These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended September 30, 2014
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from
to
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
25-1723342
(I.R.S. Employer
Identification No.)
|
|
|
|
225 West Station Square Drive
Suite 700
Pittsburgh, Pennsylvania
(Address of principal executive offices)
|
|
(412) 454-2200
(Registrant's telephone number, including area code)
|
Large accelerated filer
þ
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
Page
|
PART I - FINANCIAL INFORMATION
|
|
|
|
Item 1.
Financial Statements
|
|
|
|
|
|
|
|
|
|
PART II - OTHER INFORMATION
|
|
|
|
|
|
|
|
|
|
EX-31.1
|
|
EX-31.2
|
|
EX-32.1
|
|
EX-32.2
|
|
EX-101 INSTANCE DOCUMENT
|
|
EX-101 SCHEMA DOCUMENT
|
|
EX-101 CALCULATION LINKBASE DOCUMENT
|
|
EX-101 LABELS LINKBASE DOCUMENT
|
|
EX-101 PRESENTATION LINKBASE DOCUMENT
|
|
EX-101 DEFINITION LINKBASE DOCUMENT
|
WESCO INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|||||||
Amounts in thousands, except share data
|
September 30,
2014 |
|
December 31,
2013 |
||||
Assets
|
|
|
|
||||
Current Assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
110,368
|
|
|
$
|
123,725
|
|
Trade accounts receivable, net of allowance for doubtful accounts of $23,069 and $19,309 in 2014 and 2013, respectively
|
1,218,759
|
|
|
1,045,054
|
|
||
Other accounts receivable
|
131,724
|
|
|
130,043
|
|
||
Inventories, net
|
846,166
|
|
|
787,324
|
|
||
Current deferred income taxes
|
35,031
|
|
|
44,691
|
|
||
Prepaid expenses and other current assets
|
107,989
|
|
|
74,778
|
|
||
Total current assets
|
2,450,037
|
|
|
2,205,615
|
|
||
Property, buildings and equipment, net of accumulated depreciation of $229,041 and $213,758 in 2014 and 2013, respectively
|
191,393
|
|
|
198,654
|
|
||
Intangible assets, net
|
452,140
|
|
|
439,167
|
|
||
Goodwill
|
1,759,833
|
|
|
1,734,391
|
|
||
Other assets
|
52,065
|
|
|
71,066
|
|
||
Total assets
|
$
|
4,905,468
|
|
|
$
|
4,648,893
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
Current Liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
842,779
|
|
|
$
|
735,097
|
|
Accrued payroll and benefit costs
|
63,892
|
|
|
56,548
|
|
||
Short-term debt
|
43,006
|
|
|
37,551
|
|
||
Current portion of long-term debt
|
2,393
|
|
|
2,510
|
|
||
Other current liabilities
|
174,611
|
|
|
219,957
|
|
||
Total current liabilities
|
1,126,681
|
|
|
1,051,663
|
|
||
Long-term debt, net of discount of $171,547 and $174,686 in 2014 and 2013, respectively
|
1,471,774
|
|
|
1,447,634
|
|
||
Deferred income taxes
|
349,827
|
|
|
341,334
|
|
||
Other noncurrent liabilities
|
48,541
|
|
|
43,471
|
|
||
Total liabilities
|
$
|
2,996,823
|
|
|
$
|
2,884,102
|
|
Commitments and contingencies (Note 7)
|
|
|
|
||||
Stockholders’ Equity:
|
|
|
|
||||
Preferred stock, $.01 par value; 20,000,000 shares authorized, no shares issued or outstanding
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value; 210,000,000 shares authorized, 58,388,696 and 58,107,304 shares issued and 44,480,660 and 44,267,460 shares outstanding in 2014 and 2013, respectively
|
584
|
|
|
581
|
|
||
Class B nonvoting convertible common stock, $.01 par value; 20,000,000 shares authorized, 4,339,431 issued and no shares outstanding in 2014 and 2013, respectively
|
43
|
|
|
43
|
|
||
Additional capital
|
1,098,458
|
|
|
1,082,772
|
|
||
Retained earnings
|
1,569,531
|
|
|
1,368,386
|
|
||
Treasury stock, at cost; 18,247,467 and 18,179,275 shares in 2014 and 2013, respectively
|
(616,075
|
)
|
|
(610,430
|
)
|
||
Accumulated other comprehensive income
|
(143,814
|
)
|
|
(76,543
|
)
|
||
Total WESCO International stockholders' equity
|
1,908,727
|
|
|
1,764,809
|
|
||
Noncontrolling interest
|
(82
|
)
|
|
(18
|
)
|
||
Total stockholders’ equity
|
1,908,645
|
|
|
1,764,791
|
|
||
Total liabilities and stockholders’ equity
|
$
|
4,905,468
|
|
|
$
|
4,648,893
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
Amounts in thousands, except per share data
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net sales
|
$
|
2,078,150
|
|
|
$
|
1,931,260
|
|
|
$
|
5,894,141
|
|
|
$
|
5,633,271
|
|
Cost of goods sold (excluding depreciation and amortization below)
|
1,655,787
|
|
|
1,535,609
|
|
|
4,685,257
|
|
|
4,463,991
|
|
||||
Selling, general and administrative expenses
|
271,697
|
|
|
255,202
|
|
|
815,869
|
|
|
748,164
|
|
||||
Depreciation and amortization
|
17,418
|
|
|
16,803
|
|
|
50,976
|
|
|
50,673
|
|
||||
Income from operations
|
133,248
|
|
|
123,646
|
|
|
342,039
|
|
|
370,443
|
|
||||
Interest expense, net
|
20,798
|
|
|
21,304
|
|
|
61,823
|
|
|
64,999
|
|
||||
Loss on sale of Argentina business
|
—
|
|
|
2,315
|
|
|
—
|
|
|
2,315
|
|
||||
Income before income taxes
|
112,450
|
|
|
100,027
|
|
|
280,216
|
|
|
303,129
|
|
||||
Provision for income taxes
|
31,632
|
|
|
30,909
|
|
|
78,757
|
|
|
84,567
|
|
||||
Net income
|
80,818
|
|
|
69,118
|
|
|
201,459
|
|
|
218,562
|
|
||||
Less: Net income (loss) attributable to noncontrolling interest
|
2
|
|
|
(44
|
)
|
|
(64
|
)
|
|
126
|
|
||||
Net income attributable to WESCO International, Inc.
|
$
|
80,816
|
|
|
$
|
69,162
|
|
|
$
|
201,523
|
|
|
$
|
218,436
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustment
|
(63,794
|
)
|
|
24,619
|
|
|
(67,271
|
)
|
|
(43,211
|
)
|
||||
Comprehensive income attributable to WESCO International, Inc.
|
$
|
17,022
|
|
|
$
|
93,781
|
|
|
$
|
134,252
|
|
|
$
|
175,225
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share attributable to WESCO International, Inc.
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.82
|
|
|
$
|
1.57
|
|
|
$
|
4.54
|
|
|
$
|
4.95
|
|
Diluted
|
$
|
1.52
|
|
|
$
|
1.32
|
|
|
$
|
3.78
|
|
|
$
|
4.17
|
|
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
Amounts in thousands
|
2014
|
|
2013
|
||||
Operating Activities:
|
|
|
|
||||
Net income
|
$
|
201,459
|
|
|
$
|
218,562
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
50,976
|
|
|
50,673
|
|
||
Deferred income taxes
|
17,847
|
|
|
36,486
|
|
||
Other operating activities, net
|
9,455
|
|
|
15,019
|
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Trade receivables, net
|
(174,967
|
)
|
|
(91,301
|
)
|
||
Other accounts receivable
|
(2,779
|
)
|
|
(32,580
|
)
|
||
Inventories, net
|
(54,053
|
)
|
|
(11,743
|
)
|
||
Prepaid expenses and other current assets
|
(34,906
|
)
|
|
(5,881
|
)
|
||
Accounts payable
|
106,886
|
|
|
50,146
|
|
||
Other current and noncurrent liabilities
|
19,902
|
|
|
(49,712
|
)
|
||
Net cash provided by operating activities
|
139,820
|
|
|
179,669
|
|
||
|
|
|
|
||||
Investing Activities:
|
|
|
|
||||
Acquisition payments, net of cash acquired
|
(138,805
|
)
|
|
—
|
|
||
Capital expenditures
|
(16,036
|
)
|
|
(20,472
|
)
|
||
Other investing activities
|
5,444
|
|
|
9,276
|
|
||
Net cash used in investing activities
|
(149,397
|
)
|
|
(11,196
|
)
|
||
|
|
|
|
||||
Financing Activities:
|
|
|
|
||||
Proceeds from issuance of short-term debt
|
49,727
|
|
|
42,972
|
|
||
Repayments of short-term debt
|
(42,168
|
)
|
|
(33,808
|
)
|
||
Proceeds from issuance of long-term debt
|
912,146
|
|
|
759,470
|
|
||
Repayments of long-term debt
|
(885,408
|
)
|
|
(915,562
|
)
|
||
Repayment of deferred acquisition payable
|
(29,395
|
)
|
|
—
|
|
||
Other financing activities, net
|
(9,312
|
)
|
|
(7,592
|
)
|
||
Net cash used in financing activities
|
(4,410
|
)
|
|
(154,520
|
)
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
630
|
|
|
(1,477
|
)
|
||
|
|
|
|
||||
Net change in cash and cash equivalents
|
(13,357
|
)
|
|
12,476
|
|
||
Cash and cash equivalents at the beginning of period
|
123,725
|
|
|
86,099
|
|
||
Cash and cash equivalents at the end of period
|
$
|
110,368
|
|
|
$
|
98,575
|
|
Amounts in thousands
|
Nine Months Ended September 30, 2014
|
||
Fair value of assets acquired
|
$
|
153,430
|
|
Fair value of liabilities assumed
|
14,625
|
|
|
Cash paid for acquisitions
|
$
|
138,805
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
2014 |
|
September 30,
2013 |
|
September 30,
2014 |
|
September 30,
2013 |
||||||||
Stock-settled appreciation rights granted
|
—
|
|
|
900
|
|
|
274,508
|
|
|
252,473
|
|
||||
Weighted average fair value
|
$
|
—
|
|
|
$
|
32.05
|
|
|
$
|
30.64
|
|
|
$
|
31.33
|
|
|
|
|
|
|
|
|
|
||||||||
Restricted stock units granted
|
611
|
|
|
—
|
|
|
63,117
|
|
|
69,393
|
|
||||
Weighted average fair value
|
$
|
81.88
|
|
|
$
|
—
|
|
|
$
|
85.32
|
|
|
$
|
72.15
|
|
|
|
|
|
|
|
|
|
||||||||
Performance-based awards granted
|
—
|
|
|
—
|
|
|
44,046
|
|
|
48,058
|
|
||||
Weighted average fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
86.65
|
|
|
$
|
78.21
|
|
|
|
|
|
|
|
|
|
||||||||
Risk free interest rate
|
—
|
%
|
|
1.6
|
%
|
|
1.5
|
%
|
|
0.9
|
%
|
||||
Expected life (in years)
|
0
|
|
|
5
|
|
|
5
|
|
|
5
|
|
||||
Expected volatility
|
—
|
%
|
|
48
|
%
|
|
39
|
%
|
|
50
|
%
|
|
Awards
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual Term (In Years)
|
|
Aggregate
Intrinsic
Value
(In thousands)
|
||||||
Outstanding at December 31, 2013
|
2,715,651
|
|
|
$
|
45.93
|
|
|
|
|
|
|||
Granted
|
274,508
|
|
|
85.35
|
|
|
|
|
|
||||
Exercised
|
(452,795
|
)
|
|
40.80
|
|
|
|
|
|
||||
Forfeited
|
(20,375
|
)
|
|
70.86
|
|
|
|
|
|
||||
Outstanding at September 30, 2014
|
2,516,989
|
|
|
50.95
|
|
|
5.5
|
|
|
$
|
70,664
|
|
|
Exercisable at September 30, 2014
|
2,013,895
|
|
|
$
|
44.18
|
|
|
4.7
|
|
|
$
|
68,633
|
|
|
Awards
|
|
Weighted
Average
Fair
Value
|
|||
Unvested at December 31, 2013
|
184,746
|
|
|
$
|
66.08
|
|
Granted
|
63,117
|
|
|
85.32
|
|
|
Vested
|
(51,287
|
)
|
|
60.85
|
|
|
Forfeited
|
(9,620
|
)
|
|
68.90
|
|
|
Unvested at September 30, 2014
|
186,956
|
|
|
$
|
73.86
|
|
|
Awards
|
|
Weighted
Average
Fair
Value
|
|||
Unvested at December 31, 2013
|
92,484
|
|
|
$
|
76.98
|
|
Granted
|
44,046
|
|
|
86.65
|
|
|
Vested
|
—
|
|
|
—
|
|
|
Forfeited
|
(6,526
|
)
|
|
77.87
|
|
|
Unvested at September 30, 2014
|
130,004
|
|
|
$
|
80.21
|
|
Weighted Average Assumptions
|
|||
Grant date share price
|
$
|
86.65
|
|
WESCO expected volatility
|
35.4
|
%
|
|
Peer group median volatility
|
28.7
|
%
|
|
Risk-free interest rate
|
0.62
|
%
|
|
Correlation
|
103.1
|
%
|
|
Three Months Ended
|
||||||
|
September 30,
|
||||||
Amounts in thousands, except per share data
|
2014
|
|
2013
|
||||
Net income attributable to WESCO International, Inc.
|
$
|
80,816
|
|
|
$
|
69,162
|
|
Weighted average common shares outstanding used in computing basic earnings per share
|
44,475
|
|
|
44,180
|
|
||
Common shares issuable upon exercise of dilutive equity awards
|
990
|
|
|
1,067
|
|
||
Common shares issuable from contingently convertible debentures (see below for basis of calculation)
|
7,778
|
|
|
7,299
|
|
||
Weighted average common shares outstanding and common share equivalents used in computing diluted earnings per share
|
53,243
|
|
|
52,546
|
|
||
Earnings per share attributable to WESCO International, Inc.
|
|
|
|
||||
Basic
|
$
|
1.82
|
|
|
$
|
1.57
|
|
Diluted
|
$
|
1.52
|
|
|
$
|
1.32
|
|
|
|
|
|
||||
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
Amounts in thousands, except per share data
|
2014
|
|
2013
|
||||
Net income attributable to WESCO International, Inc.
|
$
|
201,523
|
|
|
$
|
218,436
|
|
Weighted average common shares outstanding used in computing basic earnings per share
|
44,425
|
|
|
44,127
|
|
||
Common shares issuable upon exercise of dilutive equity awards
|
1,036
|
|
|
1,088
|
|
||
Common shares issuable from contingently convertible debentures (see below for basis of calculation)
|
7,901
|
|
|
7,214
|
|
||
Weighted average common shares outstanding and common share equivalents used in computing diluted earnings per share
|
53,362
|
|
|
52,429
|
|
||
Earnings per share attributable to WESCO International, Inc.
|
|
|
|
||||
Basic
|
$
|
4.54
|
|
|
$
|
4.95
|
|
Diluted
|
$
|
3.78
|
|
|
$
|
4.17
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
Amounts in thousands
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Service cost
|
$
|
912
|
|
|
$
|
996
|
|
|
$
|
2,712
|
|
|
$
|
3,049
|
|
Interest cost
|
1,172
|
|
|
1,117
|
|
|
3,486
|
|
|
3,422
|
|
||||
Expected return on plan assets
|
(1,380
|
)
|
|
(1,173
|
)
|
|
(4,103
|
)
|
|
(3,081
|
)
|
||||
Net periodic benefit cost
|
$
|
704
|
|
|
$
|
940
|
|
|
$
|
2,095
|
|
|
$
|
3,390
|
|
WESCO INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS
(unaudited)
|
|||||||||||||||||||
Amounts in thousands
|
September 30, 2014
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and
Eliminating
Entries
|
|
Consolidated
|
||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
37,639
|
|
|
$
|
72,729
|
|
|
$
|
—
|
|
|
$
|
110,368
|
|
Trade accounts receivable, net
|
—
|
|
|
—
|
|
|
1,218,759
|
|
|
—
|
|
|
1,218,759
|
|
|||||
Inventories, net
|
—
|
|
|
380,584
|
|
|
465,582
|
|
|
—
|
|
|
846,166
|
|
|||||
Other current assets
|
18
|
|
|
172,936
|
|
|
145,653
|
|
|
(43,863
|
)
|
|
274,744
|
|
|||||
Total current assets
|
18
|
|
|
591,159
|
|
|
1,902,723
|
|
|
(43,863
|
)
|
|
2,450,037
|
|
|||||
Intercompany receivables, net
|
—
|
|
|
—
|
|
|
1,833,480
|
|
|
(1,833,480
|
)
|
|
—
|
|
|||||
Property, buildings and equipment, net
|
—
|
|
|
57,966
|
|
|
133,427
|
|
|
—
|
|
|
191,393
|
|
|||||
Intangible assets, net
|
—
|
|
|
4,901
|
|
|
447,239
|
|
|
—
|
|
|
452,140
|
|
|||||
Goodwill
|
—
|
|
|
246,771
|
|
|
1,513,062
|
|
|
—
|
|
|
1,759,833
|
|
|||||
Investments in affiliates
|
3,284,749
|
|
|
3,820,458
|
|
|
—
|
|
|
(7,105,207
|
)
|
|
—
|
|
|||||
Other noncurrent assets
|
4,152
|
|
|
13,586
|
|
|
34,327
|
|
|
—
|
|
|
52,065
|
|
|||||
Total assets
|
$
|
3,288,919
|
|
|
$
|
4,734,841
|
|
|
$
|
5,864,258
|
|
|
$
|
(8,982,550
|
)
|
|
$
|
4,905,468
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
482,892
|
|
|
$
|
359,887
|
|
|
$
|
—
|
|
|
$
|
842,779
|
|
Short-term debt
|
—
|
|
|
—
|
|
|
43,006
|
|
|
—
|
|
|
43,006
|
|
|||||
Other current liabilities
|
11,533
|
|
|
114,565
|
|
|
158,661
|
|
|
(43,863
|
)
|
|
240,896
|
|
|||||
Total current liabilities
|
11,533
|
|
|
597,457
|
|
|
561,554
|
|
|
(43,863
|
)
|
|
1,126,681
|
|
|||||
Intercompany payables, net
|
1,174,355
|
|
|
659,125
|
|
|
—
|
|
|
(1,833,480
|
)
|
|
—
|
|
|||||
Long-term debt
|
176,691
|
|
|
680,618
|
|
|
614,465
|
|
|
—
|
|
|
1,471,774
|
|
|||||
Other noncurrent liabilities
|
17,613
|
|
|
234,121
|
|
|
146,634
|
|
|
—
|
|
|
398,368
|
|
|||||
Total WESCO International stockholders' equity
|
1,908,727
|
|
|
2,563,520
|
|
|
4,541,687
|
|
|
(7,105,207
|
)
|
|
1,908,727
|
|
|||||
Noncontrolling interest
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
(82
|
)
|
|||||
Total liabilities and stockholders’ equity
|
$
|
3,288,919
|
|
|
$
|
4,734,841
|
|
|
$
|
5,864,258
|
|
|
$
|
(8,982,550
|
)
|
|
$
|
4,905,468
|
|
WESCO INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS
(unaudited)
|
|||||||||||||||||||
Amounts in thousands
|
December 31, 2013
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and
Eliminating
Entries
|
|
Consolidated
|
||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
31,695
|
|
|
$
|
92,030
|
|
|
$
|
—
|
|
|
$
|
123,725
|
|
Trade accounts receivable, net
|
—
|
|
|
—
|
|
|
1,045,054
|
|
|
—
|
|
|
1,045,054
|
|
|||||
Inventories, net
|
—
|
|
|
351,242
|
|
|
436,082
|
|
|
—
|
|
|
787,324
|
|
|||||
Other current assets
|
22
|
|
|
166,540
|
|
|
127,439
|
|
|
(44,489
|
)
|
|
249,512
|
|
|||||
Total current assets
|
22
|
|
|
549,477
|
|
|
1,700,605
|
|
|
(44,489
|
)
|
|
2,205,615
|
|
|||||
Intercompany receivables, net
|
—
|
|
|
—
|
|
|
1,906,785
|
|
|
(1,906,785
|
)
|
|
—
|
|
|||||
Property, buildings and equipment, net
|
—
|
|
|
59,569
|
|
|
139,085
|
|
|
—
|
|
|
198,654
|
|
|||||
Intangible assets, net
|
—
|
|
|
5,404
|
|
|
433,763
|
|
|
—
|
|
|
439,167
|
|
|||||
Goodwill
|
—
|
|
|
246,125
|
|
|
1,488,266
|
|
|
—
|
|
|
1,734,391
|
|
|||||
Investments in affiliates
|
3,137,418
|
|
|
3,722,902
|
|
|
—
|
|
|
(6,860,320
|
)
|
|
—
|
|
|||||
Other noncurrent assets
|
4,361
|
|
|
15,627
|
|
|
51,078
|
|
|
—
|
|
|
71,066
|
|
|||||
Total assets
|
$
|
3,141,801
|
|
|
$
|
4,599,104
|
|
|
$
|
5,719,582
|
|
|
$
|
(8,811,594
|
)
|
|
$
|
4,648,893
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
410,017
|
|
|
$
|
325,080
|
|
|
$
|
—
|
|
|
$
|
735,097
|
|
Short-term debt
|
—
|
|
|
—
|
|
|
37,551
|
|
|
—
|
|
|
37,551
|
|
|||||
Other current liabilities
|
11,920
|
|
|
114,894
|
|
|
196,690
|
|
|
(44,489
|
)
|
|
279,015
|
|
|||||
Total current liabilities
|
11,920
|
|
|
524,911
|
|
|
559,321
|
|
|
(44,489
|
)
|
|
1,051,663
|
|
|||||
Intercompany payables, net
|
1,168,507
|
|
|
738,278
|
|
|
—
|
|
|
(1,906,785
|
)
|
|
—
|
|
|||||
Long-term debt
|
174,149
|
|
|
675,424
|
|
|
598,061
|
|
|
—
|
|
|
1,447,634
|
|
|||||
Other noncurrent liabilities
|
22,416
|
|
|
220,650
|
|
|
141,739
|
|
|
—
|
|
|
384,805
|
|
|||||
Total WESCO International stockholders' equity
|
1,764,809
|
|
|
2,439,841
|
|
|
4,420,479
|
|
|
(6,860,320
|
)
|
|
1,764,809
|
|
|||||
Noncontrolling interest
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||||
Total liabilities and stockholders’ equity
|
$
|
3,141,801
|
|
|
$
|
4,599,104
|
|
|
$
|
5,719,582
|
|
|
$
|
(8,811,594
|
)
|
|
$
|
4,648,893
|
|
Amounts in thousands
|
Three Months Ended September 30, 2014
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and
Eliminating
Entries
|
|
Consolidated
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
932,948
|
|
|
$
|
1,174,935
|
|
|
$
|
(29,733
|
)
|
|
$
|
2,078,150
|
|
Cost of goods sold
|
—
|
|
|
747,219
|
|
|
938,301
|
|
|
(29,733
|
)
|
|
1,655,787
|
|
|||||
Selling, general and administrative expenses
|
—
|
|
|
141,924
|
|
|
129,773
|
|
|
—
|
|
|
271,697
|
|
|||||
Depreciation and amortization
|
—
|
|
|
4,670
|
|
|
12,748
|
|
|
—
|
|
|
17,418
|
|
|||||
Results of affiliates’ operations
|
85,219
|
|
|
62,611
|
|
|
—
|
|
|
(147,830
|
)
|
|
—
|
|
|||||
Interest expense, net
|
6,123
|
|
|
18,765
|
|
|
(4,090
|
)
|
|
—
|
|
|
20,798
|
|
|||||
Provision for income taxes
|
(1,722
|
)
|
|
5,733
|
|
|
27,621
|
|
|
—
|
|
|
31,632
|
|
|||||
Net income
|
80,818
|
|
|
77,248
|
|
|
70,582
|
|
|
(147,830
|
)
|
|
80,818
|
|
|||||
Less: Net loss attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
Net income attributable to WESCO International, Inc.
|
$
|
80,818
|
|
|
$
|
77,248
|
|
|
$
|
70,580
|
|
|
$
|
(147,830
|
)
|
|
$
|
80,816
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency translation adjustment
|
(63,794
|
)
|
|
(63,794
|
)
|
|
(63,794
|
)
|
|
127,588
|
|
|
(63,794
|
)
|
|||||
Comprehensive income attributable to WESCO International, Inc.
|
$
|
17,024
|
|
|
$
|
13,454
|
|
|
$
|
6,786
|
|
|
$
|
(20,242
|
)
|
|
$
|
17,022
|
|
Amounts in thousands
|
Three Months Ended September 30, 2013
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and
Eliminating
Entries
|
|
Consolidated
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
878,851
|
|
|
$
|
1,082,585
|
|
|
$
|
(30,176
|
)
|
|
$
|
1,931,260
|
|
Cost of goods sold
|
—
|
|
|
698,965
|
|
|
866,820
|
|
|
(30,176
|
)
|
|
1,535,609
|
|
|||||
Selling, general and administrative expenses
|
19
|
|
|
129,518
|
|
|
125,665
|
|
|
—
|
|
|
255,202
|
|
|||||
Depreciation and amortization
|
—
|
|
|
4,668
|
|
|
12,135
|
|
|
—
|
|
|
16,803
|
|
|||||
Results of affiliates’ operations
|
73,241
|
|
|
58,574
|
|
|
—
|
|
|
(131,815
|
)
|
|
—
|
|
|||||
Interest expense, net
|
5,944
|
|
|
18,823
|
|
|
(3,463
|
)
|
|
—
|
|
|
21,304
|
|
|||||
Loss on sale of Argentina business
|
—
|
|
|
—
|
|
|
2,315
|
|
|
—
|
|
|
2,315
|
|
|||||
Provision for income taxes
|
(1,840
|
)
|
|
19,856
|
|
|
12,893
|
|
|
—
|
|
|
30,909
|
|
|||||
Net income
|
69,118
|
|
|
65,595
|
|
|
66,220
|
|
|
(131,815
|
)
|
|
69,118
|
|
|||||
Less: Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
|||||
Net income attributable to WESCO International, Inc.
|
$
|
69,118
|
|
|
$
|
65,595
|
|
|
$
|
66,264
|
|
|
$
|
(131,815
|
)
|
|
$
|
69,162
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency translation adjustment
|
24,619
|
|
|
24,619
|
|
|
24,619
|
|
|
(49,238
|
)
|
|
24,619
|
|
|||||
Comprehensive income attributable to WESCO International, Inc.
|
$
|
93,737
|
|
|
$
|
90,214
|
|
|
$
|
90,883
|
|
|
$
|
(181,053
|
)
|
|
$
|
93,781
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Amounts in thousands
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
WESCO
International, Inc. |
|
WESCO
Distribution, Inc. |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
and Eliminating Entries |
|
Consolidated
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
2,656,619
|
|
|
$
|
3,323,237
|
|
|
$
|
(85,715
|
)
|
|
$
|
5,894,141
|
|
Cost of goods sold
|
—
|
|
|
2,126,743
|
|
|
2,644,229
|
|
|
(85,715
|
)
|
|
4,685,257
|
|
|||||
Selling, general and administrative expenses
|
2
|
|
|
423,371
|
|
|
392,496
|
|
|
—
|
|
|
815,869
|
|
|||||
Depreciation and amortization
|
—
|
|
|
14,284
|
|
|
36,692
|
|
|
—
|
|
|
50,976
|
|
|||||
Results of affiliates’ operations
|
214,601
|
|
|
164,826
|
|
|
—
|
|
|
(379,427
|
)
|
|
—
|
|
|||||
Interest expense, net
|
18,277
|
|
|
55,854
|
|
|
(12,308
|
)
|
|
—
|
|
|
61,823
|
|
|||||
Provision for income taxes
|
(5,137
|
)
|
|
10,244
|
|
|
73,650
|
|
|
—
|
|
|
78,757
|
|
|||||
Net income
|
201,459
|
|
|
190,949
|
|
|
188,478
|
|
|
(379,427
|
)
|
|
201,459
|
|
|||||
Less: Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(64
|
)
|
|
—
|
|
|
(64
|
)
|
|||||
Net income attributable to WESCO International, Inc.
|
$
|
201,459
|
|
|
$
|
190,949
|
|
|
$
|
188,542
|
|
|
$
|
(379,427
|
)
|
|
$
|
201,523
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency translation adjustment
|
(67,271
|
)
|
|
(67,271
|
)
|
|
(67,271
|
)
|
|
134,542
|
|
|
(67,271
|
)
|
|||||
Comprehensive income attributable to WESCO International, Inc.
|
$
|
134,188
|
|
|
$
|
123,678
|
|
|
$
|
121,271
|
|
|
$
|
(244,885
|
)
|
|
$
|
134,252
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Amounts in thousands
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and
Eliminating
Entries
|
|
Consolidated
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
2,572,693
|
|
|
$
|
3,154,350
|
|
|
$
|
(93,772
|
)
|
|
$
|
5,633,271
|
|
Cost of goods sold
|
—
|
|
|
2,047,937
|
|
|
2,509,826
|
|
|
(93,772
|
)
|
|
4,463,991
|
|
|||||
Selling, general and administrative expenses
|
24
|
|
|
368,853
|
|
|
379,287
|
|
|
—
|
|
|
748,164
|
|
|||||
Depreciation and amortization
|
—
|
|
|
13,551
|
|
|
37,122
|
|
|
—
|
|
|
50,673
|
|
|||||
Results of affiliates’ operations
|
231,482
|
|
|
157,726
|
|
|
—
|
|
|
(389,208
|
)
|
|
—
|
|
|||||
Interest expense, net
|
17,893
|
|
|
56,667
|
|
|
(9,561
|
)
|
|
—
|
|
|
64,999
|
|
|||||
Loss on sale of Argentina business
|
—
|
|
|
—
|
|
|
2,315
|
|
|
—
|
|
|
2,315
|
|
|||||
Provision for income taxes
|
(4,997
|
)
|
|
34,617
|
|
|
54,947
|
|
|
—
|
|
|
84,567
|
|
|||||
Net income
|
218,562
|
|
|
208,794
|
|
|
180,414
|
|
|
(389,208
|
)
|
|
218,562
|
|
|||||
Less: Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
126
|
|
|
—
|
|
|
126
|
|
|||||
Net income attributable to WESCO International, Inc.
|
$
|
218,562
|
|
|
$
|
208,794
|
|
|
$
|
180,288
|
|
|
$
|
(389,208
|
)
|
|
$
|
218,436
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency translation adjustment
|
(43,211
|
)
|
|
(43,211
|
)
|
|
(43,211
|
)
|
|
86,422
|
|
|
(43,211
|
)
|
|||||
Comprehensive income attributable to WESCO International, Inc.
|
$
|
175,351
|
|
|
$
|
165,583
|
|
|
$
|
137,077
|
|
|
$
|
(302,786
|
)
|
|
$
|
175,225
|
|
Amounts in thousands
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and Eliminating
Entries
|
|
Consolidated
|
||||||||||
Net cash (used) provided by operating activities
|
$
|
(5,202
|
)
|
|
$
|
68,291
|
|
|
$
|
76,731
|
|
|
$
|
—
|
|
|
$
|
139,820
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures
|
—
|
|
|
(10,811
|
)
|
|
(5,225
|
)
|
|
—
|
|
|
(16,036
|
)
|
|||||
Acquisition payments
|
—
|
|
|
(42,132
|
)
|
|
(96,673
|
)
|
|
—
|
|
|
(138,805
|
)
|
|||||
Other
|
—
|
|
|
(5,842
|
)
|
|
5,444
|
|
|
5,842
|
|
|
5,444
|
|
|||||
Net cash used in investing activities
|
—
|
|
|
(58,785
|
)
|
|
(96,454
|
)
|
|
5,842
|
|
|
(149,397
|
)
|
|||||
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Borrowings
|
6,517
|
|
|
645,411
|
|
|
316,462
|
|
|
(6,517
|
)
|
|
961,873
|
|
|||||
Repayments
|
(675
|
)
|
|
(640,411
|
)
|
|
(316,560
|
)
|
|
675
|
|
|
(956,971
|
)
|
|||||
Other
|
(640
|
)
|
|
(8,562
|
)
|
|
(110
|
)
|
|
—
|
|
|
(9,312
|
)
|
|||||
Net cash provided (used) by financing activities
|
5,202
|
|
|
(3,562
|
)
|
|
(208
|
)
|
|
(5,842
|
)
|
|
(4,410
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
630
|
|
|
—
|
|
|
630
|
|
|||||
Net change in cash and cash equivalents
|
—
|
|
|
5,944
|
|
|
(19,301
|
)
|
|
—
|
|
|
(13,357
|
)
|
|||||
Cash and cash equivalents at the beginning of year
|
—
|
|
|
31,695
|
|
|
92,030
|
|
|
—
|
|
|
123,725
|
|
|||||
Cash and cash equivalents at the end of period
|
$
|
—
|
|
|
$
|
37,639
|
|
|
$
|
72,729
|
|
|
$
|
—
|
|
|
$
|
110,368
|
|
Amounts in thousands
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||
|
WESCO
International,
Inc.
|
|
WESCO
Distribution,
Inc.
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
and Eliminating
Entries
|
|
Consolidated
|
||||||||||
Net cash (used) provided by operating activities
|
$
|
(14,515
|
)
|
|
$
|
163,190
|
|
|
$
|
30,994
|
|
|
$
|
—
|
|
|
$
|
179,669
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures
|
—
|
|
|
(16,421
|
)
|
|
(4,051
|
)
|
|
—
|
|
|
(20,472
|
)
|
|||||
Acquisition payments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other
|
—
|
|
|
(17,176
|
)
|
|
9,276
|
|
|
17,176
|
|
|
9,276
|
|
|||||
Net cash (used) provided by investing activities
|
—
|
|
|
(33,597
|
)
|
|
5,225
|
|
|
17,176
|
|
|
(11,196
|
)
|
|||||
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Borrowings
|
17,176
|
|
|
508,213
|
|
|
294,229
|
|
|
(17,176
|
)
|
|
802,442
|
|
|||||
Repayments
|
—
|
|
|
(640,713
|
)
|
|
(308,657
|
)
|
|
—
|
|
|
(949,370
|
)
|
|||||
Other
|
(2,661
|
)
|
|
(3,530
|
)
|
|
(1,401
|
)
|
|
—
|
|
|
(7,592
|
)
|
|||||
Net cash provided (used) by financing activities
|
14,515
|
|
|
(136,030
|
)
|
|
(15,829
|
)
|
|
(17,176
|
)
|
|
(154,520
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(1,477
|
)
|
|
—
|
|
|
(1,477
|
)
|
|||||
Net change in cash and cash equivalents
|
—
|
|
|
(6,437
|
)
|
|
18,913
|
|
|
—
|
|
|
12,476
|
|
|||||
Cash and cash equivalents at the beginning of year
|
—
|
|
|
52,275
|
|
|
33,824
|
|
|
—
|
|
|
86,099
|
|
|||||
Cash and cash equivalents at the end of period
|
$
|
—
|
|
|
$
|
45,838
|
|
|
$
|
52,737
|
|
|
$
|
—
|
|
|
$
|
98,575
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
Amounts in millions
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Free Cash Flow:
|
|
|
|
|
|
|
|
||||||||
Cash flow provided by operations
|
$
|
89.0
|
|
|
$
|
59.9
|
|
|
$
|
139.8
|
|
|
$
|
179.7
|
|
Less: Capital expenditures
|
(4.2
|
)
|
|
(8.7
|
)
|
|
(16.0
|
)
|
|
(20.5
|
)
|
||||
Add: Non-recurring pension contribution
|
—
|
|
|
21.1
|
|
|
—
|
|
|
21.1
|
|
||||
Free cash flow
|
$
|
84.8
|
|
|
$
|
72.3
|
|
|
$
|
123.8
|
|
|
$
|
180.3
|
|
|
Three Months Ended
|
||||
|
September 30,
|
||||
|
2014
|
|
2013
|
||
Net sales
|
100.0
|
%
|
|
100.0
|
%
|
Cost of goods sold
|
79.7
|
|
|
79.5
|
|
Selling, general and administrative expenses
|
13.1
|
|
|
13.2
|
|
Depreciation and amortization
|
0.8
|
|
|
0.9
|
|
Income from operations
|
6.4
|
|
|
6.4
|
|
Interest expense
|
1.0
|
|
|
1.1
|
|
Loss on sale of Argentina business
|
—
|
|
|
0.1
|
|
Income before income taxes
|
5.4
|
|
|
5.2
|
|
Provision for income taxes
|
1.5
|
|
|
1.6
|
|
Net income attributable to WESCO International, Inc.
|
3.9
|
%
|
|
3.6
|
%
|
|
Three Months Ended
|
||||
|
September 30,
|
||||
Normalized Organic Sales:
|
2014
|
|
2013
|
||
Change in net sales
|
7.6
|
%
|
|
16.6
|
%
|
Less: Impact from acquisitions
|
1.8
|
%
|
|
14.1
|
%
|
Less: Impact from foreign exchange rates
|
(0.9
|
)%
|
|
(0.7
|
)%
|
Less: Impact from number of workdays
|
—
|
%
|
|
1.6
|
%
|
Normalized organic sales growth
|
6.7
|
%
|
|
1.6
|
%
|
|
Three Months Ended
|
||||||
|
September 30,
|
||||||
Amounts in millions
|
2014
|
|
2013
|
||||
|
|
|
|
||||
Amortization of convertible debt discount
|
$
|
1.0
|
|
|
$
|
1.0
|
|
Amortization of deferred financing fees
|
1.1
|
|
|
1.3
|
|
||
Interest related to uncertain tax provisions
|
0.2
|
|
|
—
|
|
||
Non-Cash Interest Expense
|
2.3
|
|
|
2.3
|
|
||
Cash Interest Expense
|
18.5
|
|
|
19.0
|
|
||
|
$
|
20.8
|
|
|
$
|
21.3
|
|
|
Nine Months Ended
|
||||
|
September 30,
|
||||
|
2014
|
|
2013
|
||
Net sales
|
100.0
|
%
|
|
100.0
|
%
|
Cost of goods sold
|
79.5
|
%
|
|
79.2
|
%
|
Selling, general and administrative expenses
|
13.8
|
%
|
|
13.3
|
%
|
Depreciation and amortization
|
0.9
|
%
|
|
0.9
|
%
|
Income from operations
|
5.8
|
%
|
|
6.6
|
%
|
Interest expense
|
1.0
|
%
|
|
1.2
|
%
|
Income before income taxes
|
4.8
|
%
|
|
5.4
|
%
|
Provision for income taxes
|
1.3
|
%
|
|
1.5
|
%
|
Net income attributable to WESCO International, Inc.
|
3.5
|
%
|
|
3.9
|
%
|
|
Nine Months Ended
|
||||
|
September 30,
|
||||
Normalized Organic Sales:
|
2014
|
|
2013
|
||
Change in net sales
|
4.6
|
%
|
|
14.2
|
%
|
Less: Impact from acquisitions
|
1.3
|
%
|
|
14.9
|
%
|
Less: Impact from foreign exchange rates
|
(1.5
|
)%
|
|
(0.3
|
)%
|
Less: Impact from number of workdays
|
—
|
%
|
|
—
|
%
|
Normalized organic sales growth
|
4.8
|
%
|
|
(0.4
|
)%
|
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
Amounts in millions
|
2014
|
|
2013
|
||||
|
|
|
|
||||
Amortization of convertible debt
|
$
|
3.0
|
|
|
$
|
3.2
|
|
Amortization of deferred financing fees
|
3.3
|
|
|
3.7
|
|
||
Interest related to uncertain tax provisions
|
0.8
|
|
|
(0.2
|
)
|
||
Non-Cash Interest Expense
|
7.1
|
|
|
6.7
|
|
||
Cash Interest Expense
|
54.7
|
|
|
58.3
|
|
||
|
$
|
61.8
|
|
|
$
|
65.0
|
|
Twelve months ended
|
September 30,
2014 |
|
December 31,
2013 |
||||
Amounts in millions
|
|
|
|
||||
Income from operations
|
$
|
452.6
|
|
|
$
|
481.0
|
|
ArcelorMittal litigation recovery
|
—
|
|
|
(36.1
|
)
|
||
Depreciation and amortization
|
67.9
|
|
|
67.6
|
|
||
Adjusted EBITDA
|
$
|
520.5
|
|
|
$
|
512.5
|
|
|
|
|
|
||||
|
September 30,
2014 |
|
December 31,
2013 |
||||
Current debt
|
$
|
45.4
|
|
|
$
|
40.1
|
|
Long-term debt
|
1,471.8
|
|
|
1,447.6
|
|
||
Debt discount related to convertible debentures and term loan
(1)
|
171.5
|
|
|
174.7
|
|
||
Total debt including debt discount
|
1,688.7
|
|
|
1,662.4
|
|
||
Less: Cash and cash equivalents
|
110.4
|
|
|
123.7
|
|
||
Total debt including debt discount, net of cash
|
$
|
1,578.3
|
|
|
$
|
1,538.7
|
|
|
|
|
|
||||
Financial leverage ratio based on total debt
|
3.2
|
|
|
3.2
|
|
||
Financial leverage ratio based on total debt, net of cash
|
3.0
|
|
|
3.0
|
|
(a)
|
Exhibits
|
|
|
WESCO International, Inc.
|
|
|
|
November 3, 2014
|
By:
|
/s/ Kenneth S. Parks
|
|
|
Kenneth S. Parks
|
|
|
Senior Vice President and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Suppliers
Supplier name | Ticker |
---|---|
ABB Ltd | ABB |
Corning Incorporated | GLW |
3M Company | MMM |
Eaton Corporation plc | ETN |
Hubbell Incorporated | HUBB |
Belden Inc. | BDC |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|