OTHER FINANCIAL INFORMATION | 10. CONDENSED CONSOLIDATING FINANCIAL INFORMATION WESCO Distribution has outstanding $500 million in aggregate principal amount of 5.375% Senior Notes due 2021 (the "2021 Notes") and $350 million in aggregate principal amount of 5.375% Senior Notes due 2024 (the "2024 Notes"). The 2021 Notes and 2024 Notes are unsecured senior obligations of WESCO Distribution and are fully and unconditionally guaranteed on a senior unsecured basis by WESCO International. Condensed consolidating financial information for WESCO International, WESCO Distribution and the non-guarantor subsidiaries is presented in the following tables. Condensed Consolidating Balance Sheet September 30, 2017 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Cash and cash equivalents $ — $ 45,775 $ 48,308 $ — $ 94,083 Trade accounts receivable, net — — 1,236,612 — 1,236,612 Inventories — 403,752 521,297 — 925,049 Prepaid expenses and other current assets 13,642 42,130 203,991 (105,380 ) 154,383 Total current assets 13,642 491,657 2,010,208 (105,380 ) 2,410,127 Intercompany receivables, net — — 2,141,945 (2,141,945 ) — Property, buildings and equipment, net — 50,191 107,400 — 157,591 Intangible assets, net — 2,932 375,221 — 378,153 Goodwill — 257,623 1,519,295 — 1,776,918 Investments in affiliates 3,817,521 4,228,307 — (8,045,828 ) — Other assets — 18,615 23,064 — 41,679 Total assets $ 3,831,163 $ 5,049,325 $ 6,177,133 $ (10,293,153 ) $ 4,764,468 Accounts payable $ — $ 443,675 $ 394,752 $ — $ 838,427 Short-term debt — — 39,712 — 39,712 Other current liabilities — 117,701 153,033 (105,380 ) 165,354 Total current liabilities — 561,376 587,497 (105,380 ) 1,043,493 Intercompany payables, net 1,707,926 434,019 — (2,141,945 ) — Long-term debt, net — 968,361 399,940 — 1,368,301 Other noncurrent liabilities 12,733 61,635 171,073 — 245,441 Total WESCO International, Inc. stockholders' equity 2,110,504 3,023,934 5,021,894 (8,045,828 ) 2,110,504 Noncontrolling interests — — (3,271 ) — (3,271 ) Total liabilities and stockholders’ equity $ 3,831,163 $ 5,049,325 $ 6,177,133 $ (10,293,153 ) $ 4,764,468 Condensed Consolidating Balance Sheet December 31, 2016 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Cash and cash equivalents $ — $ 41,552 $ 68,579 $ — $ 110,131 Trade accounts receivable, net — — 1,034,402 — 1,034,402 Inventories — 364,562 456,879 — 821,441 Prepaid expenses and other current assets 13,647 34,833 211,637 (123,013 ) 137,104 Total current assets 13,647 440,947 1,771,497 (123,013 ) 2,103,078 Intercompany receivables, net — — 2,060,336 (2,060,336 ) — Property, buildings and equipment, net — 51,824 105,783 — 157,607 Intangible assets, net — 3,417 389,945 — 393,362 Goodwill — 257,623 1,473,327 — 1,730,950 Investments in affiliates 3,538,476 4,028,502 — (7,566,978 ) — Other assets — 23,846 22,998 — 46,844 Total assets $ 3,552,123 $ 4,806,159 $ 5,823,886 $ (9,750,327 ) $ 4,431,841 Accounts payable $ — $ 381,795 $ 302,926 $ — $ 684,721 Short-term debt — — 20,920 — 20,920 Other current liabilities — 120,299 170,872 (123,013 ) 168,158 Total current liabilities — 502,094 494,718 (123,013 ) 873,799 Intercompany payables, net 1,572,486 487,850 — (2,060,336 ) — Long-term debt, net — 983,449 379,686 — 1,363,135 Other noncurrent liabilities 12,737 55,898 162,641 — 231,276 Total WESCO International, Inc. stockholders' equity 1,966,900 2,776,868 4,790,110 (7,566,978 ) 1,966,900 Noncontrolling interests — — (3,269 ) — (3,269 ) Total liabilities and stockholders’ equity $ 3,552,123 $ 4,806,159 $ 5,823,886 $ (9,750,327 ) $ 4,431,841 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended September 30, 2017 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net sales $ — $ 867,973 $ 1,169,377 $ (37,191 ) $ 2,000,159 Cost of goods sold (excluding depreciation and amortization) — 697,896 954,109 (37,191 ) 1,614,814 Selling, general and administrative expenses — 140,638 139,383 — 280,021 Depreciation and amortization — 4,475 11,599 — 16,074 Results of affiliates’ operations 53,576 42,726 — (96,302 ) — Interest expense (income), net — 25,436 (8,125 ) — 17,311 Income tax (benefit) expense — (136 ) 18,499 — 18,363 Net income 53,576 42,390 53,912 (96,302 ) 53,576 Net income attributable to noncontrolling interests — — (99 ) — (99 ) Net income attributable to WESCO International, Inc. $ 53,576 $ 42,390 $ 54,011 $ (96,302 ) $ 53,675 Other comprehensive income: Foreign currency translation adjustments 51,148 51,148 51,148 (102,296 ) 51,148 Comprehensive income attributable to WESCO International, Inc. $ 104,724 $ 93,538 $ 105,159 $ (198,598 ) $ 104,823 Condensed Consolidating Statement of (Loss) Income and Comprehensive (Loss) Income Three Months Ended September 30, 2016 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net sales $ — $ 827,648 $ 1,052,915 $ (25,351 ) $ 1,855,212 Cost of goods sold (excluding depreciation and amortization) — 663,159 852,365 (25,351 ) 1,490,173 Selling, general and administrative expenses 38 128,514 126,995 — 255,547 Depreciation and amortization — 5,114 11,823 — 16,937 Results of affiliates’ operations 100,295 71,567 — (171,862 ) — Interest expense (income), net 4,904 23,543 (7,655 ) — 20,792 Loss on debt redemption 123,933 — — — 123,933 Income tax expense (benefit) 2,441 (12,261 ) (11,329 ) — (21,149 ) Net (loss) income (31,021 ) 91,146 80,716 (171,862 ) (31,021 ) Net income attributable to noncontrolling interests — — 590 — 590 Net (loss) income attributable to WESCO International, Inc. $ (31,021 ) $ 91,146 $ 80,126 $ (171,862 ) $ (31,611 ) Other comprehensive loss: Foreign currency translation adjustments (13,993 ) (13,993 ) (13,993 ) 27,986 (13,993 ) Comprehensive (loss) income attributable to WESCO International, Inc. $ (45,014 ) $ 77,153 $ 66,133 $ (143,876 ) $ (45,604 ) Condensed Consolidating Statement of Income and Comprehensive Income Nine Months Ended September 30, 2017 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net sales $ — $ 2,490,102 $ 3,289,693 $ (97,420 ) $ 5,682,375 Cost of goods sold (excluding depreciation and amortization) — 2,002,708 2,675,608 (97,420 ) 4,580,896 Selling, general and administrative expenses — 410,624 403,651 — 814,275 Depreciation and amortization — 13,811 33,947 — 47,758 Results of affiliates’ operations 140,915 117,907 — (258,822 ) — Interest expense (income), net — 74,961 (24,114 ) — 50,847 Income tax (benefit) expense — (3,034 ) 50,718 — 47,684 Net income 140,915 108,939 149,883 (258,822 ) 140,915 Net income attributable to noncontrolling interests — — (3 ) — (3 ) Net income attributable to WESCO International, Inc. $ 140,915 $ 108,939 $ 149,886 $ (258,822 ) $ 140,918 Other comprehensive income: Foreign currency translation adjustments 96,097 96,097 96,097 (192,194 ) 96,097 Post retirement benefit plan adjustments 252 252 252 (504 ) 252 Comprehensive income attributable to WESCO International, Inc. $ 237,264 $ 205,288 $ 246,235 $ (451,520 ) $ 237,267 Condensed Consolidating Statement of Income and Comprehensive Income Nine Months Ended September 30, 2016 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net sales $ — $ 2,481,165 $ 3,140,011 $ (78,421 ) $ 5,542,755 Cost of goods sold (excluding depreciation and amortization) — 1,985,639 2,535,861 (78,421 ) 4,443,079 Selling, general and administrative expenses (328 ) 351,663 448,021 — 799,356 Depreciation and amortization — 15,318 34,951 — 50,269 Results of affiliates’ operations 193,266 105,401 — (298,667 ) — Interest expense (income), net 17,555 63,247 (21,729 ) — 59,073 Loss on debt redemption 123,933 — — — 123,933 Income tax (benefit) expense (1,261 ) 4,677 10,262 — 13,678 Net income 53,367 166,022 132,645 (298,667 ) 53,367 Net loss attributable to noncontrolling interests — — (876 ) — (876 ) Net income attributable to WESCO International, Inc. $ 53,367 $ 166,022 $ 133,521 $ (298,667 ) $ 54,243 Other comprehensive income (loss): Foreign currency translation adjustments 66,512 66,512 66,512 (133,024 ) 66,512 Post retirement benefit plan adjustments (16 ) (16 ) (16 ) 32 (16 ) Comprehensive income attributable to WESCO International, Inc. $ 119,863 $ 232,518 $ 200,017 $ (431,659 ) $ 120,739 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2017 (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 $ (28,740 ) $ 168,603 $ (58,752 ) $ — $ 81,111 Investing activities: Capital expenditures — (7,435 ) (8,535 ) — (15,970 ) Dividends received from subsidiaries — 51,561 — (51,561 ) — Other — (174,032 ) 16,711 160,811 3,490 Net cash (used in) provided by investing activities — (129,906 ) 8,176 109,250 (12,480 ) Financing activities: Borrowings 135,442 557,391 691,682 (173,907 ) 1,210,608 Repayments — (587,485 ) (617,301 ) 13,096 (1,191,690 ) Repurchases of common stock (106,702 ) — — — (106,702 ) Dividends paid by subsidiaries — — (51,561 ) 51,561 — Other — (4,380 ) — — (4,380 ) Net cash provided by (used in) financing activities 28,740 (34,474 ) 22,820 (109,250 ) (92,164 ) Effect of exchange rate changes on cash and cash equivalents — — 7,485 — 7,485 Net change in cash and cash equivalents — 4,223 (20,271 ) — (16,048 ) Cash and cash equivalents at the beginning of period — 41,552 68,579 — 110,131 Cash and cash equivalents at the end of period $ — $ 45,775 $ 48,308 $ — $ 94,083 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2016 (In thousands of dollars) WESCO International, Inc. WESCO Distribution, Inc. Non-Guarantor Subsidiaries Consolidating and Eliminating Entries Consolidated Net cash provided by (used in) operating activities $ 124,834 $ (274,575 ) $ 366,929 $ — $ 217,188 Investing activities: Capital expenditures — (9,224 ) (3,959 ) — (13,183 ) Acquisition payments, net of cash acquired — (50,745 ) — — (50,745 ) Dividends received from subsidiaries — 47,621 — (47,621 ) — Other — (257,768 ) (335,594 ) 589,477 (3,885 ) Net cash used in investing activities — (270,116 ) (339,553 ) 541,856 (67,813 ) Financing activities: Borrowings 224,043 1,386,397 468,890 (257,768 ) 1,821,562 Repayments (344,804 ) (834,688 ) (500,879 ) (331,709 ) (2,012,080 ) Dividends paid by subsidiaries — — (47,621 ) 47,621 — Other (4,073 ) (3,494 ) — — (7,567 ) Net cash (used in) provided by financing activities (124,834 ) 548,215 (79,610 ) (541,856 ) (198,085 ) Effect of exchange rate changes on cash and cash equivalents — — 1,268 — 1,268 Net change in cash and cash equivalents — 3,524 (50,966 ) — (47,442 ) Cash and cash equivalents at the beginning of period — 38,963 121,316 — 160,279 Cash and cash equivalents at the end of period $ — $ 42,487 $ 70,350 $ — $ 112,837 Revisions As described in Note 2, the Condensed Consolidated Balance Sheet at December 31, 2016 has been revised to correct certain financial statement line items. |