requirements, contractual restrictions, any potential indebtedness the Company may incur, restrictions imposed by applicable law, tax considerations and other factors that the Company’s board of directors deems relevant. In addition, the Company’s ability to pay dividends on its common stock will be limited by restrictions on the Company’s ability to pay dividends or make distributions to its stockholders and on the ability of subsidiaries to pay dividends or make distributions to the Company, in each case, under the terms of current and any future agreements governing the Company’s indebtedness.
On January 1, 2014, the first offering period under the Company's Coworker Stock Purchase Plan (the “CSPP”) commenced. The CSPP provides the opportunity for eligible coworkers to acquire shares of the Company's common stock at a 5% discount from the closing market price on the final day of the offering period. There is no compensation expense associated with the CSPP.
On July 2, 2013, the Company completed an IPO of 23,250,000 shares of common stock. On July 31, 2013, the Company completed the sale of an additional 3,487,500 shares of common stock to the underwriters of the IPO pursuant to the underwriters' July 26, 2013 exercise in full of the overallotment option granted to them in connection with the IPO. Such shares were registered under the Securities Act of 1933, as amended, pursuant to the Company's Registration Statement on Form S-1, which was declared effective by the SEC on June 26, 2013. The shares of common stock are listed on the NASDAQ Global Select Market under the symbol “CDW.” The Company's shares of common stock were sold to the underwriters at a price of $17.00 per share in the IPO and upon the exercise of the overallotment option, which together generated aggregate net proceeds of $424.7 million to the Company after deducting underwriting discounts, expenses and transaction costs.
On November 19, 2013, the Company completed a secondary public offering, whereby certain selling stockholders sold 15,000,000 shares of common stock. On December 18, 2013, such selling stockholders sold an additional 2,250,000 shares of common stock to the underwriters of the secondary public offering pursuant to the underwriters' December 13, 2013 exercise in full of the overallotment option granted to them in connection with the secondary public offering. The Company did not receive any proceeds from the sale of shares in the secondary public offering or upon the exercise of the overallotment option.
On March 12, 2014, the Company completed a secondary public offering, whereby certain selling stockholders sold 11,500,000 shares of common stock, including 1,500,000 shares of common stock sold to the underwriters of the secondary public offering on the same date pursuant to the underwriters' exercise in full of the overallotment option granted to them in connection with the secondary public offering. The Company did not receive any proceeds from the sale of shares in the secondary public offering or upon the exercise of the overallotment option. Secondary-offering

13
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




related expenses of $0.4 million were included within selling and administrative expenses in the consolidated statement of operations for the three months ended March 31, 2014.
In June 2013, the Company’s Board of Directors and the Company's sole shareholder at that time, CDW Holdings, approved the reclassification of the Company’s Class A common shares and Class B common shares into a single class of common shares and a 143.0299613-for-1 stock split, effective immediately. The par value of the common shares was maintained at $0.01 per share. All references to common shares and per share amounts in the accompanying consolidated financial statements have been adjusted to reflect the reclassification and stock split on a retroactive basis.
7.
Equity-Based Compensation
The Company recognized $3.3 million and $1.9 million in equity-based compensation expense for the three months ended March 31, 2014 and 2013, respectively.
The following table sets forth a summary of the Company's stock option activity for the three months ended March 31, 2014:
Options
Number of Options
Weighted-Average Exercise Price
Weighted-Average Remaining Contractual Term
Aggregate Intrinsic Value (in millions)
Outstanding at January 1, 2014
1,280,255

$
17.00

 
 
Granted
1,223,388

$
24.29

 
 
Forfeited/Expired
—

$
—

 
 
Exercised
(7,807
)
$
17.00

 
$
0.1

Outstanding at March 31, 2014
2,495,836

$
20.57

9.0
$
17.1

Vested at March 31, 2014
448,464

$
17.00

7.9
$
4.7

Exercisable at March 31, 2014
448,464

$
17.00

7.9
$
4.7

Expected to vest at March 31, 2014
1,973,141

$
21.36

9.3
$
12.0


During the three months ended March 31, 2014, the Company granted 1,223,388 stock options under the 2013 Long-Term Incentive Plan (the "2013 LTIP"). These options vest annually over three years. The Company has elected to use the Black-Scholes option pricing model to estimate the fair value of stock options granted. The Black-Scholes option pricing model incorporates various assumptions including volatility, expected term, risk-free interest rates and dividend yields. The assumptions used to value the stock options granted during the three months ended March 31, 2014 are presented below.

Assumptions
Three Months Ended March 31, 2014
Weighted-average grant date fair value
$
7.20

Weighted-average volatility (1)
30.00
%
Weighted-average risk-free rate (2)
1.77
%
Dividend yield
0.70
%
Expected term (in years) (3)
6.0


(1)
Based upon an assessment of the two-year, five-year and implied volatility for the Company’s selected peer group, adjusted for the Company’s leverage.

(2)
Based on a composite U.S. Treasury rate.

(3)
The expected term is calculated using the simplified method. The simplified method defines the expected term as the average of the option’s contractual term and the option’s weighted-average vesting period. The Company utilizes this method as it has limited historical stock option data that is sufficient to derive a reasonable estimate of the expected stock option term.

14
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




The following table sets forth a summary of the Company's restricted stock unit activity for the three months ended March 31, 2014:
 
Number of Units
Weighted-Average Grant-Date Fair Value
Nonvested at January 1, 2014
1,351,572

$
17.04

Granted
25,773

24.29

Vested/Settled
(596
)
17.00

Forfeited
(33,992
)
17.00

Nonvested at March 31, 2014
1,342,757

$
17.18

In connection with the Company's 2013 IPO discussed in Note 6, CDW Holdings distributed all of its shares of the Company's common stock to its existing members in accordance with the members' respective membership interests and was subsequently dissolved in August 2013. Common stock received by holders of B Units in connection with the distribution is subject to any vesting provisions previously applicable to the holder's B Units. At the time of the IPO, B Unit holders received 3,798,508 shares of restricted stock with respect to B Units that had not yet vested at the time of the distribution. For the three months ended March 31, 2014, 573,237 shares of such restricted stock vested/settled and 4,617 shares were forfeited. As of March 31, 2014, 2,014,179 shares of restricted stock were outstanding.
During the three months ended March 31, 2014, the Company granted 408,455 performance share units (the "PSUs") under the 2013 LTIP. The percentage of shares that shall vest will range from 0% to 200% of the number of PSUs granted based on the Company's performance against a cumulative adjusted free cash flow measure and cumulative non-GAAP net income per diluted share measure over a three-year performance period. The weighted-average grant-date fair value of the PSUs granted during the period was $24.29 per unit. As of March 31, 2014, 408,455 PSUs were outstanding.

As of March 31, 2014, the Company estimated there was $39.7 million of total unrecognized compensation cost to be recognized over the next 2.8 years.
8.
Earnings per Share

The numerator for both basic and diluted earnings per share is net income. The denominator for basic earnings per share is the weighted average number of common shares outstanding during the period. The dilutive effect of outstanding restricted stock, restricted stock units, stock options and MPK Plan units is reflected in the denominator for diluted earnings per share using the treasury stock method.
The following is a reconciliation of basic shares to diluted shares:
 
 Three Months Ended March 31,
(in millions)
2014
 
2013
Weighted-average shares - basic
169.6

 
145.2

Effect of dilutive securities
2.7

 
0.9

Weighted-average shares - diluted
172.3

 
146.1


There were 0.1 million potential common shares excluded from diluted earnings per share for the three-month period ended March 31, 2014, as their inclusion would have had an anti-dilutive effect. There were no potential common shares excluded from diluted earnings per share for the three-month period ended March 31, 2013.

15
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




9.
Deferred Compensation Plan
On March 10, 2010, in connection with the Company’s purchase of $28.5 million principal amount of its outstanding senior subordinated debt, the Company established the Restricted Debt Unit Plan (the “RDU Plan”), an unfunded nonqualified deferred compensation plan. The total number of RDUs that can be granted under the RDU Plan is 28,500. As of March 31, 2014, 28,500 RDUs were outstanding. RDUs that are outstanding vest daily on a pro rata basis over the three-year period from January 1, 2012 (or, if later, the date of hire or the date of a subsequent RDU grant) through December 31, 2014. Participants have no rights to the underlying debt.
The total amount of compensation available to be paid under the RDU Plan was initially to be based on two components, a principal component and an interest component. The principal component credits the RDU Plan with a notional amount equal to the $28.5 million face value of the Senior Subordinated Notes (the "Debt Pool"), together with certain redemption premium equivalents as noted below. The interest component credits the RDU Plan with amounts equal to the interest that would have been earned on the Debt Pool from March 10, 2010 through maturity on October 12, 2017, except as discussed below. Interest amounts for 2010 and 2011 were deferred until 2012, and thereafter, interest amounts were paid to participants semi-annually on the interest payment due dates.
The Company used a portion of the IPO proceeds together with incremental borrowings to redeem $324.0 million of the total Senior Subordinated Notes outstanding on August 1, 2013. In connection with the IPO and the partial redemption of the Senior Subordinated Notes, the Company amended the RDU Plan to increase the retentive value of the plan. In accordance with the original terms of the RDU Plan, the principal component of the RDUs converted to a cash-denominated pool upon the redemption of the Senior Subordinated Notes. In addition, the Company added $1.4 million to the principal component in the year ended December 31, 2013 as redemption premium equivalents in accordance with the terms of the RDU plan. Under the terms of the amended RDU Plan, upon the partial redemption of outstanding Senior Subordinated Notes, the RDUs ceased to accrue the proportionate related interest component credits. The amended RDU Plan provides participants the opportunity to share on a pro rata basis in cash retention pools payable to participants who satisfy certain retention requirements. The aggregate amount of the retention pools was determined to be $15.0 million based upon the amount of interest component credits that would have been allocated to the RDU Plan if the Senior Subordinated Notes had remained outstanding from August 1, 2013 through maturity. The Company recorded a pre-tax charge of $7.5 million in the year ended December 31, 2013 for payment of the first cash retention pool. The second cash retention pool payment is expected to be made to participants who remain employed through December 31, 2015 in the first quarter of 2016. Participants continue to accrue an interest component credit for the proportionate amount of Senior Subordinated Notes still outstanding, payable on the aforementioned semi-annual due dates; such payments, however, will be deducted from the second retention pool payment amount of $7.5 million.
Unrecognized compensation expense as of March 31, 2014 of approximately $7 million is expected to be recognized through 2014 and approximately $7 million in 2015 through 2017. Payments under the RDU Plan may be impacted if certain significant events occur or circumstances change that would impact the financial condition or structure of the Company.
Compensation expense of $2.2 million and $2.1 million related to the RDU Plan was recognized for the three months ended March 31, 2014 and 2013, respectively. At March 31, 2014 and December 31, 2013, the Company had $24.1 million and $21.8 million of liabilities related to the RDU Plan recorded on the consolidated balance sheets, respectively.
Payment of the principal component of the RDU Plan is expected to be made on October 12, 2017, unless accelerated due to a sale of the Company.
10.
Commitments and Contingencies
The Company is party to various legal proceedings that arise in the ordinary course of its business, which include commercial, intellectual property, employment, tort and other litigation matters. The Company is also subject to audit by federal, state and local authorities, by various partners and customers, including government agencies, relating to purchases and sales under various contracts. In addition, the Company is subject to indemnification claims under various contracts. From time to time, certain customers of the Company file voluntary petitions for reorganization or liquidation under the U.S. bankruptcy laws. In such cases, certain pre-petition payments received by the Company could be considered preference items and subject to return to the bankruptcy administrator.

16
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




As of March 31, 2014, the Company does not believe that there is a reasonable possibility that any material loss exceeding the amounts already recognized for these proceedings and matters, if any, has been incurred. However, the ultimate resolutions of these proceedings and matters are inherently unpredictable. As such, the Company's financial condition and results of operations could be adversely affected in any particular period by the unfavorable resolution of one or more of these proceedings or matters.
11.
Segment Information
Segment information is presented in accordance with a “management approach,” which designates the internal reporting used by the chief operating decision-maker for making decisions and assessing performance as the source of the Company's reportable segments. The Company's segments are organized in a manner consistent with which separate financial information is available and evaluated regularly by the chief operating decision-maker in deciding how to allocate resources and in assessing performance.
The Company has two reportable segments: Corporate, which is comprised primarily of private sector business customers, and Public, which is comprised of government agencies and education and healthcare institutions. The Company also has two other operating segments, CDW Advanced Services and Canada, which do not meet the reportable segment quantitative thresholds and, accordingly, are combined together as “Other.”
The Company has centralized logistics and headquarters functions that provide services to the segments. The logistics function includes purchasing, distribution and fulfillment services to support both the Corporate and Public segments. As a result, costs and intercompany charges associated with the logistics function are fully allocated to both of these segments based on a percent of sales. The centralized headquarters function provides services in areas such as accounting, information technology, marketing, legal and coworker services. Headquarters' function costs that are not allocated to the segments are included under the heading of “Headquarters” in the tables below. Depreciation expense is included in Headquarters as it is not allocated among segments or used in measuring segment performance.
The Company allocates resources to and evaluates performance of its segments based on net sales, income (loss) from operations and Adjusted EBITDA, a non-GAAP measure as defined in the Company's credit agreements. However, the Company has concluded that income (loss) from operations is the more useful measure in terms of discussion of operating results, as it is a GAAP measure.
Segment information for total assets and capital expenditures is not presented as such information is not used in measuring segment performance or allocating resources between segments. 
Selected Segment Financial Information
The following table presents information about the Company’s segments for the three months ended March 31, 2014 and 2013:
(in millions)
 
Corporate
 
Public
 
Other
 
Headquarters
 
Total
Three Months Ended March 31, 2014:
 
 
 
 
 
 
 
 
 
 
Net sales
 
$
1,505.6

 
$
969.9

 
$
176.8

 
$
—

 
$
2,652.3

Income (loss) from operations
 
101.1

 
54.1

 
6.5

 
(25.9
)
 
135.8

Depreciation and amortization expense
 
(24.1
)
 
(10.9
)
 
(2.1
)
 
(14.9
)
 
(52.0
)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2013:
 
 
 
 
 
 
 
 
 
 
Net sales
 
$
1,403.9

 
$
846.8

 
$
161.0

 
$
—

 
$
2,411.7

Income (loss) from operations
 
94.1

 
45.6

 
6.1

 
(25.7
)
 
120.1

Depreciation and amortization expense
 
(24.4
)
 
(11.0
)
 
(2.3
)
 
(14.3
)
 
(52.0
)

17
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




12.
Supplemental Guarantor Information
The Senior Secured Notes, Senior Notes and Senior Subordinated Notes are guaranteed by Parent and each of CDW LLC’s direct and indirect, 100% owned, domestic subsidiaries (the “Guarantor Subsidiaries”). All guarantees by Parent and Guarantor Subsidiaries are joint and several, and full and unconditional; provided that each guarantee by the Guarantor Subsidiaries is subject to certain customary release provisions contained in the indentures governing the Senior Secured Notes, Senior Notes and Senior Subordinated Notes. CDW LLC's Canada subsidiary (the “Non-Guarantor Subsidiary”) does not guarantee the debt obligations. CDW LLC and CDW Finance Corporation, as co-issuers, are 100% owned by Parent, and each of the Guarantor Subsidiaries and the Non-Guarantor Subsidiary is 100% owned by CDW LLC. On May 9, 2014, all of the remaining $42.5 million aggregate principal amount of Senior Subordinated Notes were redeemed in full and the indenture governing the Senior Subordinated Notes was satisfied and discharged. See Note 13.
The following tables set forth condensed consolidating balance sheets as of March 31, 2014 and December 31, 2013, consolidating statements of operations for the three months ended March 31, 2014 and 2013, condensed consolidating statements of comprehensive income for the three months ended March 31, 2014 and 2013, and condensed consolidating statements of cash flows for the three months ended March 31, 2014 and 2013, 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 accounts of the Non-Guarantor Subsidiary, and the accounts of CDW Finance Corporation (the “Co-Issuer”) for the periods indicated. The information was prepared on the same basis as the Company’s consolidated financial statements.

18
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




 
Condensed Consolidating Balance Sheet
March 31, 2014
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
290.5

 
$
—

 
$
22.2

 
$
—

 
$
(6.0
)
 
$
306.7

Accounts receivable, net
—

 
—

 
1,255.2

 
79.8

 
—

 
—

 
1,335.0

Merchandise inventory
—

 
—

 
384.1

 
4.3

 
—

 
—

 
388.4

Miscellaneous receivables
—

 
50.5

 
107.6

 
6.4

 
—

 
—

 
164.5

Prepaid expenses and other
—

 
14.5

 
37.1

 
4.5

 
—

 
(2.8
)
 
53.3

Total current assets
—

 
355.5

 
1,784.0

 
117.2

 
—

 
(8.8
)
 
2,247.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment, net
—

 
70.9

 
57.4

 
1.6

 
—

 
—

 
129.9

Goodwill
—

 
751.9

 
1,439.0

 
28.2

 
—

 
—

 
2,219.1

Other intangible assets, net
—

 
332.4

 
948.0

 
6.2

 
—

 
—

 
1,286.6

Deferred financing costs, net
—

 
27.5

 
—

 
—

 
—

 
—

 
27.5

Other assets
4.7

 
1.5

 
—

 
1.2

 
—

 
(5.9
)
 
1.5

Investment in and advances to subsidiaries
750.1

 
2,820.6

 
—

 
—

 
—

 
(3,570.7
)
 
—

Total assets
$
754.8

 
$
4,360.3

 
$
4,228.4

 
$
154.4

 
$
—

 
$
(3,585.4
)
 
$
5,912.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable—trade
$
—

 
$
18.3

 
$
631.9

 
$
39.5

 
$
—

 
$
(6.0
)
 
$
683.7

Accounts payable—inventory financing
—

 
—

 
250.2

 
—

 
—

 
—

 
250.2

Current maturities of
long-term debt
—

 
15.4

 
—

 
—

 
—

 
—

 
15.4

Deferred revenue
—

 
—

 
89.4

 
4.2

 
—

 
—

 
93.6

Accrued expenses
—

 
212.4

 
157.2

 
8.8

 
—

 
(2.8
)
 
375.6

Total current liabilities
—

 
246.1

 
1,128.7

 
52.5

 
—

 
(8.8
)
 
1,418.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt
—

 
3,157.0

 
—

 
—

 
—

 
—

 
3,157.0

Deferred income taxes
—

 
169.2

 
374.8

 
1.5

 
—

 
(4.7
)
 
540.8

Other liabilities
—

 
37.9

 
3.4

 
1.3

 
—

 
(1.2
)
 
41.4

Total long-term liabilities
—

 
3,364.1

 
378.2

 
2.8

 
—

 
(5.9
)
 
3,739.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
754.8

 
750.1

 
2,721.5

 
99.1

 
—

 
(3,570.7
)
 
754.8

Total liabilities and shareholders’ equity
$
754.8

 
$
4,360.3

 
$
4,228.4

 
$
154.4

 
$
—

 
$
(3,585.4
)
 
$
5,912.5




19
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




Condensed Consolidating Balance Sheet
December 31, 2013
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
—

 
$
196.5

 
$
—

 
$
14.0

 
$
—

 
$
(22.4
)
 
$
188.1

Accounts receivable, net
—

 
—

 
1,375.9

 
75.1

 
—

 
—

 
1,451.0

Merchandise inventory
—

 
—

 
378.9

 
3.1

 
—

 
—

 
382.0

Miscellaneous receivables
—

 
49.9

 
91.0

 
5.4

 
—

 
—

 
146.3

Prepaid expenses and other
—

 
10.7

 
33.4

 
5.1

 
—

 
(3.1
)
 
46.1

Total current assets
—

 
257.1

 
1,879.2

 
102.7

 
—

 
(25.5
)
 
2,213.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment, net
—

 
69.7

 
59.6

 
1.8

 
—

 
—

 
131.1

Goodwill
—

 
751.9

 
1,439.0

 
29.4

 
—

 
—

 
2,220.3

Other intangible assets, net
—

 
338.5

 
982.8

 
6.7

 
—

 
—

 
1,328.0

Deferred financing costs, net
—

 
30.1

 
—

 
—

 
—

 
—

 
30.1

Other assets
4.9

 
1.4

 
0.1

 
0.9

 
—

 
(5.7
)
 
1.6

Investment in and advances to subsidiaries
706.8

 
2,909.4

 
—

 
—

 
—

 
(3,616.2
)
 
—

Total assets
$
711.7

 
$
4,358.1

 
$
4,360.7

 
$
141.5

 
$
—

 
$
(3,647.4
)
 
$
5,924.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable-trade
$
—

 
$
21.4

 
$
637.3

 
$
26.5

 
$
—

 
$
(22.4
)
 
$
662.8

Accounts payable-inventory financing
—

 
—

 
256.6

 
—

 
—

 
—

 
256.6

Current maturities of long-term debt
—

 
45.4

 
—

 
—

 
—

 
—

 
45.4

Deferred revenue
—

 
—

 
89.9

 
4.9

 
—

 
—

 
94.8

Accrued expenses
—

 
163.5

 
175.1

 
7.5

 
—

 
(3.1
)
 
343.0

Total current liabilities
—

 
230.3

 
1,158.9

 
38.9

 
—

 
(25.5
)
 
1,402.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt
—

 
3,205.8

 
—

 
—

 
—

 
—

 
3,205.8

Deferred income taxes
—

 
178.3

 
388.4

 
1.6

 
—

 
(4.8
)
 
563.5

Other liabilities
—

 
36.9

 
3.6

 
1.4

 
—

 
(0.9
)
 
41.0

Total long-term liabilities
—

 
3,421.0

 
392.0

 
3.0

 
—

 
(5.7
)
 
3,810.3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
711.7

 
706.8

 
2,809.8

 
99.6

 
—

 
(3,616.2
)
 
711.7

Total liabilities and shareholders' equity
$
711.7

 
$
4,358.1

 
$
4,360.7

 
$
141.5

 
$
—

 
$
(3,647.4
)
 
$
5,924.6





20
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




Consolidating Statement of Operations
Three Months Ended March 31, 2014
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net sales
$
—

 
$
—

 
$
2,518.1

 
$
134.2

 
$
—

 
$
—

 
$
2,652.3

Cost of sales
—

 
—

 
2,107.5

 
119.6

 
—

 
—

 
2,227.1

Gross profit
—

 
—

 
410.6

 
14.6

 
—

 
—

 
425.2

Selling and administrative expenses
—

 
25.9

 
226.3

 
8.7

 
—

 
—

 
260.9

Advertising expense
—

 
—

 
27.8

 
0.7

 
—

 
—

 
28.5

(Loss) income from operations
—

 
(25.9
)
 
156.5

 
5.2

 
—

 
—

 
135.8

Interest (expense) income, net
—

 
(50.2
)
 
—

 
0.1

 
—

 
—

 
(50.1
)
Net loss on extinguishments of long-term debt
—

 
(5.4
)
 
—

 
—

 
—

 
—

 
(5.4
)
Management fee
—

 
1.0

 
—

 
(1.0
)
 
—

 
—

 
—

Other income, net
—

 
—

 
0.4

 
0.1

 
—

 
—

 
0.5

(Loss) income before income taxes
—

 
(80.5
)
 
156.9

 
4.4

 
—

 
—

 
80.8

Income tax benefit (expense)
—

 
30.2

 
(58.9
)
 
(1.2
)
 
—

 
—

 
(29.9
)
(Loss) income before equity in earnings of subsidiaries
—

 
(50.3
)
 
98.0

 
3.2

 
—

 
—

 
50.9

Equity in earnings of subsidiaries
50.9

 
101.2

 
—

 
—

 
—

 
(152.1
)
 
—

Net income
$
50.9

 
$
50.9

 
$
98.0

 
$
3.2

 
$
—

 
$
(152.1
)
 
$
50.9








21
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




Consolidating Statement of Operations
Three Months Ended March 31, 2013
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net sales
$
—

 
$
—

 
$
2,289.8

 
$
121.9

 
$
—

 
$
—

 
$
2,411.7

Cost of sales
—

 
—

 
1,902.1

 
107.6

 
—

 
—

 
2,009.7

Gross profit
—

 
—

 
387.7

 
14.3

 
—

 
—

 
402.0

Selling and administrative expenses
—

 
25.7

 
216.7

 
9.1

 
—

 
—

 
251.5

Advertising expense
—

 
—

 
29.6

 
0.8

 
—

 
—

 
30.4

(Loss) income from operations
—

 
(25.7
)
 
141.4

 
4.4

 
—

 
—

 
120.1

Interest (expense) income, net
—

 
(72.2
)
 
—

 
0.1

 
—

 
—

 
(72.1
)
Net loss on extinguishments of long-term debt
—

 
(3.9
)
 
—

 
—

 
—

 
—

 
(3.9
)
Management fee
—

 
0.9

 
—

 
(0.9
)
 
—

 
—

 
—

Other income, net
—

 
—

 
0.3

 
0.1

 
—

 
—

 
0.4

(Loss) income before income taxes
—

 
(100.9
)
 
141.7

 
3.7

 
—

 
—

 
44.5

Income tax benefit (expense)
—

 
37.7

 
(53.0
)
 
(0.9
)
 
—

 
—

 
(16.2
)
(Loss) income before equity in earnings of subsidiaries
—

 
(63.2
)
 
88.7

 
2.8

 
—

 
—

 
28.3

Equity in earnings of subsidiaries
28.3

 
91.5

 
—

 
—

 
—

 
(119.8
)
 
—

Net income
$
28.3

 
$
28.3

 
$
88.7

 
$
2.8

 
$
—

 
$
(119.8
)
 
$
28.3




















22
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




Condensed Consolidating Statement of Comprehensive Income
Three Months Ended March 31, 2014
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Comprehensive income (loss)
$
47.0

 
$
47.0

 
$
98.0

 
$
(0.7
)
 
$
—

 
$
(144.3
)
 
$
47.0




























23
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)




Condensed Consolidating Statement of Comprehensive Income
Three Months Ended March 31, 2013
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Comprehensive income
$
25.9

 
$
25.9

 
$
88.7

 
$
0.4

 
$
—

 
$
(115.0
)
 
$
25.9































24
Table of Contents
CDW CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)





Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2014
(in millions)
Parent
Guarantor
 
Subsidiary
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Co-Issuer
 
Consolidating
Adjustments
 
Consolidated
Net cash provided by operating activities
$
—

 
$
14.3

 
$
207.0

 
$
8.6

 
$
—

 
$
16.4

 
$
246.3

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
—

 
(8.6
)
 
(0.7
)
 
—

 
—