GRAINGER REPORTS RESULTS FOR THE FOURTH QUARTER AND FULL YEAR 2025
Progressed strategy and executed well amidst challenging macro environment; Issues 2026 outlook, including 6.5% - 9.0% daily, organic constant currency sales growth
Fourth Quarter 2025 Highlights
-
Delivered sales of
$4.4 billion , up 4.5%, or 4.6% on a daily, organic constant currency basis - Achieved operating margin of 14.3%, down 70 basis points
-
Generated diluted EPS of
$9.44 , down 2.8%
Full Year 2025 Highlights
-
Grew sales to
$17.9 billion , up 4.5%, or 4.9% on a daily, organic constant currency basis - Realized operating margin of 13.9% on a reported basis, down 150 basis points, or 15.0% on an adjusted basis, down 50 basis points
-
Generated diluted EPS of
$35.40 on a reported basis, down 8.6%, or$39.48 on an adjusted basis, up 1.3% -
Produced
$2.0 billion in operating cash flow and returned$1.5 billion toGrainger shareholders through dividends and share repurchases
"In 2025, we executed well, delivering exceptional service and a best-in-class experience for our customers across both our High-Touch Solutions and Endless Assortment segments," said
2025 Financial Summary
|
($ in millions, except per share amount) |
Q4 2025 |
Q4 2025 |
FY 2025 |
FY 2025 |
||||
|
Change vs. Prior |
Change vs. Prior |
|||||||
|
|
Reported |
Adjusted |
Reported |
Adjusted |
Reported |
Adjusted(1) |
Reported |
Adjusted |
|
|
|
|
4.5 % |
4.5 % |
|
|
4.5 % |
4.5 % |
|
Gross Profit |
|
|
4.2 % |
4.2 % |
|
|
3.7 % |
3.7 % |
|
Operating Earnings |
|
|
0.2 % |
0.2 % |
|
|
(5.4) % |
1.4 % |
|
Net Earnings |
|
|
(5.1 %) |
(5.1 %) |
|
|
(10.6) % |
(1.0) % |
|
Diluted Earnings Per |
|
|
(2.8 %) |
(2.8 %) |
|
|
(8.6) % |
1.3 % |
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin |
39.5 % |
39.5 % |
(10) bps |
(10) bps |
39.1 % |
39.1 % |
(30) bps |
(30) bps |
|
Operating Margin |
14.3 % |
14.3 % |
(70) bps |
(70) bps |
13.9 % |
15.0 % |
(150) bps |
(50) bps |
|
Effective Tax Rate |
22.8 % |
22.8 % |
(270) bps |
(270) bps |
25.6 % |
23.7 % |
(260) bps |
(70) bps |
|
|
|
|
(1) |
Reflects the loss from the Company's exit of the |
|
(2) |
Reflects restructuring costs incurred in the second quarter of 2024. |
|
(3) |
See the supplemental information of this release for further information regarding the Company's non-GAAP financial measures including reconciliations to the most directly comparable GAAP measure. |
Revenue
For the fourth quarter of 2025, total Company sales were up 4.5%, or up 4.6% on a daily, organic constant currency basis compared to the fourth quarter of 2024.
In the High-Touch Solutions - N.A. segment, sales were up 2.2%, or 2.1% on a daily, constant currency basis versus the fourth quarter of 2024 driven by continued growth in the
For the full year 2025, total Company sales increased 4.5% versus the full year of 2024. Daily sales on an organic, constant currency basis increased 4.9% versus the prior year driven by growth in both segments.
Gross Profit Margin
For the fourth quarter of 2025, total Company gross profit margin was 39.5%, a decrease of 10 basis points compared to the fourth quarter of 2024 due primarily to segment mix headwinds.
In the High-Touch Solutions - N.A. segment, gross margin was flat compared to the prior year quarter as various factors offset. In the Endless Assortment segment, gross margin increased by 70 basis points versus the fourth quarter of 2024 due to improvement across the segment.
For the full year 2025, total Company gross profit margin was 39.1%, down 30 basis points versus the prior year. The decrease in gross profit margin was primarily driven by tariff-related inflation which caused unfavorable price / cost timing and last-in, first-out (LIFO) inventory valuation headwinds in the High-Touch Solutions - N.A. segment.
Earnings
For the fourth quarter of 2025, operating earnings for the total Company were
Diluted EPS for the fourth quarter of 2025 was
For the full year 2025, reported operating earnings for the total Company of
On an adjusted basis, which excludes the loss related to the Company's exit from the
Tax Rate
For the fourth quarter of 2025, the effective tax rate was 22.8% compared to 20.1% in the fourth quarter of 2024. The variance was driven primarily by the release of a tax reserve following the expiration of a statute of limitation period that occurred in the prior year quarter.
For the full year 2025, the reported effective tax rate was 25.6% versus 23.0% in 2024, with the increase primarily due to the loss from the Company's exit of the
Cash Flow
During the fourth quarter of 2025, the Company generated
For the full year 2025, the Company generated
2026 Company Guidance
The Company is providing the following outlook for 2026:
|
|
2026 |
|
|
|
|
Sales growth |
4.2% - 6.7% |
|
Daily, organic constant currency sales growth |
6.5% - 9.0% |
|
Gross Profit Margin |
39.2% - 39.5% |
|
Operating Margin |
15.4% - 15.9% |
|
Diluted Earnings per Share |
|
|
Operating Cash Flow |
|
|
CapEx (cash basis) |
|
|
Share Buyback |
|
|
Effective Tax Rate |
~25.0% |
|
|
|
|
Segment Operating Margin |
|
|
High-Touch Solutions - N.A. |
16.9% - 17.4% |
|
Endless Assortment |
10.0% - 10.5% |
|
|
|
|
(1) |
Guidance provided is on an adjusted basis. Daily, organic constant currency sales growth is adjusted for the impact of certain divested or closed businesses in the comparable prior year period post date of divestiture or closure 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
About
Visit invest.grainger.com to view information about the Company, including a supplement regarding 2025 fourth 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" 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.
|
|
|||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net sales |
$ 4,425 |
|
$ 4,233 |
|
$ 17,942 |
|
$ 17,168 |
|
Cost of goods sold |
2,679 |
|
2,557 |
|
10,933 |
|
10,410 |
|
Gross profit |
1,746 |
|
1,676 |
|
7,009 |
|
6,758 |
|
Selling, general and administrative expenses |
1,112 |
|
1,043 |
|
4,514 |
|
4,121 |
|
Operating earnings |
634 |
|
633 |
|
2,495 |
|
2,637 |
|
Other (income) expense: |
|
|
|
|
|
|
|
|
Interest expense – net |
20 |
|
17 |
|
81 |
|
77 |
|
Other – net |
(6) |
|
(6) |
|
(16) |
|
(24) |
|
Total other expense – net |
14 |
|
11 |
|
65 |
|
53 |
|
Earnings before income taxes |
620 |
|
622 |
|
2,430 |
|
2,584 |
|
Income tax provision |
141 |
|
125 |
|
622 |
|
595 |
|
Net earnings |
479 |
|
497 |
|
1,808 |
|
1,989 |
|
Less net earnings attributable to noncontrolling interest |
28 |
|
22 |
|
102 |
|
80 |
|
Net earnings attributable to |
$ 451 |
|
$ 475 |
|
$ 1,706 |
|
$ 1,909 |
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
$ 9.45 |
|
$ 9.74 |
|
$ 35.47 |
|
$ 38.84 |
|
Diluted |
$ 9.44 |
|
$ 9.71 |
|
$ 35.40 |
|
$ 38.71 |
|
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
47.5 |
|
48.6 |
|
47.9 |
|
48.9 |
|
Diluted |
47.6 |
|
48.7 |
|
48.0 |
|
49.0 |
|
|
|||
|
|
As of |
||
|
|
(Unaudited) |
|
|
|
Assets |
|
|
|
|
Current assets |
|
|
|
|
Cash and cash equivalents |
$ 585 |
|
$ 1,036 |
|
Accounts receivable (less allowance for credit losses of |
2,329 |
|
2,232 |
|
Inventories – net |
2,394 |
|
2,306 |
|
Prepaid expenses and other current assets |
176 |
|
163 |
|
Total current assets |
5,484 |
|
5,737 |
|
Property, buildings and equipment – net |
2,268 |
|
1,927 |
|
|
360 |
|
355 |
|
Intangibles – net |
265 |
|
243 |
|
Operating lease right-of-use |
345 |
|
371 |
|
Other assets |
240 |
|
196 |
|
Total assets |
$ 8,962 |
|
$ 8,829 |
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
Current liabilities |
|
|
|
|
Current maturities |
126 |
|
499 |
|
Trade accounts payable |
963 |
|
952 |
|
Accrued compensation and benefits |
343 |
|
324 |
|
Operating lease liability |
73 |
|
78 |
|
Accrued expenses |
386 |
|
407 |
|
Income taxes payable |
49 |
|
45 |
|
Total current liabilities |
1,940 |
|
2,305 |
|
Long-term debt |
2,362 |
|
2,279 |
|
Long-term operating lease liability |
301 |
|
327 |
|
Deferred income taxes and tax uncertainties |
121 |
|
101 |
|
Other non-current liabilities |
97 |
|
114 |
|
Shareholders' equity |
4,141 |
|
3,703 |
|
Total liabilities and shareholders' equity |
$ 8,962 |
|
$ 8,829 |
|
|
|||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net earnings |
$ 479 |
|
$ 497 |
|
$ 1,808 |
|
$ 1,989 |
|
Adjustments to reconcile net earnings to net cash |
|
|
|
|
|
|
|
|
Provision for credit losses |
3 |
|
5 |
|
23 |
|
23 |
|
Deferred income taxes and tax uncertainties |
(21) |
|
(32) |
|
16 |
|
(8) |
|
Depreciation and amortization |
64 |
|
62 |
|
254 |
|
237 |
|
Non-cash lease expense |
20 |
|
23 |
|
82 |
|
84 |
|
Net losses (gains) from sales of assets and business |
— |
|
— |
|
196 |
|
— |
|
Stock-based compensation |
15 |
|
14 |
|
64 |
|
62 |
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
62 |
|
73 |
|
(190) |
|
(110) |
|
Inventories |
(120) |
|
(163) |
|
(147) |
|
(77) |
|
Prepaid expenses and other assets |
(41) |
|
(10) |
|
(73) |
|
(36) |
|
Trade accounts payable |
(142) |
|
(79) |
|
43 |
|
20 |
|
Operating lease liabilities |
(25) |
|
(23) |
|
(104) |
|
(96) |
|
Accrued liabilities |
34 |
|
(16) |
|
38 |
|
20 |
|
Income taxes – net |
38 |
|
61 |
|
(4) |
|
(3) |
|
Other non-current liabilities |
29 |
|
16 |
|
9 |
|
6 |
|
Net cash provided by operating activities |
395 |
|
428 |
|
2,015 |
|
2,111 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
(126) |
|
(258) |
|
(684) |
|
(541) |
|
Proceeds from sale of assets and business divestitures |
29 |
|
1 |
|
33 |
|
3 |
|
Other – net |
(5) |
|
(1) |
|
6 |
|
18 |
|
Net cash used in investing activities |
(102) |
|
(258) |
|
(645) |
|
(520) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Short-term borrowings (repayments), original maturities |
125 |
|
— |
|
125 |
|
— |
|
Proceeds from debt |
1 |
|
— |
|
91 |
|
503 |
|
Payments of debt |
(3) |
|
(1) |
|
(506) |
|
(39) |
|
Proceeds from stock options exercised |
13 |
|
4 |
|
15 |
|
30 |
|
Payments for employee taxes withheld from stock |
(5) |
|
(6) |
|
(36) |
|
(50) |
|
Purchases of treasury stock |
(247) |
|
(462) |
|
(1,045) |
|
(1,201) |
|
Cash dividends paid |
(109) |
|
(100) |
|
(467) |
|
(421) |
|
Other – net |
(1) |
|
— |
|
(2) |
|
(2) |
|
Net cash used in financing activities |
(226) |
|
(565) |
|
(1,825) |
|
(1,180) |
|
Exchange rate effect on cash and cash equivalents |
(17) |
|
(17) |
|
4 |
|
(35) |
|
Net change in cash and cash equivalents |
50 |
|
(412) |
|
(451) |
|
376 |
|
Cash and cash equivalents at beginning of period |
535 |
|
1,448 |
|
1,036 |
|
660 |
|
Cash and cash equivalents at end of period |
$ 585 |
|
$ 1,036 |
|
$ 585 |
|
$ 1,036 |
SUPPLEMENTAL INFORMATION - RECONCILIATION OF GAAP TO NON-GAAP
FINANCIAL MEASURES (Unaudited)
The Company supplements the reporting of financial information determined under
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
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
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
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 or closed businesses in the comparable prior year period post date of divestiture or closure 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.
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 reconcile 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 |
|||||||||||
|
|
|
|
High-Touch Solutions - N.A. |
|
Endless Assortment |
||||||
|
|
Q4 2025 |
|
FY 2025 |
|
Q4 2025 |
|
FY 2025 |
|
Q4 2025 |
|
FY 2025 |
|
Reported sales |
4.5 % |
|
4.5 % |
|
2.2 % |
|
2.0 % |
|
14.3 % |
|
15.7 % |
|
Daily impact |
— % |
|
0.4 % |
|
— % |
|
0.4 % |
|
— % |
|
0.5 % |
|
Daily sales(1) |
4.5 % |
|
4.9 % |
|
2.2 % |
|
2.4 % |
|
14.3 % |
|
16.2 % |
|
Foreign currency |
0.1 % |
|
— % |
|
(0.1) % |
|
0.2 % |
|
1.2 % |
|
(0.7) % |
|
Business divestiture(3) |
— % |
|
— % |
|
— % |
|
— % |
|
0.2 % |
|
0.1 % |
|
Daily, organic constant |
4.6 % |
|
4.9 % |
|
2.1 % |
|
2.6 % |
|
15.7 % |
|
15.6 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Based on |
|
(2) |
Excludes the impact of year-over-year foreign currency exchange rate fluctuations. |
|
(3) |
Reflects the Company's exit of the |
|
Free cash flow (FCF) for the three and twelve months ended |
|||
|
|
Q4 2025 |
|
FY 2025 |
|
Net cash flows provided by operating activities |
$ 395 |
|
$ 2,015 |
|
Capital expenditures |
(126) |
|
(684) |
|
Free cash flow |
$ 269 |
|
$ 1,331 |
|
Income statement adjustments for the twelve months ended |
|||||||||||||
|
|
FY 2025 |
|
Reported |
|
Adjusted (5) |
|
Reported |
|
Adjusted |
||||
|
|
Reported |
|
Adjustment(1) |
|
Adjusted |
|
% of |
|
Y/Y (1,2,3) |
||||
|
Earnings reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A |
$ 4,514 |
|
$ (196) |
|
$ 4,318 |
|
25.2 % |
|
24.1 % |
|
9.5 % |
|
5.2 % |
|
Operating earnings |
2,495 |
|
196 |
|
2,691 |
|
13.9 |
|
15.0 |
|
(5.4) |
|
1.4 |
|
Other expense — net |
(65) |
|
— |
|
(65) |
|
(0.3) |
|
(0.3) |
|
22.6 |
|
22.6 |
|
Earnings before income |
2,430 |
|
196 |
|
2,626 |
|
13.6 |
|
14.7 |
|
(6.0) |
|
1.0 |
|
Income tax provision(4) |
(622) |
|
— |
|
(622) |
|
(3.5) |
|
(3.5) |
|
4.5 |
|
3.8 |
|
Net earnings |
1,808 |
|
196 |
|
2,004 |
|
10.1 |
|
11.2 |
|
(9.1) |
|
0.1 |
|
Noncontrolling |
(102) |
|
— |
|
(102) |
|
(0.6) |
|
(0.6) |
|
27.5 |
|
27.5 |
|
Net earnings attributable |
$ 1,706 |
|
$ 196 |
|
$ 1,902 |
|
9.5 % |
|
10.6 % |
|
(10.6) % |
|
(1.0) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per |
$ 35.40 |
|
$ 4.08 |
|
$ 39.48 |
|
|
|
|
|
(8.6) % |
|
1.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Reflects the loss from the Company's exit of the |
|
(2) |
Reflects restructuring costs incurred in the second quarter of 2024. |
|
(3) |
For prior year financial information regarding |
|
(4) |
The reported and adjusted effective tax rates were 25.6% and 23.7%, respectively, for the year ended |
|
(5) |
Calculated on the basis of reported net sales for the year ended |
|
(6) |
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-2025-302676819.html
SOURCE