GRAINGER W W INC
10-Q, 1999-08-13
DURABLE GOODS
Previous: AMERICAN INDUSTRIES LTD, 10-Q, 1999-08-13
Next: SEMCO ENERGY INC, 10-Q, 1999-08-13




                                                               27 Pages Complete


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                    [x] Quarterly Report Pursuant to Section
                          13 or 15(d) of the Securities
                       Exchange Act of 1934 For the period
                               ended June 30, 1999

                                       or

            [ ] Transition Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934
                         For the transition period from

                                       to



                          Commission file number 1-5684

                I.R.S. Employer Identification Number 36-1150280

                               W.W. Grainger, Inc.
                            (An Illinois Corporation)
                              100 Grainger Parkway
                        Lake Forest, Illinois 60045-5201
                            Telephone: (847)535-1000

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes   X   No

                    APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate  the number of shares  outstanding  of each of the  issuers  classes of
common  stock,  as of the  latest  practicable  date:  93,356,200  shares of the
Company's Common Stock were outstanding as of July 30, 1999.

The Exhibit Index appears on page 24 in the sequential numbering system.


                                       1
<PAGE>
<TABLE>
Part I - FINANCIAL INFORMATION

                      W.W. Grainger, Inc., and Subsidiaries
                       CONSOLIDATED STATEMENTS OF EARNINGS
             (In thousands of dollars except for per share amounts)
                                   (Unaudited)
<CAPTION>
                                                     Three Months Ended June 30,      Six Months Ended June 30,
                                                     ----------------------------    ----------------------------
                                                         1999            1998           1999            1998
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <C>
Net sales ........................................   $  1,146,175    $  1,118,970    $  2,237,018    $  2,176,077

Cost of merchandise sold .........................        730,160         717,011       1,418,141       1,388,963
                                                     ------------    ------------    ------------    ------------

  Gross profit ...................................        416,015         401,959         818,877         787,114

Warehousing, marketing, and
  administrative expenses ........................        328,544         301,193         635,140         588,757
                                                     ------------    ------------    ------------    ------------

  Operating earnings .............................         87,471         100,766         183,737         198,357

Other income or (deductions)
  Interest income ................................            319             142             729             480
  Interest expense ...............................         (2,943)         (1,614)         (4,676)         (3,297)
  Unclassified-net ...............................            117             286            (267)            127
                                                     ------------    ------------    ------------    ------------
                                                           (2,507)         (1,186)         (4,214)         (2,690)
                                                     ------------    ------------    ------------    ------------

Earnings before income taxes .....................         84,964          99,580         179,523         195,667

Income taxes .....................................         34,411          40,330          72,707          79,245
                                                     ------------    ------------    ------------    ------------

  Net earnings ...................................   $     50,553    $     59,250    $    106,816    $    116,422
                                                     ============    ============    ============    ============

Earnings per share:

  Basic ..........................................   $       0.54    $       0.61    $       1.15    $       1.20
                                                     ============    ============    ============    ============

  Diluted ........................................   $       0.53    $       0.60    $       1.13    $       1.18
                                                     ============    ============    ============    ============

Weighted average number of shares outstanding:

  Basic ..........................................     92,820,417      97,246,552      92,827,072      97,235,431
                                                     ============    ============    ============    ============

  Diluted ........................................     94,511 981      99,061,632      94,361,373      99,021,684
                                                     ============    ============    ============    ============

Cash dividends paid per share ....................   $       0.16    $       0.15    $       0.31    $      0.285
                                                     ============    ============    ============    ============

<FN>
The accompanying notes are an integral part of these financial statements.
</FN>
</TABLE>

                                       2
<PAGE>


<TABLE>
                      W.W. Grainger, Inc., and Subsidiaries
                CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS
                            (In thousands of dollars)
                                   (Unaudited)
<CAPTION>

                                                     Three Months Ended June 30,     Six Months Ended June 30,
                                                     ---------------------------    ---------------------------
                                                         1999           1998           1999           1998
                                                     ------------   ------------    ------------   ------------

<S>                                                  <C>            <C>             <C>            <C>
Net Earnings .....................................   $     50,553   $     59,250    $    106,816   $    116,422

Other comprehensive earnings:
  Foreign currency translation
    adjustments ..................................          2,973         (5,179)          5,510         (4,002)
                                                     ------------   ------------    ------------   ------------

Comprehensive earnings ...........................   $     53,526   $     54,071    $    112,326   $    112,420
                                                     ============   ============    ============   ============

<FN>
The accompanying notes are an integral part of these financial statements.
</FN>
</TABLE>


                                       3
<PAGE>
<TABLE>
                      W.W. Grainger, Inc., and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS
                            (In thousands of dollars)
                                   (Unaudited)

<CAPTION>
ASSETS                                                                        June 30, 1999   Dec. 31, 1998
- ---------------------------------------------------------------------------    ------------    ------------
<S>                                                                           <C>             <C>
CURRENT ASSETS
  Cash and cash equivalents ...............................................   $     45,452    $     43,107
  Accounts receivable, less allowance for doubtful
    accounts of $17,203 for 1999 and $15,951 for 1998 .....................        562,630         463,377
  Inventories .............................................................        691,490         626,731
  Prepaid expenses ........................................................         21,944          11,950
  Deferred income tax benefits ............................................         63,241          61,200
                                                                              ------------    ------------

    Total current assets ..................................................      1,384,757       1,206,365

PROPERTY, BUILDINGS, AND EQUIPMENT ........................................      1,276,653       1,209,167
  Less accumulated depreciation and amortization ..........................        583,163         548,639
                                                                              ------------    ------------

  Property, buildings, and equipment-net ..................................        693,490         660,528

DEFERRED INCOME TAXES .....................................................          6,237           3,187

OTHER ASSETS ..............................................................        256,936         233,822
                                                                              ------------    ------------

TOTAL ASSETS ..............................................................   $  2,341,420    $  2,103,902
                                                                              ============    ============

LIABILITIES AND SHAREHOLDERS' EQUITY
- ---------------------------------------------------------------------------
CURRENT LIABILITIES
  Short-term debt .........................................................   $    247,337    $     88,060
  Current maturities of long-term debt ....................................         22,834          22,831
  Trade accounts payable ..................................................        331,358         287,055
  Accrued expenses ........................................................        206,686         233,327
  Income taxes ............................................................         14,545          33,220
                                                                              ------------    ------------

    Total current liabilities .............................................        822,760         664,493

LONG-TERM DEBT (less current maturities) ..................................        127,434         122,883

ACCRUED EMPLOYMENT RELATED BENEFITS COSTS .................................         39,779          37,785

SHAREHOLDERS' EQUITY
  Cumulative Preferred Stock - $5 par value - authorized,
    12,000,000 shares, issued and outstanding, none .......................           --              --
  Common Stock - $0.50 par value - authorized, 300,000,000
    shares; issued, 107,412,005 shares, 1999 and
    107,233,771 shares, 1998 ..............................................         53,706          53,617
  Additional contributed capital ..........................................        252,233         249,482
  Treasury stock, at cost - 14,060,692 shares, 1999 and
    13,728,672 shares, 1998 ...............................................       (587,377)       (572,900)
  Unearned restricted stock compensation ..................................        (16,287)        (17,238)
  Cumulative translation adjustments ......................................        (14,054)        (19,564)
  Retained earnings .......................................................      1,663,226       1,585,344
                                                                              ------------    ------------

  Total shareholders' equity ..............................................      1,351,447       1,278,741
                                                                              ------------    ------------

  TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ..............................   $  2,341,420    $  2,103,902
                                                                              ============    ============
<FN>
The  accompanying  notes are an  integral  part of these financial statements.
</FN>
</TABLE>


                                       4
<PAGE>

<TABLE>
                      W.W. Grainger, Inc., and Subsidiaries
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (In thousands of dollars)
                                   (Unaudited)
<CAPTION>
                                                                                    Six Months Ended June 30,
                                                                              -------------------------------
                                                                                  1999             1998
                                                                              ------------    ------------
<S>                                                                           <C>             <C>
Cash flows from operating activities:
  Net earnings ............................................................   $    106,816    $    116,422
  Provision for losses on accounts receivable .............................          6,737           6,482
  Depreciation and amortization:
    Property, buildings, and equipment ....................................         36,135          31,365
    Intangibles and goodwill ..............................................          7,960           8,052
    Capitalized software ..................................................          4,722           4,773
  Change in operating assets and liabilities:
    (Increase) in accounts receivable .....................................       (105,990)        (66,785)
    (Increase) decrease in inventories ....................................        (64,759)         28,081
    (Increase) in prepaid expenses ........................................         (9,994)         (6,442)
    (Increase) in deferred income taxes ...................................         (5,091)         (2,711)
    Increase in trade accounts payable ....................................         44,303          21,065
    (Decrease) in other current liabilities ...............................        (26,641)        (13,537)
    (Decrease) in current income taxes payable ............................        (18,675)         (8,320)
    Increase in accrued employment related
      benefits costs ......................................................          1,994           2,921
  Other - net .............................................................            760             904
                                                                              ------------    ------------

Net cash (used in) provided by operating activities .......................        (21,723)        122,270
                                                                              ------------    ------------

Cash flows from investing activities:
  Additions to property, buildings, and
    equipment - net .......................................................        (69,097)        (55,269)
  Expenditures for capitalized software ...................................        (12,374)        (25,378)
  Other - net .............................................................        (13,236)         (3,170)
                                                                              ------------    ------------

Net cash (used in) investing activities ...................................        (94,707)        (83,817)
                                                                              ------------    ------------

Cash flows from financing activities:
  Net increase in short-term debt .........................................        159,277           3,064
  Long-term debt payments .................................................            (32)         (1,032)
  Stock incentive plan ....................................................          2,941           2,031
  Purchase of treasury stock - net ........................................        (14,477)        (12,611)
  Cash dividends paid .....................................................        (28,934)        (27,845)
                                                                              ------------    ------------

Net cash provided by (used in) financing activities .......................        118,775         (36,393)
                                                                              ------------    ------------

Net increase in cash and cash equivalents .................................          2,345           2,060

Cash and cash equivalents at beginning of year ............................         43,107          46,929
                                                                              ------------    ------------

Cash and cash equivalents at end of period ................................   $     45,452    $     48,989
                                                                              ============    ============
<FN>
The accompanying notes are an integral part of these financial statements.
</FN>
</TABLE>


                                       5
<PAGE>



                      W.W. Grainger, Inc., and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



1.  BASIS OF STATEMENT PRESENTATION

The financial  statements and the related notes are condensed and should be read
in conjunction with the consolidated  financial statements and related notes for
the year ended  December 31, 1998,  included in the  Company's  Annual Report on
Form 10-K filed with the Securities and Exchange Commission.

The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries. All significant intercompany transactions are eliminated.

Inventories  are  valued  at the  lower  of cost or  market.  Cost is  primarily
determined by the last-in, first-out (LIFO) method.

The unaudited  financial  information  reflects all  adjustments  which,  in the
opinion of management,  are necessary for a fair  presentation of the statements
contained herein.

Checks  outstanding  of  $35,587,000  and  $74,183,000  were  included  in trade
accounts  payable at June 30, 1999 and December 31,  1998,  respectively.  These
amounts are immaterial to the consolidated financial statements.

2.  DIVIDEND

On August 4, 1999,  the Board of Directors  declared a quarterly  dividend of 16
cents per share,  payable  September 1, 1999 to shareholders of record on August
16, 1999.




                                       6
<PAGE>


                      W.W. Grainger, Inc., and Subsidiaries
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)


3.       SEGMENT INFORMATION

The  following  segment   disclosures  are  condensed  and  should  be  read  in
conjunction with the consolidated financial statements and related notes for the
year ended  December 31, 1998,  included in the Company's  Annual Report on Form
10-K filed with the Securities and Exchange Commission.

<TABLE>
<CAPTION>

                                                                       Three Months ended June 30, 1999
                                                                           (In thousands of dollars)
                                                    ------------------------------------------------------------------------
                                                        Branch-based                Other
                                                        Distribution              Businesses                  Totals
                                                    ---------------------    ---------------------     ---------------------
<S>                                                 <C>                       <C>                      <C>
Total net sales                                              $ 1,007,211               $  198,376               $ 1,205,587
Intersegment net sales                                            57,187                    2,225                    59,412
Net sales from external customers                                950,024                  196,151                 1,146,175
Segment operating earnings                                        97,779                      349                    98,128
</TABLE>

<TABLE>
<CAPTION>
                                                                       Three Months ended June 30, 1998
                                                                           (In thousands of dollars)
                                                    ------------------------------------------------------------------------
                                                        Branch-based                Other
                                                        Distribution              Businesses                  Totals
                                                    ---------------------    ---------------------     ---------------------
<S>                                                <C>                       <C>                       <C>
Total net sales                                              $ 1,002,752               $  183,250               $ 1,186,002
Intersegment net sales                                            64,471                    2,561                    67,032
Net sales from external customers                                938,281                  180,689                 1,118,970
Segment operating earnings                                       104,258                    4,596                   108,854
</TABLE>

<TABLE>
<CAPTION>

                                                                        Six Months ended June 30, 1999
                                                                           (In thousands of dollars)
                                                    ------------------------------------------------------------------------
                                                        Branch-based                Other
                                                        Distribution              Businesses                  Totals
                                                    ---------------------    ---------------------     ---------------------
<S>                                                 <C>                       <C>                      <C>
Total net sales                                              $ 1,970,479               $  393,244               $ 2,363,723
Intersegment net sales                                           122,865                    3,840                   126,705
Net sales from external customers                              1,847,614                  389,404                 2,237,018
Segment operating earnings                                       203,015                    1,050                   204,065
</TABLE>

<TABLE>
<CAPTION>
                                                                        Six Months ended June 30, 1998
                                                                           (In thousands of dollars)
                                                    ------------------------------------------------------------------------
                                                        Branch-based                Other
                                                        Distribution              Businesses                  Totals
                                                    ---------------------    ---------------------     ---------------------
<S>                                                 <C>                       <C>                      <C>
Total net sales                                              $ 1,942,328               $  369,563               $ 2,311,891
Intersegment net sales                                           132,063                    3,751                   135,814
Net sales from external customers                              1,810,265                  365,812                 2,176,077
Segment operating earnings                                       202,561                   13,010                   215,571
</TABLE>


                                       7
<PAGE>

                      W.W. Grainger, Inc., and Subsidiaries
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)


3.  SEGMENT INFORMATION (Continued)

There has been no material change in segment assets from the amounts reported at
December 31, 1998 in the Company's Annual Report on Form 10-K.

A  reconciliation  of  segment  operating  earnings  to  consolidated  operating
earnings is as follows:

<TABLE>
<CAPTION>
                                                                                      Three Months ended June 30
                                                                                      (In thousands of dollars)
                                                                            -----------------------------------------------
                                                                                    1999                      1998
                                                                            ----------------------    ---------------------
<S>                                                                          <C>                     <C>
Total operating earnings for reportable segments                                         $ 98,128                $ 108,854
Unallocated expenses                                                                     (10,326)                  (8,088)
Elimination of intersegment profits                                                         (331)                        -
                                                                            ----------------------    ---------------------
  Total consolidated operating earnings                                                  $ 87,471                $ 100,766
                                                                            ======================    =====================
</TABLE>


<TABLE>
<CAPTION>
                                                                                       Six Months ended June 30
                                                                                      (In thousands of dollars)
                                                                            -----------------------------------------------
                                                                                    1999                      1998
                                                                            ----------------------    ---------------------
<S>                                                                         <C>                       <C>
Total operating earnings for reportable segments                                        $ 204,065                $ 215,571
Unallocated expenses                                                                     (20,312)                 (17,214)
Elimination of intersegment profits                                                          (16)                        -
                                                                            ----------------------    ---------------------
  Total consolidated operating earnings                                                 $ 183,737                $ 198,357
                                                                            ======================    =====================
</TABLE>


                                       8
<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                              RESULTS OF OPERATIONS


THREE MONTHS ENDED JUNE 30, 1999  COMPARED  WITH THE THREE MONTHS ENDED JUNE 30,
1998:

                                    Net Sales
                                    ---------

The Company's net sales of $1,146,175,000  for the 1999 second quarter increased
2.4% from net sales of  $1,118,970,000  for the  comparable  1998  period.  This
increase resulted from a 0.4% increase in the Branch-based  Distribution segment
and an  8.3%  increase  in the  Other  Businesses  of the  Company  (percentages
consider  both  external  and  intersegment   sales).  (For  additional  segment
information,  see  Note 3 of the  Notes  to  Consolidated  Financial  Statements
included  in this  report.)  There  were 64 sales days in both the 1999 and 1998
second  quarters.  The year 1999 will have one less  sales day than did the year
1998 (254 vs. 255).

Despite a weak North American industrial economy,  sales growth was positive for
the second quarter of 1999. Sales growth was constrained,  however,  by customer
service issues at Grainger Industrial Supply related to the field rollout of the
new business  enterprise  system. The Company estimates that it lost $10,000,000
of sales as a result of these service issues.

Sales  growth  for the  second  quarter  of 1999  was  primarily  volume-driven,
reflecting favorable effects from the Company's  customer-focused  business unit
strategy, new marketing initiatives, and an increase in Internet transactions.

The  overall  sales  increase  reflects  the  Company's  strategy  to  focus  on
customer-specific  business  units.  As noted above,  negative sales  influences
included a weaker  industrial  economy in both the U.S.  and Canada,  as well as
$10,000,000 in lost sales related to systems  installation  issues, as discussed
above. In addition,  sales were  negatively  influenced by a decline in sales of
seasonal products due to the moderate weather experienced in many regions of the
country.  On an  average  daily  basis,  sales of  seasonal  products  decreased
approximately  10% in the 1999  quarter  compared  to the same  quarter in 1998,
while sales of all other products increased about 3%.

Segment Net Sales

Branch-based Distribution Businesses
- ------------------------------------

Grainger  Industrial  Supply - Average daily sales were essentially flat for the
1999 second quarter  compared to the 1998 second quarter.  Sales were negatively
affected by the systems  installation issue discussed above, which accounted for
$10,000,000 in lost sales,  and by weak seasonal sales.  Sales prices  decreased
0.8% versus the second quarter of 1998.



                                       9
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)


Sales were favorably  affected by momentum in the Company's  Internet  strategy.
Online  sales  through  Grainger.com  reached  $19,000,000  in the  1999  second
quarter,  representing an 88% increase over Internet sales of $10,100,000 in the
first quarter of 1999, and a 526% increase over the second quarter of 1998.

Acklands - Grainger  Inc.  (Canada) - Average  daily sales  increased 2% for the
1999 second  quarter  compared to the 1998 second  quarter.  This  increase  was
driven by growth in Eastern Canada attributable to 10 new branches opened during
1998 and 1999, partially offset by continued  sluggishness in Western Canada and
an  unfavorable  change in the  Canadian  exchange  rate.  In Canadian  dollars,
average  daily  sales  increased  3%.  The  Company is  planning  to open 7 more
branches in Eastern Canada during the remainder of 1999.

Grainger, S.A. de C.V. (Mexico) - Average daily sales increased 20% for the 1999
second  quarter  compared to the 1998 second  quarter.  This strong sales growth
reflects  the  continuing  development  of this new  business.  A key driver was
increased sales to customers located in Mexico's interior, who are served by the
Company's facility in Monterrey.

Other Businesses
- ----------------

Grainger Custom Solutions - Average daily sales increased 1% for the 1999 second
quarter compared to the 1998 second quarter. Growth is in accordance with plans,
as the focus remains on  transitioning  customers to the new business  platform.
The  transition of customers from both Grainger  Industrial  Supply and Grainger
Integrated Supply is expected to continue through the end of 1999.

Grainger  Integrated  Supply - Average  daily sales  increased  37% for the 1999
second  quarter  compared  to the 1998  second  quarter.  Growth  was  driven by
contract renewals, scope expansion,  and new engagements,  reflecting the strong
demand  for  this new  business,  which  provides  fee-based,  on-site  indirect
materials management services to large businesses.

Lab Safety Supply - Average daily sales increased 9% for the 1999 second quarter
compared to the 1998 second quarter. Strong sales growth reflects the continuing
success of the product line expansion program and higher circulation of targeted
catalogs.



                                       10
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)


                               Gross Profit Margin
                               -------------------

The Company's gross profit margin for the 1999 second quarter  increased by 0.38
percentage point compared to the same 1998 quarter.  This increase was driven by
improvements at Grainger Industrial Supply and Grainger Custom Solutions.

Segment Gross Profit Margin

Branch-based Distribution Businesses
- ------------------------------------

Gross  profit  margin   improvement  was  primarily   attributable  to  Grainger
Industrial  Supply.  The  improvement  mostly related to favorable  product mix,
reflecting net new products added to the Catalog and decreased sales of seasonal
products (which generally have lower-than-average gross profit margins).

This improvement was partially  offset by an unfavorable  selling price category
mix and by lower  selling  prices  coinciding  with  the  issuance  of  Grainger
Industrial Supply's Catalog in February 1999.

Other Businesses
- ----------------

The gross profit margin improved at Grainger Custom  Solutions  primarily due to
the elimination of less profitable  business and to lower pricing  received from
suppliers.


                               Operating Expenses
                               ------------------

Operating  expenses  (warehousing,   marketing,   and  administrative  expenses)
increased 9.1% for the 1999 second quarter  compared to the 1998 second quarter.
The increase included higher data processing  expenses,  which exceeded the 1998
quarter by  $8,500,000  as adjusted for 1999 volume  increases.  The higher data
processing  expenses  primarily  related  to Year 2000  compliance  initiatives,
Internet  commerce  activities,  and the ongoing  installation  of new  business
enterprise systems.

Annual data processing  expenses are currently estimated to be a net $25,000,000
to $30,000,000 higher than 1998 annual data processing expenses, as adjusted for
1999 volume related increases.




                                       11
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)



Segment Operating Expenses

Branch-based Distribution Businesses
- ------------------------------------

Operating  expenses  increased  about 5% for the 1999 second  quarter versus the
comparable  1998 quarter.  This rate of growth  exceeded the growth in net sales
due to:

1.   Increased  expenses incurred to maintain customer service levels during the
     installation of the new enterprise system;

2.   Increased occupancy expenses;

3.   Increased  expenses  relating to the development of the business in Mexico;

4.   Increased data processing  expenses as described on page 11 of this report,
     and;

5.   Increased  training and education  expenses  relating to the new enterprise
     system.

These  factors  were  partially  offset by  decreased  advertising  expenses  at
Grainger Industrial Supply resulting from increased cooperative programs.

Other Businesses
- ----------------

Operating expenses grew faster than net sales, reflecting continuing investments
to  meet  the  diverse   needs  of   segment-specific   customers,   to  improve
accountability   within  the   Company,   and  to  take   advantage   of  growth
opportunities.
These investments included:

1.   Continued development of the Grainger Custom Solutions business;

2.   Expanded marketing programs at Lab Safety Supply, and;

3.   Increased data processing expenses, as described on page 11 of this report,
     which  included the continued  development  of the  Company's  full service
     marketing  capabilities  on the  Internet.  (Expenses  related to  Internet
     initiatives  totaled  $8,300,000  in the  second  quarter  of  1999  versus
     $4,700,000 in the second quarter of 1998.)

Grainger  Integrated  Supply  reduced its operating  expenses by about 13% while
achieving sales growth of 37%.


                                       12
<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)

                               Operating Earnings
                               ------------------

Company  operating  earnings  decreased  13.2% for the  second  quarter  of 1999
compared to the same quarter in 1998.  Operating  earnings  declined at both the
Branch-based  Distribution Businesses and at the Other Businesses.  (For segment
operating earnings, see Note 3 of the Notes to Consolidated Financial Statements
included in this report.)

Segment Operating Earnings

Branch-based Distribution Businesses
- ------------------------------------

The  decline  in  operating  earnings  is  primarily  attributable  to  Grainger
Industrial Supply and largely reflects the systems installation issues described
earlier in this  document.  The Company  estimates  that it lost  $10,000,000 in
sales as a result of  customer  service  issues at  Grainger  Industrial  Supply
related  to the field  rollout  of the new  business  enterprise  system.  It is
estimated  that  the  combined  effect  of the  systems  installation  issues  -
including  gross  profit on the lost  sales,  along with  incremental  operating
expenses to maintain  customer service levels - was an $11,000,000  reduction in
operating earnings for the quarter.

Other Businesses
- ----------------

The decline in operating  earnings  primarily  related to Internet  Commerce and
Grainger Custom Solutions.

The  results  for  Internet  Commerce  reflect  the  continuing  development  of
OrderZone.com,  the Company's  one-stop,  business-to-business  on-line  service
which became operational in the second quarter of 1999. Also,  Internet Commerce
continued to invest in enhancements of Grainger.com, its award-winning Web site.
(Sales processed through  Grainger.com,  which accelerated  substantially during
the quarter, are recognized in Grainger Industrial Supply's sales.)

Grainger  Custom  Solutions'   results  reflected   increased   investments  for
developing  the  infrastructure  for this business and the effect of eliminating
some less  profitable  business.  The  infrastructure  investments  are, in some
cases,  redundant  in that the  majority of  customers  are still  being  served
through the Grainger Industrial Supply platform.

Progress being made in these new business ventures is in line with expectations.
Sales  growth for these  operations  is  consistent  with  management's  overall
strategy.


                                       13
<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)


                           Other Income Statement Data
                           ---------------------------


Interest income increased  $177,000 for the second quarter of 1999 compared with
the same  period in 1998.  This  increase  resulted  from higher  average  daily
invested balances, partially offset by lower average interest rates earned.

Interest expense increased $1,329,000 for the second quarter of 1999 compared to
the same period in 1998.  This increase  resulted from higher  average  interest
rates paid on all outstanding debt and from higher average borrowings, partially
offset by higher capitalized interest.

The Company's effective income tax rate was 40.5% for the second quarter of both
1999 and 1998.


                                  Net Earnings
                                  ------------

The Company's net earnings of $50,553,000  in the 1999 second quarter  decreased
14.7% when  compared to net  earnings of  $59,250,000  for the  comparable  1998
period.

                                       14
<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)


SIX MONTHS ENDED JUNE 30, 1999 COMPARED WITH THE SIX MONTHS ENDED JUNE 30, 1998:

                                    Net Sales
                                    ---------

The  Company's  net sales of  $2,237,018,000  for the  first six  months of 1999
increased 2.8% from net sales of $2,176,077,000  for the comparable 1998 period.
This increase  resulted from a 1.4%  increase in the  Branch-based  Distribution
segment and a 6.4% increase in the Other Businesses of the Company  (percentages
consider  both  external  and  intersegment   sales).  (For  additional  segment
information,  see  Note 3 of the  Notes  to  Consolidated  Financial  Statements
included in this  report.)  There were 127 sales days in the first six months of
both 1999 and 1998. The year 1999 will have one less sales day than did the year
1998 (254 vs. 255).

Despite a weak North American industrial economy,  sales growth was positive for
the first six months of 1999 versus the comparable 1998 period. Sales growth was
constrained,  however,  by customer service issues at Grainger Industrial Supply
related to the field rollout of the new business  enterprise system. The Company
estimates that it lost  $10,000,000 of sales as a result of these service issues
which occurred during the latter part of the second quarter of 1999.

Sales  growth  for the first six  months  of 1999 was  primarily  volume-driven,
reflecting favorable effects from the Company's  customer-focused  business unit
strategy, new marketing initiatives, and an increase in Internet transactions.

The  overall  sales  increase  reflects  the  Company's  strategy  to  focus  on
customer-specific  business  units.  As noted above,  negative sales  influences
included a weaker  industrial  economy in both the U.S.  and Canada,  as well as
$10,000,000 in lost sales related to systems  installation  issues, as discussed
above.


Segment Net Sales

Branch-based Distribution Businesses
- ------------------------------------

Grainger  Industrial  Supply - Average daily sales  increased 1.8% for the first
six  months  of 1999 as  compared  to the 1998  period.  Sales  were  negatively
affected  by the  systems  installation  issues  experienced  during  the second
quarter of 1999, as discussed  above.  Sales prices decreased 0.1% for the first
six months versus the comparable period of 1998.




                                       15
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)


Sales were favorably  affected by momentum in the Company's  Internet  strategy.
Online sales through Grainger.com reached $29,183,000 in the first six months of
1999, representing a 443% increase over the comparable 1998 period.

Acklands - Grainger  Inc.  (Canada) - Average  daily sales  decreased 2% for the
first six months of 1999 as compared to the 1998 period. This decrease primarily
resulted from continued sluggishness in Western Canada and an unfavorable change
in the Canadian  exchange  rate,  partially  offset by growth in Eastern  Canada
attributable  to 10 new  branches  opened  during  1998 and  1999.  In  Canadian
dollars,  average  daily sales  increased  1%. The Company is planning to open 7
more branches in Eastern Canada during the remainder of 1999.

Grainger,  S.A. de C.V.  (Mexico) - Average  daily sales  increased  15% for the
first six months of 1999 as  compared  to the 1998  period.  This  strong  sales
growth  reflects the continuing  development of this new business.  A key driver
was increased sales to customers located in Mexico's interior, who are served by
the Company's facility in Monterrey.

Other Businesses
- ----------------

Grainger  Custom  Solutions - Average daily sales decreased 2% for the first six
months of 1999 as  compared to the 1998  period.  Growth is in  accordance  with
plans,  as the focus  remains on  transitioning  customers  to the new  business
platform.  The transition of customers from both Grainger  Industrial Supply and
Grainger Integrated Supply is expected to continue through the end of 1999.

Grainger Integrated Supply - Average daily sales increased 31% for the first six
months of 1999 as  compared  to the 1998  period.  Growth was driven by contract
renewals, scope expansion, and new engagements, reflecting the strong demand for
this  new  business,  which  provides  fee-based,   on-site  indirect  materials
management services to large businesses.

Lab Safety Supply - Average daily sales increased 9% for the first six months of
1999 as compared to the 1998 period. Strong sales growth reflects the continuing
success of the product line expansion program and higher circulation of targeted
catalogs.




                                       16
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)

                               Gross Profit Margin
                               -------------------

The Company's  gross profit margin for the first six months of 1999 increased by
0.44 percentage point compared to the same 1998 period. This increase was driven
by improvements at Grainger Industrial Supply and Grainger Custom Solutions.

Segment Gross Profit Margin

Branch-based Distribution Businesses
- ------------------------------------

Gross  profit  margin   improvement  was  primarily   attributable  to  Grainger
Industrial  Supply.  The  improvement  mostly related to favorable  product mix,
including the effect of net new products added to the Catalog.

This improvement was partially  offset by an unfavorable  selling price category
mix and by lower  selling  prices  coinciding  with  the  issuance  of  Grainger
Industrial Supply's Catalog in February 1999.

Other Businesses
- ----------------

The gross profit margin improved at Grainger Custom  Solutions  primarily due to
the elimination of less profitable  business and to lower pricing  received from
suppliers.


                               Operating Expenses
                               ------------------

Operating  expenses  (warehousing,   marketing,   and  administrative  expenses)
increased  7.9% for the first six  months of 1999 as  compared  to the same 1998
period.  The increase included higher data processing  expenses,  which exceeded
the 1998 period by  $10,500,000,  as adjusted  for 1999  volume  increases.  The
higher  data  processing  expenses  primarily  related  to Year 2000  compliance
initiatives,  Internet commerce activities,  and the ongoing installation of new
business enterprise systems.



Annual data processing  expenses are currently estimated to be a net $25,000,000
to $30,000,000 higher than 1998 annual data processing expenses, as adjusted for
1999 volume related increases.


                                       17
<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)



Segment Operating Expenses

Branch-based Distribution Businesses
- ------------------------------------

Operating  expenses  increased  about 4% for the first six months of 1999 versus
the comparable 1998 period. This rate of growth exceeded the growth in net sales
due to:

1.   Increased  expenses incurred to maintain customer service levels during the
     installation of the new enterprise system;

2.   Increased occupancy expenses;

3.   Increased expenses relating to the development of the business in Mexico;

4.   Increased data processing expenses, as described on page 17 of this report,
     and;

5.   Increased  training and education  expenses  relating to the new enterprise
     system.

These  factors  were  partially  offset by  decreased  advertising  expenses  at
Grainger Industrial Supply resulting from increased cooperative programs.

Other Businesses
- ----------------

Operating expenses grew faster than net sales, reflecting continuing investments
to  meet  the  diverse   needs  of   segment-specific   customers,   to  improve
accountability   within  the   Company,   and  to  take   advantage   of  growth
opportunities.  These investments included:

1.   Continued development of the Grainger Custom Solutions business;

2.   Expanded marketing programs at Lab Safety Supply, and;

3.   Increased data processing expenses, as described on page 17 of this report,
     which  included the continued  development  of the  Company's  full service
     marketing  capabilities  on the  Internet.  (Expenses  related to  Internet
     initiatives  totaled  $14,300,000  for the first six months of 1999  versus
     $7,300,000 in the comparable 1998 period.)


                                       18
<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)

                               Operating Earnings
                               ------------------

Company  operating  earnings  decreased 7.4% for the first six months of 1999 as
compared  to the same 1998  period.  Operating  earnings  increased  0.2% at the
Branch-based  Distribution Businesses.  Operating earnings declined at the Other
Businesses.  (For  segment  operating  earnings,  see  Note  3 of the  Notes  to
Consolidated Financial Statements included in this report.)

Segment Operating Earnings

Branch-based Distribution Businesses
- ------------------------------------

The reduced level of operating  earnings is primarily  attributable  to Grainger
Industrial Supply and largely reflects the systems installation issues described
earlier in this  document.  The Company  estimates  that it lost  $10,000,000 in
sales as a result of  customer  service  issues at  Grainger  Industrial  Supply
related  to the field  rollout  of the new  business  enterprise  system.  It is
estimated  that  the  combined  effect  of the  systems  installation  issues  -
including  gross  profit on the lost  sales,  along with  incremental  operating
expenses to maintain  customer service levels - was an $11,000,000  reduction in
operating earnings.

Other Businesses
- ----------------
The decline in operating  earnings  primarily  related to Internet  Commerce and
Grainger Custom Solutions.

The  results  for  Internet  Commerce  reflect  the  continuing  development  of
OrderZone.com,  the Company's  one-stop,  business-to-business  on-line  service
which became operational in the second quarter of 1999. Also,  Internet Commerce
continued to invest in enhancements of Grainger.com, its award-winning Web site.
(Sales processed through  Grainger.com,  which accelerated  substantially during
the first six months of 1999,  are  recognized in Grainger  Industrial  Supply's
sales.)

Grainger  Custom  Solutions'   results  reflected   increased   investments  for
developing  the  infrastructure  for this business and the effect of eliminating
some less  profitable  business.  The  infrastructure  investments  are, in some
cases,  redundant  in that the  majority of  customers  are still  being  served
through the Grainger Industrial Supply platform.

Progress being made in these new business ventures is in line with expectations.
Sales  growth for these  operations  is  consistent  with  management's  overall
strategy.



                                       19
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)


                           Other Income Statement Data
                           ---------------------------


Interest  income  increased  $249,000 for the first six months of 1999  compared
with the same period in 1998.  This increase  resulted from higher average daily
invested balances, partially offset by lower average interest rates earned.

Interest expense increased  $1,379,000 for the first six months of 1999 compared
to the same period in 1998. This increase  resulted from higher average interest
rates paid on all outstanding debt and from higher average borrowings, partially
offset by higher capitalized interest.

The  Company's  effective  income tax rate was 40.5% for the first six months of
both 1999 and 1998.


                                  Net Earnings
                                  ------------

The  Company's  net  earnings  of  $106,816,000  in the first six months of 1999
decreased 8.3% when compared to net earnings of $116,422,000  for the comparable
1998 period.


                                    Year 2000
                                    ---------

The Company is using a standard  methodology with three phases for the Year 2000
project.

Phase I includes  conducting a complete inventory of potentially  affected areas
of  the  business   (including   information   technology  and   non-information
technology),  assessing and  prioritizing  the information  collected during the
inventory,  and  developing  detailed  plans  to  address  all key  areas of the
project. The Company has completed Phase I.

Phase II includes the  remediation or replacement,  and testing,  of all mission
critical  areas of the  project,  the  surveying  of key  suppliers of goods and
services,   and  the  creation  of  reasonable   contingency  plans  to  address
potentially serious Year 2000 related problems.


                                       20
<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)



The remediation of mission critical  systems has been completed.  The remediated
systems  have been  returned  to  production  and final date  testing of them is
scheduled for completion  during the third quarter of 1999. The  installation of
replacement  mission critical systems (as distinguished  from the remediation of
existing mission critical systems) is continuing and is scheduled for completion
in the fourth quarter of 1999. Remediation work required to make facilities Year
2000 ready has been completed.


The surveying of key  suppliers is  essentially  complete.  Of the key suppliers
surveyed,  approximately 97% either have indicated that they are Year 2000 ready
or have provided a specific date by which they anticipate being ready.

Contingency  plans reflect  analyses of, among other things,  risk levels to the
Company  associated  with  Year  2000  related  problems  of key  suppliers  and
practical alternatives.  In connection with these analyses,  alternative sources
of various  products and services have been  identified.  The  possibility  that
customers of the Company will have difficulty meeting their payment  obligations
on a timely  basis due to Year 2000  problems  was a factor in the planning of a
new line of credit from  participating  banks.  This line of credit  would be in
addition  to an  existing  line of credit  and be of  short-term  duration.  The
creation of these contingency plans is essentially complete.

Phase III includes  the  remediation  or  replacement,  and testing,  of various
non-mission  critical  areas of the  project.  This  activity is  scheduled  for
completion  during the third quarter of 1999.  Also included in Phase III is the
implementation  of contingency  plans as may be  appropriate.  Contingency  plan
implementation will continue during the remainder of 1999.

Expenses  associated  with the Year 2000 project  include both a reallocation of
existing internal  resources and the use of outside  services.  Project expenses
for 1998 and 1997 totaled approximately $39,000,000.  Remaining project expenses
for 1999 and beyond are  estimated to be between  $34,000,000  and  $39,000,000.
Total data  processing  expenses for 1999,  including  those related to the Year
2000 project and the Company's new enterprise system, are currently estimated to
be a net  $25,000,000 to $30,000,000  higher than data  processing  expenses for
1998, as adjusted for 1999 volume related increases.





                                       21
<PAGE>




                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                        RESULTS OF OPERATIONS (Continued)

The estimated 1999 data  processing  expenses and the dates by which the Company
will complete the Year 2000 work are based on  management's  current  assessment
and were derived utilizing numerous assumptions of future events,  including the
continued availability of certain resources, third-party modification plans, and
other factors.  However,  there can be no guarantee that these estimates will be
achieved or that all  components  of Year 2000  compliance  will be addressed as
planned.  Uncertainties  include,  but are not limited to, the  availability and
cost of  personnel  trained in this area,  the ability to locate and correct all
relevant  computer  codes,  and the sources and  timeliness  of various  systems
replacements. There also can be no guarantee that the systems of other companies
will be Year 2000 ready on a timely  basis or that the related  changes  will be
compatible with the Company's systems.

Management  believes  that  failure to  address  the Year 2000 issue on a timely
basis could have a material  adverse  effect on the Company and  continues to be
committed to devoting the appropriate resources to address that issue.



                                       22
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND THE RESULTS OF OPERATIONS

                         LIQUIDITY AND CAPITAL RESOURCES



For  the  six  months  ended  June  30,  1999,   working  capital  increased  by
$20,125,000.  The ratio of current assets to current liabilities was 1.7 at June
30, 1999 and 1.8 at December  31,  1998.  The  Consolidated  Statements  of Cash
Flows,  included  in this  report,  detail the sources and uses of cash and cash
equivalents.

The  Company  continues  to  maintain  a low debt  ratio  and  strong  liquidity
position,  which  provides  flexibility  in funding  working  capital  needs and
long-term cash  requirements.  In addition to internally  generated  funds,  the
Company has various sources of financing  available,  including commercial paper
sales and bank borrowings under lines of credit and otherwise.  Total debt, as a
percent  of  Shareholders'  Equity,  was  29.4%  at June 30,  1999 and  18.3% at
December 31, 1998. For the first six months of 1999,  $68,463,000  were expended
for  property,  buildings,  and  equipment,  and  $12,374,000  were expended for
capitalized software, for a total of $80,837,000.

                                  RISK FACTORS

This document contains statements that are not historical facts and are
forward-looking.  The  forward-looking  statements  are  based on the  Company's
current expectations and some of them are subject to risks and uncertainties the
outcome of which could  result in actual  future  performance  being  materially
different from the  performance  indicated.  Among the factors that could affect
indicated  future  performance are changes in, and the extent of  implementation
and  effectiveness  of,  Company  strategies,   market   initiatives,   business
development  plans,  and programs.  Risk factors  relating to the Company's Year
2000  compliance  efforts  are  described   elsewhere  in  this  document.   The
forward-looking  statements should be read in conjunction with the discussion of
the Company's  business and various  factors that may affect it contained in the
Company's  most recent  Annual  Report on Form 10-K, as well as in other Company
reports filed with the Securities and Exchange Commission.





                                       23
<PAGE>

                      W.W. Grainger, Inc., and Subsidiaries
                           PART II - OTHER INFORMATION

Items 1, 2, 3, 4, and 5 not applicable.


Item 6:  Exhibits (numbered in accordance with Item 601 of  regulation
S-K) and Reports on Form 8-K.

                                                                EXHIBIT INDEX
                                                          ----------------------
   (a)  Exhibits


       (11)       Computation of Earnings Per Share.                26-27

       (27)       Financial Data Schedule.

   (b) Reports on Form 8-K - None.



                                       24
<PAGE>



                                   SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.






                                                       W.W. Grainger, Inc.
                                     -------------------------------------------
                                                          (Registrant)



Date: August 13, 1999           By:                      /s/ J.D. Fluno
- ------------------------------       -------------------------------------------
                                                    J.D. Fluno, Vice Chairman



Date: August 13, 1999           By:                       /s/ P.O. Loux
- ------------------------------       -------------------------------------------
                                       P.O. Loux, Senior Vice President, Finance
                                                and Chief Financial Officer



Date: August 13, 1999           By:                     /s/ R.D. Pappano
- ------------------------------       -------------------------------------------
                                                  R.D. Pappano, Vice President,
                                                       Financial Reporting





                                       25
<PAGE>

<TABLE>

                                                                                               Exhibit 11.1

                      W.W. Grainger, Inc., and Subsidiaries
                        COMPUTATION OF EARNINGS PER SHARE
<CAPTION>

                                                                                Six Months Ended June 30,
                                                                              -------------------------------
Basic:                                                                              1999            1998
                                                                              --------------   --------------

<S>                                                                            <C>             <C>
Average number of shares outstanding during the period ....................       92,827,072       97,235,431
                                                                              ==============   ==============

Net earnings ..............................................................   $  106,816,000   $  116,422,000
                                                                              ==============   ==============

Earnings per share ........................................................   $         1.15   $         1.20
                                                                              ==============   ==============

Diluted:

Weighted average number of shares outstanding
   during the period (basic) ..............................................       92,827,072       97,235,431

     Common equivalents

       Shares issuable under outstanding options ..........................        3,339,320        3,435,210

       Shares which could have been purchased based
         on the average market value for the period .......................        2,382,966        2,192,246
                                                                              --------------   --------------

                                                                                     956,354        1,242,964
Dilutive effect of exercised options prior to being
   exercised ..............................................................           35,447           39,956
                                                                              --------------   --------------

Shares for the portion of the period that the options
   were outstanding .......................................................          991,801        1,282,920

Contingently issuable shares ..............................................          542,500          503,333
                                                                              --------------   --------------

                                                                                   1,534,301        1,786,253
                                                                              --------------   --------------
Weighted average number of shares outstanding
   during the  period .....................................................       94,361,373       99,021,684
                                                                              ==============   ==============

Net earnings ..............................................................   $  106,816,000   $  116,422,000
                                                                              ==============   ==============

Earnings per share ........................................................   $         1.13   $         1.18
                                                                              ==============   ==============

</TABLE>

                                       26
<PAGE>



<TABLE>
                                                                             Exhibit 11.2


                                           W.W. Grainger, Inc., and Subsidiaries
                                             COMPUTATION OF EARNINGS PER SHARE




<CAPTION>
Basic:                                                                            1999                 1998
                                                                            -----------------    ------------------
<S>                                                                         <C>                  <C>
Three months ended June 30:

   Six months ended June 30, as reported in Exhibit 11.1                    $           1.15     $            1.20

   Three months ended March 31, as previously reported                                  0.61                  0.59
                                                                            -----------------    ------------------

   Earnings per share for the three months ended June 30                    $           0.54     $            0.61
                                                                            =================    ==================


Diluted:

Three months ended June 30:

   Six months ended June 30, as reported in Exhibit 11.1                    $           1.13     $            1.18

   Three months ended March 31, as previously reported                                  0.60                  0.58
                                                                            -----------------    ------------------

   Earnings per share for the three months ended June 30                    $           0.53     $            0.60
                                                                            =================    ==================

</TABLE>




                                       27
<PAGE>


<TABLE> <S> <C>


<ARTICLE>           5
<MULTIPLIER>        1,000

<S>                          <C>
<PERIOD-TYPE>                      6-mos
<FISCAL-YEAR-END>            DEC-31-1999
<PERIOD-END>                 JUN-30-1999
<CASH>                            45,452
<SECURITIES>                           0
<RECEIVABLES>                    579,833
<ALLOWANCES>                      17,203
<INVENTORY>                      691,490
<CURRENT-ASSETS>               1,384,757
<PP&E>                         1,276,653
<DEPRECIATION>                   583,163
<TOTAL-ASSETS>                 2,341,420
<CURRENT-LIABILITIES>            822,760
<BONDS>                          127,434
                  0
                            0
<COMMON>                          53,706
<OTHER-SE>                     1,297,741
<TOTAL-LIABILITY-AND-EQUITY>   2,341,420
<SALES>                        2,237,018
<TOTAL-REVENUES>               2,237,018
<CGS>                          1,418,141
<TOTAL-COSTS>                  1,418,141
<OTHER-EXPENSES>                 635,140
<LOSS-PROVISION>                   6,737
<INTEREST-EXPENSE>                 4,676
<INCOME-PRETAX>                  179,523
<INCOME-TAX>                      72,707
<INCOME-CONTINUING>              106,816
<DISCONTINUED>                         0
<EXTRAORDINARY>                        0
<CHANGES>                              0
<NET-INCOME>                     106,816
<EPS-BASIC>                       1.15
<EPS-DILUTED>                       1.13



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission