Approximately $3.9 billion of debt affected
New York, April 02, 2012 -- Moody's Investors Service upgraded the ratings on CDW Corporation's
("CDW") Corporate Family (CFR) and Probability of Default
(PDR) to B2 from B3, secured debt to B1 from B2, senior notes
to B3 from Caa1, and subordinated notes to Caa1 from Caa2.
Moody's also affirmed the Speculative Grade Liquidity Rating at
SGL-2. The rating outlook is stable.
RATINGS RATIONALE
The upgrade of CDW's CFR to B2 reflects the company's improved
operating and financial performance, as well as our expectation
for further reduction in financial leverage. Over the next 12 to
18 months, we believe CDW will reduce leverage to the range of 5x
to 5.5x total adjusted debt to EBITDA (currently 6x versus 10.9x
at year end 2007 immediately after the LBO). Since 2007,
CDW has expanded EBITDA by about 60% to $698 million (Moody's
adjusted as of fiscal year ended December 2011) and repaid roughly $750
million of the $4.6 billion gross LBO debt.
In addition to our expectation of lower financial leverage, the
upgrade recognizes CDW's solid execution of its business strategy.
By focusing on a broad selection of IT products, leveraging its
salesforce and technology specialists, enhancing its vertical solutions
offerings to facilitate a more favorable product mix and expanding its
IT services capabilities, CDW has been able to penetrate further
into its existing customer base, win new accounts and organically
grow faster than the IT market. This has produced share gains,
operating margin expansion and greater profitability without significant
capital investment. Productivity improvements, a highly variable
cost structure and better working capital management have resulted in
steady free cash flow generation, which we expect to continue.
These positives are offset by CDW's still high financial leverage,
though expected to be consistent with other B2 rated companies,
thin (albeit improving) interest coverage ratios, significant vendor
concentration, and a business that is highly correlated to macro-economic
and IT industry cycles. Further, CDW has meaningful exposure
to small and medium-sized businesses, which tend to be more
cautious on capital spending during episodes of sluggish or negative economic
growth, as well as the government sector, which can delay
purchases during periods of budget uncertainties or gridlock in government
policy-making.
CDW's SGL-2 Speculative Grade Liquidity Rating reflects its good
liquidity supported by roughly $680 million of availability under
its $900 million senior secured ABL revolving credit facility,
lack of near-term debt maturities and expectation of about $200
million of free cash flow generation. CDW has relatively stable
operating margins (though low, similar to other IT distributors),
low capital intensity, and seasonal working capital needs.
This, combined with the focus on continual improvement in working
capital supports the notion of reliable generation of positive free cash
flow which counterbalances our expectation for modest cash balances ($100
million as of December 2011).
The stable rating outlook reflects CDW's relatively consistent revenue
stream from the public sector (around 40% of revenue), which
counteracts greater fluctuations in corporate sector revenue, as
well as our expectation for continued execution of its business strategy,
stable vendor/customer relationships and market share gains.
Ratings could be upgraded if CDW's revenue and operating margins
improve to a higher sustainable range (operating margins in mid to upper
single digits) implying increased market share, continued favorable
shift in product mix and/or a lower cost structure. An upgrade
could also occur if total adjusted debt to EBITDA was expected to be sustained
below 4.5x. Ratings could be downgraded if loss of customers/market
share or pricing pressures due to increasing competition or a weak economic
environment led to margin erosion and impaired interest coverage,
reduced free cash flow generation and leverage sustained above 7x total
adjusted debt to EBITDA.
..Rating Actions:
Corporate Family Rating to B2 from B3
Probability of Default Rating to B2 from B3
$421 Million Senior Secured Term Loan B due October 2014 to B1
(LGD-3, 36%) from B2 (LGD-3, 35%)
$918 Million Senior Secured Extended Term Loan due July 2017 to
B1 (LGD-3, 36%) from B2 (LGD-3, 35%)
$500 Million Senior 8.0% Secured Notes due December
2018 to B1 (LGD-3, 36%) from B2 (LGD-3,
35%)
$1.305 Billion 8.5% Senior Notes due April
2019 to B3 (LGD-4, 62%) from Caa1 (LGD-4,
60%)
$722 Million 12.535% Senior Subordinated Notes due
October 2017 to Caa1 (LGD-6, 93%) from Caa2 (LGD-6,
93%)
..Rating Affirmed:
Speculative Grade Liquidity Rating -- SGL-2
Moody's subscribers can find additional information in the CDW Credit
Opinion published on http://www.moodys.com.
The principal methodology used in this rating was the Global Distribution
and Supply Chain Services Rating Methodology published in November 2011.
Please see the Credit Policy page on http://www.moodys.com
for a copy of this methodology.
With headquarters in Vernon Hills, IL, CDW is a leading direct
marketer and value-added reseller (VAR) of multi-branded
information technology (IT) products and value-added services in
the U.S. and Canada. The company is owned by Madison
Dearborn Partners, LLC and Providence Equity Partners Inc.
REGULATORY DISCLOSURES
The Global Scale Credit Ratings on this press release that are issued
by one of Moody's affiliates outside the EU are endorsed by Moody's Investors
Service Ltd., One Canada Square, Canary Wharf,
London E 14 5FA, UK, in accordance with Art.4 paragraph
3 of the Regulation (EC) No 1060/2009 on Credit Rating Agencies.
Further information on the EU endorsement status and on the Moody's office
that has issued a particular Credit Rating is available on www.moodys.com.
For ratings issued on a program, series or category/class of debt,
this announcement provides relevant regulatory disclosures in relation
to each rating of a subsequently issued bond or note of the same series
or category/class of debt or pursuant to a program for which the ratings
are derived exclusively from existing ratings in accordance with Moody's
rating practices. For ratings issued on a support provider,
this announcement provides relevant regulatory disclosures in relation
to the rating action on the support provider and in relation to each particular
rating action for securities that derive their credit ratings from the
support provider's credit rating. For provisional ratings,
this announcement provides relevant regulatory disclosures in relation
to the provisional rating assigned, and in relation to a definitive
rating that may be assigned subsequent to the final issuance of the debt,
in each case where the transaction structure and terms have not changed
prior to the assignment of the definitive rating in a manner that would
have affected the rating. For further information please see the
ratings tab on the issuer/entity page for the respective issuer on www.moodys.com.
Information sources used to prepare the rating are the following:
parties involved in the ratings, parties not involved in the ratings,
public information, confidential and proprietary Moody's Investors
Service information, and confidential and proprietary Moody's
Analytics information.
Moody's considers the quality of information available on the rated
entity, obligation or credit satisfactory for the purposes of issuing
a rating.
Moody's adopts all necessary measures so that the information it
uses in assigning a rating is of sufficient quality and from sources Moody's
considers to be reliable including, when appropriate, independent
third-party sources. However, Moody's is not
an auditor and cannot in every instance independently verify or validate
information received in the rating process.
Please see the ratings disclosure page on www.moodys.com
for general disclosure on potential conflicts of interests.
Please see the ratings disclosure page on www.moodys.com
for information on (A) MCO's major shareholders (above 5%) and
for (B) further information regarding certain affiliations that may exist
between directors of MCO and rated entities as well as (C) the names of
entities that hold ratings from MIS that have also publicly reported to
the SEC an ownership interest in MCO of more than 5%. A
member of the board of directors of this rated entity may also be a member
of the board of directors of a shareholder of Moody's Corporation;
however, Moody's has not independently verified this matter.
Please see Moody's Rating Symbols and Definitions on the Rating Process
page on www.moodys.com for further information on the meaning
of each rating category and the definition of default and recovery.
Please see ratings tab on the issuer/entity page on www.moodys.com
for the last rating action and the rating history.
The date on which some ratings were first released goes back to a time
before Moody's ratings were fully digitized and accurate data may not
be available. Consequently, Moody's provides a date that
it believes is the most reliable and accurate based on the information
that is available to it. Please see the ratings disclosure page
on our website www.moodys.com for further information.
Please see www.moodys.com for any updates on changes to
the lead rating analyst and to the Moody's legal entity that has issued
the rating.
Gregory A. Fraser
Vice President - Senior Analyst
Corporate Finance Group
Moody's Investors Service, Inc.
250 Greenwich Street
New York, NY 10007
U.S.A.
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653
Robert Jankowitz
Associate Managing Director
Corporate Finance Group
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653
Releasing Office:
Moody's Investors Service, Inc.
250 Greenwich Street
New York, NY 10007
U.S.A.
JOURNALISTS: 212-553-0376
SUBSCRIBERS: 212-553-1653
Moody's upgrades CDW's CFR to B2, senior secured debt to B1; outlook stable