Name: GWW Income Statement - W.W. Grainger Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

GWW - W.W. Grainger, Inc.

USD | NYSE | Consumer Cyclical

GWW Income Statement - W.W. Grainger Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	4,742.0	4,425.0	4,657.0	4,554.0	4,306.0	4,233.0	4,388.0	4,312.0	4,235.0	3,997.0	4,208.0	4,182.0	4,091.0	3,802.0	3,942.0	3,837.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	18,378.0	17,942.0	17,168.0	16,478.0	15,228.0	13,022.0	11,797.0	11,486.0	11,221.0	10,425.0	10,137.0	9,973.4	9,965.0	9,437.8	8,950.0	8,078.2	7,182.2	6,222.0
Cost of Revenue	11,183.0	10,933.0	10,410.0	9,982.0	9,379.0	8,302.0	7,559.0	7,089.0	6,873.0	6,327.0	6,022.0	5,742.0	5,650.7	5,301.3	5,033.9	4,567.4	4,176.5
Gross Profit	7,195.0	7,009.0	6,758.0	6,496.0	5,849.0	4,720.0	4,238.0	4,397.0	4,348.0	4,098.0	4,115.0	4,231.4	4,314.2	4,136.5	3,916.2	3,510.8
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	2,616.0	2,495.0	2,637.0	2,565.0	2,215.0	1,547.0	1,019.0	1,262.0	1,158.0	1,035.0	1,113.0	1,300.3	1,347.1	1,296.9
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	6.0	3.0	1.0	1.2	2.1	3.2	2.7	2.1
Tax & Net
Income Tax Expense	659.0	622.0	595.0	597.0	533.0	371.0	192.0	314.0	258.0	313.0	386.0	465.5	522.1	479.9	418.9
Per Share
EPS Basic	37.67	35.47	38.84	36.39	30.22	19.94	12.88	15.39	13.82	10.07	9.94	11.69	11.59	11.31	9.71	9.26
Supplementary Data
EBITDA	2,947.0	2,825.0	2,948.0	2,842.0	2,421.0	1,720.0	1,188.0	1,472.0	1,415.0	1,275.7	1,335.6	1,507.2	1,537.3	1,461.8	1,276.7	1,189.6

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	1,103.0	1,112.0	1,287.0	1,077.0	1,038.0	1,043.0	1,034.0	1,045.0	999.0	1,006.0	988.0	983.0	954.0	962.0	916.0	907.0
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	80.0	83.0	84.0	84.0	79.0	82.0	77.0	78.0	74.0	-	-	-	50.0	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	793.0	634.0	511.0	678.0	672.0	633.0	686.0	649.0	669.0	557.0	667.0	661.0	680.0	544.0	603.0	534.0	534.0	417.0	438.0	334.0	358.0	275.0	380.0	205.0	159.0	181.0	338.0	380.0	363.0	290.0	189.0	344.0	335.0	235.7	277.7	229.1	292.5	167.7	322.6	305.6

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.0	1.0	2.0	2.0	2.0	2.0	0.0	1.6	0.7	0.5	0.2	0.5	0.1	0.2
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(18.0)	(14.0)	(19.0)	(17.0)	(15.0)	(11.0)	(15.0)	(13.0)	(14.0)	(16.0)	(15.0)	(16.0)	(18.0)	(19.0)	(16.0)	(17.0)
Pre-Tax Income	775.0	620.0	492.0	661.0	657.0	622.0	671.0	636.0	655.0	541.0	652.0	645.0	662.0	525.0	587.0	517.0

Tax & Net
Income Tax Expense	194.0	141.0	171.0	153.0	157.0	125.0	166.0	146.0	158.0	129.0	159.0	155.0	154.0	128.0	145.0	128.0	132.0	100.0	107.0	76.0	88.0	74.0	106.0	55.0	(43.0)	53.0	78.0	94.0	89.0	60.0	56.0	76.0	66.0	45.8	79.2	100.2	87.8	76.7	99.8	103.5
Net Income From Continuing Ops	581.0	479.0	321.0	508.0	500.0	497.0	505.0	490.0	497.0	412.0	493.0	490.0	508.0	397.0	442.0	389.0	385.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	581.0	479.0	321.0	508.0	500.0	497.0	505.0	490.0	497.0	412.0	493.0	490.0	508.0	397.0	442.0	389.0	385.0
Net Income Attributable To Parent	555.0	451.0	294.0	482.0	479.0	475.0	486.0	470.0	478.0	395.0	476.0	470.0	488.0	384.0	426.0	371.0
Less: Minority Interest	26.0	28.0	27.0	26.0	21.0	22.0	19.0	20.0	19.0	17.0	17.0	20.0	20.0	13.0	16.0	18.0	19.0
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	555.0	451.0	294.0	482.0	479.0	475.0	486.0	470.0	478.0	395.0	476.0	470.0	488.0	384.0	426.0

Per Share
EPS Basic	11.67	-	6.13	9.99	9.88	-	9.90	9.54	9.65	-	9.47	9.32	9.66	-	8.31	7.22	7.11	-	5.68	4.30	4.51	-	4.43	2.11	3.20	-	4.27	4.69	4.50	-	1.84	4.19	4.09	-	2.80	1.68	2.95	-	3.07	2.81
EPS Diluted	11.65	-	6.12	9.97	9.86	-	9.87	9.51	9.62	-	9.43	9.28	9.61	-	8.27	7.19	7.07	-
Shares Basic	47.3	-	47.8	48.0	48.2	-	48.8	49.0	49.2	-	49.9	50.1	50.2	-	50.8	51.0	51.1	-
Shares Diluted	47.4	-	47.9	48.1	48.3	-	48.9	49.2	49.4	-	50.1	50.3	50.5	-	51.1	51.3	51.4	-

Supplementary Data
EBITDA	873.0	717.0	595.0	762.0	751.0	715.0	763.0	727.0	743.0	-	-	-	730.0	-	-	-	586.0	-	-	-	401.0	-	-	-	204.0	-	-	-	420.0	-	-	-	399.0	-	-	-	354.8	-	-	-
EBIT	793.0	634.0	511.0	678.0	672.0	633.0	686.0	649.0	669.0	557.0	667.0	661.0	680.0	544.0	603.0	534.0	534.0	417.0	438.0