WCC
WESCO International, Inc.
Price Chart
Latest Quote
$297.80
Current Price| Previous Close | $289.43 |
| Open | $289.20 |
| Day High | $302.78 |
| Day Low | $289.08 |
| Volume | 704,298 |
Stock Information
| Quarterly Dividend / Yield | $1.82 / 0.61% |
| Shares Outstanding | 48.65M |
| Total Debt | $6.51B |
| Cash Equivalents | $571.90M |
| Revenue | $22.94B |
| Net Income | $631.70M |
| Sector | Industrials |
| Industry | Industrial Distribution |
| Market Cap | $14.49B |
| P/E Ratio | 23.36 |
| EPS (TTM) | $12.75 |
| Exchange | NYQ |
📊 Custom Metrics & Score
Score: 15/42| Debt to Equity | 1.14 |
| Debt to Earnings | 1.21 |
| Current Ratio | 2.20 |
| Quick Ratio | 1.20 |
| Avg Revenue Growth | 4.94% |
| Profit Margin | 3.29% |
| Return on Equity | 14.44% |
| Avg FCF Growth | 2004.23% |
| FCF Yield | 6.95% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $297.80 | 777,300 |
| 2026-01-30 | $289.43 | 327,900 |
| 2026-01-29 | $292.29 | 357,400 |
| 2026-01-28 | $291.30 | 317,300 |
| 2026-01-27 | $287.81 | 244,200 |
| 2026-01-26 | $286.79 | 318,300 |
| 2026-01-23 | $286.41 | 342,500 |
| 2026-01-22 | $290.14 | 391,400 |
| 2026-01-21 | $285.44 | 465,700 |
| 2026-01-20 | $276.16 | 305,400 |
| 2026-01-16 | $281.63 | 523,000 |
| 2026-01-15 | $283.91 | 615,100 |
| 2026-01-14 | $276.65 | 342,300 |
| 2026-01-13 | $276.77 | 476,000 |
| 2026-01-12 | $273.58 | 473,200 |
| 2026-01-09 | $269.30 | 355,100 |
| 2026-01-08 | $267.53 | 465,100 |
| 2026-01-07 | $263.21 | 452,500 |
| 2026-01-06 | $272.37 | 546,500 |
| 2026-01-05 | $266.86 | 702,300 |
About WESCO International, Inc.
WESCO International, Inc. provides business-to-business distribution, logistics services, and supply chain solutions in the United States, Canada, and internationally. It operates through three segments: Electrical & Electronic Solutions (EES), Communications & Security Solutions (CSS), and Utility and Broadband Solutions (UBS). The EES segment supplies products and supply chain solutions, including electrical equipment and supplies, automation and connected devices, security, lighting, wire and cable, and safety, as well as maintenance, repair, and operating (MRO) products. This segment also offers contractor solutions, direct and indirect manufacturing supply chain optimization programs, lighting and renewables advisory services, and digital and automation solutions. The CSS segment operates in the network infrastructure and security markets. This segment sells products directly to end-users or through various channels, including data communications contractors, security, network, professional audio/visual, and systems integrators. It also provides safety and energy management solutions. The UBS segment offers products and services to investor-owned utilities; public power companies; and service and wireless providers, broadband operators, and contractors. This segment's products include wire and cables, transformers, transmission and distribution hardware, switches, protective devices, connectors, conduits, pole line hardware, racks, cabinets, safety and MRO products, and point-to-point wireless devices. This segment also provides various service solutions, including fiber project management, high and medium voltage project design and support, pre-wired meters and capacitor banks, meter testing and metering infrastructure installation, personal protective equipment dielectric testing, and tool repair, as well as emergency response, storage yard, materials, and logistics management. The company was founded in 1922 and is headquartered in Pittsburgh, Pennsylvania.
📰 Latest News
Is It Too Late To Consider WESCO International (WCC) After Its Strong Multi‑Year Share Price Run?
Simply Wall St. • 2026-02-03T10:08:29Z
Avnet, Inc. (AVT) Hit a 52 Week High, Can the Run Continue?
Zacks • 2026-02-02T14:15:02Z
Arrow Electronics (ARW) Soars 6.0%: Is Further Upside Left in the Stock?
Zacks • 2026-01-29T11:05:00Z
1 Profitable Stock with Exciting Potential and 2 We Avoid
StockStory • 2026-01-26T04:38:45Z
Will New AI and Management Accolades Redefine WESCO International's (WCC) Competitive Edge?
Simply Wall St. • 2026-01-25T16:08:57Z
3 Reasons Growth Investors Will Love Wesco International (WCC)
Zacks • 2026-01-23T17:45:02Z
Is It Too Late To Consider WESCO International (WCC) After Its Strong Multi‑Year Rally?
Simply Wall St. • 2026-01-16T19:08:15Z
Assessing WESCO International (WCC) Valuation After Strong Recent Share Price Momentum
Simply Wall St. • 2026-01-16T16:09:33Z
1 Industrials Stock to Research Further and 2 Facing Headwinds
StockStory • 2026-01-16T04:39:58Z
Implied Volatility Surging for WESCO Stock Options
Zacks • 2026-01-15T13:32:00Z
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $17,106,200,000 | $17,541,500,000 | $16,758,800,000 | $14,425,400,000 |
| Cost Of Revenue | $17,106,200,000 | $17,541,500,000 | $16,758,800,000 | $14,425,400,000 |
| Total Revenue | $21,818,800,000 | $22,385,200,000 | $21,420,100,000 | $18,217,500,000 |
| Operating Revenue | $21,818,800,000 | $22,385,200,000 | $21,420,100,000 | $18,217,500,000 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Interest Expense | $364,900,000 | $389,300,000 | $294,400,000 | $268,100,000 |
| Total Expenses | $20,595,600,000 | $20,978,800,000 | $19,982,000,000 | $17,415,600,000 |
| Other Income Expense | $92,700,000 | $-25,100,000 | $-7,000,000 | $48,100,000 |
| Other Non Operating Income Expenses | $-400,000 | $-2,200,000 | $-7,000,000 | $48,100,000 |
| Net Non Operating Interest Income Expense | $-364,900,000 | $-389,300,000 | $-294,400,000 | $-268,100,000 |
| Interest Expense Non Operating | $364,900,000 | $389,300,000 | $294,400,000 | $268,100,000 |
| Operating Expense | $3,489,400,000 | $3,437,300,000 | $3,223,200,000 | $2,990,200,000 |
| Total Other Finance Cost | - | - | $294,420,000 | $268,073,000 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $717,600,000 | $765,500,000 | $860,500,000 | $465,400,000 |
| Net Interest Income | $-364,900,000 | $-389,300,000 | $-294,400,000 | $-268,100,000 |
| Normalized Income | $647,216,400 | $783,178,800 | $860,500,000 | $465,400,000 |
| Net Income From Continuing And Discontinued Operation | $717,600,000 | $765,500,000 | $860,500,000 | $465,400,000 |
| Total Operating Income As Reported | $1,223,200,000 | $1,406,400,000 | $1,438,100,000 | $801,900,000 |
| Net Income Common Stockholders | $660,200,000 | $708,100,000 | $803,100,000 | $408,000,000 |
| Net Income | $717,600,000 | $765,500,000 | $860,500,000 | $465,400,000 |
| Net Income Including Noncontrolling Interests | $719,400,000 | $766,100,000 | $862,100,000 | $466,400,000 |
| Net Income Continuous Operations | $719,400,000 | $766,100,000 | $862,200,000 | $466,400,000 |
| Pretax Income | $951,000,000 | $992,000,000 | $1,136,700,000 | $581,900,000 |
| Special Income Charges | $118,600,000 | - | - | - |
| Operating Income | $1,223,200,000 | $1,406,400,000 | $1,438,100,000 | $801,900,000 |
| Depreciation Amortization Depletion Income Statement | $183,200,000 | $181,300,000 | $179,000,000 | $198,600,000 |
| Depreciation And Amortization In Income Statement | $183,200,000 | $181,300,000 | $179,000,000 | $198,600,000 |
| Gross Profit | $4,712,600,000 | $4,843,700,000 | $4,661,300,000 | $3,792,100,000 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $13.05 | $13.54 | $15.33 | $7.84 |
| Basic EPS | $13.53 | $13.91 | $15.82 | $8.08 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $22,716,400 | $-5,221,200 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $1,406,000,000 | $1,585,500,000 | $1,610,100,000 | $1,048,600,000 |
| Total Unusual Items | $93,100,000 | $-22,900,000 | - | - |
| Total Unusual Items Excluding Goodwill | $93,100,000 | $-22,900,000 | - | - |
| Reconciled Depreciation | $183,200,000 | $181,300,000 | $179,000,000 | $198,600,000 |
| EBITDA (Bullshit earnings) | $1,499,100,000 | $1,562,600,000 | $1,610,100,000 | $1,048,600,000 |
| EBIT | $1,315,900,000 | $1,381,300,000 | $1,431,100,000 | $850,000,000 |
| Diluted Average Shares | $50,600,000 | $52,300,000 | $52,395,000 | $52,030,000 |
| Basic Average Shares | $48,790,595 | $50,897,122 | $50,759,482 | $50,474,806 |
| Diluted NI Availto Com Stockholders | $660,200,000 | $708,100,000 | $803,100,000 | $408,000,000 |
| Preferred Stock Dividends | $57,400,000 | $57,400,000 | $57,400,000 | $57,400,000 |
| Minority Interests | $-1,800,000 | $-600,000 | $-1,700,000 | $-1,000,000 |
| Tax Provision | $231,600,000 | $225,900,000 | $274,500,000 | $115,500,000 |
| Gain On Sale Of Business | $122,200,000 | - | - | - |
| Other Special Charges | $3,600,000 | - | - | - |
| Gain On Sale Of Security | $-25,500,000 | $-22,900,000 | - | - |
| Selling General And Administration | $3,306,200,000 | $3,256,000,000 | $3,044,200,000 | $2,791,600,000 |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $-145,300,000 | $-82,800,000 | $-730,100,000 | $-1,369,950,000 |
| Total Assets | $15,061,400,000 | $15,060,900,000 | $14,811,700,000 | $12,617,699,000 |
| Total Non Current Assets | $6,710,000,000 | $6,669,300,000 | $6,481,200,000 | $6,267,588,000 |
| Other Non Current Assets | $374,100,000 | $322,300,000 | $234,900,000 | $171,048,000 |
| Non Current Deferred Assets | $41,900,000 | $42,300,000 | $34,200,000 | $34,191,000 |
| Non Current Deferred Taxes Assets | $41,900,000 | $42,300,000 | $34,200,000 | $34,191,000 |
| Goodwill And Other Intangible Assets | $5,116,000,000 | $5,119,900,000 | $5,184,300,000 | $5,152,474,000 |
| Other Intangible Assets | $1,835,900,000 | $1,857,600,000 | $1,943,400,000 | $1,944,141,000 |
| Current Assets | $8,351,400,000 | $8,391,600,000 | $8,330,500,000 | $6,350,111,000 |
| Other Current Assets | $276,400,000 | $225,400,000 | $206,000,000 | $137,811,000 |
| Inventory | $3,501,700,000 | $3,572,100,000 | $3,498,800,000 | $2,666,219,000 |
| Receivables | $3,870,700,000 | $4,070,000,000 | $4,098,400,000 | $3,333,498,000 |
| Other Receivables | $416,300,000 | $430,500,000 | $435,700,000 | $375,885,000 |
| Accounts Receivable | $3,454,400,000 | $3,639,500,000 | $3,662,700,000 | $2,957,613,000 |
| Allowance For Doubtful Accounts Receivable | $-55,000,000 | $-55,900,000 | $-46,500,000 | $-41,723,000 |
| Gross Accounts Receivable | $3,509,400,000 | $3,695,400,000 | $3,709,200,000 | $2,999,336,000 |
| Cash Cash Equivalents And Short Term Investments | $702,600,000 | $524,100,000 | $527,300,000 | $212,583,000 |
| Cash And Cash Equivalents | $702,600,000 | $524,100,000 | $527,300,000 | $212,583,000 |
| Prepaid Assets | - | $225,400,000 | $206,000,000 | $137,811,000 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Debt | $4,362,400,000 | $4,797,600,000 | $4,889,200,000 | $4,498,487,000 |
| Total Debt | $5,679,800,000 | $5,963,400,000 | $5,926,900,000 | $5,125,318,000 |
| Long Term Debt And Capital Lease Obligation | $5,660,300,000 | $5,954,800,000 | $5,856,400,000 | $5,115,790,000 |
| Long Term Debt | $5,045,500,000 | $5,313,100,000 | $5,346,000,000 | $4,701,542,000 |
| Current Debt And Capital Lease Obligation | $19,500,000 | $8,600,000 | $70,500,000 | $9,528,000 |
| Current Debt | $19,500,000 | $8,600,000 | $70,500,000 | $9,528,000 |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $10,095,900,000 | $10,029,000,000 | $10,362,200,000 | $8,841,488,000 |
| Total Non Current Liabilities Net Minority Interest | $6,291,900,000 | $6,640,600,000 | $6,544,900,000 | $5,791,680,000 |
| Other Non Current Liabilities | $216,000,000 | $233,900,000 | $227,800,000 | $238,446,000 |
| Non Current Deferred Liabilities | $415,600,000 | $451,900,000 | $460,700,000 | $437,444,000 |
| Non Current Deferred Taxes Liabilities | $415,600,000 | $451,900,000 | $460,700,000 | $437,444,000 |
| Current Liabilities | $3,804,000,000 | $3,388,400,000 | $3,817,300,000 | $3,049,808,000 |
| Other Current Liabilities | $871,600,000 | $756,600,000 | $749,500,000 | $585,067,000 |
| Payables And Accrued Expenses | $2,912,900,000 | $2,623,200,000 | $2,997,300,000 | $2,455,213,000 |
| Payables | $2,670,600,000 | $2,431,500,000 | $2,728,200,000 | $2,140,251,000 |
| Accounts Payable | $2,670,600,000 | $2,431,500,000 | $2,728,200,000 | $2,140,251,000 |
| Liabilities Heldfor Sale Non Current | - | - | - | $0 |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $4,970,700,000 | $5,037,100,000 | $4,454,200,000 | $3,782,524,000 |
| Total Equity Gross Minority Interest | $4,965,500,000 | $5,031,900,000 | $4,449,500,000 | $3,776,211,000 |
| Stockholders Equity | $4,970,700,000 | $5,037,100,000 | $4,454,200,000 | $3,782,524,000 |
| Gains Losses Not Affecting Retained Earnings | $-547,200,000 | $-332,000,000 | $-377,800,000 | $-236,035,000 |
| Other Equity Adjustments | $-547,200,000 | $-332,000,000 | $-377,800,000 | $-236,035,000 |
| Retained Earnings | $4,960,700,000 | $4,391,700,000 | $3,795,000,000 | $3,004,690,000 |
| Other Equity Interest | - | - | $100,000 | - |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Treasury Shares Number | $25,176,234 | $22,720,986 | $22,115,653 | $22,026,922 |
| Preferred Shares Number | $21,612,000 | $21,612,000 | $21,612,000 | $21,612,000 |
| Ordinary Shares Number | $48,790,595 | $50,897,122 | $50,759,482 | $50,474,806 |
| Share Issued | $69,627,398 | $69,278,677 | $68,535,704 | $68,162,297 |
| Tangible Book Value | $-145,300,000 | $-82,800,000 | $-730,100,000 | $-1,369,950,000 |
| Invested Capital | $10,035,700,000 | $10,358,800,000 | $9,870,700,000 | $8,493,594,000 |
| Working Capital | $4,547,400,000 | $5,003,200,000 | $4,513,200,000 | $3,300,303,000 |
| Capital Lease Obligations | $614,800,000 | $641,700,000 | $510,400,000 | $414,248,000 |
| Total Capitalization | $10,016,200,000 | $10,350,200,000 | $9,800,200,000 | $8,484,066,000 |
| Minority Interest | $-5,200,000 | $-5,200,000 | $-4,700,000 | $-6,313,000 |
| Treasury Stock | $1,495,100,000 | $1,060,400,000 | $969,200,000 | $956,188,000 |
| Additional Paid In Capital | $2,051,600,000 | $2,037,100,000 | $2,005,400,000 | $1,969,332,000 |
| Capital Stock | $700,000 | $700,000 | $700,000 | $725,000 |
| Common Stock | $700,000 | $700,000 | $700,000 | $725,000 |
| Preferred Stock | $0 | $0 | $0 | $0 |
| Long Term Capital Lease Obligation | $614,800,000 | $641,700,000 | $510,400,000 | $414,248,000 |
| Current Accrued Expenses | $242,300,000 | $191,700,000 | $269,100,000 | $314,962,000 |
| Goodwill | $3,280,100,000 | $3,262,300,000 | $3,240,900,000 | $3,208,333,000 |
| Net PPE | $1,178,000,000 | $1,184,800,000 | $1,027,800,000 | $909,875,000 |
| Accumulated Depreciation | $-554,100,000 | $-502,500,000 | $-425,800,000 | $-365,345,000 |
| Gross PPE | $1,732,100,000 | $1,687,300,000 | $1,453,600,000 | $1,275,220,000 |
| Construction In Progress | $3,900,000 | $46,000,000 | $57,100,000 | $20,755,000 |
| Other Properties | $735,100,000 | $761,200,000 | $625,100,000 | $530,863,000 |
| Machinery Furniture Equipment | $720,900,000 | $652,500,000 | $577,300,000 | $532,311,000 |
| Buildings And Improvements | $246,900,000 | $202,600,000 | $169,500,000 | $165,691,000 |
| Land And Improvements | $25,300,000 | $25,000,000 | $24,600,000 | $25,600,000 |
| Properties | $0 | $0 | $0 | $0 |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $1,006,500,000 | $400,900,000 | $-88,400,000 | $12,400,000 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $1,101,200,000 | $493,200,000 | $11,000,000 | $67,100,000 |
| Cash Flow From Continuing Operating Activities | $1,101,200,000 | $493,200,000 | $11,000,000 | $67,200,000 |
| Operating Gains Losses | $-122,200,000 | - | - | $-45,500,000 |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Capital Expenditure | $-94,700,000 | $-92,300,000 | $-99,400,000 | $-54,700,000 |
| Investing Cash Flow | $40,400,000 | $-89,600,000 | $-283,600,000 | $2,500,000 |
| Cash Flow From Continuing Investing Activities | $40,400,000 | $-89,600,000 | $-283,600,000 | $2,600,000 |
| Net Other Investing Changes | $1,500,000 | $2,700,000 | $2,600,000 | $-4,000,000 |
| Capital Expenditure Reported | $-94,700,000 | $-92,300,000 | $-99,400,000 | $-54,700,000 |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repurchase Of Capital Stock | $-425,000,000 | $-75,000,000 | $-11,100,000 | $0 |
| Financing Cash Flow | $-928,300,000 | $-403,900,000 | $584,000,000 | $-310,800,000 |
| Cash Flow From Continuing Financing Activities | $-928,300,000 | $-403,900,000 | $583,900,000 | $-310,800,000 |
| Net Other Financing Charges | $-86,100,000 | $-74,900,000 | $-45,200,000 | $-44,700,000 |
| Cash Dividends Paid | $-138,900,000 | $-134,000,000 | $-57,400,000 | $-57,400,000 |
| Preferred Stock Dividend Paid | $-57,400,000 | $-57,400,000 | $-57,400,000 | $-57,400,000 |
| Common Stock Dividend Paid | $-81,500,000 | $-76,600,000 | $0 | $0 |
| Net Common Stock Issuance | $-425,000,000 | $-75,000,000 | $-11,100,000 | $0 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repayment Of Debt | $-7,057,600,000 | $-3,427,300,000 | $-3,791,800,000 | $-3,454,600,000 |
| Issuance Of Debt | $6,779,300,000 | $3,307,300,000 | $4,489,500,000 | $3,245,900,000 |
| Interest Paid Supplemental Data | $331,200,000 | $386,800,000 | $272,400,000 | $249,700,000 |
| Income Tax Paid Supplemental Data | $253,300,000 | $207,900,000 | $292,900,000 | $118,200,000 |
| End Cash Position | $702,600,000 | $524,100,000 | $527,300,000 | $212,600,000 |
| Beginning Cash Position | $524,100,000 | $527,300,000 | $212,600,000 | $449,100,000 |
| Effect Of Exchange Rate Changes | $-34,800,000 | $-2,900,000 | $3,300,000 | $4,600,000 |
| Changes In Cash | $213,300,000 | $-300,000 | $311,400,000 | $-241,100,000 |
| Common Stock Payments | $-425,000,000 | $-75,000,000 | $-11,100,000 | $0 |
| Net Issuance Payments Of Debt | $-278,300,000 | $-120,000,000 | $697,700,000 | $-208,700,000 |
| Net Short Term Debt Issuance | $200,000 | $-5,600,000 | $0 | $-20,300,000 |
| Short Term Debt Payments | $-4,100,000 | $-22,700,000 | $-19,500,000 | $-34,800,000 |
| Short Term Debt Issuance | $4,300,000 | $17,100,000 | $19,500,000 | $14,500,000 |
| Net Long Term Debt Issuance | $-278,500,000 | $-114,400,000 | $697,700,000 | $-188,400,000 |
| Long Term Debt Payments | $-7,053,500,000 | $-3,404,600,000 | $-3,772,300,000 | $-3,419,800,000 |
| Long Term Debt Issuance | $6,775,000,000 | $3,290,200,000 | $4,470,000,000 | $3,231,400,000 |
| Net Business Purchase And Sale | $133,600,000 | $0 | $-186,800,000 | $56,000,000 |
| Sale Of Business | $354,900,000 | $0 | $0 | $56,000,000 |
| Purchase Of Business | $-221,300,000 | $0 | $-186,800,000 | $0 |
| Change In Working Capital | $276,200,000 | $-508,700,000 | $-1,094,200,000 | $-531,400,000 |
| Change In Other Current Liabilities | $93,300,000 | $-23,500,000 | $131,600,000 | $190,300,000 |
| Change In Other Current Assets | $-142,600,000 | $-60,600,000 | $-153,200,000 | $-56,300,000 |
| Change In Payables And Accrued Expense | $392,200,000 | $-412,000,000 | $489,800,000 | $533,800,000 |
| Change In Accrued Expense | $62,700,000 | $-92,300,000 | $-63,100,000 | $84,200,000 |
| Change In Payable | $329,500,000 | $-319,700,000 | $552,900,000 | $449,600,000 |
| Change In Account Payable | $329,500,000 | $-319,700,000 | $552,900,000 | $449,600,000 |
| Change In Inventory | $-18,000,000 | $-68,400,000 | $-817,000,000 | $-530,700,000 |
| Change In Receivables | $-48,700,000 | $55,800,000 | $-745,400,000 | $-668,500,000 |
| Changes In Account Receivables | $-50,700,000 | $52,200,000 | $-690,600,000 | $-531,800,000 |
| Other Non Cash Items | $55,600,000 | $14,300,000 | $18,900,000 | $26,500,000 |
| Stock Based Compensation | $28,900,000 | $48,100,000 | $46,400,000 | $30,800,000 |
| Deferred Tax | $-39,900,000 | $-7,900,000 | $-1,200,000 | $-78,300,000 |
| Deferred Income Tax | $-39,900,000 | $-7,900,000 | $-1,200,000 | $-78,300,000 |
| Depreciation Amortization Depletion | $183,200,000 | $181,300,000 | $179,000,000 | $198,600,000 |
| Depreciation And Amortization | $183,200,000 | $181,300,000 | $179,000,000 | $198,600,000 |
| Gain Loss On Sale Of Business | $-122,200,000 | $0 | $0 | $-8,900,000 |
| Net Income From Continuing Operations | $719,400,000 | $766,100,000 | $862,100,000 | $466,400,000 |
| Net PPE Purchase And Sale | - | $600,000 | $231,000 | $5,200,000 |
| Sale Of PPE | - | $600,000 | $231,000 | $5,200,000 |
| Pension And Employee Benefit Expense | - | $0 | $0 | $-36,600,000 |