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	465.13	432.16	404.73	422.98
Research & Development	82.3	87.23	82.82	80.01	79.65
Other Operating Expenses	14.06	-	16.4	-	-
Total Operating Expenses	576.51	552.36	531.38	484.74	502.63
Operating Income	624.8	570.1	646.84	572.7	531.32
Interest Expense	-2.89	-2.83	-5.19	-9.9	-10.22
Other Non-Operating Income (Expense)	-19.3	-22.01	32.85	-2.92	12.64
Total Non-Operating Income (Expense)	-22.19	-24.84	27.66	-12.82	2.43
Pretax Income	641.2	589.28	608.8	565.72	508.47
Provision for Income Taxes	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%
Shares Outstanding	165.15	169.39	167.95	167.7	170.31
Free Cash Flow	637.92	514.96	466.24	176.23	323.33
Free Cash Flow Growth	23.88%	10.45%	164.56%	-45.49%	0.20%
Free Cash Flow Per Share	3.77	2.99	2.71	1.02	1.85
Dividends 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	27.94%	26.98%	29.46%	26.72%	26.73%
Profit Margin	23.33%	23.00%	23.07%	21.49%	22.13%
FCF Margin	28.52%	24.37%	21.24%	8.22%	16.27%
EBITDA	732.23	656.85	721.16	638.7	590.65
EBITDA Margin	32.74%	31.08%	32.85%	29.80%	29.72%
EBIT	624.8	570.1	646.84	572.7	531.32
EBIT Margin	27.94%	26.98%	29.46%	26.72%	26.73%
Effective Tax Rate	18.62%	17.51%	16.80%	18.57%	13.49%

Updated Feb 17, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q