W.W. Grainger, Inc. GWW Income Statement

W.w. grainger, inc. (GWW)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Dec'09	Sep'09	Jun'09	Mar'09	Sep'08
Revenue from Contract with Customer, Excluding Assessed Tax
11,688	11,486	11,402	11,286	11,254	11,221	11,090	10,895	10,649	10,425	10,262	10,223	10,171	10,137	10,144	10,081	10,040	9,973	10,006	10,035	10,018	9,964	9,831	9,667	9,542	9,437	9,286	9,169	9,037	8,950	8,800	8,634	8,388	8,078	7,827	7,612	7,393	7,182	6,989	6,679	6,429	6,221	6,427	0	0	0
Cost of goods sold
7,265	7,089	7,021	6,925	6,903	6,873	6,786	6,653	6,479	6,327	6,196	6,134	6,082	6,022	6,017	5,931	5,857	5,741	5,722	5,710	5,686	5,650	5,565	5,453	5,362	5,301	5,187	5,127	5,063	5,033	4,948	4,862	4,732	4,567	4,459	4,367	4,263	4,176	4,062	3,882	3,754	3,623	3,770	0	0	0
Gross profit
4,423	4,397	4,381	4,361	4,351	4,348	4,303	4,241	4,170	4,098	4,066	4,089	4,089	4,115	4,127	4,149	4,182	4,231	4,283	4,324	4,332	4,314	4,265	4,214	4,180	4,136	4,099	4,042	3,973	3,916	3,852	3,771	3,655	3,510	3,368	3,244	3,129	3,005	2,926	2,796	2,674	2,598	2,656	0	0	0
Selling, general and administrative expenses
3,365	3,135	3,010	3,139	3,165	3,190	3,199	3,049	3,093	3,063	3,099	3,077	3,000	3,002	2,930	2,934	2,916	2,931	2,968	2,964	2,987	2,967	2,928	2,915	2,872	2,839	2,801	2,836	2,803	2,785	2,758	2,628	2,561	2,458	2,325	2,254	2,189	2,145	2,112	2,047	1,985	1,933	1,925	0	0	0
Operating Income (Loss)
1,058	1,262	1,371	1,222	1,186	1,158	1,103	1,192	1,077	1,035	967	1,011	1,088	1,113	1,196	1,215	1,266	1,300	1,315	1,359	1,344	1,347	1,337	1,298	1,307	1,296	1,298	1,206	1,170	1,131	1,094	1,142	1,094	1,052	1,042	990	940	860	814	749	688	665	731	0	0	0
Other (income) expense:
Interest Income (Expense), Net
-81	-79	-128	-127	-126	-82	-80	-79	-79	-86	92	86	80	76	62	58	45	33	21	10	8	10	11	12	12	13	15	16	16	16	13	11	10	9	8	7	8	8	8	8	8	8	11	0	0	0
Interest income
-	-	6	7	-	-	5	4	2	-	1	1	1	1	0	1	1	1	1	1	1	2	2	2	2	3	3	3	2	2	2	2	2	2	1	1	1	1	1	1	1	1	2	0	0	0
Losses from equity method investment
-	-	-	-	-	-	-	-	-39	-	-33	-33	-32	-31	-23	-19	-18	-11	-10	-4	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-0	-0	0	1	1	2	0	0	0
Gain on sale of investment in unconsolidated entity
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	0
Other, net
23	26	12	10	4	5	-19	-15	-10	-13	30	23	16	12	-5	-5	-5	-5	-1	0	0	0	0	0	0	2	2	3	3	1	1	0	1	0	1	1	1	1	0	0	0	0	2	0	0	0
Other non-operating expense
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	6	5	2	1	1	1	1	1	2	1	2	3	2	2	1	0	0	1	-0	-0	0	0	2	0	0	0
Total other expense, net
-58	-53	-53	-55	-61	-77	-93	-103	-105	-99	-93	-95	-96	-94	-88	-80	-65	-49	-37	-19	-13	-12	-10	-10	-10	-9	-11	-12	-12	-13	-4	-3	-1	-0	-6	-5	-6	-6	-6	41	40	42	40	0	0	0
Earnings before income taxes
1,000	1,209	1,318	1,167	1,125	1,081	1,010	1,089	972	936	873	916	992	1,019	1,108	1,134	1,200	1,250	1,277	1,340	1,330	1,334	1,326	1,288	1,297	1,287	1,287	1,193	1,157	1,117	1,090	1,139	1,092	1,051	1,035	984	933	853	807	791	729	707	772	0	0	0
Income tax (benefit) provision
182	314	321	299	281	258	243	266	291	313	343	364	367	386	395	418	437	465	490	517	523	522	506	487	485	479	480	442	433	418	397	421	396	385	387	369	360	340	329	320	296	276	298	0	0	0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
818	895	997	868	844	823	766	822	681	623	529	551	624	633	713	716	762	785	787	823	807	812	820	800	812	807	806	751	723	698	692	718	696	666	647	615	573	513	477	471	433	430	0	0	0	-
Net Income (Loss) Attributable to Noncontrolling Interest
49	46	42	42	41	41	42	39	37	37	33	32	30	27	23	20	17	16	14	12	11	10	10	10	10	10	10	10	9	8	9	9	8	7	5	4	3	2	2	1	0	0	0	0	0	-
Net earnings attributable to W.W. Grainger, Inc.
769	849	955	826	803	782	724	782	643	586	495	519	594	606	690	696	744	768	772	810	796	801	809	790	801	797	796	741	714	689	682	708	688	658	642	610	569	510	475	469	433	430	473	0	0	0
Earnings per share:
Basic (in dollars per share)
3.20	1.89	4.27	4.69	4.50	3.70	1.84	4.19	4.09	2.64	2.80	1.68	2.95	1.06	3.07	2.81	3.00	2.36	2.94	3.28	3.11	2.18	3.33	2.97	3.11	2.25	2.99	3.08	2.99	2.21	2.19	2.68	2.63	2.08	2.56	2.39	2.23	1.85	2.10	1.76	1.34	1.29	1.91	1.23	1.27	1.80
Diluted (in dollars per share)
3.19	1.88	4.25	4.67	4.48	3.68	1.82	4.16	4.07	2.63	2.79	1.67	2.93	1.05	3.05	2.79	2.98	2.34	2.92	3.25	3.07	2.14	3.30	2.94	3.07	2.21	2.95	3.03	2.94	2.17	2.15	2.63	2.57	2.04	2.51	2.34	2.18	1.83	2.06	1.73	1.31	1.28	1.88	1.21	1.25	1.77
Weighted average number of shares outstanding:
Basic (in shares)
53	53	54	55	55	55	56	56	56	56	57	58	58	59	60	60	61	62	64	66	67	67	68	68	68	69	69	69	69	69	69	69	70	69	69	69	69	69	69	71	72	73	74	73	74	75
Diluted (in shares)
53	53	54	55	55	56	56	56	56	56	57	58	59	59	60	61	62	62	65	67	67	68	69	69	69	70	70	70	70	70	70	71	71	71	71	71	70	70	71	72	73	74	75	74	75	77
Cash dividends paid per share (in dollars per share)
1.44	-	1.44	1.44	1.36	-	1.36	1.36	1.28	-	1.28	1.28	1.22	-	1.22	1.22	1.17	-	1.17	1.17	1.08	-	1.08	1.08	0.93	-	0.93	0.93	0.80	-	0.80	0.80	0.66	-	0.66	0.66	0.54	0.54	0.54	0.54	0.46	0.46	0.46	0.46	0.40	0.40