W W Grainger Inc
NYSE:GWW
Income Statement
Earnings Waterfall
W W Grainger Inc
Revenue
|
16.5B
USD
|
Cost of Revenue
|
-10B
USD
|
Gross Profit
|
6.5B
USD
|
Operating Expenses
|
-3.9B
USD
|
Operating Income
|
2.6B
USD
|
Other Expenses
|
-762m
USD
|
Net Income
|
1.8B
USD
|
Income Statement
W W Grainger Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 438
N/A
|
9 543
+1%
|
9 667
+1%
|
9 831
+2%
|
9 965
+1%
|
10 019
+1%
|
10 036
+0%
|
10 006
0%
|
9 973
0%
|
10 040
+1%
|
10 081
+0%
|
10 145
+1%
|
10 137
0%
|
10 172
+0%
|
10 223
+1%
|
10 263
+0%
|
10 425
+2%
|
10 650
+2%
|
10 896
+2%
|
11 091
+2%
|
11 221
+1%
|
11 254
+0%
|
11 286
+0%
|
11 402
+1%
|
11 486
+1%
|
11 688
+2%
|
11 632
0%
|
11 703
+1%
|
11 797
+1%
|
11 880
+1%
|
12 250
+3%
|
12 604
+3%
|
13 022
+3%
|
13 585
+4%
|
14 215
+5%
|
14 785
+4%
|
15 228
+3%
|
15 672
+3%
|
16 017
+2%
|
16 283
+2%
|
16 478
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 301)
|
(5 362)
|
(5 453)
|
(5 565)
|
(5 651)
|
(5 687)
|
(5 711)
|
(5 722)
|
(5 742)
|
(5 858)
|
(5 932)
|
(6 018)
|
(6 023)
|
(6 083)
|
(6 132)
|
(6 194)
|
(6 327)
|
(6 476)
|
(6 653)
|
(6 787)
|
(6 873)
|
(6 903)
|
(6 925)
|
(7 021)
|
(7 089)
|
(7 265)
|
(7 314)
|
(7 410)
|
(7 559)
|
(7 670)
|
(7 932)
|
(8 110)
|
(8 302)
|
(8 575)
|
(8 888)
|
(9 189)
|
(9 379)
|
(9 572)
|
(9 714)
|
(9 844)
|
(9 982)
|
|
Gross Profit |
4 137
N/A
|
4 181
+1%
|
4 215
+1%
|
4 266
+1%
|
4 314
+1%
|
4 332
+0%
|
4 325
0%
|
4 284
-1%
|
4 231
-1%
|
4 183
-1%
|
4 150
-1%
|
4 127
-1%
|
4 115
0%
|
4 089
-1%
|
4 091
+0%
|
4 069
-1%
|
4 098
+1%
|
4 174
+2%
|
4 242
+2%
|
4 304
+1%
|
4 348
+1%
|
4 351
+0%
|
4 361
+0%
|
4 381
+0%
|
4 397
+0%
|
4 423
+1%
|
4 318
-2%
|
4 293
-1%
|
4 238
-1%
|
4 210
-1%
|
4 318
+3%
|
4 494
+4%
|
4 720
+5%
|
5 010
+6%
|
5 327
+6%
|
5 596
+5%
|
5 849
+5%
|
6 100
+4%
|
6 303
+3%
|
6 439
+2%
|
6 496
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 840)
|
(2 873)
|
(2 916)
|
(2 929)
|
(2 967)
|
(2 988)
|
(2 965)
|
(2 969)
|
(2 931)
|
(2 917)
|
(2 934)
|
(2 930)
|
(2 995)
|
(2 999)
|
(3 016)
|
(3 013)
|
(2 947)
|
(2 917)
|
(2 918)
|
(3 090)
|
(3 004)
|
(3 165)
|
(3 139)
|
(3 010)
|
(3 009)
|
(3 175)
|
(3 135)
|
(3 074)
|
(2 911)
|
(2 731)
|
(2 820)
|
(3 089)
|
(3 173)
|
(3 287)
|
(3 404)
|
(3 508)
|
(3 655)
|
(3 739)
|
(3 815)
|
(3 887)
|
(3 905)
|
|
Selling, General & Administrative |
(2 840)
|
(2 873)
|
(2 916)
|
(2 928)
|
(2 967)
|
(2 988)
|
(2 965)
|
(2 969)
|
(2 931)
|
(2 917)
|
(2 934)
|
(2 930)
|
(2 995)
|
(2 999)
|
(3 016)
|
(3 013)
|
(2 858)
|
(2 917)
|
(2 918)
|
(3 090)
|
(2 912)
|
(3 126)
|
(3 115)
|
(2 990)
|
(2 931)
|
(3 175)
|
(3 135)
|
(3 074)
|
(2 851)
|
(2 731)
|
(2 820)
|
(2 932)
|
(3 110)
|
(3 287)
|
(3 404)
|
(3 508)
|
(3 594)
|
(3 760)
|
(3 836)
|
(3 908)
|
(3 841)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(64)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(24)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
0
|
|
Operating Income |
1 297
N/A
|
1 308
+1%
|
1 299
-1%
|
1 337
+3%
|
1 347
+1%
|
1 344
0%
|
1 360
+1%
|
1 315
-3%
|
1 300
-1%
|
1 266
-3%
|
1 215
-4%
|
1 197
-1%
|
1 119
-7%
|
1 090
-3%
|
1 075
-1%
|
1 056
-2%
|
1 151
+9%
|
1 257
+9%
|
1 325
+5%
|
1 214
-8%
|
1 344
+11%
|
1 186
-12%
|
1 222
+3%
|
1 371
+12%
|
1 388
+1%
|
1 248
-10%
|
1 183
-5%
|
1 219
+3%
|
1 327
+9%
|
1 479
+11%
|
1 498
+1%
|
1 405
-6%
|
1 547
+10%
|
1 723
+11%
|
1 923
+12%
|
2 088
+9%
|
2 194
+5%
|
2 361
+8%
|
2 488
+5%
|
2 552
+3%
|
2 591
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(13)
|
(31)
|
(44)
|
(63)
|
(77)
|
(85)
|
(97)
|
(104)
|
(110)
|
(115)
|
(86)
|
(95)
|
(88)
|
(74)
|
(82)
|
(76)
|
(76)
|
(76)
|
(79)
|
(81)
|
(88)
|
(91)
|
(93)
|
(93)
|
(87)
|
(86)
|
(87)
|
(89)
|
(89)
|
(92)
|
(93)
|
(94)
|
(96)
|
(93)
|
(93)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
(57)
|
(83)
|
(116)
|
(179)
|
(132)
|
(110)
|
(186)
|
0
|
0
|
0
|
(126)
|
(190)
|
(300)
|
(294)
|
(308)
|
(261)
|
(151)
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(26)
|
|
Total Other Income |
1
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
1
|
8
|
15
|
(13)
|
(10)
|
(15)
|
(19)
|
5
|
15
|
21
|
23
|
26
|
23
|
23
|
24
|
21
|
23
|
23
|
24
|
25
|
25
|
23
|
26
|
24
|
24
|
27
|
25
|
28
|
|
Pre-Tax Income |
1 288
N/A
|
1 297
+1%
|
1 288
-1%
|
1 327
+3%
|
1 334
+1%
|
1 330
0%
|
1 341
+1%
|
1 277
-5%
|
1 251
-2%
|
1 201
-4%
|
1 135
-5%
|
1 109
-2%
|
1 019
-8%
|
992
-3%
|
916
-8%
|
873
-5%
|
936
+7%
|
972
+4%
|
1 089
+12%
|
1 010
-7%
|
1 081
+7%
|
1 125
+4%
|
1 167
+4%
|
1 318
+13%
|
1 209
-8%
|
1 000
-17%
|
818
-18%
|
858
+5%
|
947
+10%
|
1 148
+21%
|
1 283
+12%
|
1 343
+5%
|
1 485
+11%
|
1 659
+12%
|
1 857
+12%
|
2 022
+9%
|
2 146
+6%
|
2 291
+7%
|
2 419
+6%
|
2 484
+3%
|
2 500
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(480)
|
(485)
|
(488)
|
(506)
|
(522)
|
(523)
|
(517)
|
(490)
|
(466)
|
(438)
|
(418)
|
(395)
|
(386)
|
(368)
|
(365)
|
(344)
|
(316)
|
(294)
|
(270)
|
(247)
|
(258)
|
(281)
|
(299)
|
(321)
|
(314)
|
(182)
|
(143)
|
(171)
|
(192)
|
(323)
|
(344)
|
(345)
|
(371)
|
(415)
|
(467)
|
(505)
|
(533)
|
(555)
|
(582)
|
(596)
|
(597)
|
|
Income from Continuing Operations |
808
|
812
|
801
|
821
|
812
|
807
|
824
|
787
|
785
|
763
|
717
|
714
|
633
|
624
|
552
|
529
|
620
|
678
|
819
|
763
|
823
|
844
|
868
|
997
|
895
|
818
|
675
|
687
|
755
|
825
|
939
|
998
|
1 114
|
1 244
|
1 390
|
1 517
|
1 613
|
1 736
|
1 837
|
1 888
|
1 903
|
|
Income to Minority Interest |
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(18)
|
(20)
|
(23)
|
(27)
|
(30)
|
(32)
|
(34)
|
(37)
|
(38)
|
(40)
|
(42)
|
(41)
|
(41)
|
(42)
|
(42)
|
(46)
|
(49)
|
(52)
|
(57)
|
(60)
|
(65)
|
(68)
|
(70)
|
(71)
|
(73)
|
(73)
|
(71)
|
(66)
|
(67)
|
(69)
|
(70)
|
(74)
|
|
Net Income (Common) |
785
N/A
|
791
+1%
|
780
-1%
|
800
+3%
|
792
-1%
|
787
-1%
|
802
+2%
|
765
-5%
|
761
-1%
|
738
-3%
|
690
-6%
|
684
-1%
|
601
-12%
|
589
-2%
|
515
-13%
|
491
-5%
|
586
+19%
|
643
+10%
|
783
+22%
|
726
-7%
|
782
+8%
|
800
+2%
|
823
+3%
|
952
+16%
|
849
-11%
|
769
-9%
|
623
-19%
|
630
+1%
|
695
+10%
|
760
+9%
|
871
+15%
|
928
+7%
|
1 043
+12%
|
1 171
+12%
|
1 317
+12%
|
1 446
+10%
|
1 547
+7%
|
1 669
+8%
|
1 768
+6%
|
1 818
+3%
|
1 829
+1%
|
|
EPS (Diluted) |
11.18
N/A
|
11.39
+2%
|
11.19
-2%
|
11.57
+3%
|
11.47
-1%
|
11.57
+1%
|
12.36
+7%
|
11.71
-5%
|
11.53
-2%
|
11.87
+3%
|
11.26
-5%
|
11.32
+1%
|
9.87
-13%
|
10.06
+2%
|
8.83
-12%
|
8.54
-3%
|
10.1
+18%
|
11.39
+13%
|
13.82
+21%
|
12.76
-8%
|
13.71
+7%
|
14.31
+4%
|
14.85
+4%
|
17.5
+18%
|
15.43
-12%
|
14.29
-7%
|
11.6
-19%
|
11.7
+1%
|
12.87
+10%
|
14.44
+12%
|
16.59
+15%
|
17.81
+7%
|
20.05
+13%
|
22.78
+14%
|
25.67
+13%
|
28.29
+10%
|
30.33
+7%
|
33.04
+9%
|
35.14
+6%
|
36.28
+3%
|
36.51
+1%
|