VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GWW
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
GWWW.W. Grainger, Inc.
$1353.61$63.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksGWWCash Flow

W.W. Grainger, Inc. (GWW) Cash Flow Statement

30Y historyFree accessUpdated daily

Earnings quality remains high, evidenced by a 1.33 OCF/NI ratio in 2026Q1, though free cash flow margins remain sensitive to inventory cycles, fluctuating between 4.0% and 12.8% over the last ten quarters.

GWW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations2.11B2.02B2.11B2.03B1.33B937M1.12B1.04B1.06B1.06B1B1.01B959.81M986.5M816.2M723.69M596.45M732.4M530.48M468.88M436.75M432.54M406.49M394.11M303.47M510.79M277.76M29.7M334.6M426.1M271.4M
Operating CF Margin %-11.23%12.3%12.33%8.75%7.2%9.52%9.07%9.42%10.13%9.89%10.14%9.63%10.45%9.12%8.96%8.3%11.77%7.74%7.31%7.42%7.83%8.05%8.44%6.53%10.74%5.58%0.66%7.71%10.3%7.67%
Operating CF Growth %-3.88%-4.55%3.94%52.36%42.26%-16.56%7.77%-1.42%0.04%5.34%-0.86%5.4%-2.7%20.87%12.78%21.33%-18.56%38.06%13.14%7.35%0.97%6.41%3.14%29.87%-40.59%83.9%835.21%-91.12%-21.47%57%114.89%
Net Income1.78B1.81B1.99B1.9B1.61B1.11B755M895M823M623M633M785.17M812.3M807.75M698.85M666.41M513.58M430.77M475.36M420.12M383.4M346.32M286.92M226.97M211.57M174.53M192.9M180.7M238.5M231.8M208.5M
Depreciation & Amortization255M254M237M214M205M187M182M229M257M264M249M227.97M208.33M180.61M159.05M149.2M149.68M147.53M139.57M132M118.57M108.78M98.26M90.25M93.49M103.21M106.89M98.2M78.9M79.7M74.3M
Stock-Based Compensation66M64M62M62M48M42M46M40M47M32.66M35.73M46.86M49.03M55.59M55.5M54.02M47.22M40.41M45.95M35.55M33.75M0000000000
Deferred Taxes5M0-8M-9M8M27M-5M4M7M-5M-6M4.08M-13.73M-9.32M12.34M1.67M-5.55M21.68M5.18M-18.63M9.86M23.66M-4.45M5.38M-6.48M-8.94M-21.08M-5.3M-7.9M2.2M100K
Other Non-Cash Items448M317M107M116M75M62M315M129M157M72M70M18.81M69.21M9.62M19.47M4.18M3.66M-32.66M5.16M41.75M25.09M10.88M17.49M15.74M38.91M70.14M4.43M13.6M11.6M12.4M12.4M
Working Capital Changes-430M-428M-276M-255M-616M-495M-170M-255M-234M70M42M-46.78M-165.32M-57.76M-129.02M-129.37M-114.72M121.77M-143.07M-106.36M-100.16M-57.1M8.27M55.77M-34.01M170.24M-5.4M-257.5M13.5M100M-22.9M
Change in Receivables-365M-190M-110M-98M-436M-324M-121M-42M-79M-103.13M-45.6M-960K-122.58M-126.47M-45.95M-85.08M-127.79M2.79M-5.59M15.44M6.06M1.33M5.16M9.26M0000000
Change in Inventory-148M-147M-77M-16M-412M-152M-158M-106M-129M-4.92M-4.4M-36.07M-101.55M-23.64M-14.87M-219.68M-80.55M175.29M-92.52M-97.23M-33.84M-84.03M-30.73M83.53M-97.3M66.45M54.47M-135.8M-14.6M74.8M-7.4M
Change in Payables142M43M20M-65M225M54M80M32M-51M72.33M72.88M22.08M48.52M64.61M-54.31M86.39M36.22M-16.74M-6.96M-39.44M10.89M27.12M29.3M-37.42M0000000
Cash from Investing-698M-645M-520M-422M-263M-226M-179M-202M-166M-146.08M-262.26M-835.26M-384.06M-399.43M-305.66M-535.07M-169.16M-262.56M-202.63M-196.96M-139.75M-162.99M-142.39M-105.28M-105.76M-115.68M-94.18M-149.4M-176.3M-103.1M-191.1M
Capital Expenditures-729M-684M-541M-445M-256M-255M-197M-221M-239M-237.28M-284.25M-373.87M-387.39M-272.14M-249.86M-189.66M-120.62M-140.73M-181.36M-197.42M-136.76M-112.3M-128.28M-74.06M-133.98M-100.45M-94.91M-114.1M-130.2M-108.3M-62.1M
CapEx % of Revenue3.97%3.81%3.15%2.7%1.68%1.96%1.67%1.92%2.13%2.28%2.8%3.75%3.89%2.88%2.79%2.35%1.68%2.26%2.65%3.08%2.32%2.03%2.54%1.59%2.89%2.11%1.91%2.52%3%2.62%1.76%
Acquisitions00000020M2M86M-35M-34M-484.81M-30.71M-153.91M-64.81M-359.3M-62.07M-123.09M-34.29M-4.7M-34.39M-24.82M0-36.71M0-14.41M00000
Investments-------------------------------
Other Investing31M39M21M23M-7M29M-2M17M-13M126M56M15.32M34.05M26.63M9.01M21.17M20.04M1.26M-351K9.48M16.75M-25.87M-14.17M-619K12.26M-221K-25.93M-16.8M-46.1M5.2M-130M
Cash from Financing-1.37B-1.82B-1.18B-1.28B-972M-1.04B-726M-1.02B-670M-866.54M-754.53M-144.8M-758.12M-590.87M-394.44M-177.45M-578.59M-413.53M-37.22M-513.89M-492.87M-154.14M-240.64M-97.88M-158.05M-287.08M-181.07M139.2M-162.1M-402.9M35.1M
Debt Issued (Net)135M-290M464M-30M1M-8M161M-37M-101M23M292M1.56B-23.96M-26.33M36.2M17.73M-33.62M-16.31M418.57M102.3M00-140.8M-4.56M-8.78M-179.26M-123.37M208.7M84M-8.2M110.7M
Equity Issued (Net)-995M-1.04B-1.2B-850M-603M-695M-601M-700M-425M-605M-790M-1.4B-525.12M-438.47M-340.53M-151.08M-504.8M-372.73M-394.25M-647.29M-408.35M-71.48M-28.6M-26.03M-82.81M-42.28M5.06M-14.1M-189.4M-344.6M-29.2M
Dividends Paid-460M-467M-421M-392M-370M-357M-338M-328M-316M-304M-303M-306.47M-291.39M-255.47M-220.08M-180.53M-152.34M-134.68M-121.5M-113.09M-97.9M-82.66M-71.24M-67.28M-66.47M-65.44M-62.86M-58.8M-56.7M-53.9M-50M
Share Repurchases-1B-1.04B-1.2B-850M-603M-695M-601M-700M-425M-605M-790M-1.4B-525.12M-438.47M-340.53M-151.08M-504.8M-372.73M-394.25M-647.29M-472.79M-137.47M-100.87M-41.2M-99.88M-74.63M-947K-15.3M-194M-346.8M-32.1M
Other Financing-53M-23M-22M-6M021M52M42M172M19M25M42.23M82.35M129.4M129.97M136.44M112.18M110.19M60.37M144.2M13.37M0000-91K100K3.4M03.8M3.6M
Net Change in Cash29M-451M376M335M84M-344M225M-178M211M52.73M-15.99M13.62M-204M-21.42M116.57M22.04M-146.42M63.58M282.85M-235.03M-196.42M115.65M26.42M194.3M39.68M105.46M701K19.5M-3.8M-79.9M115.4M
Free Cash Flow1.38B1.33B1.57B1.59B1.08B682M926M821M818M819.27M718.73M637.79M572.42M714.35M566.34M534.02M475.83M591.67M349.12M271.45M299.99M320.25M278.21M320.04M169.49M410.34M182.84M-84.4M204.4M317.8M209.3M
FCF Margin %7.5%7.42%9.14%9.63%7.07%5.24%7.85%7.15%7.29%7.86%7.09%6.39%5.74%7.57%6.33%6.61%6.63%9.51%5.1%4.23%5.1%5.79%5.51%6.86%3.65%8.63%3.67%-1.86%4.71%7.68%5.92%
FCF Growth %-10.97%-15.22%-1.01%47.26%57.92%-26.35%12.79%0.37%-0.16%13.99%12.69%11.42%-19.87%26.14%6.05%12.23%-19.58%69.47%28.61%-9.51%-6.33%15.11%-13.07%88.83%-58.7%124.42%316.64%-141.29%-35.68%51.84%1353.47%
FCF per Share29.0927.7332.0431.6621.0813.0717.2414.9514.4714.1311.819.708.2710.127.967.506.607.904.433.193.313.503.033.461.804.331.94-0.892.093.112.03
FCF Conversion (FCF/Net Income)0.77x1.18x1.11x1.11x0.86x0.90x1.62x1.23x1.35x1.80x1.66x1.32x1.20x1.24x1.18x1.10x1.17x1.70x1.12x1.12x1.14x1.25x1.42x1.74x1.43x2.93x1.44x0.16x1.40x1.84x1.30x
Interest Paid00111M109M91M87M94M84M86M78M63M31.59M10.17M12.95M16.03M9M8.19M8.77M14.51M000000000000
Taxes Paid00606M615M479M377M180M322M229M335M360M442.49M509.38M414.36M383.7M312.62M319.75M235.04M306.96M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven by Cash

According to the provided quarterly data, GWW consistently demonstrates high-quality earnings, with the OCF/NI ratio frequently exceeding 1.0, as evidenced by the 1.33 ratio in 2026Q1, which suggests that reported net income is well-supported by actual cash generation rather than accounting accruals.

The consistent ability to convert net income into operating cash flow at a ratio above unity indicates that the company's earnings are not overly reliant on non-cash adjustments. Investors should monitor periods where this ratio dips below 1.0, as these instances appear to correlate with significant working capital outflows rather than fundamental earnings deterioration.

FCF Margin Volatility Warrants Caution

As reported in financial statements, GWW's free cash flow margins exhibit significant quarterly variance, ranging from a low of 4.0% in 2024Q4 to a high of 12.8% in 2024Q1, reflecting the cyclical nature of inventory investments and the timing of capital expenditures across the distribution network.

While the absolute level of free cash flow remains healthy, the volatility in margins suggests that the company's cash generation is highly sensitive to short-term operational shifts. This trajectory implies that while the business is fundamentally cash-generative, investors should expect lumpy cash flow profiles tied to the company's inventory management cycles.

Inventory Cycles Drive Cash Swings

Based on GWW's reported figures, working capital changes are the primary driver of quarterly cash flow fluctuations, with a notable $250 million outflow in 2025Q2 contrasting with the $72 million inflow observed in 2024Q1, highlighting the impact of inventory management on short-term liquidity.

The company's reliance on maintaining extensive inventory to support its 'High-Touch' and 'Endless Assortment' models creates a structural drag on cash during periods of inventory build-up. This dynamic suggests that management's ability to optimize stock levels is a critical lever for stabilizing cash flow in a cooling industrial environment.

Aggressive Capital Return Strategy Sustained

Data from recent filings indicates that GWW consistently prioritizes shareholder returns, with share repurchases totaling $237 million in 2026Q1 alone, a figure that significantly outweighs the $108 million in dividends paid during the same period, signaling a strong preference for buybacks as a primary capital allocation tool.

The consistent deployment of cash toward share repurchases suggests management's confidence in the company's long-term valuation and cash-generating capacity. However, the scale of these buybacks relative to free cash flow warrants investigation into whether this capital could be more effectively deployed toward further digital infrastructure or strategic growth initiatives.

GWW — Frequently Asked Questions

Quick answers to the most common questions about buying GWW stock.

How much cash does W.W. Grainger, Inc. (GWW) generate from operations?

W.W. Grainger, Inc. (GWW) generated $2.02B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is W.W. Grainger, Inc.'s free cash flow?

W.W. Grainger, Inc. (GWW) generated $1.33B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is W.W. Grainger, Inc.'s capital expenditure (CapEx)?

W.W. Grainger, Inc. (GWW) spent $684.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does W.W. Grainger, Inc. distribute cash to shareholders?

In 2025, W.W. Grainger, Inc. (GWW) returned $467.0M to shareholders via cash dividends and spent $1.04B on share repurchases. This shows the company's commitment to returning capital to its equity investors.