W.W. Grainger Inc. (GWW)

AI Score

Unlock

973.92

-13.32 (-1.35%)

At close: Mar 28, 2025, 3:59 PM

971.40

-0.26%

After-hours: Mar 28, 2025, 06:40 PM EDT

W.W. Grainger Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87	FY86	FY85
Revenue	17.17B	16.48B	15.23B	13.02B	11.8B	11.49B	11.22B	10.42B	10.14B	9.97B	9.96B	9.44B	8.95B	8.08B	7.18B	6.22B	6.85B	6.42B	5.88B	5.53B	5.05B	4.67B	4.64B	4.75B	4.98B	4.53B	4.34B	4.14B	3.54B	3.28B	3.02B	2.63B	2.36B	2.08B	1.94B	1.73B	1.54B	1.32B	1.16B	1.09B
Cost of Revenue	10.41B	9.98B	9.38B	8.3B	7.56B	7.09B	6.87B	6.33B	6.02B	5.74B	5.65B	5.3B	5.03B	4.57B	4.18B	3.62B	4.04B	3.81B	3.53B	3.37B	3.14B	3.03B	3.05B	3.17B	3.28B	2.78B	2.66B	2.56B	2.2B	2.02B	1.88B	1.59B	1.46B	1.32B	1.23B	1.09B	977.2M	848.3M	753.9M	715.9M
Gross Profit	6.76B	6.5B	5.85B	4.72B	4.24B	4.4B	4.35B	4.1B	4.11B	4.23B	4.31B	4.14B	3.92B	3.51B	3.01B	2.6B	2.81B	2.6B	2.35B	2.16B	1.91B	1.64B	1.6B	1.59B	1.69B	1.75B	1.68B	1.57B	1.34B	1.25B	1.14B	1.03B	908.6M	761.5M	709.2M	635.3M	558.3M	472.5M	405.7M	375.7M
Operating Income	2.64B	2.56B	2.21B	1.55B	1.02B	1.26B	1.16B	1.05B	1.12B	1.3B	1.35B	1.3B	1.13B	1.05B	860.48M	665.22M	782.67M	670.65M	578.07M	518.99M	439.53M	387.26M	393.15M	338.57M	335.12M	317.3M	408M	393.1M	345.5M	316.2M	284.7M	252.2M	228.4M	204.2M	203.6M	191.1M	177.8M	157.3M	129.3M	131M
Interest Income	n/a	n/a	93M	87M	93M	79M	6M	2.57M	717K	1.17M	2.07M	3.23M	2.66M	2.07M	1.22M	1.36M	5.07M	n/a	n/a	n/a	n/a	3.35M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	2.58B	2.5B	2.15B	1.49B	947M	1.21B	1.08B	935.32M	1.02B	1.25B	1.33B	1.29B	1.12B	1.05B	853.78M	707.34M	773.22M	681.86M	603.02M	532.67M	445.14M	381.09M	397.84M	297.28M	331.6M	303.7M	400.8M	389.6M	348.9M	312.2M	228.8M	250.1M	227.2M	209.4M	208.5M	196.5M	179.7M	162.5M	140.7M	132.6M
Net Income	1.91B	1.83B	1.55B	1.04B	695M	849M	782M	585.73M	605.93M	769M	801.73M	797.04M	689.88M	658.42M	510.87M	430.47M	475.36M	420.12M	383.4M	346.32M	286.92M	226.97M	211.57M	174.53M	192.9M	180.7M	238.5M	231.8M	208.5M	186.7M	127.9M	148.5M	137.2M	127.7M	126.8M	119.6M	108.8M	90.5M	86.1M	71.8M
Selling & General & Admin	4.12B	3.93B	3.63B	3.17B	3.22B	3.13B	3.19B	3.05B	3B	2.93B	2.97B	2.84B	2.79B	2.46B	2.15B	1.93B	2.03B	1.93B	1.78B	1.64B	1.47B	1.25B	1.21B	1.21B	1.25B	1.34B	1.19B	1.1B	921.7M	865.1M	787.1M	722.7M	631.1M	524.3M	472.5M	410.9M	352M	292.5M	257.1M	227.6M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	n/a	24M	25M	21M	26M	24M	2.32M	-3.63M	-5.47M	-4.71M	736K	82K	n/a	n/a	n/a	n/a	n/a	1.78B	1.64B	1.47B	1.25B	n/a	n/a	106.89M	98.2M	78.9M	79.7M	74.3M	70.9M	66.7M	59.2M	49.1M	33M	33.1M	33.3M	28.5M	22.7M	19.3M	17.1M
Operating Expenses	4.12B	3.93B	3.63B	3.17B	3.22B	3.13B	3.19B	3.05B	3B	2.93B	2.97B	2.84B	2.79B	2.46B	2.15B	1.93B	2.03B	1.93B	1.78B	1.64B	1.47B	1.25B	1.21B	1.21B	1.36B	1.43B	1.27B	1.18B	996M	936M	853.8M	781.9M	680.2M	557.3M	505.6M	444.2M	380.5M	315.2M	276.4M	244.7M
Interest Expense	77M	93M	93M	87M	93M	79M	88M	80.46M	66.33M	33.57M	10.09M	13.22M	16.08M	9.09M	8.19M	8.77M	14.48M	n/a	n/a	n/a	n/a	6.17M	19.24M	41.29M	3.52M	13.6M	7.2M	3.5M	n/a	4M	55.9M	2.9M	1.2M	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	n/a	638M	519M	402M	319M	316M	241M	187M	180M	180M	169M	178M	173M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	14.53B	13.91B	13.01B	11.47B	10.78B	10.22B	10.06B	9.38B	9.02B	8.67B	8.62B	8.14B	7.82B	7.03B	6.32B	5.56B	6.07B	5.75B	5.31B	5.01B	4.61B	4.28B	4.25B	4.38B	4.64B	4.22B	3.93B	3.74B	3.19B	2.96B	2.74B	2.38B	2.14B	1.87B	1.73B	1.54B	1.36B	1.16B	1.03B	960.6M
Income Tax	595M	597M	533M	371M	192M	314M	258M	312.88M	386.22M	465.53M	522.09M	479.85M	418.94M	385.12M	340.2M	276.56M	297.86M	261.74M	219.62M	186.35M	158.22M	154.12M	162.35M	122.75M	138.69M	123M	162.3M	157.8M	140.4M	125.5M	100.9M	100.8M	90M	81.7M	81.7M	76.9M	70.9M	72M	65.9M	64.8M
Shares Outstanding (Basic)	48.9M	49.9M	50.9M	51.9M	53.5M	54.7M	56.14M	57.67M	60.43M	65.16M	68.33M	69.46M	69.81M	69.69M	70.84M	73.79M	76.58M	82.4M	87.84M	89.57M	90.21M	90.73M	91.98M	93.19M	93M	92.84M	96.23M	100.6M	102.21M	101.47M	102.45M	102.41M	106.36M	107.31M	109.31M	108.73M	111.02M	114.56M	114.8M	113.97M
Shares Outstanding (Diluted)	49M	50.1M	51.1M	52.2M	53.7M	54.9M	56.53M	57.98M	60.84M	65.77M	69.21M	70.58M	71.18M	71.18M	72.14M	74.89M	78.75M	85.04M	90.52M	91.59M	91.67M	92.39M	94.3M	94.73M	94.22M	94.32M	97.85M	102.18M	103.22M	102.58M	102.45M	103.85M	106.36M	107.31M	109.31M	108.73M	111.02M	114.56M	114.8M	113.97M
EPS (Basic)	39.04	36.65	30.39	20.10	12.99	15.52	13.93	10.07	9.94	11.69	11.59	11.31	9.71	9.26	7.05	5.70	6.21	5.10	4.36	3.87	3.18	2.50	2.30	1.87	2.07	1.95	2.48	2.31	2.04	1.84	1.25	1.45	1.29	1.19	1.16	1.10	0.98	0.79	0.75	0.63
EPS (Diluted)	38.96	36.51	30.27	19.98	12.94	15.46	13.83	10.02	9.87	11.58	11.45	11.13	9.52	9.07	6.93	5.62	6.04	4.94	4.24	3.78	3.13	2.46	2.24	1.84	2.05	1.92	2.44	2.27	2.02	1.82	1.25	1.43	1.29	1.19	1.16	1.10	0.98	0.79	0.75	0.63
EBITDA	2.89B	2.81B	2.4B	1.74B	1.22B	1.52B	1.42B	1.28B	1.33B	1.51B	1.55B	1.48B	1.29B	1.21B	1.01B	863.63M	927.27M	802.65M	696.64M	627.77M	547.78M	476.95M	484.7M	480.85M	442.01M	415.5M	486.9M	472.8M	419.8M	387.1M	351.4M	311.4M	277.5M	237.2M	236.7M	224.4M	206.3M	180M	148.6M	148.1M
Depreciation & Amortization	237M	214M	200M	186M	176M	228M	254M	259M	248.86M	227.97M	208.33M	180.61M	159.05M	149.2M	149.68M	147.53M	139.57M	132M	118.57M	108.78M	98.26M	90.25M	93.49M	103.21M	106.89M	98.2M	78.9M	79.7M	74.3M	70.9M	66.7M	59.2M	49.1M	33M	33.1M	33.3M	28.5M	22.7M	19.3M	17.1M