Graco Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 26, 2025	Dec '24 Dec 27, 2024	Dec '23 Dec 29, 2023	Dec '22 Dec 30, 2022	Dec '21 Dec 31, 2021
Revenue	2,237	2,113	2,196	2,144	1,988
Revenue Growth (YoY)	5.83%	-3.75%	2.43%	7.84%	20.45%
Cost of Revenue	1,063	990.86	1,035	1,086	953.66
Gross Profit	1,173	1,122	1,161	1,057	1,034
Selling, General & Admin	480.15	468.13	476.16	405.73	434.98
Research & Development	82.3	87.23	82.82	80.01	79.65
Operating Expenses	562.45	555.36	558.98	485.74	514.63
Operating Income	610.74	567.1	602.04	571.7	519.32
Interest Expense	-2.89	-2.83	-5.19	-9.9	-10.22
Other Non Operating Income (Expenses)	19.3	25.01	11.15	3.92	-0.64
EBT Excluding Unusual Items	627.14	589.28	608	565.72	508.47
Impairment of Goodwill	-	-	-7.8	-	-
Other Unusual Items	14.06	-	8.6	-	-
Pretax Income	641.2	589.28	608.8	565.72	508.47
Income Tax Expense	119.36	103.2	102.29	105.08	68.6
Net Income	521.84	486.08	506.51	460.65	439.87
Net Income to Common	521.84	486.08	506.51	460.65	439.87
Net Income Growth	7.36%	-4.03%	9.96%	4.72%	33.11%
Shares Outstanding (Basic)	166	169	168	169	170
Shares Outstanding (Diluted)	169	172	172	173	175
Shares Change (YoY)	-1.85%	0.12%	-0.40%	-0.94%	1.46%
EPS (Basic)	3.14	2.88	3.01	2.73	2.59
EPS (Diluted)	3.08	2.82	2.94	2.66	2.52
EPS Growth	9.22%	-4.08%	10.53%	5.56%	31.25%
Free Cash Flow	637.92	514.96	466.24	176.23	323.33
Free Cash Flow Per Share	3.77	2.99	2.71	1.02	1.85
Dividend Per Share	1.120	1.040	0.960	0.865	0.772
Dividend Growth	7.69%	8.33%	10.98%	11.97%	8.42%
Gross Margin	52.45%	53.11%	52.88%	49.33%	52.02%
Operating Margin	27.31%	26.83%	27.42%	26.67%	26.13%
Profit Margin	23.33%	23.00%	23.07%	21.49%	22.13%
Free Cash Flow Margin	28.52%	24.37%	21.23%	8.22%	16.27%
EBITDA	718.17	653.85	676.36	637.7	578.65
EBITDA Margin	32.11%	30.94%	30.80%	29.75%	29.11%
D&A For EBITDA	107.43	86.75	74.32	66	59.33
EBIT	610.74	567.1	602.04	571.7	519.32
EBIT Margin	27.31%	26.83%	27.42%	26.67%	26.13%
Effective Tax Rate	18.62%	17.51%	16.80%	18.57%	13.49%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.