CONFORMED
                                                                   ---------


                                UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, DC 20549

                                  FORM 10-Q
                        Commission File Number 0-255

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

      For the quarterly period ended        March 31, 2005
                                     ----------------------------

                                     OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

      For the transition period from                 to
                                     ---------------    ------------


                       GRAYBAR ELECTRIC COMPANY, INC.
                   --------------------------------------
           (Exact name of registrant as specified in its charter)

                NEW YORK                                       13 - 0794380
- --------------------------------------------------------------------------------
      (State or other jurisdiction of                       (I.R.S. Employer
       incorporation or organization)                      Identification No.)


   34 NORTH MERAMEC AVENUE, ST. LOUIS, MO                             63105
- --------------------------------------------------------------------------------
  (Address of principal executive offices)                         (Zip Code)


     POST OFFICE BOX 7231, ST. LOUIS, MO                              63177
- --------------------------------------------------------------------------------
             (Mailing Address)                                      (Zip Code)


Registrant's telephone number, including area code:    (314) 573 - 9200
                                                    ---------------------


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by section 13 or 15 (d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

                              YES   X      NO
                                 -------     --------


Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2) of the Securities Exchange Act of 1934.

                              YES          NO   X
                                 -------     --------



Common Stock Outstanding at April 30, 2005:         5,558,070
                                             ----------------------
                                               (Number of Shares)








Item 1.  Financial Statements                              PART I
                                                           ------


                                                    CONSOLIDATED BALANCE SHEETS
                                                    ---------------------------
                                                   (Dollars Stated in Thousands)
                                               (Except for Share and Per Share Data)




                                                                                  MARCH 31, 2005               DECEMBER 31, 2004
                                                                            --------------------------     -------------------------
                                                                                                         
CURRENT ASSETS

   Cash and cash equivalents                                                    $         47,380               $          9,961
                                                                            --------------------------     -------------------------
   Trade receivables                                                                     593,105                        624,728
                                                                            --------------------------     -------------------------
   Merchandise inventory                                                                 484,308                        473,212
                                                                            --------------------------     -------------------------
   Other current assets                                                                   24,794                         26,379
                                                                            --------------------------     -------------------------
        Total current assets                                                           1,149,587                      1,134,280
                                                                            --------------------------     -------------------------

PROPERTY

   Land                                                                                   38,962                         29,944
                                                                            --------------------------     -------------------------
   Buildings and permanent fixtures                                                      305,667                        242,579
                                                                            --------------------------     -------------------------
   Furniture and fixtures                                                                172,640                        167,852
                                                                            --------------------------     -------------------------
   Software                                                                               76,906                         76,906
                                                                            --------------------------     -------------------------
   Capital leases                                                                         13,143                         22,936
                                                                            --------------------------     -------------------------
   Less-Accumulated depreciation                                                         264,303                        248,711
                                                                            --------------------------     -------------------------
        Net property                                                                     343,015                        291,506
                                                                            --------------------------     -------------------------


OTHER ASSETS                                                                              26,153                         25,586
                                                                            --------------------------     -------------------------

                                                                                $      1,518,755               $      1,451,372
                                                                            ==========================     =========================

CURRENT LIABILITIES

   Short-term borrowings                                                        $         25,983               $         67,757
                                                                            --------------------------     -------------------------
   Current portion of long-term debt                                                      37,819                         49,019
                                                                            --------------------------     -------------------------
   Trade accounts payable                                                                571,294                        490,183
                                                                            --------------------------     -------------------------
   Other accrued taxes                                                                    13,069                         10,147
                                                                            --------------------------     -------------------------
   Accrued payroll and benefit costs                                                      26,374                         48,506
                                                                            --------------------------     -------------------------
   Dividends payable                                                                         ---                          6,117
                                                                            --------------------------     -------------------------
   Other payables and accruals                                                            59,863                         65,962
                                                                            --------------------------     -------------------------
        Total current liabilities                                                        734,402                        737,691
                                                                            --------------------------     -------------------------

POSTRETIREMENT BENEFITS LIABILITY                                                         77,859                         77,470
                                                                            --------------------------     -------------------------

PENSION LIABILITY                                                                         37,488                         37,488
                                                                            --------------------------     -------------------------

LONG-TERM DEBT                                                                           276,462                        205,603
                                                                            --------------------------     -------------------------

OTHER NON-CURRENT LIABILITIES                                                              2,571                            756
                                                                            --------------------------     -------------------------




                                     2







                                                    CONSOLIDATED BALANCE SHEETS
                                                    ---------------------------
                                                   (Dollars Stated in Thousands)
                                               (Except for Share and Per Share Data)



                                                                              MARCH 31, 2005                DECEMBER 31, 2004
                                                                         -------------------------     -------------------------
                                                                                                   
SHAREHOLDERS' EQUITY

CAPITAL STOCK

   Preferred:
   ----------
   Par value $.01 per share
   Authorized 10,000,000
   shares


                                                 SHARES
                                                 ------
                                          2005             2004
                                          ----             ----
                                                                                             
Issued to shareholders                        ---              ---
                                      -------------    -------------
In treasury, at cost                          ---              ---
                                      -------------    -------------
Outstanding                                   ---              ---                      ---                          ---
                                      -------------    -------------     -------------------------     -------------------------

   Common:
   -------
   Stated value $20 per share
   Authorized 15,000,000 shares


                                                 SHARES
                                                 ------
                                          2005             2004
                                          ----             ----
                                                                                             
Issued to voting trustees               5,421,055        5,298,699
                                      -------------    -------------
Issued to shareholders                    278,203          276,641
                                      -------------    -------------
In treasury, at cost                     (120,595)         (26,978)
                                      -------------    -------------
Outstanding                             5,578,663        5,548,362                  111,573                      110,967
                                      -------------    -------------     -------------------------     -------------------------

                                                                                                   
Advance payments on subscriptions
to common stock                                                                         173                          ---
                                                                         -------------------------     -------------------------

Retained earnings                                                                   305,131                      308,780
                                                                         -------------------------     -------------------------

Accumulated other comprehensive income (loss)                                       (26,904)                     (27,383)
                                                                         -------------------------     -------------------------

   TOTAL SHAREHOLDERS' EQUITY                                                       389,973                      392,364
                                                                         -------------------------     -------------------------

                                                                           $      1,518,755              $     1,451,372
                                                                         =========================     =========================




See accompanying Notes to Consolidated Financial Statements


                                     3






                                                 CONSOLIDATED STATEMENTS OF INCOME
                                                 ---------------------------------
                                                   (Dollars Stated in Thousands)
                                               (Except for Share and Per Share Data)




                                                                                                 QUARTER ENDED
                                                                                 MARCH 31, 2005                 MARCH 31, 2004
                                                                           --------------------------     --------------------------
                                                                                                      
GROSS SALES, net of returns and allowances                                   $       967,336                $       942,115
                                                                           --------------------------     --------------------------
   Less - Cash discounts                                                               3,397                          2,806
                                                                           --------------------------     --------------------------

NET SALES                                                                            963,939                        939,309
                                                                           --------------------------     --------------------------

COST OF MERCHANDISE SOLD                                                             772,950                        748,535
                                                                           --------------------------     --------------------------

   Gross margin                                                                      190,989                        190,774
                                                                           --------------------------     --------------------------

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                                         170,607                        169,882
                                                                           --------------------------     --------------------------

DEPRECIATION AND AMORTIZATION                                                          8,627                          9,870
                                                                           --------------------------     --------------------------

   Income from operations                                                             11,755                         11,022
                                                                           --------------------------     --------------------------

OTHER INCOME, net                                                                      1,340                            761
                                                                           --------------------------     --------------------------

INTEREST EXPENSE                                                                       6,815                          6,377
                                                                           --------------------------     --------------------------

   Income before provision for income taxes                                            6,280                          5,406
                                                                           --------------------------     --------------------------

PROVISION FOR INCOME TAXES
   Current                                                                               905                            914
                                                                           --------------------------     --------------------------
   Deferred                                                                            1,714                          1,248
                                                                           --------------------------     --------------------------
      Total provision for income taxes                                                 2,619                          2,162
                                                                           --------------------------     --------------------------

INCOME BEFORE CUMULATIVE EFFECT OF CHANGE
   IN ACCOUNTING PRINCIPLE                                                   $         3,661                $         3,244
                                                                           --------------------------     --------------------------

   Cumulative effect of change in accounting principle,
     net of $3,587 tax benefit                                               $        (5,634)               $           ---
                                                                           --------------------------     --------------------------

NET INCOME (LOSS)                                                            $        (1,973)               $         3,244
                                                                           ==========================     ==========================

INCOME PER SHARE OF COMMON STOCK
   BEFORE CUMULATIVE EFFECT OF CHANGE IN
   ACCOUNTING PRINCIPLE (NOTE 2)                                             $           .66                $           .56
                                                                           --------------------------     --------------------------

NET INCOME (LOSS) PER SHARE OF COMMON STOCK (NOTE 2)                         $          (.35)               $           .56
                                                                           ==========================     ==========================

DIVIDENDS
   Preferred - $.25 per share                                                $           ---                $             1
                                                                           --------------------------     --------------------------
   Common - $.30 per share                                                             1,676                          1,741
                                                                           --------------------------     --------------------------
                                                                             $         1,676                $         1,742
                                                                           ==========================     ==========================





See accompanying Notes to Consolidated Financial Statements


                                     4






                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               -------------------------------------
                                                   (Dollars Stated in Thousands)
                                               (Except for Share and Per Share Data)



                                                                                         THREE MONTHS ENDED MARCH 31,
                                                                                      2005                           2004
                                                                           --------------------------     --------------------------
                                                                                                      
CASH FLOWS FROM OPERATIONS

   Income before cumulative effect of change
   in accounting principle                                                   $          3,661               $          3,244
                                                                           --------------------------     --------------------------

   Adjustments to reconcile income before cumulative effect of change in
   accounting principle to cash provided by operations:
      Depreciation and amortization                                                     8,627                          9,870
                                                                           --------------------------     --------------------------
      Deferred income taxes                                                             1,714                          1,248
                                                                           --------------------------     --------------------------
      Changes in assets and liabilities:
         Trade receivables                                                             31,623                         (5,481)
                                                                           --------------------------     --------------------------
         Merchandise inventory                                                        (11,096)                         2,664
                                                                           --------------------------     --------------------------
         Other current assets                                                           1,585                          1,927
                                                                           --------------------------     --------------------------
         Other assets                                                                   1,334                            887
                                                                           --------------------------     --------------------------
         Trade accounts payable                                                        81,111                         (3,900)
                                                                           --------------------------     --------------------------
         Accrued payroll and benefit costs                                            (22,132)                       (10,638)
                                                                           --------------------------     --------------------------
         Other accrued liabilities                                                     (3,093)                           874
                                                                           --------------------------     --------------------------
                                                                                       89,673                         (2,549)
                                                                           --------------------------     --------------------------

   Net cash provided by operations                                                     93,334                            695
                                                                           --------------------------     --------------------------

CASH FLOWS FROM INVESTING ACTIVITIES

      Proceeds from sale of property                                                      237                             31
                                                                           --------------------------     --------------------------
      Capital expenditures for property                                                (5,910)                        (8,250)
                                                                           --------------------------     --------------------------

   Net cash used by investing activities                                               (5,673)                        (8,219)
                                                                           --------------------------     --------------------------

CASH FLOWS FROM FINANCING ACTIVITIES

      Net increase (decrease) in short-term borrowings                                (41,774)                        15,373
                                                                           --------------------------     --------------------------
      Repayment of long-term debt                                                        (183)                          (203)
                                                                           --------------------------     --------------------------
      Principal payments under capital leases                                          (1,272)                          (668)
                                                                           --------------------------     --------------------------
      Sale of common stock                                                              2,651                            117
                                                                           --------------------------     --------------------------
      Purchase of treasury stock                                                       (1,872)                        (1,764)
                                                                           --------------------------     --------------------------
      Dividends paid                                                                   (7,792)                        (8,211)
                                                                           --------------------------     --------------------------

   Net cash provided (used) by financing activities                                   (50,242)                         4,644
                                                                           --------------------------     --------------------------

NET INCREASE (DECREASE) IN CASH                                                        37,419                         (2,880)
                                                                           --------------------------     --------------------------

CASH, BEGINNING OF YEAR                                                                 9,961                         19,161
                                                                           --------------------------     --------------------------

CASH, END OF FIRST QUARTER                                                   $         47,380               $         16,281
                                                                           ==========================     ==========================

See accompanying Notes to Consolidated Financial Statements


                                     5





                                     CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                                     ----------------------------------------------------------
                                                       FOR THE QUARTERS ENDED
                                                       ----------------------
                                                      MARCH 31, 2005 AND 2004
                                                      -----------------------
                                                   (Dollars Stated in Thousands)
                                               (Except for Share and Per Share Data)



                                                                       COMMON                         ACCUMULATED
                                                                        STOCK                            OTHER
                                        COMMON        PREFERRED      SUBSCRIBED,       RETAINED      COMPREHENSIVE
                                         STOCK          STOCK         UNISSUED         EARNINGS      INCOME (LOSS)         TOTAL
                                     -------------- -------------- ---------------- -------------- ------------------ --------------
                                                                                                      
December 31, 2003                      $117,427       $      43      $       45      $ 306,030      $   (35,962)        $ 387,583
                                                                                                                      --------------

Net Income                                                                               3,244                              3,244

Currency Translation Adjustments                                                                            413               413


Unrealized Gain/(Loss) from
  Interest Rate Swap (net of tax
  of $398)                                                                                                 (628)             (628)
                                                                                                                      --------------

Comprehensive Income                                                                                                        3,029
                                                                                                                      --------------

Stock Issued                                116                                                                               116

Stock Redeemed                           (1,762)             (2)                                                           (1,764)

Advance Payments                                                              1                                                 1

Dividends Declared                                                                      (1,742)                            (1,742)
                                     -------------- -------------- ---------------- -------------- ------------------ --------------

March 31, 2004                         $115,781       $      41      $       46      $ 307,532      $   (36,177)        $ 387,223
                                     ============== ============== ================ ============== ================== ==============



                                                                       COMMON                         ACCUMULATED
                                                                        STOCK                            OTHER
                                        COMMON        PREFERRED      SUBSCRIBED,       RETAINED      COMPREHENSIVE
                                         STOCK          STOCK         UNISSUED         EARNINGS      INCOME (LOSS)         TOTAL
                                     -------------- -------------- ---------------- -------------- ------------------ --------------
                                                                                                      
December 31, 2004                      $110,967       $       0      $        0      $ 308,780      $   (27,383)        $ 392,364
                                                                                                                      --------------

Net Income  (Loss)                                                                      (1,973)                            (1,973)

Currency Translation Adjustments                                                                           (186)             (186)

Unrealized Gain/(Loss) from
  Interest Rate Swap (net of tax
  of $332)                                                                                                  665               665
                                                                                                                      --------------

Comprehensive Income                                                                                                       (1,494)
                                                                                                                      --------------

Stock Issued                              2,478                                                                             2,478

Stock Redeemed                           (1,872)                                                                           (1,872)

Advance Payments                                                            173                                               173

Dividends Declared                                                                       (1,676)                           (1,676)
                                     -------------- -------------- ---------------- -------------- ------------------ --------------

March 31, 2005                         $111,573       $       0      $      173      $  305,131     $   (26,904)        $ 389,973
                                     ============== ============== ================ ============== ================== ==============

See accompanying Notes to Consolidated Financial Statements


                                     6




                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            AND OTHER INFORMATION
                         ---------------------------
                        (Dollars Stated in Thousands)
                    (Except for Share and Per Share Data)

Note 1
- ------

               The condensed consolidated financial statements included
         herein have been prepared by the Company, without audit, pursuant
         to the rules and regulations of the Securities and Exchange
         Commission. Certain information and footnote disclosures normally
         included in financial statements prepared in accordance with
         generally accepted accounting principles have been condensed or
         omitted pursuant to such rules and regulations, although the
         Company believes that the disclosures are adequate to make the
         information presented not misleading. It is suggested that these
         condensed financial statements be read in conjunction with the
         financial statements and the notes thereto included in the
         Company's latest annual report on Form 10-K.

               In the opinion of the Company, the quarterly report includes
         all adjustments, consisting of normal recurring accruals, necessary
         for the fair presentation of the financial statements presented.
         Such interim financial information is subject to year-end
         adjustments and independent audit.

               Results for interim periods are not necessarily indicative of
         results to be expected for the full year.

Note 2
- ------



                                                                  THREE MONTHS 2005           THREE MONTHS 2004
                                                              ------------------------    -------------------------
                                                                                      
Earnings for Three Months Before Cumulative
  Effect of Change in Accounting Principle                      $         3,661             $         3,244
                                                              ------------------------    -------------------------

Cumulative Effect of Change in Accounting Principle             $        (5,634)            $           ---
                                                              ------------------------    -------------------------

Earnings (Loss) for Three Months                                $        (1,973)            $         3,244
                                                              ------------------------    -------------------------

Dividends on Preferred Stock                                                ---                           1
                                                              ------------------------    -------------------------

Available for Common Stock                                      $        (1,973)            $         3,243
                                                              ------------------------    -------------------------

Average Common Shares Outstanding                                     5,574,752                   5,831,002
                                                              ------------------------    -------------------------

Earnings Per Share Before Cumulative Effect
  of Change in Accounting Principle                             $           .66             $           .56
                                                              ------------------------    -------------------------

Earnings (Loss) Per Share                                       $          (.35)            $           .56
                                                              ------------------------    -------------------------


Note 3
- ------

               At March 31, 2005 the Company had a $200 million accounts
         receivable securitization program that expires in October 2006. The
         securitization program provides for the sale of certain of the
         Company's trade receivables on a revolving basis to Graybar
         Commerce Corporation (GCC), a wholly owned, bankruptcy remote,
         special purpose subsidiary. GCC sells an undivided interest in the
         receivables to an unrelated multi-seller commercial paper conduit.
         The Company accounts for the securitization as an on-balance sheet
         financing arrangement because the Company has maintained effective
         control of the accounts receivable through a call option that gives
         GCC the unilateral right to repurchase the undivided interests.
         Accordingly, the accounts receivable and related debt are included
         in the accompanying consolidated balance sheets. GCC has granted a
         security interest in its trade receivables to the commercial paper
         conduit. Borrowings outstanding under the securitization program
         were $10,000 and $50,000 at March 31, 2005 and December 31, 2004,
         respectively.

                                     7




Note 4
- ------

               The Company has two lease arrangements with an independent
         lessor which have provided $73,477 of financing for nine of the
         Company's zone distribution facilities. Each of the agreements
         carries a five-year term. The Company has the option, with the
         consent of the lenders to the lessor, to renew the leases for an
         additional five-year term or to purchase the property for a price
         including the outstanding lease balance. If the Company elects not
         to renew the lease or purchase the property, or such lenders refuse
         to consent to a renewal, the Company may elect to remarket the
         property and arrange for its sale to a third party.

               The leasing structures used in these two lease arrangements
         qualify as silos of a variable interest entity under FASB
         Interpretation No. 46 (FIN No. 46). As of January 1, 2005, the
         Company has adopted the provisions of FIN No. 46 and accordingly,
         as the primary beneficiary, has consolidated these silos in its
         financial statements. The impact of consolidation has increased the
         Company's property by $64,257, the net book value of the leased
         property as if the interpretations of FIN No. 46 had been in place
         from the inception of these leases. Additionally, the Company has
         increased long-term debt by $70,906, and recorded a minority
         interest in the silos of $2,571 at the date of adoption. The
         Company has recorded a cumulative effect of change in accounting
         principle of $(5,634), net of income tax effect of $3,587, to
         affect the consolidation. The Company has treated the adoption of
         FIN No. 46 as a non-cash item in its consolidated statements of
         cash flows.

               As of March 31, 2005, the consolidated silos included in the
         Company's financial statements have a net property balance of
         $63,723, long-term debt of $70,906, and a minority interest of
         $2,571. Under the terms of the lease arrangements, the Company's
         maximum exposure to loss as a result of its involvement with the
         two lease arrangements at March 31, 2005, is $62,455, the amount
         guaranteed by the Company as the residual fair value of the
         property.

               Had the provisions of FIN No. 46 been applied
         retrospectively, rather than as the cumulative effect of a change
         in accounting principle, net income and net income per share on a
         pro forma basis would be as follows:



                                                            Actual                                    Pro forma
                                            ------------------------------------        -------------------------------------
                                            March 31, 2005        March 31, 2004        March 31, 2005         March 31, 2004
                                            --------------        --------------        --------------         --------------
                                                                                                      
        Net income                              $(1,973)              $ 3,244              $ 3,661                $ 2,923
        Net income per share of
          common stock                          $  (.35)              $   .56              $   .66                $   .50


Note 5
- ------

               The Company has elected to defer accounting for the effects
         of the Medicare Prescription Drug, Improvement and Modernization
         Act of 2003 in accordance with FASB Staff Position (FSP) No. FAS
         106-2. The accumulated postretirement benefit obligation and the
         net periodic postretirement benefit cost do not currently reflect
         the accounting impact of the Act since the Company is currently
         unable to determine whether the benefits provided by its plan are
         actuarially equivalent to Medicare Part D under the Act.

Note 6
- ------

               During the three months ended March 31, 2005, the Company
         made contributions totaling $7,500 to its defined benefit pension
         plan. Additional contributions totaling $22,500 are expected to be
         paid during the remainder of 2005.

                                     8




Item 2.               MANAGEMENT'S DISCUSSION & ANALYSIS
                                     OF
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                ---------------------------------------------
                        (Dollars Stated in Thousands)


RESULTS OF OPERATIONS
- ---------------------

       The following table sets forth certain information relating to the
operations of the Company expressed as a percentage of net sales:



       Quarter Ended March 31:                                                               2005               2004
                                                                                             ----               ----
                                                                                                         
       Net Sales                                                                            100.0%             100.0%
       Cost of Merchandise Sold                                                             (80.2)             (79.7)
                                                                                          -----------        -------------
       Gross Margin                                                                          19.8               20.3
       Selling, General and Administrative Expenses                                         (17.7)             (18.1)
       Depreciation and amortization                                                          (.9)              (1.0)
                                                                                          -----------        -------------
       Income from operations                                                                 1.2                1.2
       Other Income, net                                                                       .1                 .1
       Interest Expense                                                                       (.7)               (.7)
                                                                                          -----------        -------------
       Income Before Provision for Income Taxes                                                .6                 .6
       Provision for Income Taxes                                                             (.2)               (.3)
                                                                                          -----------        -------------
       Income Before Cumulative Effect of Change in Accounting Principle                       .4                 .3
       Cumulative Effect of Change in Accounting Principle                                    (.6)                --
                                                                                          -----------        -------------
       Net Income                                                                             (.2)%               .3%
                                                                                          ===========        =============


         Net sales in the first three months of 2005 increased $24,630, or
2.6%, to $963,939 compared to $939,309 in the first three months of 2004.
The higher net sales resulted from the combined effect of the increase in
electrical market sales experienced by the Company along with a decrease in
sales to customers in the communications market. The increase in electrical
market sales resulted from the generally improved economic conditions that
are prevalent on an industry-wide basis in the electrical market sectors in
which the Company operates. Activity in the communications market served by
the Company continued to be impacted by the lingering effects of the excess
of plant and network capacity. Electrical market sales increased 5.5% and
communications market sales decreased 5.7% when comparing the first three
months of 2005 to the first three months of 2004.

         Gross margin increased $215, or .1%, in the first three months of
2005 compared to the first three months of 2004 primarily due to the overall
increase in net sales. Gross margin as a percentage of net sales decreased
when comparing the first three months of 2005 to the first three months of
2004 due largely to lower margins on copper and steel-based products sold
by the Company that were subject to pricing inflation in 2004.

         Selling, general and administrative expenses increased $725, or
..4%, when comparing the first three months of 2005 to the first three months
of 2004 due largely to increases in transportation and other general
operating expenses of approximately $3,100. The increase in general
operating expenses was largely offset by a reduction in employee
compensation and benefit costs of approximately $2,400.

         Depreciation and amortization decreased from $9,870 in the first
quarter of 2004 to $8,627 in the first quarter of 2005 primarily due to
lower depreciation expense on capital leases.

         Other income, net includes accounts receivable interest charges to
customers of $893 and $934 in the first three months of 2005 and the first
three months of 2004, respectively.

         Interest expense increased $438, or 6.9%, when comparing the first
three months of 2005 to the first three months of 2004 primarily due to
increased levels of short-term borrowings required to finance higher levels
of accounts receivable and higher interest rates on short-term borrowings.

                                     9




                     MANAGEMENT'S DISCUSSION & ANALYSIS
                                     OF
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                ---------------------------------------------
                        (Dollars Stated in Thousands)

RESULTS OF OPERATIONS (Continued)
- ----------------------

         The combined effect of the increases in gross margin and other
income, together with the decrease in depreciation and amortization and
increases in selling, general and administrative expenses and interest
expense, resulted in an increase in pretax earnings of $874 in the first
three months of 2005 compared to the same period in 2004.

         As of January 1, 2005, the Company has adopted the provisions of
FASB Interpretation No. 46 (FIN No. 46), which apply to the leasing
structures used in two lease arrangements between the Company and an
independent lessor. The leasing structures used in these two lease
arrangements qualify as variable interest entities under FIN No. 46 and the
Company's interests in the variable interest entities are required to be
consolidated in the Company's financial statements beginning in the first
quarter of 2005. The Company has recorded a cumulative effect of change in
accounting principle of $(5,634), net of income tax benefit of $3,587, in
its consolidated financial statements in the first quarter of 2005 as a
result of adoption of FIN No. 46.

FINANCIAL CONDITION AND LIQUIDITY
- ---------------------------------

         At March 31, 2005, current assets exceeded current liabilities by
$415,185, up $18,596 from December 31, 2004. The reduction in accounts
receivable from December 31, 2004 to March 31, 2005 resulted primarily from
the decrease in sales in the first quarter 2005 compared to the fourth
quarter 2004. The average number of days of sales in accounts receivable
increased during the first quarter 2005. Merchandise inventory levels were
higher at March 31, 2005 when compared to December 31, 2004 inventory
levels.

         At March 31, 2005, the Company had available to it unused lines of
credit amounting to $294,818. These lines are available to meet short-term
cash requirements of the Company. Short-term borrowings outstanding during
2005 through March 31 ranged from a minimum of $25,983 to a maximum of
$192,002.

         The Company has funded its capital requirements from operations,
stock issuances to its employees and long-term debt. During the first three
months of 2005, cash provided by operations amounted to $93,334 compared to
$695 cash provided by operations in the first three months of 2004. The
increase in cash provided by operations was predominantly attributable to
the combined change in trade receivables, merchandise inventory and trade
accounts payable, which in the aggregate resulted in cash provided of
$101,638 in the first three months of 2005 compared to cash used of $6,717
in the first three months of 2004. Cash provided from the sale of common
stock and proceeds received on stock subscriptions amounted to $2,651 in the
first three months of 2005.

         Capital expenditures for property for the three-month periods ended
March 31, 2005 and 2004 were $5,910 and $8,250, respectively. Purchases of
treasury stock for the three-month periods ended March 31, 2005 and 2004
were $1,872 and $1,764, respectively. Dividends paid for the three-month
periods ended March 31, 2005 and 2004 were $7,792 and $8,211, respectively.


                                     10




Item 3.                 QUANTITATIVE AND QUALITATIVE
                        DISCLOSURES ABOUT MARKET RISK
                        -----------------------------

         There have been no material changes in the policies, procedures,
controls or risk profile from that provided in Item 7A, "Quantitative and
Qualitative Disclosures About Market Risk", of the Company's Annual Report
on Form 10-K for the year ended December 31, 2004.

Item 4.                    CONTROLS AND PROCEDURES
                           -----------------------

         An evaluation was performed under the supervision and with the
participation of the Company's management of the effectiveness of the design
and operation of the Company's disclosure controls and procedures as of
March 31, 2005. Based on that evaluation, the Company's management,
including the Chief Executive Officer and Chief Financial Officer, concluded
that the Company's disclosure controls and procedures were effective. On
April 1, 2003, the Company began implementation of its conversion to a new
ERP platform and continued rollout and implementation to various locations
throughout 2004. In connection therewith, certain of the Company's
disclosure controls and procedures have been modified at certain locations
to reflect the new system environment.







                                     11




                         PART II: OTHER INFORMATION




Item 6.        Exhibits and Reports on Form 8-K.

               (a)  Exhibits furnished in accordance with provisions of
                    Item 601 of Regulation S-K.

                    (31)     Rule 13a-14(a)/15d-14(a) Certifications

                             31.1 -   Certification Pursuant to Section 302
                                      of the Sarbanes-Oxley Act of 2002 -
                                      Principal Executive Officer.
                             31.2 -   Certification Pursuant to Section 302
                                      of the Sarbanes-Oxley Act of 2002 -
                                      Principal Financial Officer.

                    (32)     Section 1350 Certifications

                             32.1 -   Certification Pursuant to 18 U.S.C.
                                      Section 1350, as Adopted Pursuant
                                      to Section 906 of the Sarbanes-Oxley Act
                                      of 2002 - Principal Executive Officer.
                             32.2 -   Certification Pursuant to 18 U.S.C.
                                      Section 1350, as Adopted Pursuant
                                      to Section 906 of the Sarbanes-Oxley Act
                                      of 2002 - Principal Financial Officer

               (b)  Reports on Form 8-K.

                    Form 8-K was filed with the Commission on March 10, 2005
                    reporting a change in the Company's Directors and
                    Principal Officers.





                                     12





                                 SIGNATURES
                                 ----------

         Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.

              May 12, 2005                  GRAYBAR ELECTRIC COMPANY, INC.
         ----------------------
                (Date)

                                                   /S/ R. A. REYNOLDS, JR.
                                            ------------------------------------
                                                      R. A. REYNOLDS, JR.
                                                         PRESIDENT AND
                                                  PRINCIPAL EXECUTIVE OFFICER



                                                    /S/ D. B. D'ALESSANDRO
                                            ------------------------------------
                                                      D. B. D'ALESSANDRO
                                                  SENIOR VICE PRESIDENT AND
                                                  PRINCIPAL FINANCIAL OFFICER



                                                       /S/ J. H. KIPPER
                                            ------------------------------------
                                                         J. H. KIPPER
                                                        VICE PRESIDENT
                                                        AND CONTROLLER





                                     13