W.W. Grainger, Inc.
GWW · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $17,168 | $16,478 | $15,228 | $13,022 |
| % Growth | 4.2% | 8.2% | 16.9% | – |
| Cost of Goods Sold | $10,480 | $9,982 | $9,379 | $8,302 |
| Gross Profit | $6,688 | $6,496 | $5,849 | $4,720 |
| % Margin | 39% | 39.4% | 38.4% | 36.2% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $3,266 | $3,293 | $3,115 | $2,771 |
| SG&A Expenses | $4,016 | $3,931 | $3,634 | $3,173 |
| Sales & Mktg Exp. | $750 | $638 | $519 | $402 |
| Other Operating Expenses | $35 | $0 | $0 | $0 |
| Operating Expenses | $4,051 | $3,931 | $3,634 | $3,173 |
| Operating Income | $2,637 | $2,565 | $2,215 | $1,547 |
| % Margin | 15.4% | 15.6% | 14.5% | 11.9% |
| Other Income/Exp. Net | -$53 | -$65 | -$69 | -$62 |
| Pre-Tax Income | $2,584 | $2,500 | $2,146 | $1,485 |
| Tax Expense | $595 | $597 | $533 | $371 |
| Net Income | $1,909 | $1,829 | $1,547 | $1,043 |
| % Margin | 11.1% | 11.1% | 10.2% | 8% |
| EPS | 39.04 | 36.65 | 30.39 | 20.1 |
| % Growth | 6.5% | 20.6% | 51.2% | – |
| EPS Diluted | 38.71 | 36.51 | 30.27 | 19.98 |
| Weighted Avg Shares Out | 49 | 50 | 51 | 52 |
| Weighted Avg Shares Out Dil | 49 | 50 | 51 | 52 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $77 | $93 | $93 | $87 |
| Depreciation & Amortization | $237 | $214 | $200 | $186 |
| EBITDA | $2,898 | $2,807 | $2,404 | $1,738 |
| % Margin | 16.9% | 17% | 15.8% | 13.3% |