Free signup for more
- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Filing tables
Filing exhibits
- S-4 Registration of securities issued in business combination transactions
- 3.1 Fourth Amended and Restated Certificate of Incorporation of CDW Corporation
- 3.2 Amended and Restated By-laws of CDW Corporation
- 3.3 Articles of Organization of CDW LLC
- 3.4 Amended and Restated Limited Liability Company Agreement of CDW LLC
- 3.5 Certificate of Incorporation of CDW Finance Corporation
- 3.6 By-laws of CDW Finance Corporation
- 3.7 Amended and Restated Articles of Incorporation of CDW Technologies, Inc.
- 3.8 Amended and Restated By-laws of CDW Technologies, Inc.
- 3.9 Articles of Organization of CDW Direct, LLC
- 3.10 Amended and Restated Limited Liability Company Agreement of CDW Direct, LLC
- 3.11 Articles of Organization of CDW Government LLC
- 3.12 Amended and Restated Limited Liability Company Agreement of CDW Government LLC
- 3.13 Articles of Incorporation of CDW Logistics, Inc.
- 3.14 By-laws of CDW Logistics, Inc.
- 4.1 Senior Exchange Note Indenture
- 4.2 Senior Exchange Note Supplemental Indenture
- 4.3 Second Senior Exchange Note Supplemental Indenture
- 4.6 Senior Subordinated Exchange Note Indenture
- 4.7 Senior Subordinated Exchange Note Supplemental Indenture
- 4.8 Second Senior Subordinated Exchange Note Supplemental Indenture
- 4.11 Senior Registration Rights Agreement
- 4.12 Senior Subordinated Registration Rights Agreement
- 5.1 Opinion of Kirkland & Ellis LLP
- 5.2 Opinion of Foley & Lardner LLP
- 10.1 Revolving Loan Credit Agreement
- 10.2 First Amendment to Revolving Loan Credit Agreement
- 10.3 Term Loan Agreement
- 10.4 Amendment No. 1 to the Term Loan Agreement
- 10.5 Senior Bridge Loan Agreement
- 10.6 Amendment No. 1 to the Senior Bridge Loan Agreement
- 10.7 Senior Subordinated Bridge Loan Agreement
- 10.8 Amendment No. 1 to the Senior Subordinated Bridge Loan Agreement
- 10.9 Management Services Agreement
- 10.10 Registration Agreement
- 10.11 CDW Holdings LLC 2007 Incentive Equity Plan
- 10.12 Form of CDW Holdings LLC (Executive) Purchase and Exchange Agreement
- 10.13 Form of CDW Holdings LLC (Management) Purchase and Exchange Agreement
- 10.14 Form of CDW Holdings LLC (Executive) Class B Common Unit Grant Agreement
- 10.15 Form of CDW Holdings LLC (Management) Class B Common Unit Grant Agreement
- 10.16 Form of CDW Holdings LLC (Executive) Deferred Unit Purchase Agreement
- 10.17 Form of CDW Holdings LLC (Management) Deferred Unit Purchase Agreement
- 10.18 Form of Compensation Protection Agreement
- 10.19 CDW Compensation Protection Plan
- 10.20 Form of Noncompetition Agreement
- 10.21 Form of Noncompetition Agreement
- 10.22 CDW Restricted Debt Unit Plan
- 10.23 Form of CDW (Executive) Restricted Debt Unit Grant Notice and Agreement
- 10.24 Form of CDW (Management) Restricted Debt Unit Grant Notice and Agreement
- 12.1 Computation of Ratio of Earnings to Fixed Charges
- 21.1 List of Subsidiaries
- 23.1 Consent of Pricewaterhousecoopers LLP
- 23.2 Consent of Pricewaterhousecoopers LLP
- 25.1 Statement of Eligibility of Trustee on Form T-1
- 99.1 Form of Letter of Transmittal
- 99.2 Form of Exchange Instructions
- 99.3 Form of Notice of Guaranteed Delivery
CDW similar filings
- 26 Sep 11 Registration of securities issued in business combination transactions (amended)
- 15 Jul 11 Registration of securities issued in business combination transactions
- 18 Oct 10 Registration of securities issued in business combination transactions (amended)
- 7 Sep 10 Registration of securities issued in business combination transactions
Filing view
External links
Exhibit 12.1
CDW CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited)
Predecessor | Successor | ||||||||||||||||||||||||||||||
Year ended December 31, | Period from January 1, 2007 to | Period from October 12, 2007 to | Year ended December 31, | Six Months ended June 30, | |||||||||||||||||||||||||||
(dollars in millions) | 2005 | 2006 | October 11, 2007 | December 31, 2007 | 2008 | 2009 | 2009 | 2010 | |||||||||||||||||||||||
Computation of earnings: | |||||||||||||||||||||||||||||||
Income (loss) before income taxes and adjustment for (income) loss from equity investees | $ | 433.0 | $ | 414.4 | $ | 286.4 | $ | (58.8 | ) | $ | (1,777.2 | ) | $ | (461.2 | ) | $ | (360.9 | ) | $ | (7.4 | ) | ||||||||||
Distributed income (loss) from equity investees | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Fixed charges | 3.8 | 5.0 | 4.6 | 105.8 | 397.3 | 413.1 | 212.5 | 209.5 | |||||||||||||||||||||||
Total earnings | $ | 436.8 | $ | 419.4 | $ | 291.0 | $ | 47.0 | $ | (1,379.9 | ) | $ | (48.1 | ) | $ | (148.4 | ) | $ | 202.1 | ||||||||||||
Computation of fixed charges: | |||||||||||||||||||||||||||||||
Interest on debt obligations | $ | — | $ | — | $ | — | $ | 91.1 | $ | 351.8 | $ | 389.3 | $ | 200.8 | $ | 196.5 | |||||||||||||||
Amortization of debt issuance costs | — | — | — | 13.4 | 38.6 | 16.2 | 7.9 | 9.0 | |||||||||||||||||||||||
Portion of rent expense representative of interest(1) | 3.8 | 5.0 | 4.6 | 1.3 | 6.9 | 7.6 | 3.8 | 4.0 | |||||||||||||||||||||||
Total fixed charges | $ | 3.8 | $ | 5.0 | $ | 4.6 | $ | 105.8 | $ | 397.3 | $ | 413.1 | $ | 212.5 | $ | 209.5 | |||||||||||||||
Ratio of earnings to fixed charges | 115x | 84x | 63x | (2) | (2) | (2) | (2) | (2) | |||||||||||||||||||||||
(1) | Imputed interest on operating leases is estimated to be approximately one-third of rent expense. |
(2) | For the period from October 12, 2007 to December 31, 2007, the years ended December 31, 2008 and 2009, and the six months ended June 30, 2009 and June 30, 2010, earnings available for fixed charges were inadequate to cover fixed charges by $58.8 million, $1,777.2 million, $461.2 million, $360.8 million, and $7.3 million, respectively. |