Home

Graco Reports Fourth Quarter Results

Graco Inc. (NYSE: GGG) today announced results for the fourth quarter ended December 27, 2024.

Summary

$ in millions except per share amounts

 

Three Months Ended

 

Twelve Months Ended

 

Dec 27,

2024

 

Dec 29,

2023

 

%

Change

 

Dec 27,

2024

 

Dec 29,

2023

 

%

Change

Net Sales

$

548.7

 

$

566.6

 

(3

)%

 

$

2,113.3

 

$

2,195.6

 

(4

)%

Operating Earnings

 

130.0

 

 

169.9

 

(23

)%

 

 

570.1

 

 

646.8

 

(12

)%

Net Earnings

 

108.7

 

 

110.0

 

(1

)%

 

 

486.1

 

 

506.5

 

(4

)%

Diluted Net Earnings per Common Share

$

0.63

 

$

0.64

 

(2

)%

 

$

2.82

 

$

2.94

 

(4

)%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted (non-GAAP): (1)

 

 

 

 

 

 

 

 

 

 

 

Operating Earnings, adjusted

$

137.7

 

$

169.9

 

(19

)%

 

$

577.8

 

$

646.0

 

(11

)%

Net Earnings, adjusted

$

110.1

 

$

137.1

 

(20

)%

 

$

477.1

 

$

523.9

 

(9

)%

Diluted Net Earnings per Common Share, adjusted

$

0.64

 

$

0.80

 

(20

)%

 

$

2.77

 

$

3.04

 

(9

)%

(1) Excludes impacts of business reorganization charges, excess tax benefits from stock option exercises, impairment charges, contingent consideration fair value adjustments, pension settlement losses and certain non-recurring tax provision adjustments. See Financial Results Adjusted for Comparability below for a reconciliation of adjusted non-GAAP financial measures to GAAP.

  • Net sales for the fourth quarter decreased 3 percent, with decreases in all regions. Incremental sales from acquired operations partially offset the decrease and contributed 3 percentage points of growth for the quarter.
  • The gross profit margin rate declined approximately 2 percentage points for the fourth quarter, including approximately a 1 percentage point impact from the unfavorable effects of lower margin rates from acquired operations. Lower sales volume and higher product costs more than offset realized pricing and further reduced the gross margin rate.
  • Operating expenses for the fourth quarter increased $19 million, and included $7 million of incremental litigation costs in the Contractor segment associated with a trial that concluded in December of 2024, $7 million of business reorganization costs and $7 million of expenses from acquired operations.
  • Operating earnings decreased 23 percent for the fourth quarter as lower sales volume and higher operating expenses drove the decline in operating earnings. Adjusted to exclude the effects of the business reorganization and other prior year items, operating earnings decreased 19 percent.
  • Net earnings decreased 1 percent for the fourth quarter. Adjusted net earnings decreased 20 percent due to lower operating earnings and a higher effective income tax rate.

“We continued to experience slower demand across many end markets in the fourth quarter," said Mark Sheahan, Graco's President and CEO. "Soft demand for Industrial products in China, lower sales of semiconductor equipment and the timing of projects in the powder coatings equipment business were notable headwinds. We completed the Corob acquisition in November that contributed 3 percent of sales growth in the quarter. The strategic fit between Corob and our Contractor Division will serve us well in the future, and we welcome this business, and its dedicated employees into the Graco family. While 2024 has been challenging from a growth standpoint, I would like to thank our employees, suppliers, and distributors for their continued dedication and hard work.”

Consolidated Results

Net sales for the fourth quarter decreased 3 percent from the comparable period last year. Fourth quarter net sales decreased 1 percent in the Americas, decreased 2 percent in EMEA, and decreased 10 percent in Asia Pacific (9 percent at consistent translation rates). Net sales for the year decreased 4 percent compared to last year (3 percent at consistent translation rates). Net sales for the year decreased 1 percent in the Americas, decreased 2 percent in EMEA (3 percent at consistent translation rates) and decreased 16 percent in Asia Pacific (15 percent at consistent translation rates).

For the quarter, changes in currency translation rates decreased net sales by approximately $2 million. For the year, changes in currency translation rates decreased net sales by approximately $6 million (1 percentage point). Acquired operations contributed approximately 3 percentage points of sales growth for the quarter and 1 percentage point for the year.

The gross profit margin rate declined approximately 2 percentage points for the fourth quarter, including approximately a 1 percentage point impact from the unfavorable effects of lower margin rates from acquired operations. Lower sales volume and higher product costs more than offset realized pricing and further reduced the gross margin rate. For the year, the gross profit margin rate increased slightly as the favorable effects of realized pricing more than offset unfavorable product and channel mix and higher product costs.

Total operating expenses increased $19 million (15 percent) for the fourth quarter and $38 million (7 percent) for the year, respectively, compared to last year. Operating expenses for the fourth quarter included $7 million of incremental litigation costs in the Contractor segment associated with a trial that concluded in December of 2024, $7 million of business reorganization costs and $7 million of expenses from acquired operations. Operating expenses for the year included $13 million of incremental litigation costs associated with the aforementioned trial, $7 million of business reorganization costs, $7 million of expenses from acquired operations and $13 million of investments in new product development and other growth initiatives, including the relocation to a new distribution center. Reductions in volume and earnings-based expenses of $6 million for the quarter and $14 million for the year partially offset the increase in operating expenses.

Interest expense was flat for the fourth quarter and $2 million lower for the year compared to the same periods last year as private placement debt was repaid in the third quarter of 2023. Excluding a prior year pension settlement loss of $42 million, other income increased $3 million for the fourth quarter and $13 million for the year, largely due to increased interest income.

The effective income tax rate was 18 percent for both the quarter and year. Adjusted to exclude certain non-recurring items (see Financial Results Adjusted for Comparability below), the adjusted effective income tax rate was 22 percent for the quarter and 20 percent for the year, up approximately 2 percentage points and 1 percentage point, respectively, from the same periods last year largely due to the unfavorable effects of foreign earnings taxed at higher rates than the U.S.

Segment Results

Management assesses performance of segments by reference to operating earnings excluding unallocated corporate expenses. For a reconciliation of segment operating earnings to consolidated operating earnings, refer to the segment information table included in the financial statement section of this release. Certain measurements of segment operations are summarized below:

 

Three Months

 

Twelve Months

 

Contractor

 

Industrial

 

Process

 

Contractor

 

Industrial

 

Process

Net Sales (in millions)

$

246.9

 

 

$

165.7

 

 

$

136.1

 

 

$

988.9

 

 

$

619.7

 

 

$

504.8

 

Percentage change from last year

 

 

 

 

 

 

 

 

 

 

 

Sales

 

3

%

 

 

(14

)%

 

 

0

%

 

 

0

%

 

 

(7

)%

 

 

(8

)%

Operating earnings

 

(30

)%

 

 

(27

)%

 

 

(3

)%

 

 

(5

)%

 

 

(14

)%

 

 

(14

)%

Operating earnings as a percentage of sales

 

 

 

 

 

 

 

 

 

 

 

2024

 

20

%

 

 

31

%

 

 

27

%

 

 

27

%

 

 

33

%

 

 

28

%

2023

 

29

%

 

 

37

%

 

 

28

%

 

 

29

%

 

 

35

%

 

 

30

%

Components of net sales change by geographic region for the Contractor segment were as follows:

 

Three Months

 

Twelve Months

 

Volume

and Price

 

Acquisitions

 

Currency

 

Total

 

Volume

and Price

 

Acquisitions

 

Currency

 

Total

Americas

(5)%

 

3%

 

0%

 

(2)%

 

(2)%

 

1%

 

0%

 

(1)%

EMEA

(3)%

 

13%

 

0%

 

10%

 

(1)%

 

3%

 

0%

 

2%

Asia Pacific

10%

 

25%

 

(1)%

 

34%

 

6%

 

6%

 

(2)%

 

10%

Consolidated

(3)%

 

7%

 

(1)%

 

3%

 

(1)%

 

2%

 

(1)%

 

0%

Sales from acquired operations more than offset continued weakness in North American construction markets and led to a 3 percent increase in sales in the Contractor segment for the fourth quarter. The operating margin rate in the fourth quarter and year was 9 percentage points and 2 percentage points lower, respectively, than the same periods last year due to higher product costs on lower sales volumes, the unfavorable effects of lower margin rates of acquired operations, and litigation costs associated with a trial that concluded in December of 2024.

Components of net sales change by geographic region for the Industrial segment were as follows:

 

Three Months

 

Twelve Months

 

Volume

and Price

 

Acquisitions

 

Currency

 

Total

 

Volume

and Price

 

Acquisitions

 

Currency

 

Total

Americas

(8)%

 

0%

 

(1)%

 

(9)%

 

4%

 

0%

 

0%

 

4%

EMEA

(10)%

 

0%

 

0%

 

(10)%

 

(4)%

 

0%

 

0%

 

(4)%

Asia Pacific

(24)%

 

0%

 

(1)%

 

(25)%

 

(22)%

 

0%

 

(2)%

 

(24)%

Consolidated

(13)%

 

0%

 

(1)%

 

(14)%

 

(6)%

 

0%

 

(1)%

 

(7)%

Industrial segment sales decreased in all applications for the quarter and year due to weakened global industrial economic activity and the timing of powder finishing system sales. The operating margin rate for this segment decreased 6 percentage points and 2 percentage points, respectively, for the fourth quarter and year due to higher product costs, business reorganization expenses and the unfavorable effects of product and channel mix.

Components of net sales change by geographic region for the Process segment were as follows:

 

Three Months

 

Twelve Months

 

Volume

and Price

 

Acquisitions

 

Currency

 

Total

 

Volume

and Price

 

Acquisitions

 

Currency

 

Total

Americas

7%

 

0%

 

0%

 

7%

 

(3)%

 

0%

 

0%

 

(3)%

EMEA

(7)%

 

0%

 

1%

 

(6)%

 

(10)%

 

0%

 

1%

 

(9)%

Asia Pacific

(12)%

 

0%

 

0%

 

(12)%

 

(20)%

 

0%

 

(1)%

 

(21)%

Consolidated

0%

 

0%

 

0%

 

0%

 

(8)%

 

0%

 

0%

 

(8)%

Process segment sales were flat in the fourth quarter as sales growth in the Americas from all product applications offset declines in EMEA and Asia Pacific. Although the rate of decline slowed in the fourth quarter, sales decreased in all regions and most product applications for the year. The operating margin rate for this segment decreased approximately 1 percentage point for the quarter and 2 percentage points for the year as price realization was more than offset by unfavorable expense leverage on lower sales volume.

Outlook

"We are initiating a full year outlook for 2025 of low single-digit sales growth on an organic, constant currency basis,” said Sheahan. “Incoming orders were consistent through much of the year, including the fourth quarter. Demand in China and for semiconductor products appear to have stabilized, and we are expecting growth in these areas in 2025. Our reorganization into global businesses, centered around common customers and distributors, has been completed and our teams are positioned to drive incremental profitable growth as a result. Our acquisition pipeline is solid and we are hopeful that we will see actionable opportunities in the coming year. Graco remains strong with excellent employees who remain committed to our core growth strategies of developing new products, expanding distribution, seeking adjacent markets and new geographies, and pursuing strategic acquisitions.”

2025 Change in Organizational Structure

As previously announced, effective January 1, 2025, the Company has classified its business into three reportable segments: Contractor, Industrial and Expansion Markets.

  • The Industrial segment consists of the newly formed Industrial Division and the Powder Division. The Company’s former Industrial and Lubrication Equipment Divisions, along with the Process Transfer Equipment business that was part of the Company’s former Process Division, were combined to form the new global Industrial Division. The Powder Division remains unchanged.
  • The Expansion Markets segment consists of the Expansion Markets Division and will focus on driving inorganic growth in new and adjacent markets. The Company’s environmental, semiconductor, high-pressure valves and electric motors businesses, together with select future ventures and acquisitions, reside within this division.
  • The Contractor segment, consisting of the Contractor Division, remains unchanged as a reporting segment relative to prior periods.

Segment operating results will be reported under the new organizational structure for the first quarter of 2025. Segment information recast to conform to the new organizational structure is available as unaudited supplemental financial information on the Company’s website at www.graco.com.

Financial Results Adjusted for Comparability

Excluding the impacts of business reorganization charges, excess tax benefits from stock option exercises, impairment charges, contingent consideration fair value adjustments, pension settlement losses and certain non-recurring tax provision adjustments presents a more consistent basis for comparison of financial results. A calculation of the non-GAAP adjusted measurements of operating earnings, earnings before income taxes, income taxes, effective income tax rates, net earnings and diluted earnings per share follows (in millions except per share amounts):

 

Three Months Ended

 

Twelve Months Ended

 

Dec 27,

2024

 

Dec 29,

2023

 

Dec 27,

2024

 

Dec 29,

2023

Operating earnings, as reported

$

130.0

 

 

$

169.9

 

 

$

570.1

 

 

$

646.8

 

Contingent consideration

 

 

 

 

 

 

 

 

 

 

(8.6

)

Impairment

 

 

 

 

 

 

 

 

 

 

7.8

 

Business reorganization

 

7.7

 

 

 

 

 

 

7.7

 

 

 

 

Operating earnings, adjusted

$

137.7

 

 

$

169.9

 

 

$

577.8

 

 

$

646.0

 

 

 

 

 

 

 

 

 

Earnings before income taxes

$

132.5

 

 

$

127.6

 

 

$

589.3

 

 

$

608.8

 

Pension settlement loss

 

 

 

 

42.1

 

 

 

 

 

 

42.1

 

Contingent consideration

 

 

 

 

 

 

 

 

 

 

(8.6

)

Impairment

 

 

 

 

 

 

 

 

 

 

7.8

 

Business reorganization

 

7.7

 

 

 

 

 

 

7.7

 

 

 

 

Earnings before income taxes, adjusted

$

140.2

 

 

$

169.7

 

 

$

597.0

 

 

$

650.1

 

 

 

 

 

 

 

 

 

Income taxes, as reported

$

23.8

 

 

$

17.6

 

 

$

103.2

 

 

$

102.3

 

Pension settlement tax effect

 

 

 

 

8.8

 

 

 

 

 

 

8.8

 

Other non-recurring tax benefit

 

 

 

 

4.8

 

 

 

 

 

 

4.8

 

Excess tax benefit from option exercises

 

4.5

 

 

 

1.4

 

 

 

14.9

 

 

 

10.3

 

Business reorganization tax effect

 

1.8

 

 

 

 

 

 

1.8

 

 

 

 

Income taxes, adjusted

$

30.1

 

 

$

32.6

 

 

$

119.9

 

 

$

126.2

 

 

 

 

 

 

 

 

 

Effective income tax rate

 

 

 

 

 

 

 

As reported

 

17.9

%

 

 

13.8

%

 

 

17.5

%

 

 

16.8

%

Adjusted

 

21.5

%

 

 

19.2

%

 

 

20.1

%

 

 

19.4

%

 

 

 

 

 

 

 

 

Net Earnings, as reported

$

108.7

 

 

$

110.0

 

 

$

486.1

 

 

$

506.5

 

Pension settlement loss, net

 

 

 

 

33.3

 

 

 

 

 

 

33.3

 

Contingent consideration

 

 

 

 

 

 

 

 

 

 

(8.6

)

Impairment

 

 

 

 

 

 

 

 

 

 

7.8

 

Other non-recurring tax benefit

 

 

 

 

(4.8

)

 

 

 

 

 

(4.8

)

Excess tax benefit from option exercises

 

(4.5

)

 

 

(1.4

)

 

 

(14.9

)

 

 

(10.3

)

Business reorganization

 

5.9

 

 

 

 

 

 

5.9

 

 

 

 

Net Earnings, adjusted

$

110.1

 

 

$

137.1

 

 

$

477.1

 

 

$

523.9

 

 

 

 

 

 

 

 

 

Weighted Average Diluted Shares

 

172.6

 

 

 

171.8

 

 

 

172.4

 

 

 

172.2

 

Diluted Earnings per Share

 

 

 

 

 

 

 

As reported

$

0.63

 

 

$

0.64

 

 

$

2.82

 

 

$

2.94

 

Adjusted

$

0.64

 

 

$

0.80

 

 

$

2.77

 

 

$

3.04

 

Cautionary Statement Regarding Forward-Looking Statements

The Company desires to take advantage of the “safe harbor” provisions regarding forward-looking statements of the Private Securities Litigation Reform Act of 1995 and is filing this Cautionary Statement in order to do so. From time to time various forms filed by our Company with the Securities and Exchange Commission, including our Form 10-K, Form 10-Qs and Form 8-Ks, and other disclosures, including our 2023 Overview report, press releases, earnings releases, analyst briefings, conference calls and other written documents or oral statements released by our Company, may contain forward-looking statements. Forward-looking statements generally use words such as “expect,” “foresee,” “anticipate,” “believe,” “project,” “should,” “estimate,” “will,” and similar expressions, and reflect our Company’s expectations concerning the future. All forecasts and projections are forward-looking statements. Forward-looking statements are based upon currently available information, but various risks and uncertainties may cause our Company’s actual results to differ materially from those expressed in these statements. The Company undertakes no obligation to update these statements in light of new information or future events.

Future results could differ materially from those expressed, due to the impact of changes in various factors. These risk factors include, but are not limited to, risks relating to the demand for our products and the level of commercial and industrial activity worldwide; changes in currency translation rates; international and domestic political instability; interest rate fluctuations and changes in credit markets; global sourcing of materials; interruptions of or intrusions into our information systems; intellectual property rights; the use of generative artificial intelligence; conducting business internationally; catastrophic events; our ability to attract, develop and retain qualified personnel; public health crises; our growth strategies and acquisitions; potential goodwill impairment; our ability to compete effectively; our dependence on a few large customers; our dependence on cyclical industries; changes in laws and regulations; climate-related laws, regulations and accords; environmental, social and governance-related expectations and requirements; compliance with anti-corruption and trade laws; changes in tax rates or the adoption of new tax legislation; and costs associated with legal proceedings. Please refer to Item 1A of our Annual Report on Form 10-K for fiscal year 2023 (and the most recent Form 10-Q) for a more comprehensive discussion of these and other risk factors. These reports are available on the Company’s website at www.graco.com and the Securities and Exchange Commission’s website at www.sec.gov. Shareholders, potential investors and other readers are urged to consider these factors in evaluating forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements.

Investors should realize that factors other than those identified above and in Item 1A of our Annual Report on Form 10-K for fiscal year 2023 might prove important to the Company’s future results. It is not possible for management to identify each and every factor that may have an impact on the Company’s operations in the future as new factors can develop from time to time.

Conference Call

Graco management will hold a conference call, including slides via webcast, with analysts and institutional investors on Tuesday, January 28, 2025, at 11 a.m. ET, 10 a.m. CT, to discuss Graco’s fourth quarter results.

A real-time listen-only webcast of the conference call will be broadcast by Nasdaq. Individuals can access the call and view the slides on the Company’s website at www.graco.com. Listeners should go to the website at least 15 minutes prior to the live conference call to install any necessary audio software.

About Graco

Graco Inc. supplies technology and expertise for the management of fluids and coatings in both industrial and commercial applications. It designs, manufactures and markets systems and equipment to move, measure, control, dispense and spray fluid and powder materials. A recognized leader in its specialties, Minneapolis-based Graco serves customers around the world in the manufacturing, processing, construction and maintenance industries. For additional information about Graco Inc., please visit us at www.graco.com.

GRACO INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited)

(In thousands except per share amounts)

 

 

Three Months Ended

 

Twelve Months Ended

 

Dec 27,

2024

 

Dec 29,

2023

 

Dec 27,

2024

 

Dec 29,

2023

Net Sales

$

548,672

 

 

$

566,643

 

$

2,113,316

 

 

$

2,195,606

 

Cost of products sold

 

269,392

 

 

 

266,701

 

 

990,855

 

 

 

1,034,585

 

Gross Profit

 

279,280

 

 

 

299,942

 

 

1,122,461

 

 

 

1,161,021

 

Product development

 

22,154

 

 

 

21,240

 

 

87,230

 

 

 

82,822

 

Selling, marketing and distribution

 

72,967

 

 

 

66,455

 

 

273,741

 

 

 

260,712

 

General and administrative

 

54,140

 

 

 

42,313

 

 

191,392

 

 

 

171,444

 

Contingent consideration

 

 

 

 

 

 

 

 

 

(8,600

)

Impairment

 

 

 

 

 

 

 

 

 

7,800

 

Operating Earnings

 

130,019

 

 

 

169,934

 

 

570,098

 

 

 

646,843

 

Interest expense

 

794

 

 

 

656

 

 

2,828

 

 

 

5,191

 

Other (income) expense, net

 

(3,257

)

 

 

41,728

 

 

(22,013

)

 

 

32,850

 

Earnings Before Income Taxes

 

132,482

 

 

 

127,550

 

 

589,283

 

 

 

608,802

 

Income taxes

 

23,773

 

 

 

17,598

 

 

103,199

 

 

 

102,291

 

Net Earnings

$

108,709

 

 

$

109,952

 

$

486,084

 

 

$

506,511

 

Net Earnings per Common Share

 

 

 

 

 

 

 

Basic

$

0.64

 

 

$

0.65

 

$

2.88

 

 

$

3.01

 

Diluted

$

0.63

 

 

$

0.64

 

$

2.82

 

 

$

2.94

 

Weighted Average Number of Shares

 

 

 

 

 

 

 

Basic

 

169,135

 

 

 

168,061

 

 

168,884

 

 

 

168,442

 

Diluted

 

172,577

 

 

 

171,788

 

 

172,405

 

 

 

172,199

 

SEGMENT INFORMATION (Unaudited)

(In thousands)

 

 

Three Months Ended

 

Twelve Months Ended

 

Dec 27,

2024

 

Dec 29,

2023

 

Dec 27,

2024

 

Dec 29,

2023

Net Sales

 

 

 

 

 

 

 

Contractor

$

246,889

 

 

$

238,789

 

 

$

988,865

 

 

$

985,675

 

Industrial

 

165,661

 

 

 

191,985

 

 

 

619,653

 

 

 

662,785

 

Process

 

136,122

 

 

 

135,869

 

 

 

504,798

 

 

 

547,146

 

Total

$

548,672

 

 

$

566,643

 

 

$

2,113,316

 

 

$

2,195,606

 

Operating Earnings

 

 

 

 

 

 

 

Contractor

$

48,589

 

 

$

69,243

 

 

$

270,144

 

 

$

285,394

 

Industrial

 

51,609

 

 

 

71,098

 

 

 

201,488

 

 

 

234,054

 

Process

 

36,961

 

 

 

38,086

 

 

 

141,732

 

 

 

165,273

 

Unallocated corporate (expense)

 

(7,140

)

 

 

(8,493

)

 

 

(43,266

)

 

 

(38,678

)

Contingent consideration

 

 

 

 

 

 

 

 

 

 

8,600

 

Impairment

 

 

 

 

 

 

 

 

 

 

(7,800

)

Total

$

130,019

 

 

$

169,934

 

 

$

570,098

 

 

$

646,843

 

GRACO INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Unaudited)

(In thousands)

 

 

Dec 27,

2024

 

Dec 29,

2023

ASSETS

 

 

 

Current Assets

 

 

 

Cash and cash equivalents

$

675,336

 

 

$

537,951

 

Accounts receivable, less allowances of $6,000 and $5,300

 

362,533

 

 

 

354,439

 

Inventories

 

404,676

 

 

 

438,349

 

Other current assets

 

54,896

 

 

 

35,070

 

Total current assets

 

1,497,441

 

 

 

1,365,809

 

Property, Plant and Equipment, net

 

771,656

 

 

 

741,713

 

Goodwill

 

487,468

 

 

 

370,228

 

Other Intangible Assets, net

 

233,306

 

 

 

126,258

 

Operating Lease Assets

 

19,678

 

 

 

18,768

 

Deferred Income Taxes

 

46,910

 

 

 

61,381

 

Other Assets

 

82,753

 

 

 

37,850

 

Total Assets

$

3,139,212

 

 

$

2,722,007

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Current Liabilities

 

 

 

Notes payable to banks

$

28,537

 

 

$

30,036

 

Trade accounts payable

 

60,816

 

 

 

72,214

 

Salaries and incentives

 

58,169

 

 

 

64,802

 

Dividends payable

 

46,558

 

 

 

42,789

 

Other current liabilities

 

211,728

 

 

 

185,359

 

Total current liabilities

 

405,808

 

 

 

395,200

 

Retirement Benefits and Deferred Compensation

 

80,381

 

 

 

80,347

 

Operating Lease Liabilities

 

12,278

 

 

 

11,785

 

Deferred Income Taxes

 

37,822

 

 

 

8,215

 

Other Non-current Liabilities

 

18,788

 

 

 

2,235

 

Shareholders’ Equity

 

 

 

Common stock

 

169,394

 

 

 

167,946

 

Additional paid-in-capital

 

955,051

 

 

 

863,336

 

Retained earnings

 

1,509,264

 

 

 

1,227,938

 

Accumulated other comprehensive loss

 

(49,574

)

 

 

(34,995

)

Total shareholders’ equity

 

2,584,135

 

 

 

2,224,225

 

Total Liabilities and Shareholders’ Equity

$

3,139,212

 

 

$

2,722,007

 

GRACO INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In thousands)

 

 

Year Ended

 

Dec 27,

2024

 

Dec 29,

2023

Cash Flows From Operating Activities

 

 

 

Net Earnings

$

486,084

 

 

$

506,511

 

Adjustments to reconcile net earnings to net cash

provided by operating activities

 

 

 

Depreciation and amortization

 

86,749

 

 

 

74,321

 

Deferred income taxes

 

6,060

 

 

 

(8,502

)

Share-based compensation

 

31,892

 

 

 

30,229

 

Pension settlement loss

 

 

 

 

42,129

 

Contingent consideration

 

 

 

 

(8,600

)

Impairment

 

 

 

 

7,800

 

Change in

 

 

 

Accounts receivable

 

10,251

 

 

 

(3,245

)

Inventories

 

55,836

 

 

 

42,716

 

Trade accounts payable

 

(13,298

)

 

 

(12,348

)

Salaries and incentives

 

(12,187

)

 

 

(2,158

)

Retirement benefits and deferred compensation

 

(14,171

)

 

 

(13,661

)

Other accrued liabilities

 

(11,242

)

 

 

(5,269

)

Other

 

(4,274

)

 

 

1,094

 

Net cash provided by operating activities

 

621,700

 

 

 

651,017

 

Cash Flows From Investing Activities

 

 

 

Property, plant and equipment additions

 

(106,737

)

 

 

(184,775

)

Acquisition of businesses, net of cash acquired

 

(241,767

)

 

 

 

Other

 

5,689

 

 

 

(499

)

Net cash used in investing activities

 

(342,815

)

 

 

(185,274

)

Cash Flows From Financing Activities

 

 

 

Borrowings (payments) on short-term lines of credit, net

 

(766

)

 

 

9,725

 

Payments on long-term debt and lines of credit

 

 

 

 

(75,000

)

Payments of debt issuance costs

 

(1,707

)

 

 

(1,025

)

Common stock issued

 

70,659

 

 

 

60,182

 

Common stock repurchased

 

(31,350

)

 

 

(102,344

)

Taxes paid related to net share settlement of equity awards

 

(4,611

)

 

 

(1,225

)

Cash dividends paid

 

(172,088

)

 

 

(158,323

)

Net cash used in financing activities

 

(139,863

)

 

 

(268,010

)

Effect of exchange rate changes on cash

 

(1,637

)

 

 

1,022

 

Net increase in cash and cash equivalents

 

137,385

 

 

 

198,755

 

Cash and Cash Equivalents

 

 

 

Beginning of year

 

537,951

 

 

 

339,196

 

End of year

$

675,336

 

 

$

537,951

 

 

Contacts

FOR FURTHER INFORMATION:

Financial Contact: David M. Lowe, 612-623-6456

Media Contact: Meredith A. Sobieck, 612-623-6427

Meredith_A_Sobieck@graco.com