CHICAGO, July 17, 2015 /PRNewswire/ -- Grainger (NYSE: GWW) today reported results for the 2015 second quarter ended June 30, 2015. Sales of $2.5 billion increased 1 percent versus $2.5 billion in the 2014 second quarter. There were 64 selling days in the quarter, the same as in 2014. Net earnings for the quarter increased 7 percent to $221 million versus $206 million in 2014. Earnings per share of $3.25 increased 11 percent versus $2.94 in 2014.

"While this continues to be a difficult economic environment, we are focusing on the things we can control," said Chairman, President and Chief Executive Officer Jim Ryan. "Despite continued softness in sales and gross profit margins from a tough industrial economy, we continue to invest for the long term while driving significant productivity to fund growth and infrastructure investments and reduce overall margin pressure. We have also leveraged our strong balance sheet with a recent $1 billion bond placement and lowered our tax rate through improved tax planning strategies. We expect the current economic conditions to continue through the end of the year and as a result we are updating our guidance," Ryan concluded. The company now expects 0 to 2 percent sales growth and earnings per share of $12.00 to $12.50 for the full year 2015. The company's previous 2015 guidance, issued on April 16, 2015, included 1 to 4 percent sales growth and earnings per share of $12.25 to $12.95.

The 2015 second quarter included charges of $2 million, or $0.02 per share, related to the restructuring at Fabory in Europe and the shutdown of the business in Brazil. During the 2014 second quarter, the company recorded a charge of $10 million after-tax, or $0.15 per share, related to the transition of its employee retirement plan for Fabory in Europe. On an adjusted basis for both years, earnings per share were as follows:



                                                 Three Months Ended

                                                      June 30,
                                                      --------


                                                                2015  2014 % Change
                                                                ----  ---- --------

    Diluted Earnings Per Share as reported:                    $3.25 $2.94      11%

        Restructuring costs in Brazil and Europe                0.02

        Retirement plan transition                                   0.15

    Diluted Earnings Per Share as adjusted:                    $3.27 $3.09       6%
                                                               ===== =====

Company

Sales increased 1 percent in the 2015 second quarter versus the prior year, including 1 percentage point from acquisitions and a 3 percentage point reduction from foreign exchange. Excluding acquisitions and foreign exchange, organic sales increased 3 percent driven by 4 percentage points from volume, partially offset by a 1 percentage point decline in price.

The company's gross profit margin for the quarter declined 0.5 percentage point versus the prior year to 42.6 percent, due primarily to faster growth with lower gross margin customers, lower supplier rebates tied to lower-than-expected volume and price deflation versus cost inflation driven by foreign exchange. Operating expenses for the company declined 3 percent driven by lower payroll and benefits. Incremental growth and infrastructure spending of $25 million was funded by $28 million in productivity savings in the quarter.

Company operating earnings of $357 million for the 2015 second quarter increased 5 percent versus the prior year. Excluding the 2014 retirement plan transition for Fabory in Europe and 2015 restructuring costs, company operating earnings increased 1 percent.

Grainger has two reportable business segments, the United States and Canada, which represented approximately 87 percent of company sales for the quarter. The remaining operating units are included in Other Businesses and are not reportable segments.

United States

Sales for the United States segment increased 2 percent in the 2015 second quarter versus the prior year driven by 2 percentage points from volume and 1 percentage point from increased sales to Zoro, the single channel online business in the United States, partially offset by a 1 percentage point decline in price. Sales growth to customers in the Commercial, Government, Light Manufacturing and Retail customer end markets contributed to the sales increase in the quarter.

Operating earnings for the United States segment increased 1 percent in the quarter driven by the 2 percent sales growth and positive operating expense leverage, partially offset by lower gross profit margins. Gross profit margins for the quarter declined 0.7 percentage point primarily driven by faster growth with larger customers, higher sales to Zoro reflecting the lower transfer price used to account for these intersegment sales and price deflation exceeding cost deflation. Excluding Zoro, gross profit margins were down 0.4 percentage point versus the prior year. Operating expenses were down in the quarter versus the prior year driven primarily by lower payroll and benefits which offset incremental growth and infrastructure spending of $23 million.

Canada

Sales for Acklands-Grainger (AGI) declined 9 percent in U.S. dollars in the second quarter of 2015 but were up 2 percent in local currency. The 2 percent sales increase consisted of 8 percentage points from WFS Enterprises, Inc. acquired on September 2, 2014, and 4 percentage points from price partially offset by a 10 percentage point decline in volume. AGI had lower sales to the Oil and Gas, Construction, Commercial, Retail, Heavy Manufacturing, Forestry and Transportation customer end markets, which were partially offset by growth to customers in the Light Manufacturing, Mining, Government and Utilities customer end markets. The business in Canada continues to be affected by weak oil and gas prices and lower commodity prices. Sales in the province of Alberta, which represents more than a third of the company's business in Canada, were down 18 percent in local currency versus the prior year. In aggregate, sales growth for the remaining provinces was positive in local currency versus the prior year.

In U.S. dollars, operating earnings in Canada declined 51 percent in the 2015 second quarter primarily driven by the 9 percent sales decline and lower gross profit margins. In local currency, operating earnings in Canada were down 44 percent primarily driven by lower gross profit margins and negative expense leverage. The gross profit margin in Canada declined 1.1 percentage points versus the prior year. Excluding WFS, gross profit margins were down 0.3 percentage point versus the prior year primarily related to unfavorable foreign exchange from products sourced from the United States and inventory write-downs related to the Toronto distribution center move, partially offset by price increases and higher freight revenue. Operating expenses increased 10 percent consisting of incremental costs from WFS, one-time costs related to the relocation to the new Toronto distribution center and spending for the SAP implementation. Expenses in Canada related to SAP are expected to continue through the end of 2015.

Other Businesses

Sales for the Other Businesses increased 7 percent, consisting of 21 percentage points of growth from volume and price, partially offset by a 14 percentage points decline from foreign exchange. Local currency sales growth in the Other Businesses was driven by Zoro U.S., Japan and Mexico.

Operating earnings for the Other Businesses were $15 million in the 2015 second quarter, which included $2 million of restructuring charges. Operating earnings in the 2014 second quarter were essentially break-even, which included a $14 million charge for the retirement plan transition for Fabory in Europe and $2 million for the write-off of capitalized software development costs for Mexico. Adjusting for these items, operating earnings increased approximately $2 million versus the prior year driven by strong performance from Zoro U.S. and the business in Japan, partially offset by an incremental $3 million in start-up costs for the for the single channel online business in Europe.

Other

Other income and expense was a net $8 million expense in the 2015 second quarter versus a net $2 million expense in the 2014 second quarter. During the 2015 second quarter, Grainger invested in a limited liability company established to produce clean energy. As part of supporting the operations of this entity, Grainger receives its share of energy tax credits. The increase in expense was driven by losses on the company's clean energy investment and higher interest expense associated with the $1 billion in long-term debt issued in early June. Tax credits earned, net of operating losses, from this investment lowered the company's effective tax rate in the 2015 second quarter and contributed approximately $0.09 per share to earnings. For the full year, energy credits are expected to result in a reduction of approximately 1.4 percentage point in the company's effective tax rate representing the $0.09 per share benefit recognized in the 2015 second quarter.

The Company's tax rate for the quarter was 35.4 percent compared to 38.2 percent in the 2014 second quarter. Excluding the benefit of the energy tax credits for the first quarter of 2015 recorded in the second quarter, the tax rate for the 2015 second quarter was 36.9 percent. In comparison, the 2014 second quarter reflected a higher tax rate due to the effect of the retirement plan transition for Fabory in Europe. Excluding the retirement plan transition cost, the tax rate was 37.7 percent in the 2014 second quarter.

The Company expects to benefit from the energy tax credits going forward and is currently projecting an effective tax rate of approximately 36.6 to 37.2 percent for 2015.

Cash Flow

Operating cash flow in the 2015 second quarter was $213 million versus $161 million in the 2014 second quarter. On April 16, 2015, the company announced a new capital structure and a plan to repurchase $3 billion of stock over the next three years. In June, the company issued $1 billion in new 30-year debt to fund part of the share repurchase program. The company bought back 1.3 million shares of stock for $293 million in the 2015 second quarter. As of June 30, 2015, the company had 13.7 million shares remaining on its share repurchase authorization. Grainger returned a total of $373 million to shareholders in the quarter including $80 million in dividends. Capital expenditures were $71 million in the quarter versus $90 million in the second quarter of 2014.

Year-to-Date

For the six months ended June 30, 2015, sales of $5.0 billion increased 1 percent versus $4.9 billion in the six months ended June 30, 2014. There were 127 selling days in the first six months of 2015, the same number of selling days in 2014. Net earnings increased 2 percent to $432 million versus $423 million in the first half of 2014. Earnings per share for the six months increased 5 percent to $6.32 versus $6.00 in the first half of 2014. Excluding the adjustments in both years noted below, net earnings increased 1 percent and earnings per share increased 4 percent. On an adjusted basis, earnings per share are as follows:



                                                Six Months Ended
                                                    June 30,
                                                    --------


                                                             2015  2014 % Change
                                                             ----  ---- --------

    Diluted Earnings Per Share as reported:                 $6.32 $6.00       5%

       Restructuring costs in Brazil and Europe              0.05

       Retirement plan transition                                 0.15

    Diluted Earnings Per Share as adjusted:                 $6.37 $6.15       4%
                                                            ===== =====

About Grainger

W.W. Grainger, Inc., with 2014 sales of $10 billion, is North America's leading broad line supplier of maintenance, repair and operating products, with operations also in Asia, Europe and Latin America.

Visit www.grainger.com/investor to view information about the company, including a history of sales by segment and a podcast regarding 2015 second quarter results. The Grainger website also includes more information on Grainger's proven growth drivers, including product line expansion, sales force expansion, eCommerce and inventory services.

Forward-Looking Statements

This document contains forward-looking statements under the federal securities law. Forward-looking statements relate to the company's expected future financial results and business plans, strategies and objectives and are not historical facts. They are generally identified by qualifiers such as "plan(s)", "earnings per share guidance", "sales guidance", "guidance", "expects", "continue to invest", "currently projecting", "working on extending", "to better position" or similar expressions. There are risks and uncertainties, the outcome of which could cause the company's results to differ materially from what is projected. The forward-looking statements should be read in conjunction with the company's most recent annual report, as well as the company's Form 10-K, Form 10-Q and other reports filed with the Securities & Exchange Commission, containing a discussion of the company's business and various factors that may affect it.



                                                                         CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited)

                                                                           (In thousands, except for per share amounts)


                                                                     Three Months Ended June 30,                               Six Months Ended June 30,
                                                                     ---------------------------                               -------------------------

                                                                  2015                                 2014                   2015                       2014
                                                                  ----                                 ----                   ----                       ----

    Net sales                                                             $2,522,565                                     $2,506,104                           $4,962,226  $4,891,731

    Cost of merchandise sold                                 1,449,133                              1,425,418                          2,795,052                2,735,074
                                                             ---------                              ---------                          ---------                ---------

    Gross profit                                             1,073,432                              1,080,686                          2,167,174                2,156,657

    Warehousing, marketing and administrative expense          716,715                                739,935                          1,459,209                1,461,567
                                                               -------                                -------                          ---------                ---------

    Operating earnings                                         356,717                                340,751                            707,965                  695,090

    Other income and (expense)

    Interest income                                                277                                    413                                469                    1,053

    Interest expense                                           (4,184)                               (2,757)                           (5,819)                 (5,620)

    Loss from equity method investment                         (4,302)                                     -                           (4,302)                       -

    Other non-operating income                                     178                                     18                            (1,988)                   (485)
                                                                   ---                                    ---                             ------                     ----

    Total other expense                                        (8,031)                               (2,326)                          (11,640)                 (5,052)
                                                                ------                                 ------                            -------                   ------

    Earnings before income taxes                               348,686                                338,425                            696,325                  690,038

    Income taxes                                               123,451                                129,348                            256,944                  261,906
                                                               -------                                -------                            -------                  -------

    Net earnings                                               225,235                                209,077                            439,381                  428,132
                                                               -------                                -------                            -------                  -------

    Net earnings attributable to noncontrolling interest         4,687                                  3,162                              7,818                    5,564
                                                                 -----                                  -----                              -----                    -----

    Net earnings attributable to W.W. Grainger, Inc.                        $220,548                                       $205,915                             $431,563    $422,568
                                                                            ========                                       ========                             ========    ========


    Earnings per share                                                         $3.28                                          $2.97                                $6.38       $6.08

      -Basic


      -Diluted                                                                 $3.25                                          $2.94                                $6.32       $6.00
                                                                               =====                                          =====                                =====       =====

    Average number of shares outstanding                        66,652                                 68,454                             66,939                   68,576

      -Basic


      -Diluted                                                  67,317                                 69,342                             67,648                   69,509
                                                                ======                                 ======                             ======                   ======


    Diluted Earnings Per Share
    --------------------------

    Net earnings as reported                                                $220,548                                       $205,915                             $431,563    $422,568

    Earnings allocated to participating securities             (2,146)                               (2,372)                           (4,360)                 (5,278)
                                                                ------                                 ------                             ------                   ------

    Net earnings available to common shareholders                           $218,402                                       $203,543                             $427,203    $417,290
                                                                            ========                                       ========                             ========    ========

    Weighted average shares adjusted for dilutive securities    67,317                                 69,342                             67,648                   69,509
                                                                ======                                 ======                             ======                   ======

    Diluted earnings per share                                                 $3.25                                          $2.94                                $6.32       $6.00
                                                                               =====                                          =====                                =====       =====




                                                                          SEGMENT RESULTS (Unaudited)

                                                                           (In thousands of dollars)


                                             Three Months Ended June 30,                                  Six Months Ended June 30,
                                             ---------------------------                                  -------------------------

                                        2015                         2014                        2015                       2014
                                        ----                         ----                        ----                       ----

    Sales

    United States                               $2,030,633                                            $1,992,955                          $4,002,088  $3,890,265

    Canada                           239,466                                  264,046                                   473,996               518,342

    Other Businesses                 318,898                                  298,926                                   616,697               573,832

    Intersegment sales              (66,432)                                (49,823)                                (130,555)             (90,708)
                                     -------                                  -------                                  --------               -------

    Net sales to external customers             $2,522,565                                            $2,506,104                          $4,962,226  $4,891,731
                                                ----------                                            ----------                          ----------  ----------


    Operating earnings

    United States                                 $369,533                                              $365,099                            $735,622    $718,786

    Canada                             9,499                                   19,212                                    18,886                40,508

    Other Businesses                  15,158                                    (456)                                   24,684                 8,019

    Unallocated expense             (37,473)                                (43,104)                                 (71,227)             (72,223)
                                     -------                                  -------                                   -------               -------

    Operating earnings                            $356,717                                              $340,751                            $707,965    $695,090
                                                  --------                                              --------                            --------    --------


    Company operating margin           14.1%                                   13.6%                                    14.3%                14.2%

    ROIC* for Company                                                                       32.4%                                   32.4%

    ROIC* for United States                                                                 48.7%                                   50.8%

    ROIC* for Canada                                                                         5.8%                                   13.2%


    *The GAAP financial statements are
     the source for all amounts used in
     the Return on Invested Capital
     (ROIC) calculation. ROIC is
     calculated using operating
     earnings divided by net working
     assets (a 3-point average for the
     year-to-date). Net working
     assets are working assets minus
     working liabilities defined as
     follows: working assets equal
     total assets less cash equivalents
     (3-point average of $293.0
     million), deferred taxes, and
     investments in unconsolidated
     entities, plus the LIFO reserve
     (3-point average of $389.9
     million). Working liabilities are
     the sum of trade payables, accrued
     compensation and benefits, accrued
     contributions to employees' profit
     sharing plans, and accrued
     expenses.



                                   CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

                                                      Preliminary

                                               (In thousands of dollars)



    Assets                                          June 30, 2015                December 31, 2014
    ------                                          -------------                -----------------

    Cash and cash equivalents (1)                                     $819,786                          $226,644

    Accounts receivable - net                           1,197,856                           1,172,924

    Inventories - net                                   1,302,977                           1,356,396

    Prepaid expenses and other
     assets                                               142,832                             150,198

    Deferred income taxes                                  60,295                              61,387
                                                           ------                              ------

    Total current assets                                3,523,746                           2,967,549

    Property, buildings and
     equipment - net                                    1,324,551                           1,324,346

    Deferred income taxes                                  17,360                              16,718

    Goodwill                                              486,612                             506,905

    Other assets and intangibles
     - net                                                474,640                             467,531
                                                          -------                             -------

    Total assets                                                    $5,826,909                        $5,283,049
                                                                    ----------                        ----------

    Liabilities and Shareholders' Equity
    ------------------------------------

    Short-term debt                                                    $30,495                           $56,896

    Current maturities of long-
     term debt                                             26,275                              23,404

    Trade accounts payable                                498,416                             554,088

    Accrued compensation and
     benefits                                             155,048                             191,696

    Accrued contributions to
     employees' profit sharing
     plans (2)                                             70,130                             178,076

    Accrued expenses                                      255,910                             245,300

    Income taxes payable                                   10,828                              12,256
                                                           ------                              ------

    Total current liabilities                           1,047,102                           1,261,716

    Long-term debt                                      1,348,642                             403,333

    Deferred income taxes and tax
     uncertainties                                         95,464                              95,455

    Employment-related and other
     non-current liabilities                              236,263                             238,444

    Shareholders' equity (3)                            3,099,438                           3,284,101
                                                        ---------                           ---------

    Total liabilities and
     shareholders' equity                                           $5,826,909                        $5,283,049
                                                                    ==========                        ==========



    (1)              Cash and cash equivalents
                     increased $593 million
                     primarily due to the issuance
                     of new long-term debt.


    (2)              Accrued contributions to
                     employees' profit sharing
                     plans were $108 million lower
                     as the June 30, 2015 balance
                     reflects a 6 month accrual
                     versus a 12 month accrual in
                     the prior year.


    (3)              Common stock outstanding as of
                     June 30, 2015 was 65,975,137
                     shares as compared with
                     67,432,041  shares at December
                     31, 2014.



                                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

                                                             Preliminary

                                                      (In thousands of dollars)


                                                                         Six Months Ended June 30,
                                                                         -------------------------

                                                                      2015                             2014
                                                                      ----                             ----

    Cash flows from operating activities:

    Net earnings                                                              $439,381                        $428,132

    Provision for losses on accounts
     receivable                                                      4,630                              4,782

    Deferred income taxes and tax
     uncertainties                                                   1,995                            (9,605)

    Depreciation and amortization                                  106,937                             93,796

    Stock-based compensation                                        27,043                             28,988

    (Gains) losses from non-cash charges and
     sales of assets                                                  (51)                            14,576

    Losses from equity method investment                             4,302                                  -

    Change in operating assets and liabilities - net of
     business

    acquisitions and divestitures:

    Accounts receivable                                           (50,586)                          (98,574)

    Inventories                                                     26,075                           (13,497)

    Prepaid expenses and other current assets                        6,929                            (4,610)

    Trade accounts payable                                        (29,144)                             2,852

    Accrued liabilities                                          (169,123)                         (127,930)

    Current income taxes payable                                     (847)                             1,601

    Employment-related and other non-
     current liabilities                                             4,231                              6,712

    Other - net                                                    (2,267)                             1,243
                                                                    ------                              -----

    Net cash provided by operating activities                      369,505                            328,466
                                                                   -------                            -------

    Cash flows from investing activities:

    Additions to property, buildings and
     equipment                                                   (170,873)                         (156,210)

    Proceeds from sales of property,
     buildings and equipment                                        10,119                              5,416

    Equity method investment                                      (10,190)                                 -

    Net cash received for business
     divestitures                                                    1,114                             19,199

    Other - net                                                      (567)                                 -
                                                                      ----                                ---

    Net cash used in investing activities                        (170,397)                         (131,595)
                                                                  --------                           --------

    Cash flows from financing activities:

    Net (decrease) increase in short-term
     debt                                                         (24,774)                            35,049

    Net increase (decrease) in long-term debt                      970,250                            (9,538)

    Proceeds from stock options exercised                           35,549                             31,816

    Excess tax benefits from stock-based
     compensation                                                   17,106                             22,177

    Purchase of treasury stock                                   (442,595)                         (235,847)

    Cash dividends paid                                          (153,906)                         (140,885)
                                                                  --------                           --------

    Net cash provided (used) in financing
     activities                                                    401,630                          (297,228)
                                                                   -------                           --------

    Exchange rate effect on cash and cash
     equivalents                                                   (7,596)                             1,420
                                                                    ------                              -----

    Net change in cash and cash equivalents                        593,142                           (98,937)

    Cash and cash equivalents at beginning of
     year                                                          226,644                            430,644
                                                                   -------                            -------

    Cash and cash equivalents at end of
     period                                                                   $819,786                        $331,707
                                                                              ========                        ========

SUPPLEMENTAL INFORMATION - CONSOLIDATED STATEMENTS OF EARNINGS
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (Unaudited)
(In thousands of dollars)

The company supplemented the reporting of financial information determined under U.S. generally accepted accounting principles (GAAP) with certain non-GAAP financial measures, which the company refers to as "adjusted" measures, including adjusted operating earnings, adjusted segment operating earnings, adjusted net earnings and adjusted diluted earnings per share. Adjusted measures exclude items that may not be indicative of core operating results. The company believes that these non-GAAP measures provide meaningful information to assist shareholders in understanding financial results and assessing prospects for future performance. Management believes adjusted operating earnings, adjusted net earnings and adjusted diluted earnings per share are important indicators of operations because they exclude items that may not be indicative of our core operating results, and provide a better baseline for analyzing trends in our underlying businesses. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. These adjusted financial measures should not be considered in isolation or as a substitute for reported results. These non-GAAP financial measures reflect an additional way of viewing aspects of operations that, when viewed with GAAP results, provide a more complete understanding of the business. The company strongly encourages investors and shareholders to review company financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

The reconciliations provided below reconcile the non-GAAP financial measures adjusted net earnings, adjusted diluted earnings per share, adjusted operating earnings and adjusted segment operating earnings with GAAP financial measures:



                        Three Months Ended June 30,                   Six Months Ended June 30,
                        ---------------------------                   -------------------------

                    2015                      2014%             2015                    2014%
                    ----                       ----              ----                    ----

    Operating
     earnings
     reported                $356,717                       $340,751           5%               $707,965  $695,090    2%

    Pension change
     (Fabory)          -                            13,639                     -                 13,639

    Restructuring
     (Europe and
     Brazil)       2,066                                  -                4,086                       -

    Subtotal       2,066                             13,639                 4,086                  13,639
                   -----                             ------                 -----                  ------

    Operating
     earnings
     adjusted                $358,783                       $354,390           1%               $712,051  $708,729
                                                                                                                   -%




                                                                             SUPPLEMENTAL INFORMATION - CONSOLIDATED STATEMENTS OF EARNINGS

                                                                            RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (Unaudited)

                                                                                                (In thousands of dollars)


                                          Three Months Ended June 30,                                             Six Months Ended June 30,
                                          ---------------------------                                             -------------------------

                                            2015                      2014%                                    2015                              2014%
                                            ----                       ----                                     ----                              ----

    Segment operating earnings adjusted

    United States                        369,533                                365,099                                               735,622             718,786

    Canada                                 9,499                                 19,212                                                18,886              40,508

    Other Businesses                      17,224                                 13,183                                                28,770              21,658

    Unallocated expense                 (37,473)                              (43,104)                                             (71,227)            (72,223)
                                         -------                                -------                                               -------             -------

    Segment operating earnings
     adjusted                                        $358,783                                              $354,390                        1%           $712,051  $708,729 -%
                                                     ========                                              ========                                     ========  ========


    Company operating margin
     adjusted                              14.2%                                 14.1%                                                14.3%              14.5%

    ROIC* for Company                                                                                      32.5%                              33.0%


    ROIC* for United States                                                                                48.7%                              50.8%


    ROIC* for Canada                                                                                        5.8%                              13.2%



    *Adjusted ROIC is
     calculated as defined on
     page 9, excluding the
     items adjusting
     operating earnings as
     noted above.



                          Three Months Ended June 30,                   Six Months Ended June 30,
                          ---------------------------                   -------------------------

                      2015                      2014%             2015                    2014%
                      ----                       ----              ----                    ----

    Net earnings
     reported                  $220,548                       $205,915           7%               $431,563  $422,568 2%

    Pension change
     (Fabory)            -                            10,229                     -                 10,229

    Restructuring
     (Europe and
     Brazil)         1,676                                  -                3,504                       -
                     -----                                ---                -----                     ---

    Subtotal         1,676                             10,229                 3,504                  10,229
                     -----                             ------                 -----                  ------

    Net earnings
     adjusted                  $222,224                       $216,144           3%               $435,067  $432,797 1%
                               ========                       ========                            ========  ========


    Diluted earnings
     per share
     reported                     $3.25                          $2.94          11%                  $6.32     $6.00 5%

    Pension change
     (Fabory)            -                              0.15                     -                   0.15

    Restructuring
     (Europe and
     Brazil)          0.02                                  -                 0.05                       -
                      ----                                ---                 ----                     ---

    Subtotal          0.02                               0.15                  0.05                    0.15
                      ----                               ----                  ----                    ----

    Diluted earnings
     per share
     adjusted                     $3.27                          $3.09           6%                  $6.37     $6.15 4%
                                  =====                          =====                               =====     =====

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/grainger-reports-results-for-the-2015-second-quarter-300114790.html

SOURCE W.W. Grainger, Inc.