| Exhibit 99.1 | GRACO INC. |  | ||||||||||||
| P.O. Box 1441 | ||||||||||||||
 | Minneapolis, MN | |||||||||||||
| 55440-1441 | ||||||||||||||
| NYSE: GGG | ||||||||||||||
| FOR IMMEDIATE RELEASE: | FOR FURTHER INFORMATION: | ||||
| Monday, January 27, 2025 | Financial Contact: David M. Lowe, 612-623-6456 Media Contact: Meredith A. Sobieck, 612-623-6427 Meredith_A_Sobieck@graco.com | ||||
Graco Reports Fourth Quarter Results
MINNEAPOLIS (January 27, 2025) – 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.
Page 2 GRACO
“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.
Page 3 GRACO
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.
Page 4 GRACO
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.
Page 5 GRACO
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 | |||||||||||||||
Page 6 GRACO
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-
Page 7 GRACO
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.
Page 8 GRACO
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 | |||||||||||||||
Page 9 GRACO
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 | |||||||
Page 10 GRACO
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 | |||||||
# # #