This document summarizes WESCO International's reconciliation of non-GAAP financial measures disclosed in connection with the company's earnings announcement for the fiscal first quarter ended December 31, 2003. It provides additional measures of the company's leverage, including total indebtedness including its accounts receivable securitization program, net of cash. This measure is provided to give readers a more complete picture of the company's total financing obligations from all sources.