W.W. Grainger, Inc. (ETR:GWW)
Germany
· Delayed Price · Currency is EUR 993.20
+10.00 (1.02%)
At close: Mar 5, 2026
W.W. Grainger Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 1,706 | 1,909 | 1,829 | 1,547 | 1,043 | Upgrade
|
| Depreciation & Amortization | 254 | 237 | 214 | 205 | 187 | Upgrade
|
| Loss (Gain) From Sale of Assets | 186 | - | 17 | -14 | -6 | Upgrade
|
| Asset Writedown & Restructuring Costs | 10 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 64 | 62 | 62 | 48 | 42 | Upgrade
|
| Provision & Write-off of Bad Debts | 23 | 23 | 23 | 19 | 18 | Upgrade
|
| Other Operating Activities | 200 | 156 | 141 | 144 | 148 | Upgrade
|
| Change in Accounts Receivable | -190 | -110 | -98 | -436 | -324 | Upgrade
|
| Change in Inventory | -147 | -77 | -16 | -412 | -152 | Upgrade
|
| Change in Accounts Payable | 43 | 20 | -65 | 225 | 54 | Upgrade
|
| Change in Income Taxes | -4 | -3 | -4 | 42 | -26 | Upgrade
|
| Change in Other Net Operating Assets | -130 | -106 | -72 | -35 | -47 | Upgrade
|
| Operating Cash Flow | 2,015 | 2,111 | 2,031 | 1,333 | 937 | Upgrade
|
| Operating Cash Flow Growth | -4.55% | 3.94% | 52.36% | 42.26% | -16.56% | Upgrade
|
| Capital Expenditures | -684 | -541 | -445 | -256 | -255 | Upgrade
|
| Sale of Property, Plant & Equipment | 33 | 3 | 21 | 28 | 29 | Upgrade
|
| Other Investing Activities | 6 | 18 | 2 | -35 | - | Upgrade
|
| Investing Cash Flow | -645 | -520 | -422 | -263 | -226 | Upgrade
|
| Short-Term Debt Issued | 125 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | 91 | 503 | 7 | 16 | - | Upgrade
|
| Total Debt Issued | 216 | 503 | 7 | 16 | - | Upgrade
|
| Long-Term Debt Repaid | -506 | -39 | -37 | -15 | -8 | Upgrade
|
| Total Debt Repaid | -506 | -39 | -37 | -15 | -8 | Upgrade
|
| Net Debt Issued (Repaid) | -290 | 464 | -30 | 1 | -8 | Upgrade
|
| Issuance of Common Stock | 15 | 30 | 34 | 26 | 48 | Upgrade
|
| Repurchase of Common Stock | -1,081 | -1,251 | -887 | -626 | -725 | Upgrade
|
| Common Dividends Paid | -425 | -393 | -366 | -347 | -334 | Upgrade
|
| Other Financing Activities | -44 | -30 | -29 | -26 | -20 | Upgrade
|
| Financing Cash Flow | -1,825 | -1,180 | -1,278 | -972 | -1,039 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4 | -35 | 4 | -14 | -16 | Upgrade
|
| Net Cash Flow | -451 | 376 | 335 | 84 | -344 | Upgrade
|
| Free Cash Flow | 1,331 | 1,570 | 1,586 | 1,077 | 682 | Upgrade
|
| Free Cash Flow Growth | -15.22% | -1.01% | 47.26% | 57.92% | -26.35% | Upgrade
|
| Free Cash Flow Margin | 7.42% | 9.14% | 9.63% | 7.07% | 5.24% | Upgrade
|
| Free Cash Flow Per Share | 27.73 | 32.04 | 31.66 | 21.08 | 13.06 | Upgrade
|
| Cash Interest Paid | 106 | 111 | 109 | 91 | 87 | Upgrade
|
| Cash Income Tax Paid | 610 | 606 | 615 | 479 | 377 | Upgrade
|
| Levered Free Cash Flow | 1,092 | 1,295 | 1,244 | 900.63 | 550.25 | Upgrade
|
| Unlevered Free Cash Flow | 1,142 | 1,343 | 1,302 | 958.75 | 604.63 | Upgrade
|
| Change in Working Capital | -428 | -276 | -255 | -616 | -495 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.