CHICAGO, July 19, 2017 /PRNewswire/ -- Grainger (NYSE: GWW) today reported results for the 2017 second quarter ended June 30, 2017. Sales of $2.6 billion increased 2 percent versus $2.6 billion in the second quarter of 2016. There were 64 selling days in the 2017 second quarter, the same as the 2016 second quarter. Net earnings for the quarter of $98 million were down 43 percent versus $173 million in 2016. Earnings per share of $1.67 declined 40 percent versus $2.79 in 2016.

"The second quarter was in line with our expectations, as we saw continued volume growth from our strategic pricing initiatives in the United States. We remain on schedule to roll out web prices on our entire assortment on Aug. 1," said Chief Executive Officer DG Macpherson. "Outside the United States, we took aggressive action to streamline our portfolio and focus on profitable businesses, as we announced the wind-down of the business in Colombia and previously announced the closing of 59 branches in Canada this year. Based on our confidence from what we are seeing, we are reiterating our guidance for the year," Macpherson concluded.

The company reiterated its 2017 sales and earnings per share guidance of sales growth of 1 to 4 percent and adjusted earnings per share of $10.00 to $11.30. The company's previous 2017 guidance was communicated on April 18, 2017.

Ron Jadin, Senior Vice President and Chief Financial Officer announced today that he will be retiring at year-end. Jadin joined Grainger in 1998 and has served in various financial roles including as CFO since 2008. The company and the Board of Directors thank Jadin for his many contributions during his tenure. An external search has been launched to identify his successor.

The second quarter contained the following restructuring items:



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

                                                2017              2016%
                                                ----               ----

    Diluted earnings per share reported        $1.67              $2.79 (40)%

    Pretax adjustments:

    Branch gains (United States)              (0.23)            (0.25)

    Restructuring (United States)               0.23               0.10

    Restructuring (Canada)                      0.35               0.13

    Inventory reserve adjustment (Canada)                         0.16

    Restructuring (Other Businesses)            0.71

    Restructuring (Unallocated expense)                           0.15
                                                                  ----

    Total pre-tax adjustments                   1.06               0.29

    Tax effect (1)                              0.01             (0.08)

    Discrete tax item                                           (0.11)
                                                                 -----

    Total, net of tax                           1.07               0.10

    Diluted earnings per share adjusted        $2.74              $2.89  (5)%
                                               =====              =====


    (1) The tax impact of adjustments is
     calculated based on the income tax rate in
     each applicable jurisdiction, subject to
     deductibility limitations and the company's
     ability to realize the associated text
     benefits.

In the U.S. segment, gains from the sale of assets were essentially offset by restructuring costs. The Canadian business announced plans to close 59 branches in 2017 as part of restructuring to return to profitable growth. The company also announced the wind-down of its business in Colombia. In total, the restructuring items represented $1.07 per share in charges. Excluding restructuring, net earnings decreased 10 percent and earnings per share decreased 5 percent.

Company
Sales increased 2 percent in the 2017 second quarter versus the prior year, driven by an increase of 7 percentage points from volume, partially offset by declines of 3 percentage points in price, 1 percentage point from foreign exchange and 1 percentage point from the timing of the Easter holiday.

Company operating earnings of $232 million for the 2017 second quarter declined 24 percent versus $306 million in the 2016 quarter. The decline was driven primarily by charges from the company's restructuring costs. Excluding restructuring in both years, operating earnings were down 9 percent.

The company has two reportable business segments, the United States and Canada, which represented approximately 80 percent of company sales for the quarter. The remaining businesses, which include the single channel online businesses, are included in Other Businesses and are not reportable segments.

United States
Sales for the U.S. segment were up 1 percent versus the 2016 second quarter. The increase was driven by a 5 percentage point increase from volume and 1 percentage point from intercompany sales, partially offset by a 4 percentage point decline in price and a 1 percentage point decline from the timing of the Easter holiday. Sales to customers in the Retail and Natural Resources end markets led the sales performance in the quarter.

Operating earnings for the U.S. segment declined 11 percent in the quarter driven by lower gross profit and higher operating expenses. Gross profit margins for the quarter declined 1.3 percentage points driven by the strategic price initiatives. In the 2017 second quarter, operating expenses were up 4 percent, which included a $13 million benefit from the gain on sale of branches and $14 million of restructuring charges.

Canada
Second quarter 2017 sales for the Canada segment decreased 3 percent in U.S. dollars and increased 2 percent in local currency. The 2 percent increase consisted of 2 percentage points from volume and a 2 percentage point benefit from the favorable comparison related to the Alberta wildfires in 2016, partially offset by 1 percentage point from lower price and a 1 percentage point decline from the timing of the Easter holiday.

The business in Canada posted a $28 million operating loss in the 2017 second quarter versus a $28 million operating loss in the prior year. Current year performance was primarily driven by improved gross margin offset by lower sales and restructuring charges. The gross profit margin in Canada increased 4.1 percentage points versus the prior year largely due to a favorable comparison related to an inventory reserve adjustment in the prior year. Operating expenses increased 8 percent. The 2017 second quarter contained $20 million of restructuring charges related to facility and headcount reductions.

Other Businesses
Sales for the Other Businesses increased 11 percent versus the prior year, consisting of 14 percentage points of growth from volume and price, partially offset by a 3 percentage point decline from foreign exchange, primarily attributable to weakness in the British pound. The performance was driven by 23 percent sales growth for the single channel online businesses.

The Other Businesses posted an operating loss of $14 million in the 2017 second quarter versus $30 million of operating earnings in the prior year. This performance included the charges from the wind-down of the business in Colombia and was partially offset by strong results from Zoro in the United States and MonotaRO in Japan. Excluding restructuring, operating earnings for the Other Businesses were $27 million.

Other
Other income and expense was a net expense of $25 million in the 2017 second quarter versus a net expense of $23 million in the 2016 second quarter. This increase was primarily due to interest expense from the additional debt the company issued in May 2017 and expected losses from the company's investments in clean energy. For the quarter, the effective tax rate in 2017 was 48.4 percent versus 36.6 percent in 2016. The increase is primarily due to the wind-down of the business in Colombia. The company is currently projecting an effective tax rate of 35.0 to 36.0 percent for the year 2017.

Cash Flow
Operating cash flow was $191 million in the 2017 second quarter versus $182 million in the 2016 second quarter. The company used the cash generated during the quarter and proceeds from the debt offering to invest in the business, pay down short-term debt and return cash to shareholders through share repurchase and dividends. Capital expenditures were $52 million in the 2017 second quarter versus $54 million in the second quarter of 2016. In the 2017 second quarter, Grainger returned $234 million to shareholders through $80 million in dividends and $154 million to buy back 780,000 shares of stock.

Year-to-Date
For the six months ended June 30, 2017, sales of $5.2 billion increased 2 percent versus $5.1 billion in the six months ended June 30, 2016. There were 128 selling days in the first six months of both years. Net earnings decreased 24 percent to $273 million versus $359 million in the first half of 2016. Earnings per share for the six months decreased 20 percent to $4.61 versus $5.77 in the first half of 2016.

The first six months contained the following restructuring items:



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

                                               2017              2016%
                                               ----               ----

    Diluted earnings per share reported       $4.61              $5.77 (20)%

    Pretax adjustments:

    Branch gains (United States)             (0.39)            (0.25)

    Restructuring (United States)              0.28               0.36

    Restructuring (Canada)                     0.37               0.18

    Inventory reserve adjustment (Canada)                        0.16

    Restructuring (Other Businesses)           0.70

    Restructuring (Unallocated expense)                          0.15
                                                                 ----

    Total pre-tax adjustments                  0.96               0.60

    Tax effect (1)                             0.05             (0.19)

    Discrete tax item                                          (0.11)
                                                                -----

    Total, net of tax                          1.01               0.30

    Diluted earnings per share adjusted       $5.62              $6.07  (7)%
                                              =====              =====


    (1) The tax impact of
     adjustments is calculated
     based on the income tax rate
     in each applicable
     jurisdiction, subject to
     deductibility limitations and
     the company's ability to
     realize the associated text
     benefits.

Excluding the items noted in the table, net earnings declined 12 percent and earnings per share declined 7 percent.

Webcast
Grainger will conduct a live conference call and webcast at 11:00 a.m. Eastern Daylight Time on July 19, 2017, to discuss the second quarter. The webcast will be hosted by DG Macpherson and Ron Jadin and can be accessed at www.grainger.com/investor. For those unable to participate in the live event, a webcast replay will be available for 90 days at www.grainger.com/investor.

W.W. Grainger, Inc., with 2016 sales of $10.1 billion, is North America's leading broad line supplier of maintenance, repair and operating products, with operations also in Europe, Asia and Latin America.

Visit www.grainger.com/investor to view information about the company, including a supplement regarding 2017 second quarter results. The Grainger website also includes more information through our Fact Book and Corporate Social Responsibility report.

Safe Harbor Statement

All statements in this communication, other than those relating to historical facts, are "forward-looking statements." These forward-looking statements are not guarantees of future performance and are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control, which could cause actual results to differ materially from such statements. These statements include, but are not limited to, statements about future strategic plans and future financial and operating results. Important factors that could cause actual results to differ materially from our expectations include, among others: higher product costs or other expenses; a major loss of customers; loss or disruption of source of supply; increased competitive pricing pressures; failure to develop or implement new technologies; the implementation, timing and success of our strategic pricing initiatives; the outcome of pending and future litigation or governmental or regulatory proceedings, including with respect to wage and hour, anti-bribery and corruption, environmental, advertising, privacy and cybersecurity matters; investigations, inquiries, audits and changes in laws and regulations; disruption of information technology or data security systems; general industry or market conditions; general global economic conditions; currency exchange rate fluctuations; market volatility; commodity price volatility; labor shortages; facilities disruptions or shutdowns; higher fuel costs or disruptions in transportation services; natural and other catastrophes; unanticipated weather conditions; loss of key members of management; our ability to operate, integrate and leverage acquired businesses; changes in credit ratings; changes in effective tax rates and other factors which can be found in our filings with the Securities and Exchange Commission, including our most recent periodic reports filed on Form 10-K and Form 10-Q, which are available on our Investor Relations website. Forward-looking statements are given only as of the date of this communication and we disclaim any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.



                                                                  CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited)

                                                                    (In thousands, except for per share amounts)


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

                                      2017                                 2016                        2017                     2016
                                      ----                                 ----                        ----                     ----

    Net sales                                 $2,615,269                                          $2,563,668                         $5,156,398  $5,070,206

    Cost of merchandise sold     1,575,313                              1,523,609                               3,097,250              2,985,094
                                 ---------                              ---------                               ---------              ---------

    Gross profit                 1,039,956                              1,040,059                               2,059,148              2,085,112

    Warehousing, marketing and
     administrative expenses       807,891                                734,470                               1,531,595              1,462,431
                                   -------                                -------                               ---------              ---------

    Operating earnings             232,065                                305,589                                 527,553                622,681

    Other income (expense):

    Interest income                    465                                    162                                     658                    327

    Interest expense              (19,905)                              (16,806)                               (36,884)              (30,531)

    Loss from equity method
     investment                    (6,121)                               (5,427)                               (14,495)              (11,815)

    Other non-operating income
     and (expense)                     692                                  (538)                                  1,037                   (98)
                                       ---                                   ----                                   -----                    ---

    Total other income (expense)  (24,869)                              (22,609)                               (49,684)              (42,117)
                                   -------                                -------                                 -------                -------

    Earnings before income taxes   207,196                                282,980                                 477,869                580,564

    Income taxes                   100,237                                103,535                                 188,057                209,475
                                   -------                                -------                                 -------                -------

    Net earnings                   106,959                                179,445                                 289,812                371,089
                                   -------                                -------                                 -------                -------

    Net earnings attributable to
     noncontrolling interest         9,038                                  6,769                                  17,147                 11,700
                                     -----                                  -----                                  ------                 ------

    Net earnings attributable to
     W.W. Grainger, Inc.                         $97,921                                            $172,676                           $272,665    $359,389
                                                 =======                                            ========                           ========    ========

    Earnings per share                             $1.68                                               $2.81                              $4.64       $5.81

      -Basic


      -Diluted                                     $1.67                                               $2.79                              $4.61       $5.77
                                                   =====                                               =====                              =====       =====

    Average number of shares
     outstanding                    58,013                                 60,891                                  58,363                 61,279

      -Basic


      -Diluted                      58,287                                 61,302                                  58,741                 61,700
                                    ======                                 ======                                  ======                 ======


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

    Net earnings as reported                     $97,921                                            $172,676                           $272,665    $359,389

    Earnings allocated to
     participating securities        (643)                               (1,539)                                (2,125)               (3,280)
                                      ----                                 ------                                  ------                 ------

    Net earnings available to
     common shareholders                         $97,278                                            $171,137                           $270,540    $356,109
                                                 =======                                            ========                           ========    ========

    Weighted average shares
     adjusted for dilutive
     securities                     58,287                                 61,302                                  58,741                 61,700
                                    ======                                 ======                                  ======                 ======

    Diluted earnings per share                     $1.67                                               $2.79                              $4.61       $5.77
                                                   =====                                               =====                              =====       =====



                                                                          SEGMENT RESULTS (Unaudited)

                                                                           (In thousands of dollars)


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

                                 2017                        2016                    2017                        2016
                                 ----                        ----                    ----                        ----

    Sales

    United States                        $1,999,153                                         $1,978,542                          $3,952,597  $3,944,809

    Canada                    189,113                               194,418                                  375,254                373,189

    Other Businesses          526,560                               474,166                                1,023,967                919,500

    Intersegment sales       (99,557)                             (83,458)                               (195,420)             (167,292)
                              -------                               -------                                 --------               --------

    Net sales to external
     customers                           $2,615,269                                         $2,563,668                          $5,156,398  $5,070,206
                                         ----------                                         ----------                          ----------  ----------


    Operating earnings

    United States                          $312,289                                           $348,938                            $624,759    $680,795

    Canada                   (27,727)                             (27,741)                                (44,456)              (40,088)

    Other Businesses         (14,222)                               29,724                                   17,285                 51,508

    Unallocated expense      (38,275)                             (45,332)                                (70,035)              (69,534)
                              -------                               -------                                  -------                -------

    Operating earnings                     $232,065                                           $305,589                            $527,553    $622,681
                                           --------                                           --------                            --------    --------


    Company operating margin     8.9%                                11.9%                                   10.2%                 12.3%

    ROIC* for Company                                                           21.9%                                  25.0%

    ROIC* for United States                                                     40.0%                                  43.2%

    ROIC* for Canada                                                          (16.4)%                                (13.5)%



    *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).  Net
     working assets are working assets
     minus working liabilities defined as
     follows: working assets equal total
     assets less cash equivalents
     (3-point average of $66.9 million),
     deferred taxes, and investments in
     unconsolidated entities, plus the
     LIFO reserve (3-point average of
     $381.7 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, 2017                December 31, 2016
    ------                                           -------------                -----------------

    Cash and cash equivalents                                          $275,065                          $274,146

    Accounts receivable - net                            1,369,626                           1,223,096

    Inventories                                          1,397,804                           1,406,470

    Prepaid expenses and other
     assets                                                143,852                             116,517

    Total current assets                                 3,186,347                           3,020,229

    Property, buildings and
     equipment - net                                     1,392,196                           1,420,891

    Deferred income taxes                                   79,264                              64,775

    Goodwill                                               536,580                             527,150

    Intangibles - net                                      592,473                             586,126

    Other assets                                            75,021                              75,136
                                                            ------                              ------

    Total assets                                                     $5,861,881                        $5,694,307
                                                                     ----------                        ----------

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

    Short-term debt (1)                                                $129,066                          $386,140

    Current maturities of long-
     term debt                                              29,232                              19,966

    Trade accounts payable                                 692,689                             650,092

    Accrued compensation and
     benefits                                              197,073                             212,525

    Accrued contributions to
     employees' profit sharing
     plans                                                  48,905                              54,948

    Accrued expenses                                       291,225                             290,207

    Income taxes payable                                    22,387                              15,059
                                                            ------                              ------

    Total current liabilities                            1,410,577                           1,628,937

    Long-term debt (1)                                   2,267,872                           1,840,946

    Deferred income taxes and tax
     uncertainties                                         135,270                             126,101

    Employment-related and other
     non-current liabilities                               199,965                             192,555

    Shareholders' equity (2)                             1,848,197                           1,905,768
                                                         ---------                           ---------

    Total liabilities and
     shareholders' equity                                            $5,861,881                        $5,694,307
                                                                     ==========                        ==========


    (1)              Long-term debt increased $427
                     million primarily due to the
                     issuance of $400 million of
                     Senior Notes in May 2017, with
                     proceeds used primarily to repay
                     short-term debt and repurchase
                     stock.

    (2)              Common stock outstanding as of
                     June 30, 2017 was 57,690,673
                     compared with 58,804,314 shares
                     at December 31, 2016, primarily
                     due to share repurchases.



                                      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

                                                              Preliminary

                                                       (In thousands of dollars)


                                                                               Six  Months Ended

                                                                                    June 30,

                                                                       2017                     2016
                                                                       ----                     ----

    Cash flows from operating activities:

    Net earnings                                                               $289,812                         $371,089

    Provision for losses on accounts
     receivable                                                      12,769                               8,282

    Deferred income taxes and tax
     uncertainties                                                  (7,339)                              4,565

    Depreciation and amortization                                   128,195                             113,496

    Net losses (gains) from sales of assets
     and non-cash charges                                            12,537                            (15,564)

    Stock-based compensation                                         20,030                              21,135

    Losses from equity method investment                             14,495                              11,815

    Change in operating assets and liabilities - net of
     business acquisitions:

    Accounts receivable                                           (136,844)                           (98,394)

    Inventories                                                      29,936                               8,733

    Prepaid expenses and other assets                              (24,232)                            (6,143)

    Trade accounts payable                                           36,817                              43,338

    Other current liabilities                                      (18,989)                          (112,256)

    Current income taxes payable                                      6,360                             (1,368)

    Accrued employment-related benefits cost                          3,655                               3,877

    Other - net                                                       4,976                             (9,512)
                                                                      -----                              ------

    Net cash provided by operating activities                       372,178                             343,093
                                                                    -------                             -------

    Cash flows from investing activities:

    Additions to property, buildings and
     equipment                                                    (131,147)                          (105,717)

    Proceeds from sales of assets                                    69,758                              43,119

    Equity method investment                                       (13,300)                           (10,340)

    Other - net                                                       (146)                              (597)
                                                                       ----                                ----

    Net cash used in investing activities                          (74,835)                           (73,535)
                                                                    -------                             -------

    Cash flows from financing activities:

    Net (decrease) increase in commercial
     paper                                                        (269,841)                             19,888

    Borrowings under lines of credit                                 30,374                              18,501

    Payments against lines of credit                               (18,036)                           (19,306)

    Net increase of long-term debt                                  407,873                             263,303

    Proceeds from stock options exercised                            27,064                              26,191

    Excess tax benefits from stock-based
     compensation                                                         -                              9,770

    Payments for employee taxes withheld from
     stock awards                                                  (16,719)                           (16,704)

    Purchase of treasury stock                                    (313,562)                          (412,647)

    Cash dividends paid                                           (151,637)                          (147,480)
                                                                   --------                            --------

    Net cash used in financing activities                         (304,484)                          (258,484)
                                                                   --------                            --------

    Exchange rate effect on cash and cash
     equivalents                                                      8,060                              14,787
                                                                      -----                              ------

    Net change in cash and cash equivalents                             919                              25,861

    Cash and cash equivalents at beginning of
     year                                                           274,146                             290,136
                                                                    -------                             -------

    Cash and cash equivalents at end of period                                 $275,065                         $315,997
                                                                               ========                         ========

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,

                                      2017                      2016%               2017                           2016%
                                      ----                       ----                ----                           ----

    Operating earnings reported                $232,065                         $305,589                     (24)%        $527,553  $622,681 (15)%

    Branch gains (United States)  (13,438)                            (15,376)                          (22,826)         (15,380)

    Restructuring (United States)   13,541                                6,024                             16,607           22,435

    Restructuring (Canada)          20,485                                8,055                             21,572           11,132

    Inventory reserve adjustment
     (Canada)                                                            9,847                                              9,847

    Restructuring (Other
     Businesses)                    41,510                                                                 41,510

    Restructuring (Unallocated
     expense)                                                            8,947                                              8,947
                                                                         -----                                              -----

    Subtotal                        62,098                               17,497                             56,863           36,981
                                    ------                               ------                             ------           ------

    Operating earnings adjusted                $294,163                         $323,086                      (9)%        $584,416  $659,662 (11)%
                                               ========                         ========                                  ========  ========



                                          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,

                                                                                                                                 2017          2016%                                       2017       2016%
                                                                                                                                 ----           ----                                        ----        ----

    Segment operating earnings adjusted

    United States                                                                                                             312,392                                   339,586                     618,540     687,850

    Canada                                                                                                                    (7,242)                                  (9,839)                   (22,884)    (19,109)

    Other Businesses                                                                                                           27,288                                    29,724                      58,795      51,508

    Unallocated expense                                                                                                      (38,275)                                 (36,385)                   (70,035)    (60,587)
                                                                                                                              -------                                   -------                     -------     -------

    Segment operating earnings
     adjusted                                                                                                                         $294,163                                         $323,086        (9)%   $584,416  $659,662 (11)%
                                                                                                                                      ========                                         ========               ========  ========


    Company operating margin
     adjusted                                                                                                                   11.2%                                    12.6%                      11.3%      13.0%

    ROIC* for Company                                                                                                                                                            24.3%              26.5%

    ROIC* for United States                                                                                                                                                      39.6%              43.6%

    ROIC* for Canada                                                                                                                                                            (8.4)%             (6.3)%



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

                                2017                      2016%              2017                           2016%
                                ----                       ----               ----                           ----

    Net earnings reported                 $97,921                        $172,676                     (43)%        $272,665  $359,389 (24)%

    Branch gains (United
     States)                 (8,419)                            (9,622)                          (14,300)          (9,625)

    Restructuring (United
     States)                  11,161                               3,770                             13,081           14,040

    Restructuring (Canada)    16,498                               5,922                             17,301            8,184

    Inventory reserve
     adjustment (Canada)                                          7,240                                              7,240

    Restructuring (Other
     Businesses)              43,969                                                                43,969

    Restructuring
     (Unallocated expense)                                        5,599                                              5,599

    Discrete tax item                                           (7,075)                                           (7,075)
                                                                 ------                                             ------

    Subtotal                  63,209                               5,834                             60,051           18,363
                              ------                               -----                             ------           ------

    Net earnings adjusted                $161,130                        $178,510                     (10)%        $332,716  $377,752 (12)%
                                         ========                        ========                                  ========  ========


    Diluted earnings per
     share reported                         $1.67                           $2.79                     (40)%           $4.61     $5.77 (20)%

    Pretax adjustments:

    Branch gains (United
     States)                  (0.23)                             (0.25)                            (0.39)          (0.25)

    Restructuring (United
     States)                    0.23                                0.10                               0.28             0.36

    Restructuring (Canada)      0.35                                0.13                               0.37             0.18

    Inventory reserve
     adjustment (Canada)                                           0.16                                               0.16

    Restructuring (Other
     Businesses)                0.71                                                                  0.70

    Restructuring
     (Unallocated expense)                                         0.15                                               0.15
                                                                   ----                                               ----

    Total pretax adjustments    1.06                                0.29                               0.96             0.60

    Tax effect (1)              0.01                              (0.08)                              0.05           (0.19)

    Discrete tax item                                            (0.11)                                            (0.11)
                                                                  -----                                              -----

    Total, net of tax           1.07                                0.10                               1.01             0.30

    Diluted earnings per
     share adjusted                         $2.74                           $2.89                      (5)%           $5.62     $6.07  (7)%
                                            =====                           =====                                     =====     =====


    (1) The tax impact of
     adjustments is calculated
     based on the income tax rate
     in each applicable
     jurisdiction, subject to
     deductibility limitations and
     the company's ability to
     realize the associated text
     benefits.

View original content:http://www.prnewswire.com/news-releases/grainger-reports-results-for-the-2017-second-quarter-300490673.html

SOURCE W.W. Grainger, Inc.