WESCO INTERNATIONAL INCWCC
| Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income | - | 196 | 202 | 277 | 275 | 208 | 101 | 163 | 225 | 222 | 100 | 466 | 862 | 766 | 719 |
|---|
| Depreciation and amortization | 24 | 32 | 38 | 68 | 68 | 65 | 67 | 64 | 63 | 62 | 122 | 199 | 179 | 181 | 183 |
|---|
| Stock-based compensation expense | 16 | 15 | 15 | 16 | 15 | 13 | 12 | 15 | 16 | 19 | 19 | 31 | 46 | 48 | 29 |
|---|
| Amortization of Debt Issuance Costs and Discounts | - | - | - | - | - | - | - | 4 | 4 | - | - | 19 | 15 | 15 | 16 |
|---|
| Gain (Loss) on Disposition of Business | - | - | - | -2 | - | 1 | - | - | - | - | - | 9 | - | - | 122 |
|---|
| Loss on abandonment of assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 |
|---|
| Other operating activities, net | - | - | - | - | - | - | - | -0 | -8 | -11 | 6 | 7 | 4 | -0 | 22 |
|---|
| Deferred income taxes | 21 | 14 | 18 | 21 | 5 | 43 | -45 | -50 | 9 | 13 | -34 | -78 | -1 | -8 | -40 |
|---|
| Increase (Decrease) in Accounts Receivable | - | - | - | 30 | 89 | -40 | -57 | 113 | 23 | -11 | -48 | 532 | 691 | -52 | 51 |
|---|
| Increase (Decrease) in Accounts and Other Receivables | 118 | 143 | -36 | - | - | - | - | - | - | - | - | 137 | 55 | -4 | -2 |
|---|
| Inventories | 34 | 34 | 29 | 9 | 37 | -2 | 2 | 119 | 9 | 47 | -204 | 531 | 817 | 68 | 18 |
|---|
| Increase (Decrease) in Other Operating Assets | - | - | - | - | - | - | - | - | -4 | 29 | 21 | 56 | 153 | 61 | 143 |
|---|
| Accounts payable | 54 | 102 | -24 | 38 | 38 | -56 | -41 | 103 | 9 | 24 | -54 | 450 | 553 | -320 | 330 |
|---|
| Accrued payroll and benefit costs | 34 | 10 | -2 | -19 | 8 | -15 | -2 | 25 | 19 | -39 | 76 | 84 | -63 | -92 | 63 |
|---|
| Other current and noncurrent liabilities | -7 | -39 | 25 | -0 | 11 | -67 | 16 | 65 | -6 | -1 | 78 | 190 | 132 | -23 | 93 |
|---|
| Net cash provided by operating activities | 127 | 168 | 288 | 315 | 251 | 283 | 300 | 149 | 297 | 224 | 544 | 67 | 11 | 493 | 1,101 |
|---|
| Capital expenditures | 15 | 33 | 23 | 28 | 21 | 22 | 18 | 22 | 36 | 44 | 57 | 55 | 99 | 92 | 95 |
|---|
| Acquisition payments, net of cash acquired | - | 48 | 1,289 | - | 139 | 152 | 51 | - | - | 28 | 3,708 | - | 187 | - | 221 |
|---|
| Proceeds from Divestiture of Businesses, Net of Cash Divested | - | - | - | - | - | - | - | - | - | - | - | 56 | - | - | 355 |
|---|
| Other investing activities, net | - | - | - | - | - | - | 10 | -9 | 10 | 6 | -22 | 4 | -2 | -2 | -1 |
|---|
| Net cash used in investing activities | -221 | -81 | -1,311 | -18 | -144 | -170 | -70 | -5 | -34 | -61 | -3,735 | 3 | -284 | -90 | 40 |
|---|
| Proceeds from Short-Term Debt | - | - | 25 | 73 | 71 | 102 | 111 | 176 | 142 | - | - | - | 19 | 17 | 4 |
|---|
| Repayments of Short-Term Debt | - | - | -10 | 58 | 58 | 101 | 132 | 164 | 144 | - | - | - | 19 | 23 | 4 |
|---|
| Payments of Debt Issuance Costs | 3 | 5 | 18 | 12 | 0 | 3 | 6 | 1 | - | - | 80 | 2 | 3 | - | 27 |
|---|
| Proceeds from issuance of long-term debt | 1,454 | 649 | 2,300 | 1,430 | 1,169 | 1,529 | 2,083 | 1,505 | 1,193 | 1,305 | 5,114 | 3,231 | 4,470 | 3,290 | 6,775 |
|---|
| Repayments of Long-term Debt | 1,420 | 731 | 1,244 | 1,682 | 1,244 | 1,436 | 2,324 | 1,557 | 1,318 | 1,217 | 1,513 | 2,565 | 3,772 | 3,346 | 7,054 |
|---|
| Payment, Tax Withholding, Share-based Payment Arrangement | - | - | - | - | - | - | - | - | - | - | - | 27 | 26 | 68 | 31 |
|---|
| Payments for Repurchase of Common Stock | 1 | 8 | 12 | 8 | 7 | 156 | 5 | 107 | 127 | 153 | 3 | - | 11 | 75 | 425 |
|---|
| Payments of Ordinary Dividends, Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 77 | 82 |
|---|
| Payments of Ordinary Dividends, Preferred Stock and Preference Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 57 | 57 |
|---|
| Other financing activities, net | - | - | - | - | - | - | -7 | 7 | -1 | -4 | 4 | -15 | -16 | -5 | -29 |
|---|
| Net cash provided (used) by financing activities | 31 | -71 | 1,044 | -258 | -95 | -68 | -276 | -141 | -275 | -110 | 3,481 | -311 | 584 | -404 | -928 |
|---|
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Continuing Operations | - | - | - | - | - | - | - | - | - | - | - | - | 3 | -3 | -35 |
|---|
| Net change in cash and cash equivalents | - | - | - | - | - | - | - | - | - | - | 298 | -237 | 315 | -3 | 179 |
|---|
| Cash paid for interest | - | - | - | - | - | - | - | - | - | 65 | 170 | 250 | 272 | 387 | 331 |
|---|
| Income Taxes Paid | 11 | 27 | 52 | 91 | 107 | 74 | 76 | 65 | 62 | 65 | 56 | 118 | 293 | 208 | 253 |
|---|