W.W. Grainger, Inc. (ETR:GWW)
Germany · Delayed Price · Currency is EUR 1,336.00
+108.00 (8.79%)
At close: Nov 4, 2026
W.W. Grainger Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue | 19,369 | 17,942 | 17,168 | 16,478 | 15,228 | 13,022 |
Revenue Growth | 9.12% | 4.51% | 4.19% | 8.21% | 16.94% | 10.38% |
Cost of Revenue | 11,732 | 10,933 | 10,410 | 9,982 | 9,379 | 8,302 |
Gross Profit | 7,637 | 7,009 | 6,758 | 6,496 | 5,849 | 4,720 |
Selling, General & Admin | 4,280 | 4,219 | 4,016 | 3,849 | 3,550 | 3,088 |
Amortization of Goodwill & Intangibles | 81 | 81 | 70 | 64 | 61 | 63 |
Operating Expenses | 4,361 | 4,300 | 4,086 | 3,913 | 3,611 | 3,151 |
Operating Income | 3,276 | 2,709 | 2,672 | 2,583 | 2,238 | 1,569 |
Interest Expense | -82 | -81 | -77 | -93 | -93 | -87 |
Other Non Operating Income (Expenses) | 9 | -2 | 5 | 10 | 1 | 3 |
EBT Excluding Unusual Items | 3,203 | 2,626 | 2,600 | 2,500 | 2,146 | 1,485 |
Merger & Restructuring Charges | -10 | -10 | -16 | - | - | - |
Gain (Loss) on Sale of Assets | -186 | -186 | - | - | - | - |
Pretax Income | 3,007 | 2,430 | 2,584 | 2,500 | 2,146 | 1,485 |
Income Tax Expense | 731 | 622 | 595 | 597 | 533 | 371 |
Earnings From Continuing Operations | 2,276 | 1,808 | 1,989 | 1,903 | 1,613 | 1,114 |
Minority Interest in Earnings | -113 | -102 | -80 | -74 | -66 | -71 |
Net Income | 2,163 | 1,706 | 1,909 | 1,829 | 1,547 | 1,043 |
Net Income to Common | 2,163 | 1,706 | 1,909 | 1,829 | 1,547 | 1,043 |
Net Income Growth | 25.03% | -10.63% | 4.37% | 18.23% | 48.32% | 50.07% |
Shares Outstanding (Basic) | 47 | 48 | 49 | 50 | 51 | 52 |
Shares Outstanding (Diluted) | 47 | 48 | 49 | 50 | 51 | 52 |
Shares Change | -1.76% | -2.04% | -2.20% | -1.96% | -2.11% | -2.79% |
EPS (Basic) | 45.73 | 35.62 | 39.04 | 36.65 | 30.39 | 20.10 |
EPS (Diluted) | 45.49 | 35.40 | 38.71 | 36.23 | 30.06 | 19.84 |
EPS Growth | 27.49% | -8.55% | 6.84% | 20.53% | 51.51% | 54.76% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,717 | 1,331 | 1,570 | 1,586 | 1,077 | 682 |
Free Cash Flow Per Share | 36.28 | 27.73 | 32.04 | 31.66 | 21.08 | 13.06 |
Dividend Per Share | 9.500 | 8.830 | 8.010 | 7.300 | 6.780 | 6.390 |
Dividend Growth | 10.21% | 10.24% | 9.73% | 7.67% | 6.10% | 7.58% |
Gross Margin | 39.43% | 39.06% | 39.36% | 39.42% | 38.41% | 36.25% |
Operating Margin | 16.91% | 15.10% | 15.56% | 15.68% | 14.70% | 12.05% |
Profit Margin | 11.17% | 9.51% | 11.12% | 11.10% | 10.16% | 8.01% |
Free Cash Flow Margin | 8.87% | 7.42% | 9.14% | 9.63% | 7.07% | 5.24% |
EBITDA | 3,535 | 2,963 | 2,909 | 2,797 | 2,443 | 1,756 |
EBITDA Margin | 18.25% | 16.51% | 16.94% | 16.97% | 16.04% | 13.48% |
D&A For EBITDA | 259 | 254 | 237 | 214 | 205 | 187 |
EBIT | 3,276 | 2,709 | 2,672 | 2,583 | 2,238 | 1,569 |
EBIT Margin | 16.91% | 15.10% | 15.56% | 15.68% | 14.70% | 12.05% |
Effective Tax Rate | 24.31% | 25.60% | 23.03% | 23.88% | 24.84% | 24.98% |
Advertising Expenses | - | 813 | 750 | 638 | - | - |