Graco Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 27, 2026	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	2,248	2,237	2,113	2,196	2,144	1,988
Revenue Growth (YoY)	4.61%	5.83%	-3.75%	2.43%	7.84%	20.45%
Cost of Revenue	1,072	1,063	990.86	1,035	1,086	953.66
Gross Profit	1,176	1,173	1,122	1,161	1,057	1,034
Selling, General & Admin	488.7	480.15	465.13	432.16	404.73	422.98
Research & Development	82.9	82.3	87.23	82.82	80.01	79.65
Other Operating Expenses	-14.06	-14.06	-	-0.8	-	-
Total Operating Expenses	557.53	548.39	552.36	514.18	484.74	502.63
Operating Income	618.56	624.8	570.1	646.84	572.7	531.32
Interest Expense	-3.02	-2.89	-2.83	-5.19	-9.9	-10.22
Other Non-Operating Income (Expense)	14.27	19.3	22.01	-32.85	2.92	-12.64
Total Non-Operating Income (Expense)	11.26	16.4	19.19	-38.04	-6.98	-22.86
Pretax Income	629.81	641.2	589.28	608.8	565.72	508.47
Provision for Income Taxes	113.57	119.36	103.2	102.29	105.08	68.6
Net Income	516.24	521.84	486.08	506.51	460.65	439.87
Net Income to Common	516.24	521.84	486.08	506.51	460.65	439.87
Net Income Growth	5.79%	7.36%	-4.03%	9.96%	4.72%	33.11%
Shares Outstanding (Basic)	166	166	169	168	169	170
Shares Outstanding (Diluted)	168	169	172	172	173	175
Shares Change (YoY)	-2.20%	-1.85%	0.12%	-0.40%	-0.94%	1.46%
EPS (Basic)	3.12	3.14	2.88	3.01	2.73	2.59
EPS (Diluted)	3.07	3.08	2.82	2.94	2.66	2.52
EPS Growth	8.48%	9.22%	-4.08%	10.53%	5.56%	31.25%
Shares Outstanding	165.34	165.15	169.39	167.95	167.7	170.31
Free Cash Flow	631.21	637.92	514.96	466.24	176.23	323.33
Free Cash Flow Growth	-1.05%	23.88%	10.45%	164.56%	-45.49%	0.20%
Free Cash Flow Per Share	3.75	3.77	2.99	2.71	1.02	1.85
Dividends Per Share	1.140	1.120	1.040	0.960	0.865	0.772
Dividend Growth	1.79%	7.69%	8.33%	10.98%	11.97%	8.42%
Gross Margin	52.31%	52.45%	53.11%	52.88%	49.33%	52.02%
Operating Margin	27.51%	27.94%	26.98%	29.46%	26.72%	26.73%
Profit Margin	22.96%	23.33%	23.00%	23.07%	21.49%	22.13%
FCF Margin	28.07%	28.52%	24.37%	21.24%	8.22%	16.27%
EBITDA	729.89	732.23	656.85	721.16	638.7	590.65
EBITDA Margin	32.46%	32.74%	31.08%	32.85%	29.80%	29.72%
EBIT	618.56	624.8	570.1	646.84	572.7	531.32
EBIT Margin	27.51%	27.94%	26.98%	29.46%	26.72%	26.73%
Effective Tax Rate	18.03%	18.62%	17.51%	16.80%	18.57%	13.49%

Updated Apr 22, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q