Financhill
Sell
50

GWW Quote, Financials, Valuation and Earnings

Last price:
$943.43
Seasonality move :
2.69%
Day range:
$955.01 - $977.60
52-week range:
$874.98 - $1,227.66
Dividend yield:
0.84%
P/E ratio:
25.15x
P/S ratio:
2.78x
P/B ratio:
13.96x
Volume:
388.2K
Avg. volume:
277.3K
1-year change:
-3.31%
Market cap:
$46.9B
Revenue:
$17.2B
EPS (TTM):
$38.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.8B $13B $15.2B $16.5B $17.2B
Revenue Growth (YoY) 2.71% 10.38% 16.94% 8.21% 4.19%
 
Cost of Revenues $7.6B $8.3B $9.4B $10B $10.4B
Gross Profit $4.2B $4.7B $5.8B $6.5B $6.8B
Gross Profit Margin 35.92% 36.25% 38.41% 39.42% 39.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.2B $3.6B $3.9B $4.1B
Other Inc / (Exp) $21M $25M $24M $28M $24M
Operating Expenses $3.2B $3.2B $3.6B $3.9B $4.1B
Operating Income $1B $1.5B $2.2B $2.6B $2.6B
 
Net Interest Expenses $93M $87M $93M $93M $77M
EBT. Incl. Unusual Items $947M $1.5B $2.1B $2.5B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192M $371M $533M $597M $595M
Net Income to Company $755M $1.1B $1.6B $1.9B $2B
 
Minority Interest in Earnings -$60M -$71M -$66M -$74M -$80M
Net Income to Common Excl Extra Items $695M $1B $1.5B $1.8B $1.9B
 
Basic EPS (Cont. Ops) $12.88 $19.94 $30.22 $36.39 $38.84
Diluted EPS (Cont. Ops) $12.82 $19.84 $30.06 $36.23 $38.71
Weighted Average Basic Share $53.5M $51.9M $50.9M $49.9M $48.9M
Weighted Average Diluted Share $53.7M $52.2M $51.1M $50.1M $49M
 
EBITDA $1.2B $1.8B $2.4B $2.8B $2.9B
EBIT $1B $1.6B $2.2B $2.6B $2.7B
 
Revenue (Reported) $11.8B $13B $15.2B $16.5B $17.2B
Operating Income (Reported) $1B $1.5B $2.2B $2.6B $2.6B
Operating Income (Adjusted) $1B $1.6B $2.2B $2.6B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.4B $3.8B $4B $4.2B
Revenue Growth (YoY) 3.3% 14.21% 13.19% 5.13% 5.9%
 
Cost of Revenues $1.9B $2.1B $2.3B $2.4B $2.6B
Gross Profit $1B $1.3B $1.5B $1.6B $1.7B
Gross Profit Margin 34.92% 37.3% 39.61% 39.1% 39.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $752M $836M $962M $1B $1B
Other Inc / (Exp) $5M $6M $4M $7M $6M
Operating Expenses $752M $836M $962M $1B $1B
Operating Income $275M $417M $544M $557M $633M
 
Net Interest Expenses $21M $22M $23M $23M $17M
EBT. Incl. Unusual Items $259M $401M $525M $541M $622M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $100M $128M $129M $125M
Net Income to Company $185M $301M $397M $412M $497M
 
Minority Interest in Earnings -$17M -$18M -$13M -$17M -$22M
Net Income to Common Excl Extra Items $168M $283M $384M $395M $475M
 
Basic EPS (Cont. Ops) $3.14 $5.47 $7.58 $7.93 $9.74
Diluted EPS (Cont. Ops) $3.12 $5.44 $7.54 $7.89 $9.71
Weighted Average Basic Share $53.2M $51.3M $50.6M $49.3M $48.6M
Weighted Average Diluted Share $53.4M $51.6M $50.6M $49.5M $48.6M
 
EBITDA $325M $473M $594M $621M $701M
EBIT $280M $423M $548M $564M $639M
 
Revenue (Reported) $2.9B $3.4B $3.8B $4B $4.2B
Operating Income (Reported) $275M $417M $544M $557M $633M
Operating Income (Adjusted) $280M $423M $548M $564M $639M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.8B $13B $15.2B $16.5B $17.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $8.3B $9.4B $10B $10.4B
Gross Profit $4.2B $4.7B $5.8B $6.5B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.2B $3.6B $3.9B $4.1B
Other Inc / (Exp) $21M $25M $24M $28M $24M
Operating Expenses $3.2B $3.2B $3.6B $3.9B $4.1B
Operating Income $1B $1.5B $2.2B $2.6B $2.6B
 
Net Interest Expenses $93M $87M $93M $93M $77M
EBT. Incl. Unusual Items $947M $1.5B $2.1B $2.5B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192M $371M $533M $597M $595M
Net Income to Company $755M $1.1B $1.6B $1.9B $2B
 
Minority Interest in Earnings -$60M -$71M -$66M -$74M -$80M
Net Income to Common Excl Extra Items $695M $1B $1.5B $1.8B $1.9B
 
Basic EPS (Cont. Ops) $12.88 $19.96 $30.22 $36.38 $38.83
Diluted EPS (Cont. Ops) $12.82 $19.84 $30.07 $36.21 $38.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.8B $2.4B $2.8B $2.9B
EBIT $1B $1.6B $2.2B $2.6B $2.7B
 
Revenue (Reported) $11.8B $13B $15.2B $16.5B $17.2B
Operating Income (Reported) $1B $1.5B $2.2B $2.6B $2.6B
Operating Income (Adjusted) $1B $1.6B $2.2B $2.6B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13B $15.2B $16.5B $17.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $9.4B $10B $10.4B --
Gross Profit $4.7B $5.8B $6.5B $6.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.6B $3.9B $4.1B --
Other Inc / (Exp) $25M $24M $28M $24M --
Operating Expenses $3.2B $3.6B $3.9B $4.1B --
Operating Income $1.5B $2.2B $2.6B $2.6B --
 
Net Interest Expenses $87M $93M $93M $77M --
EBT. Incl. Unusual Items $1.5B $2.1B $2.5B $2.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $371M $533M $597M $595M --
Net Income to Company $1.1B $1.6B $1.9B $2B --
 
Minority Interest in Earnings -$71M -$66M -$74M -$80M --
Net Income to Common Excl Extra Items $1B $1.5B $1.8B $1.9B --
 
Basic EPS (Cont. Ops) $19.96 $30.22 $36.38 $38.83 --
Diluted EPS (Cont. Ops) $19.84 $30.07 $36.21 $38.71 --
Weighted Average Basic Share $207.6M $203.5M $199.5M $195.6M --
Weighted Average Diluted Share $208.8M $204.4M $200.4M $196.1M --
 
EBITDA $1.8B $2.4B $2.8B $2.9B --
EBIT $1.6B $2.2B $2.6B $2.7B --
 
Revenue (Reported) $13B $15.2B $16.5B $17.2B --
Operating Income (Reported) $1.5B $2.2B $2.6B $2.6B --
Operating Income (Adjusted) $1.6B $2.2B $2.6B $2.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585M $241M $325M $660M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.8B $2.1B $2.2B $2.2B
Inventory $1.7B $1.9B $2.3B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $127M $146M $266M $156M $163M
Total Current Assets $3.9B $4B $5B $5.3B $5.7B
 
Property Plant And Equipment $1.6B $1.8B $1.8B $2.1B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $391M $384M $371M $370M $355M
Other Intangibles $228M $238M $232M $234M $243M
Other Long-Term Assets $152M $142M $180M $182M $196M
Total Assets $6.3B $6.6B $7.6B $8.1B $8.8B
 
Accounts Payable $779M $816M $1B $954M $952M
Accrued Expenses $248M $290M $474M $397M $407M
Current Portion Of Long-Term Debt $8M -- $35M $34M $499M
Current Portion Of Capital Lease Obligations $57M $66M $68M $71M $78M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.5B $2B $1.8B $2.3B
 
Long-Term Debt $2.4B $2.4B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.4B $4.9B $4.7B $5.1B
 
Common Stock $55M $55M $55M $55M $55M
Other Common Equity Adj -$61M -$96M -$180M -$172M -$274M
Common Equity $1.8B $1.9B $2.4B $3.1B $3.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $265M $286M $295M $326M $345M
Total Equity $2.1B $2.2B $2.7B $3.4B $3.7B
 
Total Liabilities and Equity $6.3B $6.6B $7.6B $8.1B $8.8B
Cash and Short Terms $585M $241M $325M $660M $1B
Total Debt $2.4B $2.4B $2.3B $2.3B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585M $241M $325M $660M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.8B $2.1B $2.2B $2.2B
Inventory $1.7B $1.9B $2.3B $2.3B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $127M $146M $266M $156M $163M
Total Current Assets $3.9B $4B $5B $5.3B $5.7B
 
Property Plant And Equipment $1.6B $1.8B $1.8B $2.1B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $391M $384M $371M $370M $355M
Other Intangibles $228M $238M $232M $234M $243M
Other Long-Term Assets $152M $142M $180M $182M $196M
Total Assets $6.3B $6.6B $7.6B $8.1B $8.8B
 
Accounts Payable $779M $816M $1B $954M $952M
Accrued Expenses $248M $290M $474M $397M $407M
Current Portion Of Long-Term Debt $8M -- $35M $34M $499M
Current Portion Of Capital Lease Obligations $57M $66M $68M $71M $78M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.5B $2B $1.8B $2.3B
 
Long-Term Debt $2.4B $2.4B $2.3B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.4B $4.9B $4.7B $5.1B
 
Common Stock $55M $55M $55M $55M $55M
Other Common Equity Adj -$61M -$96M -$180M -$172M -$274M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $265M $286M $295M $326M $345M
Total Equity $2.1B $2.2B $2.7B $3.4B $3.7B
 
Total Liabilities and Equity $6.3B $6.6B $7.6B $8.1B $8.8B
Cash and Short Terms $585M $241M $325M $660M $1B
Total Debt $2.4B $2.4B $2.3B $2.3B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $755M $1.1B $1.6B $1.9B $2B
Depreciation & Amoritzation $182M $187M $205M $214M $237M
Stock-Based Compensation $46M $42M $48M $62M $62M
Change in Accounts Receivable -$121M -$324M -$436M -$98M -$110M
Change in Inventories -$158M -$152M -$412M -$16M -$77M
Cash From Operations $1.1B $937M $1.3B $2B $2.1B
 
Capital Expenditures $197M $255M $256M $445M $541M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179M -$226M -$263M -$422M -$520M
 
Dividends Paid (Ex Special Dividend) -$338M -$357M -$370M -$392M -$421M
Special Dividend Paid
Long-Term Debt Issued $1.6B -- $16M $7M $503M
Long-Term Debt Repaid -$1.4B -$8M -$15M -$37M -$39M
Repurchase of Common Stock -$601M -$695M -$603M -$850M -$1.2B
Other Financing Activities -$18M -$27M -$26M -$40M -$52M
Cash From Financing -$726M -$1B -$972M -$1.3B -$1.2B
 
Beginning Cash (CF) $360M $585M $241M $325M $660M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $218M -$328M $98M $331M $411M
Ending Cash (CF) $585M $241M $325M $660M $1B
 
Levered Free Cash Flow $926M $682M $1.1B $1.6B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $185M $301M $397M $412M $497M
Depreciation & Amoritzation $45M $50M $46M $57M $62M
Stock-Based Compensation $10M $9M $10M $13M $14M
Change in Accounts Receivable $24M -$26M $51M $253M $73M
Change in Inventories $64M -$88M -$159M -$58M -$163M
Cash From Operations $336M $213M $360M $604M $428M
 
Capital Expenditures $45M $58M $48M $127M $258M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47M -$46M -$51M -$115M -$258M
 
Dividends Paid (Ex Special Dividend) -$92M -$96M -$85M -$92M -$100M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M -- $15M -- --
Long-Term Debt Repaid -$9M -- -$15M -- -$1M
Repurchase of Common Stock -$500M -$170M -$220M -$344M -$462M
Other Financing Activities -$2M -- -$4M -$8M -$6M
Cash From Financing -$579M -$249M -$304M -$439M -$565M
 
Beginning Cash (CF) $859M $328M $315M $601M $1.4B
Foreign Exchange Rate Adjustment $16M -$5M $5M $9M -$17M
Additions / Reductions -$290M -$82M $5M $50M -$395M
Ending Cash (CF) $585M $241M $325M $660M $1B
 
Levered Free Cash Flow $291M $155M $312M $477M $170M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $755M $1.1B $1.6B $1.9B $2B
Depreciation & Amoritzation $182M $187M $205M $214M $237M
Stock-Based Compensation $46M $42M $48M $62M $62M
Change in Accounts Receivable -$121M -$324M -$436M -$98M -$110M
Change in Inventories -$158M -$152M -$412M -$16M -$77M
Cash From Operations $1.1B $937M $1.3B $2B $2.1B
 
Capital Expenditures $197M $255M $256M $445M $541M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179M -$226M -$263M -$422M -$520M
 
Dividends Paid (Ex Special Dividend) -$338M -$357M -$370M -$392M -$421M
Special Dividend Paid
Long-Term Debt Issued $1.6B -- $16M $7M $503M
Long-Term Debt Repaid -$1.4B -- -$15M -$37M -$39M
Repurchase of Common Stock -$601M -$695M -$603M -$850M -$1.2B
Other Financing Activities -$18M -$27M -$26M -$40M -$52M
Cash From Financing -$726M -$1B -$972M -$1.3B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $218M -$328M $98M $331M $411M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $926M $682M $1.1B $1.6B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $1.6B $1.9B $2B --
Depreciation & Amoritzation $187M $205M $214M $237M --
Stock-Based Compensation $42M $48M $62M $62M --
Change in Accounts Receivable -$324M -$436M -$98M -$110M --
Change in Inventories -$152M -$412M -$16M -$77M --
Cash From Operations $937M $1.3B $2B $2.1B --
 
Capital Expenditures $255M $256M $445M $541M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$226M -$263M -$422M -$520M --
 
Dividends Paid (Ex Special Dividend) -$357M -$370M -$392M -$421M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $16M $7M $503M --
Long-Term Debt Repaid -$8M -$15M -$37M -$39M --
Repurchase of Common Stock -$695M -$603M -$850M -$1.2B --
Other Financing Activities -$27M -$26M -$40M -$52M --
Cash From Financing -$1B -$972M -$1.3B -$1.2B --
 
Beginning Cash (CF) $2B $1.2B $1.9B $3.7B --
Foreign Exchange Rate Adjustment -$16M -$14M $4M -$35M --
Additions / Reductions -$328M $98M $331M $411M --
Ending Cash (CF) $1.7B $1.3B $2.2B $4.1B --
 
Levered Free Cash Flow $682M $1.1B $1.6B $1.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock