Graco Inc. (GGG) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
88 11TH AVENUE NE MINNEAPOLIS, MN 55413-1894 |
| State of Incorp. | MN |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3561 - Pumps and Pumping Equipment (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 3/31/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 675 | 538 | 339 | 624 | 379 | 221 | |||
| Cash and cash equivalent | 675 | 538 | 339 | 624 | 379 | 221 | |||
| Receivables | 363 | 354 | 346 | 325 | 315 | 267 | |||
| Inventory, net of allowances, customer advances and progress billings | 405 | 438 | 477 | 382 | 286 | 273 | |||
| Inventory | 405 | 438 | 477 | 382 | 286 | 273 | |||
| Other current assets | 55 | 35 | 44 | 32 | 44 | 30 | |||
| Total current assets: | 1,497 | 1,366 | 1,206 | 1,364 | 1,024 | 791 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 20 | 19 | 30 | 30 | 38 | 30 | |||
| Property, plant and equipment | 772 | 742 | 608 | 451 | 351 | 326 | |||
| Intangible assets, net (including goodwill) | 721 | 496 | 506 | 506 | 508 | 470 | |||
| Goodwill | 487 | 370 | 368 | 356 | 348 | 308 | |||
| Intangible assets, net (excluding goodwill) | 233 | 126 | 138 | 150 | 161 | 163 | |||
| Deferred income tax assets | 47 | 61 | 57 | 56 | 26 | ||||
| Other noncurrent assets | 83 | 38 | 33 | 37 | 42 | 36 | |||
| Other undisclosed noncurrent assets | 39 | ||||||||
| Total noncurrent assets: | 1,642 | 1,356 | 1,233 | 1,080 | 964 | 901 | |||
| TOTAL ASSETS: | 3,139 | 2,722 | 2,439 | 2,443 | 1,988 | 1,692 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 166 | 180 | 188 | 197 | 142 | 135 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | 40 | 36 | 32 | 29 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 64 | 83 | 52 | 51 | ||
| Accounts payable | 61 | 72 | 84 | 78 | 58 | 54 | |||
| Accrued liabilities | 105 | 108 | |||||||
| Debt | 29 | 30 | 21 | 118 | 22 | 8 | |||
| Other liabilities | 212 | 185 | 191 | 191 | 157 | 143 | |||
| Total current liabilities: | 406 | 395 | 400 | 507 | 321 | 285 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 75 | 99 | 179 | 188 | |||||
| Long-term debt, excluding current maturities | 75 | 75 | 150 | 164 | |||||
| Liabilities, other than long-term debt | 149 | 103 | 104 | 129 | 204 | 183 | |||
| Deferred income tax liabilities | 38 | 8 | 9 | 11 | 10 | ||||
| Liability, pension and other postretirement and postemployment benefits | 80 | 80 | 62 | 107 | 185 | 183 | |||
| Other liabilities | 19 | 2 | 12 | 11 | 9 | ||||
| Operating lease, liability | 12 | 12 | 21 | 24 | 29 | 24 | |||
| Other undisclosed noncurrent liabilities | 11 | ||||||||
| Total noncurrent liabilities: | 149 | 103 | 179 | 227 | 383 | 382 | |||
| Total liabilities: | 555 | 498 | 579 | 734 | 704 | 667 | |||
| Equity | |||||||||
| Equity, attributable to parent | 2,584 | 2,224 | 1,860 | 1,709 | 1,284 | 1,025 | |||
| Common stock | 169 | 168 | 168 | 170 | 169 | 167 | |||
| Additional paid in capital | 955 | 863 | 784 | 742 | 671 | 578 | |||
| Accumulated other comprehensive loss | (50) | (35) | (69) | (80) | (124) | (170) | |||
| Retained earnings | 1,509 | 1,228 | 977 | 877 | 568 | 449 | |||
| Total equity: | 2,584 | 2,224 | 1,860 | 1,709 | 1,284 | 1,025 | |||
| TOTAL LIABILITIES AND EQUITY: | 3,139 | 2,722 | 2,439 | 2,443 | 1,988 | 1,692 | |||
Income Statement (P&L) ($ in millions)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,113 | 2,196 | 2,144 | 1,988 | 1,650 | 1,646 | ||
| Cost of revenue (Cost of Product and Service Sold) | (991) | (1,035) | (1,086) | (954) | (795) | (786) | ||
| Gross profit: | 1,122 | 1,161 | 1,057 | 1,034 | 855 | 860 | ||
| Operating expenses | (552) | (523) | (485) | (503) | (463) | (435) | ||
| Other operating income, net (Other Nonrecurring (Income) Expense) | 9 | |||||||
| Operating income: | 570 | 647 | 573 | 531 | 392 | 424 | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 22 | (33) | 3 | (13) | (6) | (5) | ||
| Interest and debt expense | (3) | (5) | (10) | (10) | (11) | (13) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||||
| Income from continuing operations before equity method investments, income taxes: | 589 | 609 | 566 | 508 | 375 | 406 | ||
| Other undisclosed income from continuing operations before income taxes | ||||||||
| Income from continuing operations before income taxes: | 589 | 609 | 566 | 508 | 375 | 406 | ||
| Income tax expense | (103) | (102) | (105) | (69) | (44) | (62) | ||
| Income from continuing operations: | 486 | 507 | 461 | 440 | 330 | 344 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 440 | 330 | 344 | |
| Net income available to common stockholders, diluted: | 486 | 507 | 461 | 440 | 330 | 344 | ||
Comprehensive Income ($ in millions)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 486 | 507 | 461 | 440 | 330 | 344 | ||
| Other comprehensive income (loss) | (15) | 34 | 11 | 44 | 46 | (25) | ||
| Comprehensive income, net of tax, attributable to parent: | 472 | 541 | 471 | 484 | 376 | 319 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.