Focused execution driving strategy forward
and powering continued solid results;
Issues 2025
guidance, including 4.0% - 6.5% daily, constant currency sales
growth
Fourth Quarter 2024 Highlights
- Delivered sales of $4.2
billion, up 5.9%, or 4.7% on a daily, organic constant
currency basis
- Achieved operating margin of 15.0%, up 110 basis points on a
reported basis, or up 40 basis points on an adjusted basis
- Increased diluted EPS to $9.71, up 23.1% on a reported basis, or up 16.6%
on an adjusted basis
Full Year 2024 Highlights
- Grew sales to $17.2 billion,
up 4.2%, or 4.7% on a daily, organic constant currency
basis
- Realized reported operating margin of 15.4%, or 15.5% on an
adjusted basis, down 20 basis points
- Increased diluted EPS by 6.8% to $38.71 on a reported basis, or by 6.2% to
$38.96 on an adjusted basis
- Produced $2.1 billion in
operating cash flow and returned $1.6
billion to Grainger shareholders through dividends and share
repurchases
CHICAGO, Jan. 31,
2025 /PRNewswire/ -- Grainger (NYSE: GWW) today
reported results for the fourth quarter and full year 2024. Sales
of $4.2 billion in the fourth quarter
2024 increased 5.9%, or 4.7% on a daily, organic constant currency
basis versus the fourth quarter 2023. For the full year, sales of
$17.2 billion increased 4.2%, or 4.7%
on a daily, organic constant currency basis compared to the prior
year.
"Amidst a stable, yet muted demand environment throughout 2024,
our team delivered strong performance by staying focused on what
matters and delivering an outstanding customer experience. Across
both our High-Touch Solutions and Endless Assortment segments, we
deepened our customer relationships and advanced our capabilities,
all while delivering on our commitments to shareholders," said D.G.
Macpherson, Chairman and CEO. "Looking to 2025, we remain committed
to our purpose, We Keep the World Working®, as we continue to
provide exceptional service for our customers."
2024 Financial Summary
($ in millions),
except per share amount
|
Q4
2024
|
Q4
2024
|
FY
2024
|
FY
2024
|
Change vs.
Prior
(Fav. vs.
(Unfav.))
|
Change vs.
Prior
(Fav. vs.
(Unfav.))
|
|
Reported
|
Adjusted
|
Reported
|
Adjusted(1)
|
Reported
|
Adjusted(2)
|
Reported
|
Adjusted(2)
|
Net
Sales
|
$4,233
|
$4,233
|
5.9 %
|
5.9 %
|
$17,168
|
$17,168
|
4.2 %
|
4.2 %
|
Gross
Profit
|
$1,676
|
$1,676
|
7.2 %
|
7.2 %
|
$6,758
|
$6,758
|
4.0 %
|
4.0 %
|
Operating
Earnings
|
$633
|
$633
|
13.6 %
|
8.6 %
|
$2,637
|
$2,653
|
2.8 %
|
2.4 %
|
Net Earnings
Attributable to W.W.
Grainger, Inc.
|
$475
|
$475
|
20.3 %
|
13.9 %
|
$1,909
|
$1,921
|
4.4 %
|
3.8 %
|
Diluted Earnings
Per
Share
|
$9.71
|
$9.71
|
23.1 %
|
16.6 %
|
$38.71
|
$38.96
|
6.8 %
|
6.2 %
|
|
|
|
|
|
|
|
|
|
Gross Profit
Margin
|
39.6 %
|
39.6 %
|
50 bps
|
50 bps
|
39.4 %
|
39.4 %
|
— bps
|
— bps
|
Operating
Margin
|
15.0 %
|
15.0 %
|
110 bps
|
40 bps
|
15.4 %
|
15.5 %
|
(20) bps
|
(20) bps
|
Effective Tax
Rate
|
20.1 %
|
20.1 %
|
370 bps
|
340 bps
|
23.0 %
|
23.0 %
|
90 bps
|
80 bps
|
|
|
(1)
|
Reflects the adjustment
for the loss on divestiture of Grainger's subsidiary, E&R
Industrial Sales, Inc., reported in the Company's HTS-N.A. segment
completed in the fourth quarter of 2023.
|
(2)
|
Reflects the adjustment
for restructuring costs incurred in Grainger's HTS-N.A. segment and
Other businesses in the second quarter of 2024 and the loss on
divestiture of Grainger's subsidiary, E&R Industrial Sales
Inc., reported in the Company's HTS-N.A. segment completed in the
fourth quarter of 2023.
|
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
For the fourth quarter 2024, total Company
sales were up 5.9%, or up 4.2% on a daily basis compared to the
fourth quarter 2023. Normalizing for the impact of foreign currency
exchange and the divestiture of the Company's subsidiary, E & R
Industrial Sales, Inc., sales on a daily, organic constant currency
basis were up 4.7% versus the fourth quarter 2023.
In the High-Touch Solutions N.A. segment, sales were up 4.0%, or
3.0% on a daily, organic constant currency basis versus the fourth
quarter 2023 driven by continued growth across all geographies. In
the Endless Assortment segment, sales were up 15.1%, or 13.2% on a
daily, constant currency basis versus the prior year quarter.
Growth was driven by core B2B customers across the segment as well
as enterprise customer growth at MonotaRO.
For the full year 2024, total Company sales increased 4.2%
versus the full year 2023. Daily sales on an organic, constant
currency basis increased 4.7% versus the prior year driven by
growth in both segments.
Gross Profit Margin
For the fourth quarter 2024, total
Company gross profit margin was 39.6%, up 50 basis points compared
to the fourth quarter 2023.
In the High-Touch Solutions N.A. segment, gross margin increased
90 basis points compared to the fourth quarter 2023 driven by a lap
of year-end inventory cost adjustments from the prior year period,
as well as slight freight and mix favorability in the current year.
In the Endless Assortment segment, gross margin declined by 10
basis points versus the fourth quarter 2023.
For the full year 2024, total Company gross profit margin was
39.4%, flat versus the prior year as various factors offset.
Earnings
For the fourth quarter 2024, reported
operating earnings for the total Company were $633 million, up 13.6% over the fourth quarter
2023. Reported operating margin was 15.0%, a 110 basis point
increase compared to the prior year quarter. On an adjusted basis,
which excludes the impacts from the divestiture of the Company's
subsidiary, E & R Industrial Sales, Inc., fourth quarter 2024
operating earnings were up 8.6% and operating margin was up 40
basis points over the fourth quarter 2023. The increase in adjusted
operating margin was driven by High-Touch Solutions N.A. gross
margin favorability coupled with strong expense leverage in Endless
Assortment.
Diluted EPS for the fourth quarter 2024 was $9.71, up 23.1% on a reported basis, or up 16.6%
on an adjusted basis versus the prior year quarter. The increase in
earnings per share was primarily due to strong operating
performance, aided by a lower share count and favorable tax rate
versus the fourth quarter 2023.
For the full year 2024, reported operating earnings for the
total Company of $2.6 billion were up
2.8% versus the prior year, and resulted in reported operating
margin of 15.4%, a decrease of 20 basis points over prior year. On
an adjusted basis, 2024 operating earnings of $2.7 billion were up 2.4%, and resulted in
adjusted operating margin of 15.5%, a decrease of 20 basis points
compared to 2023 as stable gross margin was partially offset by
continued demand generation investment.
Diluted EPS for the full year 2024 was $38.71 on a reported basis, up 6.8% versus 2023.
On an adjusted basis, 2024 diluted EPS was $38.96, up 6.2% versus the prior year. The
increase in earnings per share was due primarily to the strong
operating performance in the year, aided by a lower share count and
favorable tax rate versus 2023.
Tax Rate
For the fourth quarter 2024, the reported
effective tax rate was 20.1% compared to 23.8% in the fourth
quarter 2023. On an adjusted basis, the tax rate was 20.1% compared
to 23.5% in the prior year quarter.
For the full year 2024, the reported effective tax rate was
23.0% versus 23.9% in 2023. On an adjusted basis, the full year
effective tax rate was 23.0% versus 23.8% in the prior year.
The variance for both the fourth quarter and full year reported
and adjusted tax rates was primarily driven by the expiration of a
statute of limitation period in 2024.
Cash Flow
During the fourth quarter 2024, the Company
generated $428 million of cash flow
from operating activities as solid net earnings were partially
offset by investments in working capital. The Company invested
$258 million in capital expenditures
which was higher than prior year driven by the purchase of a new
bulk warehouse. This resulted in free cash flow for the period of
$170 million. During the quarter, the
Company returned $562 million to
Grainger shareholders through dividends and share repurchases.
For the full year 2024, the Company generated $2.1 billion of cash flow from operating
activities as solid net earnings were slightly offset by
unfavorable working capital. As compared to 2023, operating cash
flow increased $80 million, up 3.9%.
The Company invested $541 million in
capital expenditures, resulting in free cash flow of $1.6 billion in 2024. During the year, the
Company returned $1.6 billion to
Grainger shareholders through dividends and share
repurchases.
2025 Company Guidance
The Company is providing the
following outlook for 2025:
Total
Company(1)
|
2025 Guidance
Range
|
Net Sales
|
$17.6 - $18.1
billion
|
Sales
growth
|
2.7% - 5.2%
|
Daily, constant
currency sales growth
|
4.0% - 6.5%
|
Gross Profit
Margin
|
39.1% -
39.4%
|
Operating
Margin
|
15.1% -
15.5%
|
Diluted Earnings per
Share
|
$39.00 -
$41.50
|
Operating Cash
Flow
|
$2.05 - $2.25
billion
|
CapEx (cash
basis)
|
$0.45 - $0.55
billion
|
Share
Buyback
|
$1.15 - $1.25
billion
|
Effective Tax
Rate
|
~23.8%
|
|
|
Segment Operating
Margin
|
|
High-Touch Solutions
N.A.
|
17.0% -
17.4%
|
Endless
Assortment
|
8.5% - 9.0%
|
|
|
(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
January 31, 2025, to discuss the
fourth quarter and full-year 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 products
and solutions delivered through innovative technology and deep
customer relationships. Known for its commitment to service and
award-winning culture, the Company had 2024 revenue of $17.2 billion across its two business models. In
the High-Touch Solutions segment, Grainger offers approximately 2
million maintenance, repair and operating (MRO) products and
services, including technical support and inventory management. In
the Endless Assortment segment, Zoro.com offers customers access to
more than 14 million products, and MonotaRO.com offers more than 24
million products. For more information, visit www.grainger.com.
Visit invest.grainger.com to view information about the
Company, including a supplement regarding 2024 fourth quarter
results. Additional Company information can be found on the
Grainger Investor Relations website which includes our Company
snapshot and ESG report.
Forward-Looking Statements
From time to time in this
Annual Report on Form 10-K as well as in other written reports,
communications and verbal statements, Grainger (as defined below)
makes forward-looking statements that are not historical in nature
but concern forecasts of future results, business plans, analyses,
prospects, strategies, objectives and other matters that may be
deemed to be "forward-looking statements" under the federal
securities laws. 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.
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 identified under Part I, Item 1A: Risk Factors and
elsewhere in this Form 10-K.
The preceding list is not intended to be an exhaustive list of
all of the factors that could impact Grainger's forward-looking
statements. Given these risks and uncertainties, you are cautioned
not to place undue reliance on Grainger's forward
looking-statements and Grainger undertakes no obligation to update
or revise any of its forward-looking statements, whether as a
result of new information, future events or otherwise, except as
required by law.
W.W. Grainger, Inc.
and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF
EARNINGS (In millions of dollars, except for per share
amounts)
(Unaudited)
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$ 4,233
|
|
$ 3,997
|
|
$ 17,168
|
|
$
16,478
|
Cost of goods sold
|
2,557
|
|
2,434
|
|
10,410
|
|
9,982
|
Gross profit
|
1,676
|
|
1,563
|
|
6,758
|
|
6,496
|
Selling, general and
administrative expenses
|
1,043
|
|
1,006
|
|
4,121
|
|
3,931
|
Operating earnings
|
633
|
|
557
|
|
2,637
|
|
2,565
|
Other (income) expense:
|
|
|
|
|
|
|
|
Interest expense
– net
|
17
|
|
23
|
|
77
|
|
93
|
Other – net
|
(6)
|
|
(7)
|
|
(24)
|
|
(28)
|
Total other
expense – net
|
11
|
|
16
|
|
53
|
|
65
|
Earnings before income taxes
|
622
|
|
541
|
|
2,584
|
|
2,500
|
Income tax
provision
|
125
|
|
129
|
|
595
|
|
597
|
Net earnings
|
497
|
|
412
|
|
1,989
|
|
1,903
|
Less net earnings
attributable to noncontrolling interest
|
22
|
|
17
|
|
80
|
|
74
|
Net earnings
attributable to W.W. Grainger, Inc.
|
$ 475
|
|
$ 395
|
|
$
1,909
|
|
$ 1,829
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
$ 9.74
|
|
$ 7.93
|
|
$
38.84
|
|
$ 36.39
|
Diluted
|
$ 9.71
|
|
$ 7.89
|
|
$
38.71
|
|
$ 36.23
|
Weighted average number
of shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
48.6
|
|
49.5
|
|
48.9
|
|
49.9
|
Diluted
|
48.7
|
|
49.7
|
|
49.0
|
|
50.1
|
W.W. Grainger, Inc.
and Subsidiaries CONDENSED CONSOLIDATED BALANCE
SHEETS (In millions of dollars)
(Unaudited)
|
|
|
As of
|
|
(Unaudited)
|
|
|
Assets
|
December 31,
2024
|
|
December 31,
2023
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
1,036
|
|
$
660
|
Accounts receivable
(less allowance for credit losses of $32
and $35, respectively)
|
2,232
|
|
2,192
|
Inventories –
net
|
2,306
|
|
2,266
|
Prepaid expenses and
other current assets
|
163
|
|
156
|
Total current
assets
|
5,737
|
|
5,274
|
Property, buildings and
equipment – net
|
1,927
|
|
1,658
|
Goodwill
|
355
|
|
370
|
Intangibles –
net
|
243
|
|
234
|
Operating lease
right-of-use
|
371
|
|
429
|
Other assets
|
196
|
|
182
|
Total
assets
|
$
8,829
|
|
$
8,147
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
liabilities
|
|
|
|
Current
maturities
|
499
|
|
34
|
Trade accounts
payable
|
952
|
|
954
|
Accrued compensation
and benefits
|
324
|
|
327
|
Operating lease
liability
|
78
|
|
71
|
Accrued
expenses
|
407
|
|
397
|
Income taxes
payable
|
45
|
|
48
|
Total current
liabilities
|
2,305
|
|
1,831
|
Long-term
debt
|
2,279
|
|
2,266
|
Long-term operating
lease liability
|
327
|
|
381
|
Deferred income taxes
and tax uncertainties
|
101
|
|
104
|
Other non-current
liabilities
|
114
|
|
124
|
Shareholders'
equity
|
3,703
|
|
3,441
|
Total liabilities and
shareholders' equity
|
$
8,829
|
|
$
8,147
|
W.W. Grainger, Inc.
and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS (In millions of dollars)
(Unaudited)
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net
earnings
|
$
497
|
|
$
412
|
|
$
1,989
|
|
$
1,903
|
Adjustments to
reconcile net earnings to net cash
provided by operating activities:
|
|
|
|
|
|
|
|
Provision for credit
losses
|
5
|
|
8
|
|
23
|
|
23
|
Deferred income taxes
and tax uncertainties
|
(32)
|
|
(29)
|
|
(8)
|
|
(9)
|
Depreciation and
amortization
|
62
|
|
57
|
|
237
|
|
214
|
Non-cash lease
expense
|
23
|
|
20
|
|
84
|
|
76
|
Net losses (gains)
from sales of assets and business
divestitures
|
—
|
|
21
|
|
—
|
|
17
|
Stock-based
compensation
|
14
|
|
13
|
|
62
|
|
62
|
Change in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
73
|
|
253
|
|
(110)
|
|
(98)
|
Inventories
|
(163)
|
|
(58)
|
|
(77)
|
|
(16)
|
Prepaid expenses and
other assets
|
(10)
|
|
(3)
|
|
(36)
|
|
101
|
Trade accounts
payable
|
(79)
|
|
(120)
|
|
20
|
|
(65)
|
Operating lease
liabilities
|
(23)
|
|
(23)
|
|
(96)
|
|
(88)
|
Accrued
liabilities
|
(16)
|
|
1
|
|
20
|
|
(91)
|
Income taxes –
net
|
61
|
|
30
|
|
(3)
|
|
(4)
|
Other non-current
liabilities
|
16
|
|
22
|
|
6
|
|
6
|
Net cash provided by
operating activities
|
428
|
|
604
|
|
2,111
|
|
2,031
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
(258)
|
|
(127)
|
|
(541)
|
|
(445)
|
Proceeds from sale of
assets and business divestitures
|
1
|
|
10
|
|
3
|
|
21
|
Other – net
|
(1)
|
|
2
|
|
18
|
|
2
|
Net cash used in
investing activities
|
(258)
|
|
(115)
|
|
(520)
|
|
(422)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Proceeds from
debt
|
—
|
|
—
|
|
503
|
|
7
|
Payments of
debt
|
(1)
|
|
—
|
|
(39)
|
|
(37)
|
Proceeds from stock
options exercised
|
4
|
|
5
|
|
30
|
|
34
|
Payments for employee
taxes withheld from stock
awards
|
(6)
|
|
(5)
|
|
(50)
|
|
(37)
|
Purchases of treasury
stock
|
(462)
|
|
(344)
|
|
(1,201)
|
|
(850)
|
Cash dividends
paid
|
(100)
|
|
(92)
|
|
(421)
|
|
(392)
|
Other – net
|
—
|
|
(3)
|
|
(2)
|
|
(3)
|
Net cash used in
financing activities
|
(565)
|
|
(439)
|
|
(1,180)
|
|
(1,278)
|
Exchange rate effect on
cash and cash equivalents
|
(17)
|
|
9
|
|
(35)
|
|
4
|
Net change in cash and
cash equivalents
|
(412)
|
|
59
|
|
376
|
|
335
|
Cash and cash
equivalents at beginning of period
|
1,448
|
|
601
|
|
660
|
|
325
|
Cash and cash
equivalents at end of period
|
$
1,036
|
|
$
660
|
|
$
1,036
|
|
$
660
|
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 prospects for 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 prospects for 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 the 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 post date of
divestiture 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:
2023: Q1-64, Q2-64, Q3-63, Q4-63, FY-254
2024: Q1-64, Q2-64, Q3-64, Q4-64, FY-256
2025: 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 reconciles GAAP financial
measures to non-GAAP financial measures used in this release: daily
sales; daily, organic constant currency sales; free cash flow;
adjusted operating margin; and adjustments reflected in the
consolidated statements of earnings.
Sales growth for the
three and twelve months ended December 31, 2024 (percent
change compared to prior year
period) (unaudited)
|
|
|
Total
Company
|
|
High-Touch Solutions
- N.A.
|
|
Endless
Assortment
|
|
Q4
2024
|
|
FY
2024
|
|
Q4
2024
|
|
FY
2024
|
|
Q4
2024
|
|
FY
2024
|
Reported
sales
|
5.9 %
|
|
4.2 %
|
|
4.0 %
|
|
3.4 %
|
|
15.1 %
|
|
7.5 %
|
Daily
impact
|
(1.7) %
|
|
(0.8) %
|
|
(1.7) %
|
|
(0.8) %
|
|
(1.8) %
|
|
(0.9) %
|
Daily
sales(1)
|
4.2 %
|
|
3.4 %
|
|
2.3 %
|
|
2.6 %
|
|
13.3 %
|
|
6.6 %
|
Business
divestiture(2)
|
0.3 %
|
|
0.4 %
|
|
0.4 %
|
|
0.5 %
|
|
— %
|
|
— %
|
Foreign currency
exchange(3)
|
0.2 %
|
|
0.9 %
|
|
0.3 %
|
|
0.1 %
|
|
(0.1) %
|
|
5.0 %
|
Daily, organic
constant
currency sales
|
4.7 %
|
|
4.7 %
|
|
3.0 %
|
|
3.2 %
|
|
13.2 %
|
|
11.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Based on U.S. selling
days, there were 64 and 63 selling days in Q4 2024 and Q4 2023,
respectively; there were 256 and 254 selling days in 2024 and 2023,
respectively.
|
(2)
|
Reflects the
divestiture of Grainger's subsidiary, E & R Industrial Sales,
Inc., in the fourth quarter of 2023.
|
(3)
|
Excludes the impact of
year-over-year foreign currency exchange rate
fluctuations.
|
Free cash flow (FCF)
for the three and twelve months ended December 31,
2024 (in millions of
dollars) (unaudited)
|
|
|
Q4
2024
|
|
FY
2024
|
Net cash flows provided
by operating activities
|
$
428
|
|
$
2,111
|
Capital
expenditures
|
(258)
|
|
(541)
|
Free cash
flow
|
$
170
|
|
$
1,570
|
Income statement
adjustments for the three and twelve months ended December 31,
2024 (in millions of
dollars) (unaudited)
|
|
|
Q4
2024
|
|
Reported
|
|
Adjusted(4)
|
|
Reported
|
|
Adjusted
|
|
Reported
|
|
Adjustment(1)
|
|
Adjusted
|
|
% of Net
sales
|
|
Y/Y(2)
|
Earnings
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
$ 1,043
|
|
$
—
|
|
$ 1,043
|
|
24.6 %
|
|
24.6 %
|
|
3.7 %
|
|
6.4 %
|
Operating
earnings
|
633
|
|
—
|
|
633
|
|
15.0
|
|
15.0
|
|
13.6
|
|
8.6
|
Other expense —
net
|
(11)
|
|
—
|
|
(11)
|
|
(0.3)
|
|
(0.3)
|
|
(31.3)
|
|
(31.3)
|
Earnings before
income
taxes
|
622
|
|
—
|
|
622
|
|
14.7
|
|
14.7
|
|
15.0
|
|
9.7
|
Income tax
provision(3)
|
(125)
|
|
—
|
|
(125)
|
|
(3.0)
|
|
(3.0)
|
|
(3.1)
|
|
(6.0)
|
Net earnings
|
497
|
|
—
|
|
497
|
|
11.7
|
|
11.7
|
|
20.6
|
|
14.5
|
Noncontrolling
interest(5)
|
(22)
|
|
—
|
|
(22)
|
|
(0.5)
|
|
(0.5)
|
|
(29.4)
|
|
29.4
|
Net earnings
attributable
to W.W. Grainger, Inc.
|
$
475
|
|
$
—
|
|
$
475
|
|
11.2 %
|
|
11.2 %
|
|
20.3 %
|
|
13.9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share:
|
$
9.71
|
|
$
—
|
|
$ 9.71
|
|
|
|
|
|
23.1 %
|
|
16.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflects the adjustment
for the loss on divestiture of Grainger's subsidiary, E&R
Industrial Sales, Inc., reported in the Company's HTS-N.A. segment
completed in the fourth quarter of 2023. There were no non-GAAP
adjustments in the fourth quarter of 2024.
|
(2)
|
For prior year
financial information regarding Grainger's non-GAAP measures,
including reconciliations to the most directly comparable GAAP
measures, refer to the Company's Form 8-K filed with the SEC on
February 2, 2024.
|
(3)
|
Reported and adjusted
effective tax rate was 20.1% for the fourth quarter of
2024.
|
(4)
|
Calculated on the basis
of reported net sales for the fourth quarter of 2024.
|
(5)
|
The Company has a
controlling ownership interest in MonotaRO, with the residual
representing noncontrolling interest.
|
|
FY
2024
|
|
Reported
|
|
Adjusted(4)
|
|
Reported
|
|
Adjusted
|
|
Reported
|
|
Adjustment(1)
|
|
Adjusted
|
|
% of Net
sales
|
|
Y/Y(2)
|
Earnings
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
$ 4,121
|
|
$
(16)
|
|
$ 4,105
|
|
24.0 %
|
|
23.9 %
|
|
4.8 %
|
|
5.1 %
|
Operating
earnings
|
2,637
|
|
16
|
|
2,653
|
|
15.4
|
|
15.5
|
|
2.8
|
|
2.4
|
Other expense —
net
|
(53)
|
|
—
|
|
(53)
|
|
(0.3)
|
|
(0.3)
|
|
(18.5)
|
|
(18.5)
|
Earnings before
income
taxes
|
2,584
|
|
16
|
|
2,600
|
|
15.1
|
|
15.2
|
|
3.4
|
|
2.9
|
Income tax
provision(3)
|
(595)
|
|
(4)
|
|
(599)
|
|
(3.5)
|
|
(3.5)
|
|
(0.3)
|
|
(0.3)
|
Net earnings
|
1,989
|
|
12
|
|
2,001
|
|
11.6
|
|
11.7
|
|
4.5
|
|
3.9
|
Noncontrolling
interest(5)
|
(80)
|
|
—
|
|
(80)
|
|
(0.5)
|
|
(0.5)
|
|
(8.1)
|
|
8.1
|
Net earnings
attributable
to W.W. Grainger, Inc.
|
$ 1,909
|
|
$
12
|
|
$ 1,921
|
|
11.1 %
|
|
11.2 %
|
|
4.4 %
|
|
3.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share:
|
$ 38.71
|
|
$
0.25
|
|
$ 38.96
|
|
|
|
|
|
6.8 %
|
|
6.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
(2)
|
For prior year
financial information regarding Grainger's non-GAAP measures,
including reconciliations to the most directly comparable GAAP
measures, refer to the Company's Form 8-K filed with the SEC on
February 2, 2024.
|
(3)
|
Reported and adjusted
effective tax was 23.0% for the year ending December 31,
2024.
|
(4)
|
Calculated on the basis
of reported net sales for the year ending December 31,
2024.
|
(5)
|
The Company has a
controlling ownership interest in MonotaRO, with the residual
representing noncontrolling interest.
|
View original
content:https://www.prnewswire.com/news-releases/grainger-reports-results-for-the-fourth-quarter-and-full-year-2024-302364936.html
SOURCE W.W. Grainger, Inc.