Wesco International Inc
NYSE:WCC
Income Statement
Earnings Waterfall
Wesco International Inc
Revenue
|
22.4B
USD
|
Cost of Revenue
|
-17.5B
USD
|
Gross Profit
|
4.8B
USD
|
Operating Expenses
|
-3.4B
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-770.4m
USD
|
Net Income
|
708.1m
USD
|
Income Statement
Wesco International Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 514
N/A
|
7 516
+0%
|
7 627
+1%
|
7 774
+2%
|
7 890
+1%
|
7 895
+0%
|
7 807
-1%
|
7 652
-2%
|
7 518
-2%
|
7 478
-1%
|
7 473
0%
|
7 404
-1%
|
7 336
-1%
|
7 333
0%
|
7 331
0%
|
7 476
+2%
|
7 679
+3%
|
7 900
+3%
|
8 095
+2%
|
8 162
+1%
|
8 177
+0%
|
8 144
0%
|
8 190
+1%
|
8 271
+1%
|
8 359
+1%
|
8 366
+0%
|
8 303
-1%
|
10 297
+24%
|
12 326
+20%
|
14 399
+17%
|
16 908
+17%
|
17 494
+3%
|
18 218
+4%
|
19 108
+5%
|
19 996
+5%
|
20 714
+4%
|
21 420
+3%
|
22 010
+3%
|
22 272
+1%
|
22 470
+1%
|
22 385
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 968)
|
(5 977)
|
(6 069)
|
(6 189)
|
(6 279)
|
(6 291)
|
(6 233)
|
(6 120)
|
(6 025)
|
(5 997)
|
(5 994)
|
(5 941)
|
(5 888)
|
(5 890)
|
(5 901)
|
(6 026)
|
(6 194)
|
(6 386)
|
(6 546)
|
(6 602)
|
(6 609)
|
(6 574)
|
(6 611)
|
(6 689)
|
(6 777)
|
(6 791)
|
(6 743)
|
(8 351)
|
(9 998)
|
(11 637)
|
(13 574)
|
(13 938)
|
(14 425)
|
(15 078)
|
(15 742)
|
(16 263)
|
(16 759)
|
(17 189)
|
(17 398)
|
(17 579)
|
(17 542)
|
|
Gross Profit |
1 546
N/A
|
1 539
0%
|
1 558
+1%
|
1 585
+2%
|
1 611
+2%
|
1 604
0%
|
1 574
-2%
|
1 532
-3%
|
1 494
-2%
|
1 481
-1%
|
1 479
0%
|
1 463
-1%
|
1 448
-1%
|
1 443
0%
|
1 430
-1%
|
1 450
+1%
|
1 485
+2%
|
1 515
+2%
|
1 548
+2%
|
1 560
+1%
|
1 567
+0%
|
1 570
+0%
|
1 579
+1%
|
1 582
+0%
|
1 581
0%
|
1 575
0%
|
1 560
-1%
|
1 946
+25%
|
2 328
+20%
|
2 762
+19%
|
3 334
+21%
|
3 556
+7%
|
3 792
+7%
|
4 030
+6%
|
4 254
+6%
|
4 451
+5%
|
4 661
+5%
|
4 821
+3%
|
4 874
+1%
|
4 891
+0%
|
4 844
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 065)
|
(1 115)
|
(1 129)
|
(1 146)
|
(1 144)
|
(1 144)
|
(1 139)
|
(1 124)
|
(1 120)
|
(1 125)
|
(1 125)
|
(1 123)
|
(1 117)
|
(1 238)
|
(1 230)
|
(1 130)
|
(1 166)
|
(1 189)
|
(1 214)
|
(1 217)
|
(1 215)
|
(1 220)
|
(1 222)
|
(1 229)
|
(1 236)
|
(1 234)
|
(1 229)
|
(1 507)
|
(1 825)
|
(2 136)
|
(2 540)
|
(2 697)
|
(2 841)
|
(2 957)
|
(3 054)
|
(3 101)
|
(3 156)
|
(3 259)
|
(3 311)
|
(3 343)
|
(3 365)
|
|
Selling, General & Administrative |
(997)
|
(1 035)
|
(1 048)
|
(1 065)
|
(1 077)
|
(1 076)
|
(1 072)
|
(1 059)
|
(1 055)
|
(1 060)
|
(1 059)
|
(1 056)
|
(1 051)
|
(1 047)
|
(1 041)
|
(1 066)
|
(1 102)
|
(1 125)
|
(1 150)
|
(1 154)
|
(1 152)
|
(1 158)
|
(1 161)
|
(1 167)
|
(1 173)
|
(1 171)
|
(1 162)
|
(1 411)
|
(1 703)
|
(1 990)
|
(2 365)
|
(2 511)
|
(2 642)
|
(2 753)
|
(2 851)
|
(2 912)
|
(2 977)
|
(3 082)
|
(3 134)
|
(3 163)
|
(3 184)
|
|
Depreciation & Amortization |
(68)
|
(67)
|
(67)
|
(68)
|
(68)
|
(68)
|
(66)
|
(65)
|
(65)
|
(65)
|
(66)
|
(67)
|
(67)
|
(67)
|
(65)
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(63)
|
(62)
|
(62)
|
(62)
|
(62)
|
(63)
|
(67)
|
(97)
|
(122)
|
(147)
|
(175)
|
(186)
|
(199)
|
(204)
|
(203)
|
(189)
|
(179)
|
(176)
|
(177)
|
(180)
|
(181)
|
|
Other Operating Expenses |
0
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(124)
|
(124)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
481
N/A
|
424
-12%
|
430
+1%
|
439
+2%
|
466
+6%
|
460
-1%
|
435
-6%
|
408
-6%
|
374
-8%
|
356
-5%
|
354
-1%
|
340
-4%
|
331
-3%
|
205
-38%
|
200
-3%
|
320
+60%
|
319
0%
|
326
+2%
|
334
+3%
|
343
+3%
|
352
+3%
|
350
-1%
|
357
+2%
|
353
-1%
|
346
-2%
|
341
-1%
|
332
-3%
|
438
+32%
|
503
+15%
|
626
+24%
|
794
+27%
|
859
+8%
|
951
+11%
|
1 073
+13%
|
1 200
+12%
|
1 350
+12%
|
1 506
+12%
|
1 562
+4%
|
1 562
+0%
|
1 549
-1%
|
1 479
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(86)
|
(83)
|
(82)
|
(81)
|
(82)
|
(82)
|
(81)
|
(80)
|
(70)
|
(68)
|
(69)
|
(69)
|
(75)
|
(74)
|
(71)
|
(67)
|
(67)
|
(70)
|
(71)
|
(72)
|
(71)
|
(69)
|
(68)
|
(65)
|
(64)
|
(64)
|
(107)
|
(168)
|
(227)
|
(280)
|
(287)
|
(282)
|
(268)
|
(261)
|
(262)
|
(268)
|
(294)
|
(326)
|
(356)
|
(380)
|
(389)
|
|
Non-Reccuring Items |
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(124)
|
(124)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(78)
|
(100)
|
(156)
|
(207)
|
(171)
|
(185)
|
(150)
|
(120)
|
(96)
|
(73)
|
(67)
|
(61)
|
(69)
|
(76)
|
(72)
|
|
Gain/Loss on Disposition of Assets |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
5
|
10
|
48
|
44
|
42
|
36
|
(7)
|
(16)
|
(16)
|
(19)
|
(25)
|
|
Pre-Tax Income |
380
N/A
|
337
-11%
|
345
+2%
|
357
+4%
|
384
+8%
|
378
-2%
|
354
-6%
|
328
-8%
|
304
-7%
|
288
-5%
|
285
-1%
|
147
-48%
|
132
-10%
|
131
-1%
|
129
-2%
|
253
+96%
|
252
0%
|
256
+1%
|
263
+3%
|
271
+3%
|
281
+4%
|
281
+0%
|
288
+3%
|
288
0%
|
282
-2%
|
273
-3%
|
147
-46%
|
171
+16%
|
123
-28%
|
144
+17%
|
341
+137%
|
402
+18%
|
582
+45%
|
736
+26%
|
884
+20%
|
1 045
+18%
|
1 137
+9%
|
1 159
+2%
|
1 122
-3%
|
1 074
-4%
|
992
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(103)
|
(93)
|
(97)
|
(98)
|
(109)
|
(108)
|
(102)
|
(94)
|
(96)
|
(92)
|
(90)
|
(45)
|
(30)
|
(27)
|
(25)
|
(65)
|
(63)
|
(61)
|
(60)
|
(55)
|
(60)
|
(61)
|
(63)
|
(65)
|
(60)
|
(59)
|
(30)
|
(39)
|
(23)
|
(19)
|
(63)
|
(83)
|
(116)
|
(147)
|
(194)
|
(234)
|
(275)
|
(281)
|
(273)
|
(232)
|
(226)
|
|
Income from Continuing Operations |
277
|
244
|
248
|
260
|
275
|
270
|
252
|
234
|
208
|
196
|
195
|
102
|
101
|
105
|
104
|
189
|
190
|
195
|
203
|
216
|
221
|
220
|
226
|
223
|
222
|
214
|
117
|
132
|
100
|
125
|
279
|
319
|
466
|
589
|
691
|
811
|
862
|
878
|
849
|
843
|
766
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
4
|
2
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
Net Income (Common) |
277
N/A
|
244
-12%
|
248
+1%
|
260
+5%
|
276
+6%
|
271
-2%
|
254
-6%
|
237
-7%
|
211
-11%
|
200
-5%
|
198
-1%
|
103
-48%
|
102
-1%
|
103
+1%
|
103
0%
|
188
+83%
|
163
-13%
|
170
+4%
|
179
+5%
|
192
+7%
|
227
+18%
|
225
-1%
|
231
+2%
|
229
-1%
|
223
-2%
|
216
-3%
|
116
-46%
|
118
+1%
|
70
-41%
|
81
+15%
|
221
+174%
|
260
+18%
|
408
+57%
|
530
+30%
|
632
+19%
|
752
+19%
|
803
+7%
|
819
+2%
|
791
-3%
|
785
-1%
|
708
-10%
|
|
EPS (Diluted) |
5.18
N/A
|
4.57
-12%
|
4.63
+1%
|
4.87
+5%
|
5.2
+7%
|
5.19
0%
|
4.91
-5%
|
4.76
-3%
|
4.22
-11%
|
4.26
+1%
|
4.06
-5%
|
2.36
-42%
|
2.12
-10%
|
2.08
-2%
|
2.16
+4%
|
3.93
+82%
|
3.39
-14%
|
3.57
+5%
|
3.75
+5%
|
4.03
+7%
|
4.82
+20%
|
4.94
+2%
|
5.26
+6%
|
5.38
+2%
|
5.18
-4%
|
5.11
-1%
|
2.72
-47%
|
2.33
-14%
|
1.48
-36%
|
1.56
+5%
|
4.25
+172%
|
5.02
+18%
|
7.84
+56%
|
10.15
+29%
|
12.09
+19%
|
14.37
+19%
|
15.33
+7%
|
15.59
+2%
|
15.09
-3%
|
15.03
0%
|
13.54
-10%
|