OTHER FINANCIAL INFORMATION | WESCO International, Inc. has outstanding $344.9 million in aggregate principal amount of 2029 Debentures. The 2029 Debentures are fully and unconditionally guaranteed by WESCO Distribution, Inc., a 100% owned subsidiary of WESCO International, Inc., on a senior subordinated basis to all existing and future senior indebtedness of WESCO Distribution, Inc. WESCO Distribution, Inc. has outstanding $500 million in aggregate principal amount of 5.375% Senior Notes due 2021 (the "2021 Notes"). The 2021 Notes are unsecured senior obligations of WESCO Distribution, Inc. and are fully and unconditionally guaranteed on a senior unsecured basis by WESCO International, Inc. Condensed consolidating financial information for WESCO International, Inc., WESCO Distribution, Inc. and the non-guarantor subsidiaries is presented in the following tables. Condensed Consolidating Balance Sheet September 30, 2015 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Cash and cash equivalents $ — $ 39,779 $ 93,073 $ — $ 132,852 Trade accounts receivable, net — — 1,149,743 — 1,149,743 Inventories, net — 401,669 443,286 — 844,955 Prepaid expenses and other current assets 18 121,802 123,134 (6,414 ) 238,540 Total current assets 18 563,250 1,809,236 (6,414 ) 2,366,090 Intercompany receivables, net — — 1,947,258 (1,947,258 ) — Property, buildings and equipment, net — 57,722 114,067 — 171,789 Intangible assets, net — 4,237 384,751 — 388,988 Goodwill — 255,251 1,410,967 — 1,666,218 Investments in affiliates 3,294,404 3,776,151 — (7,070,555 ) — Other assets 3,875 12,262 33,287 — 49,424 Total assets $ 3,298,297 $ 4,668,873 $ 5,699,566 $ (9,024,227 ) $ 4,642,509 Accounts payable $ — $ 454,216 $ 333,421 $ — $ 787,637 Short-term debt — — 44,419 — 44,419 Other current liabilities 7,291 54,027 129,817 (6,414 ) 184,721 Total current liabilities 7,291 508,243 507,657 (6,414 ) 1,016,777 Intercompany payables, net 1,325,788 621,470 — (1,947,258 ) — Long-term debt, net 180,534 730,813 543,358 — 1,454,705 Other noncurrent liabilities 21,889 256,204 133,086 — 411,179 Total WESCO International, Inc. stockholders' equity 1,762,795 2,552,143 4,518,412 (7,070,555 ) 1,762,795 Noncontrolling interests — — (2,947 ) — (2,947 ) Total liabilities and stockholders’ equity $ 3,298,297 $ 4,668,873 $ 5,699,566 $ (9,024,227 ) $ 4,642,509 Condensed Consolidating Balance Sheet December 31, 2014 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Cash and cash equivalents $ — $ 32,508 $ 95,811 $ — $ 128,319 Trade accounts receivable, net — — 1,117,420 — 1,117,420 Inventories, net — 373,938 445,564 — 819,502 Prepaid expenses and other current assets 12 144,282 147,268 (6,465 ) 285,097 Total current assets 12 550,728 1,806,063 (6,465 ) 2,350,338 Intercompany receivables, net — — 1,806,215 (1,806,215 ) — Property, buildings and equipment, net — 56,735 125,990 — 182,725 Intangible assets, net — 4,733 425,107 — 429,840 Goodwill — 246,771 1,488,669 — 1,735,440 Investments in affiliates 3,304,914 3,828,727 — (7,133,641 ) — Other assets 4,083 12,844 39,167 — 56,094 Total assets $ 3,309,009 $ 4,700,538 $ 5,691,211 $ (8,946,321 ) $ 4,754,437 Accounts payable $ — $ 445,680 $ 319,455 $ — $ 765,135 Short-term debt — — 46,787 — 46,787 Other current liabilities 12,465 113,746 132,204 (6,465 ) 251,950 Total current liabilities 12,465 559,426 498,446 (6,465 ) 1,063,872 Intercompany payables, net 1,168,366 637,849 — (1,806,215 ) — Long-term debt, net 177,638 683,407 505,385 — 1,366,430 Other noncurrent liabilities 21,888 232,544 141,538 — 395,970 Total WESCO International, Inc. stockholders' equity 1,928,652 2,587,312 4,546,329 (7,133,641 ) 1,928,652 Noncontrolling interests — — (487 ) — (487 ) Total liabilities and stockholders’ equity $ 3,309,009 $ 4,700,538 $ 5,691,211 $ (8,946,321 ) $ 4,754,437 Condensed Consolidating Statement of Income and Comprehensive Loss Three Months Ended September 30, 2015 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net sales $ — $ 876,098 $ 1,077,255 $ (29,454 ) $ 1,923,899 Cost of goods sold (excluding depreciation and amortization) — 705,698 866,869 (29,454 ) 1,543,113 Selling, general and administrative expenses 5 131,648 126,498 — 258,151 Depreciation and amortization — 4,866 11,421 — 16,287 Results of affiliates’ operations 66,944 48,419 — (115,363 ) — Interest expense (income), net 6,253 19,681 (5,517 ) — 20,417 Provision for income taxes (1,698 ) 3,988 21,257 — 23,547 Net income 62,384 58,636 56,727 (115,363 ) 62,384 Net loss attributable to noncontrolling interests — — (1,119 ) — (1,119 ) Net income attributable to WESCO International, Inc. $ 62,384 $ 58,636 $ 57,846 $ (115,363 ) $ 63,503 Other comprehensive loss: Foreign currency translation adjustments (95,377 ) (95,377 ) (95,377 ) 190,754 (95,377 ) Comprehensive loss income attributable to WESCO International, Inc. $ (32,993 ) $ (36,741 ) $ (37,531 ) $ 75,391 $ (31,874 ) Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended September 30, 2014 (In thousands of dollars) 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 (excluding depreciation and amortization) — 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 (income), 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 Net income attributable to noncontrolling interests — — 2 — 2 Net income attributable to WESCO International, Inc. $ 80,818 $ 77,248 $ 70,580 $ (147,830 ) $ 80,816 Other comprehensive loss: Foreign currency translation adjustments (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 Condensed Consolidating Statement of Income and Comprehensive Loss Nine Months Ended September 30, 2015 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net sales $ — $ 2,600,150 $ 3,144,759 $ (87,962 ) $ 5,656,947 Cost of goods sold (excluding depreciation and amortization) — 2,089,594 2,525,204 (87,962 ) 4,526,836 Selling, general and administrative expenses 22 415,971 381,987 — 797,980 Depreciation and amortization — 14,640 33,707 — 48,347 Results of affiliates’ operations 173,137 131,074 — (304,211 ) — Interest expense (income), net 18,641 55,561 (14,278 ) — 59,924 Provision for income taxes (5,339 ) 6,976 62,410 — 64,047 Net income 159,813 148,482 155,729 (304,211 ) 159,813 Net loss attributable to noncontrolling interests — — (2,460 ) — (2,460 ) Net income attributable to WESCO International, Inc. $ 159,813 $ 148,482 $ 158,189 $ (304,211 ) $ 162,273 Other comprehensive loss: Foreign currency translation adjustments (183,634 ) (183,634 ) (183,634 ) 367,268 (183,634 ) Comprehensive loss attributable to WESCO International, Inc. $ (23,821 ) $ (35,152 ) $ (25,445 ) $ 63,057 $ (21,361 ) Condensed Consolidating Statement of Income and Comprehensive Income Nine Months Ended September 30, 2014 (In thousands of dollars) 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 (excluding depreciation and amortization) — 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 (income), 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 Net loss attributable to noncontrolling interests — — (64 ) — (64 ) Net income attributable to WESCO International, Inc. $ 201,459 $ 190,949 $ 188,542 $ (379,427 ) $ 201,523 Other comprehensive loss: Foreign currency translation adjustments (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 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2015 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (3,332 ) $ 210,270 $ (30,974 ) $ — $ 175,964 Investing activities: Capital expenditures — (12,137 ) (4,105 ) — (16,242 ) Acquisition payments, net of cash acquired — (68,502 ) — — (68,502 ) Other — (157,422 ) 1,791 157,422 1,791 Net cash used in investing activities — (238,061 ) (2,314 ) 157,422 (82,953 ) Financing activities: Borrowings 157,422 936,352 359,546 (157,422 ) 1,295,898 Repayments — (888,352 ) (313,806 ) — (1,202,158 ) Equity activities (154,090 ) — — — (154,090 ) Other — (12,938 ) — — (12,938 ) Net cash provided by (used in) financing activities 3,332 35,062 45,740 (157,422 ) (73,288 ) Effect of exchange rate changes on cash and cash equivalents — — (15,190 ) — (15,190 ) Net change in cash and cash equivalents — 7,271 (2,738 ) — 4,533 Cash and cash equivalents at the beginning of period — 32,508 95,811 — 128,319 Cash and cash equivalents at the end of period $ — $ 39,779 $ 93,073 $ — $ 132,852 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2014 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (5,202 ) $ 68,291 $ 76,731 $ — $ 139,820 Investing activities: Capital expenditures — (10,811 ) (5,225 ) — (16,036 ) Acquisition payments, net of cash acquired — (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 ) Equity activities (640 ) — — — (640 ) Other — (8,562 ) (110 ) — (8,672 ) Net cash provided by (used in) 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 period — 31,695 92,030 — 123,725 Cash and cash equivalents at the end of period $ — $ 37,639 $ 72,729 $ — $ 110,368 The unaudited Condensed Consolidating Statement of Cash Flows for the nine months ended September 30, 2014 includes certain reclassifications to previously reported amounts to conform to the current period presentation. |