GRAINGER REPORTS RESULTS FOR THE SECOND QUARTER 2025

Continued execution fueling solid results; Company updates full year 2025 guidance

Second Quarter Highlights

— Delivered sales of $4.6 billion, up 5.6%, or 5.1% on a daily, constant currency basis

— Achieved operating margin of 14.9%, down 20 basis points on a reported basis, or down 50 basis points on an adjusted basis

— Generated diluted EPS of $9.97, up 4.8% on a reported basis, or up 2.2% on an adjusted basis

— Produced $377 million in operating cash flow and returned $336 million to Grainger shareholders through dividends and share repurchases

— Updating full year 2025 guidance including a lower adjusted diluted EPS range of $38.50 to $40.25

Grainger (NYSE: GWW) today reported results for the second quarter of 2025 with sales of $4.6 billion, up 5.6%, or 5.1% on a daily, constant currency basis, and adjusted diluted EPS of $9.97, up 2.2% compared to the second quarter of 2024.

“Our team remains focused on our customers, fostering deep relationships, providing exceptional service and driving innovation through differentiated capabilities,” said D.G. Macpherson, Chairman and CEO. “Our headline results for the quarter finished largely in-line with communicated expectations, although performance was impacted by some tariff-related factors which are also flowing into our updated outlook. Even amid ongoing macroeconomic uncertainty, our commitment to our customers remains steadfast, and we're well-positioned to continue creating value for all stakeholders.”

2025 Second Quarter Financial Summary

($ in millions, except per share amounts) Q2 2025 Q2 2024 Q2'25 vs. Q2'24 Fav. / (Unfav.) Reported Adjusted Reported Adjusted(1) Reported AdjustedNet Sales $4,554 $4,554 $4,312 $4,312 5.6% 5.6%Gross Profit $1,755 $1,755 $1,694 $1,694 3.6% 3.6%Operating Earnings $678 $678 $649 $665 4.5% 2.0%Net Earnings Attributable to W.W. Grainger, Inc. $482 $482 $470 $482 2.6% -%Diluted Earnings Per Share $9.97 $9.97 $9.51 $9.76 4.8% 2.2%Gross Profit Margin 38.5% 38.5% 39.3% 39.3% (80) bps (80) bpsOperating Margin 14.9% 14.9% 15.1% 15.4% (20) bps (50) bpsEffective Tax Rate 23.2% 23.2% 22.9% 22.9% (30) bps (30) bps(1) Results exclude restructuring costs incurred in the second quarter of 2024. See the supplemental information of this release for further information regarding the Company's non-GAAP measures including reconciliations to the most directly comparable GAAP measure.

Revenue Sales in the quarter increased 5.6% compared to the second quarter of 2024. When normalizing for the impact of foreign currency exchange, sales on a daily, constant currency basis increased 5.1%compared to the second quarter of 2024.

In the High-Touch Solutions – N.A. segment, sales were up 2.5%, or 2.8% on a daily, constant currency basis compared to the second quarter of 2024 driven by growth across all geographies. In the Endless Assortment segment, sales were up 19.7%, or 16.3% on a daily, constant currency basis compared to the second quarter of 2024. Revenue growth for the segment was driven by strong performance at both MonotaRO and Zoro.

Gross Profit Margin Gross profit margin was 38.5% in the second quarter of 2025, a decrease of 80 basis points from the second quarter of 2024.

In the High-Touch Solutions – N.A. segment, gross profit margin was 41.0%, a 70 basis point decrease compared to the prior year quarter as tariff-related inflation caused unfavorable price / cost timing and last-in, first-out (LIFO) inventory valuation headwinds. In the Endless Assortment segment, gross profit margin increased by 30 basis points from the second quarter of 2024 due primarily to margin improvement at Zoro.

Earnings For the second quarter of 2025, total Company operating earnings were $678 million, up 4.5% on a reported basis compared to the second quarter of 2024, or up 2.0% on an adjusted basis when removing restructuring costs incurred in the prior year period. Operating margin was 14.9%, a 20 basis point decrease on a reported basis compared to the second quarter of 2024, or a 50 basis point decrease on an adjusted basis. Unfavorable gross margin in High-Touch Solutions – N.A. was partially offset by strong expense leverage in Endless Assortment.

Diluted earnings per share for the second quarter of 2025 were $9.97, up 4.8% on a reported basis compared to the second quarter of 2024, or up 2.2% on an adjusted basis. The increase was driven primarily by fewer shares outstanding.

Tax Rate For the second quarter of 2025, the effective tax rate was 23.2%, compared to 22.9% in the second quarter of 2024. Both figures were consistent on a reported and adjusted basis.

Cash Flow During the second quarter of 2025, the Company generated $377 million of cash flow from operating activities as net earnings were partially offset by unfavorable working capital. The Company invested $175 million in capital expenditures, resulting in free cash flow of $202 million. During the quarter, the Company returned $336 million to Grainger shareholders through dividends and share repurchases.

Guidance The Company is updating the following guidance ranges to reflect anticipated headwinds from certain known tariff impacts.

Total Company(1) Previous 2025 Guidance Range Updated 2025 Guidance Range (as of May 1, 2025) (as of August1, 2025)Net Sales $17.6 – $18.1 billion $17.9 – $18.2 billionSales growth 2.7% – 5.2% 4.4% – 5.9%Daily, constant currency sales growth 4.0% – 6.5% 4.5% – 6.0%Gross Profit Margin 39.1% – 39.4% 38.6% – 38.9%Operating Margin 15.1% – 15.5% 14.7% – 15.1%Diluted Earnings per Share $39.00 – $41.50 $38.50 – $40.25Operating Cash Flow $2.05 – $2.25 billion $2.05 – $2.25 billionCapEx (cash basis) $0.45 – $0.55 billion $0.55 – $0.65 billionShare Buyback $1.15 – $1.25 billion $1.05 – $1.15 billionEffective Tax Rate 23.8% 23.8%Segment Operating MarginHigh-Touch Solutions – N.A. 17.0% – 17.4% 16.5% – 16.9%Endless Assortment 8.5% – 9.0% 9.2% – 9.6%(1) Guidance provided is on an adjusted basis. Daily, constant currency sales growth is adjusted for the impact of one less selling day in 2025 as compared to 2024 and changes in foreign currency exchange. The Company does not reconcile forward-looking non-GAAP financial measures. For further details see the supplemental information of this release.

Webcast

The Company will conduct a live conference call and webcast at 11:00 a.m. ET on Friday, August 1, 2025, to discuss the second quarter results. The event will be hosted by D.G. Macpherson, Chairman and CEO, and Deidra Merriwether, Senior Vice President and CFO, and can be accessed at invest.grainger.com. To access the conference call via phone, please send a request to InvestorRelations@grainger.com. For those unable to participate in the live event, a webcast replay will be available for 90 days at invest.grainger.com.

About Grainger

W.W. Grainger, Inc., is a leading broad line distributor with operations primarily in North America, Japan and the United Kingdom. At Grainger, We Keep the World Working® by serving more than 4.5 million customers worldwide with maintenance, repair and operating (MRO) products and value-added solutions delivered through innovative technology and deep customer expertise. Known for its commitment to service and purpose-driven culture, the Company reported 2024 revenue of $17.2 billion. For more information, visit www.grainger.com.

Visit invest.grainger.com to view information about the Company, including a supplement regarding 2025 second quarter results and additional Company information.

Safe Harbor Statement

All statements in this communication, other than those relating to historical facts, are “forward-looking statements.” Forward-looking statements can generally be identified by their use of terms such as “anticipate,” “estimate,” “believe,” “expect,” “could,” “forecast,” “may,” “intend,” “plan,” “predict,” “project,” “will,” or “would,” and similar terms and phrases, including references to assumptions. Grainger cannot guarantee that any forward-looking statement will be realized and achievement of future results is subject to risks and uncertainties, many of which are beyond Grainger's control, which could cause Grainger's results to differ materially from those that are presented. Forward-looking statements include, but are not limited to, statements about future strategic plans and future financial and operating results. Important factors that could cause actual results to differ materially from those presented or implied in the forward-looking statements include, without limitation: inflation, higher product costs or other expenses, including operational and administrative expenses; a major loss of customers; loss or disruption of sources of supply; changes in customer or product mix; increased competitive pricing pressures; changes in third-party practices regarding digital advertising; failure to enter into or sustain contractual arrangements on a satisfactory basis with group purchasing organizations; failure to develop, manage or implement new technology initiatives or business strategies, including with respect to Grainger's eCommerce platforms and artificial intelligence; failure to adequately protect intellectual property or successfully defend against infringement claims; fluctuations or declines in Grainger's gross profit margin; Grainger's responses to market pressures; the outcome of pending and future litigation or governmental or regulatory proceedings, including with respect to wage and hour, anti-bribery and corruption, environmental, regulations related to advertising, marketing and the internet, consumer protection, pricing (including disaster or emergency declaration pricing statutes), product liability, compliance or safety, trade and export compliance, general commercial disputes, or privacy and cybersecurity matters; investigations, inquiries, audits and changes in laws and regulations; failure to comply with laws, regulations and standards, including new or stricter environmental laws or regulations; government contract matters; the impact of any government shutdown; disruption or breaches of information technology or data security systems involving Grainger or third parties on which Grainger depends; general industry, economic, market or political conditions; general global economic conditions including existing, new, or increased tariffs, trade issues and changes in trade policies, inflation, and interest rates; currency exchange rate fluctuations; market volatility, including price and trading volume volatility or price declines of Grainger's common stock; commodity price volatility; facilities disruptions or shutdowns; higher fuel costs or disruptions in transportation services; effects of outbreaks of pandemic disease or viral contagions, global conflicts, natural or human induced disasters, extreme weather, and other catastrophes or conditions; effects of climate change; failure to execute on our efforts and programs related to environmental, social and governance matters; competition for, or failure to attract, retain, train, motivate and develop executives and key team members; loss of key members of management or key team members; loss of operational flexibility and potential for work stoppages or slowdowns if team members unionize or join a collective bargaining arrangement; changes in effective tax rates; changes in credit ratings or outlook; Grainger's incurrence of indebtedness or failure to comply with restrictions and obligations under its debt agreements and instruments and other factors that can be found in our filings with the Securities and Exchange Commission, including our most recent periodic reports filed on Form 10-K and Form 10-Q, which are available on our Investor Relations website. Forward-looking statements are given only as of the date of this communication and we disclaim any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

W.W.Grainger, Inc. and SubsidiariesCONDENSED CONSOLIDATED STATEMENTS OF EARNINGS(In millions of dollars, except for share and per share amounts)(Unaudited) Three Months Ended Six Months Ended June 30, June 30, 2025 2024 2025 2024Net sales $ 4,554 $ 4,312 $ 8,860 $ 8,547Costofgoodssold 2,799 2,618 5,395 5,185Grossprofit 1,755 1,694 3,465 3,362Selling, general and administrative expenses 1,077 1,045 2,115 2,044Operatingearnings 678 649 1,350 1,318Other(income)expense:Interestexpense – net 20 20 41 41Other – net (3) (7) (9) (14)Totalother expense – net 17 13 32 27Earningsbeforeincometaxes 661 636 1,318 1,291Income tax provision 153 146 310 304Netearnings 508 490 1,008 987Less net earnings attributable to noncontrolling interest 26 20 47 39Netearnings attributable to W.W. Grainger, Inc. $ 482 $ 470 $ 961 $ 948Earnings per share:Basic $ 9.99 $ 9.54 $ 19.87 $ 19.20Diluted $ 9.97 $ 9.51 $ 19.83 $ 19.13Weighted average number of shares outstanding:Basic 48.0 49.0 48.1 49.1Diluted 48.1 49.2 48.2 49.3W.W. Grainger, Inc. and SubsidiariesCONDENSED CONSOLIDATED BALANCE SHEETS(In millions of dollars)(Unaudited) As of (Unaudited)Assets June 30, 2025 December 31, 2024Current assetsCash and cash equivalents $ 597 $ 1,036Accounts receivable (less allowance for credit 2,472 2,232losses of $34 and $32, respectively)Inventories – net 2,357 2,306Prepaid expenses and other current assets 224 163Total current assets 5,650 5,737Property, buildings and equipment – net 2,107 1,927Goodwill 365 355Intangibles – net 267 243Operating lease right-of-use 355 371Other assets 193 196Total assets $ 8,937 $ 8,829Liabilities and Shareholders' EquityCurrent liabilitiesCurrent maturities $ 2 $ 499Trade accounts payable 1,204 952Accrued compensation and benefits 260 324Operating lease liability 81 78Accrued expenses 414 407Income taxes payable 41 45Total current liabilities 2,002 2,305Long-term debt 2,341 2,279Long-term operating lease liability 305 327Deferred income taxes and tax uncertainties 102 101Other non-current liabilities 104 114Shareholders' equity 4,083 3,703Total liabilities and shareholders' equity $ 8,937 $ 8,829W.W. Grainger, Inc. and SubsidiariesCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(In millions of dollars)(Unaudited) Three Months Ended Six Months Ended June 30, June 30, 2025 2024 2025 2024Cash flows from operating activities:Net earnings $ 508 $ 490 $ 1,008 $ 987Adjustments to reconcile net earnings to net cashprovided by operating activities:Provision for credit losses 6 6 13 12Deferred income taxes and tax uncertainties 5 17 1 15Depreciation and amortization 64 60 125 116Non-cash lease expense 21 20 41 41Stock-based compensation 23 23 35 34Change in operating assets and liabilities:Accounts receivable (84) (42) (212) (205)Inventories (25) (5) (19) 71Prepaid expenses and other assets (14) 43 (33) (42)Trade accounts payable 77 (18) 231 184Operating lease liabilities (28) (24) (53) (47)Accrued liabilities (18) 17 (60) (18)Income taxes – net (143) (169) (37) (62)Other non-current liabilities (15) (7) (17) (14)Net cash provided by operating activities 377 411 1,023 1,072Cash flows from investing activities:Capital expenditures (175) (76) (300) (195)Proceeds from sale of assets 4 – 4 1Other – net 13 17 13 17Net cash used in investing activities (158) (59) (283) (177)Cash flows from financing activities:Proceeds from debt 62 2 63 3Payments of debt (1) – (503) (17)Proceeds from stock options exercised – 1 2 10Payments for employee taxes withheld from stock awards (27) (30) (30) (40)Purchases of treasury stock (226) (244) (507) (512)Cash dividends paid (110) (101) (225) (206)Other – net (1) – (1) (1)Net cash used in financing activities (303) (372) (1,201) (763)Exchange rate effect on cash and cash equivalents 15 (15) 22 (23)Net change in cash and cash equivalents (69) (35) (439) 109Cash and cash equivalents at beginning of period 666 804 1,036 660Cash and cash equivalents at end of period $ 597 $ 769 $ 597 $ 769

SUPPLEMENTAL INFORMATION – RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (Unaudited)

The Company supplements the reporting of financial information determined under U.S. generally accepted accounting principles (GAAP) with the non-GAAP financial measures as defined below. The Company believes these non-GAAP financial measures provide meaningful information to assist investors in understanding financial results and assessing future performance as they provide a better baseline for analyzing the ongoing performance of its business by excluding items that may not be indicative of core operating results.

Basis of presentation The Company has a controlling ownership interest in MonotaRO, which is part of our Endless Assortment segment. MonotaRO's results are fully consolidated, reflected in U.S. GAAP, and reported one-month in arrears. Results will differ from MonotaRO's externally reported financials which follow Japanese GAAP.

Adjusted gross profit, adjusted SG&A, adjusted operating earnings, adjusted operating margin, adjusted net earnings, adjusted diluted EPS

Exclude certain non-recurring items, like restructuring charges, asset impairments, gains and losses associated with business divestitures and other non-recurring, infrequent or unusual gains and losses (together referred to as “non-GAAP adjustments”), from the Company's most directly comparable reported U.S. GAAP figures (reported gross profit, SG&A, operating earnings, net earnings and EPS). The Company believes these non-GAAP adjustments provide meaningful information to assist investors in understanding financial results and assessing future performance as they provide a better baseline for analyzing the ongoing performance of its business by excluding items that may not be indicative of core operating results.

Free cash flow (FCF) Calculated using total cash provided by operating activities less capital expenditures. The Company believes the presentation of FCF allows investors to evaluate the capacity of the Company's operations to generate free cash flow.

Daily sales Refers to sales for the period divided by the number of U.S. selling days for the period.

Daily, constant currency sales Refers to daily sales adjusted for changes in foreign currency exchange rates.

Daily, organic constant currency sales Refers to daily sales excluding the sales of certain divested businesses in the comparable prior year period and changes in foreign currency exchange rates.

Foreign currency exchange Calculated by dividing current period local currency daily sales by current period average exchange rate and subtracting the current period local currency daily sales divided by the prior period average exchange rate.

U.S. selling days: 2024: Q1-64, Q2-64, Q3-64, Q4-64, FY-256 2025: Q1-63, Q2-64, Q3-64, Q4-64, FY-255 2026: Q1-63, Q2-64, Q3-64, Q4-64, FY-255

As non-GAAP financial measures are not standardized, it may not be possible to compare these measures with other companies' non-GAAP measures having the same or similar names. These non-GAAP measures should not be considered in isolation or as a substitute for reported results. These non-GAAP measures reflect an additional way of viewing aspects of operations that, when viewed with GAAP results, provide a more complete understanding of the business. This press release also includes certain non-GAAP forward-looking information. The Company believes that a quantitative reconciliation of such forward-looking information to the most comparable financial measure calculated and presented in accordance with GAAP cannot be made available without unreasonable efforts. A reconciliation of these non-GAAP financial measures would require the Company to predict the timing and likelihood of future restructurings, asset impairments, and other charges. Neither of these forward-looking measures, nor their probable significance, can be quantified with a reasonable degree of accuracy. Accordingly, a reconciliation of the most directly comparable forward-looking GAAP measures is not provided.

The reconciliations provided below reconcile GAAP financial measures to non-GAAP financial measures used in this release: daily sales; daily, constant currency sales; and free cash flow.

Sales growth for the three months ended June 30, 2025(percent change compared to prior year period)(unaudited) Q2 2025 Total Company High-Touch Solutions – N.A. Endless AssortmentReported sales 5.6% 2.5% 19.7%Daily impact -% -% -%Daily sales(1) 5.6% 2.5% 19.7%Foreign currency exchange(2) (0.5)% 0.3% (3.4)%Daily, constant currency sales 5.1% 2.8% 16.3%(1) Based on U.S. selling days, there was 64 selling days in Q2 2025 and Q2 2024.(2) Excludes the impact of year-over-year foreign currency exchange rate fluctuations.Free cash flow (FCF) for the three months ended June 30, 2025(in millions of dollars)(unaudited) Q2 2025Net cash flows provided by operating activities $ 377Capital expenditures (175)Free cash flow $ 202Income statement adjustmentsfor the three months ended June 30, 2025 and 2024(in millions of dollars)(unaudited) Q2 2025 Reported Adjusted(2) Reported Adjusted Reported Adjustment(1) Adjusted % of Net sales Y/YEarnings reconciliation:SG&A $ 1,077 $ – $ 1,077 23.6% 23.6% 3.1% 4.7%Operating earnings 678 – 678 14.9 14.9 4.5 2.0Other expense – net (17) – (17) 0.3 0.3 30.8 30.8Earnings before income taxes 661 – 661 14.6 14.6 3.9 1.4Income tax provision(3) (153) – (153) 3.4 3.4 4.8 2.0Net earnings 508 – 508 11.2 11.2 3.7 1.2Noncontrolling interest(4) (26) – (26) 0.6 0.6 30.0 30.0Net earnings attributable to W.W. Grainger, Inc. $ 482 $ – $ 482 10.6% 10.6% 2.6% -%Diluted earnings per share: $ 9.97 – $ 9.97 4.8% 2.2% Q2 2024 Reported Adjusted(2) Reported Adjusted Reported Adjustment(1) Adjusted % of Net sales Y/YEarnings reconciliation:SG&A $ 1,045 $ (16) $ 1,029 24.2% 23.9% 6.3% 4.7%Operating earnings 649 16 665 15.1 15.4 (1.8) 0.6Other expense – net (13) – (13) 0.3 0.3 (18.8) (18.8)Earnings before income taxes 636 16 652 14.8 15.1 (1.4) 1.1Income tax provision(3) (146) (4) (150) 3.4 3.4 (5.8) (3.2)Net earnings 490 12 502 11.4 11.7 – 2.4Noncontrolling interest(4) (20) – (20) 0.5 0.5 – -Net earnings attributable to W.W. Grainger, Inc. $ 470 $ 12 $ 482 10.9% 11.2% -% 2.6%Diluted earnings per share: $ 9.51 0.25 $ 9.76 2.5% 5.2%(1) Reflects restructuring costs incurred in the second quarter of 2024 of $15M and $1M in Grainger's HTS-N.A. segment and Other businesses, respectively. There were no non-GAAP adjustments for three months ended June 30, 2025.(2) Calculated on the basis of reported net sales for the second quarter of 2025 and 2024.(3) Reflects a tax benefit related to the restructuring costs incurred in the second quarter of 2024. The Company's reported and adjusted effective tax rates were 23.2% and 22.9% for the second quarter of 2025 and 2024, respectively.(4) The Company has a controlling ownership interest in MonotaRO with the residual representing noncontrolling interest.

https://c212.net/c/img/favicon.png?sn=CG41386&sd=2025-08-01

View original content:https://www.prnewswire.com/news-releases/grainger-reports-results-for-the-second-quarter-2025-302519237.html

SOURCE W.W. Grainger, Inc.

https://rt.newswire.ca/rt.gif?NewsItemId=CG41386&Transmission_Id=202508010800PR_NEWS_USPR_____CG41386&DateId=20250801