Graco Inc
NYSE:GGG
Income Statement
Earnings Waterfall
Graco Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-518.8m
USD
|
Operating Income
|
623.2m
USD
|
Other Expenses
|
-123.7m
USD
|
Net Income
|
499.6m
USD
|
Income Statement
Graco Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 125
N/A
|
1 161
+3%
|
1 187
+2%
|
1 221
+3%
|
1 238
+1%
|
1 251
+1%
|
1 267
+1%
|
1 287
+2%
|
1 285
0%
|
1 298
+1%
|
1 306
+1%
|
1 329
+2%
|
1 365
+3%
|
1 396
+2%
|
1 449
+4%
|
1 475
+2%
|
1 541
+4%
|
1 586
+3%
|
1 622
+2%
|
1 653
+2%
|
1 652
0%
|
1 656
+0%
|
1 640
-1%
|
1 646
+0%
|
1 615
-2%
|
1 553
-4%
|
1 592
+2%
|
1 650
+4%
|
1 731
+5%
|
1 871
+8%
|
1 918
+3%
|
1 988
+4%
|
2 028
+2%
|
2 069
+2%
|
2 128
+3%
|
2 144
+1%
|
2 179
+2%
|
2 190
+1%
|
2 184
0%
|
2 196
+1%
|
2 158
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(509)
|
(527)
|
(538)
|
(554)
|
(568)
|
(577)
|
(589)
|
(602)
|
(601)
|
(609)
|
(611)
|
(618)
|
(630)
|
(642)
|
(667)
|
(680)
|
(709)
|
(728)
|
(747)
|
(771)
|
(776)
|
(782)
|
(781)
|
(786)
|
(772)
|
(755)
|
(773)
|
(795)
|
(827)
|
(886)
|
(914)
|
(954)
|
(987)
|
(1 023)
|
(1 069)
|
(1 086)
|
(1 091)
|
(1 080)
|
(1 050)
|
(1 035)
|
(1 016)
|
|
Gross Profit |
616
N/A
|
634
+3%
|
649
+2%
|
667
+3%
|
670
+0%
|
673
+1%
|
678
+1%
|
685
+1%
|
684
0%
|
689
+1%
|
695
+1%
|
711
+2%
|
735
+3%
|
754
+3%
|
782
+4%
|
795
+2%
|
832
+5%
|
857
+3%
|
875
+2%
|
883
+1%
|
876
-1%
|
873
0%
|
859
-2%
|
860
+0%
|
842
-2%
|
798
-5%
|
820
+3%
|
855
+4%
|
904
+6%
|
985
+9%
|
1 004
+2%
|
1 034
+3%
|
1 041
+1%
|
1 046
+1%
|
1 059
+1%
|
1 057
0%
|
1 088
+3%
|
1 110
+2%
|
1 134
+2%
|
1 161
+2%
|
1 142
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(333)
|
(341)
|
(336)
|
(358)
|
(370)
|
(376)
|
(382)
|
(383)
|
(387)
|
(397)
|
(399)
|
(398)
|
(587)
|
(585)
|
(592)
|
(417)
|
(429)
|
(441)
|
(445)
|
(446)
|
(447)
|
(445)
|
(442)
|
(435)
|
(433)
|
(421)
|
(420)
|
(428)
|
(473)
|
(465)
|
(485)
|
(503)
|
(510)
|
(500)
|
(494)
|
(485)
|
(487)
|
(501)
|
(497)
|
(506)
|
(519)
|
|
Selling, General & Administrative |
(281)
|
(287)
|
(292)
|
(304)
|
(314)
|
(318)
|
(323)
|
(324)
|
(329)
|
(338)
|
(340)
|
(338)
|
(336)
|
(334)
|
(342)
|
(357)
|
(369)
|
(380)
|
(382)
|
(383)
|
(382)
|
(379)
|
(376)
|
(368)
|
(365)
|
(352)
|
(351)
|
(356)
|
(364)
|
(387)
|
(405)
|
(423)
|
(431)
|
(422)
|
(417)
|
(405)
|
(406)
|
(418)
|
(422)
|
(432)
|
(435)
|
|
Research & Development |
(52)
|
(53)
|
(54)
|
(54)
|
(56)
|
(58)
|
(59)
|
(59)
|
(58)
|
(59)
|
(59)
|
(60)
|
(59)
|
(58)
|
(58)
|
(59)
|
(60)
|
(62)
|
(63)
|
(63)
|
(64)
|
(66)
|
(67)
|
(68)
|
(68)
|
(69)
|
(70)
|
(72)
|
(75)
|
(78)
|
(80)
|
(80)
|
(79)
|
(78)
|
(78)
|
(80)
|
(82)
|
(83)
|
(83)
|
(83)
|
(84)
|
|
Other Operating Expenses |
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(192)
|
(192)
|
(192)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
|
Operating Income |
283
N/A
|
294
+4%
|
313
+7%
|
309
-1%
|
300
-3%
|
298
-1%
|
296
-1%
|
302
+2%
|
298
-1%
|
292
-2%
|
297
+2%
|
313
+5%
|
148
-53%
|
170
+15%
|
190
+12%
|
379
+100%
|
403
+6%
|
416
+3%
|
429
+3%
|
436
+2%
|
429
-2%
|
428
0%
|
417
-3%
|
425
+2%
|
410
-3%
|
377
-8%
|
399
+6%
|
427
+7%
|
430
+1%
|
520
+21%
|
519
0%
|
531
+2%
|
531
+0%
|
546
+3%
|
565
+3%
|
573
+1%
|
601
+5%
|
609
+1%
|
637
+5%
|
655
+3%
|
623
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(13)
|
(12)
|
(11)
|
(10)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
Non-Reccuring Items |
0
|
11
|
0
|
0
|
40
|
188
|
191
|
192
|
162
|
3
|
1
|
(192)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
|
Total Other Income |
26
|
16
|
15
|
25
|
10
|
10
|
1
|
(1)
|
0
|
(0)
|
1
|
(7)
|
(10)
|
(10)
|
(11)
|
(15)
|
(15)
|
(18)
|
(20)
|
(11)
|
(11)
|
(7)
|
(7)
|
(6)
|
(10)
|
(9)
|
(7)
|
(6)
|
(1)
|
(1)
|
0
|
(13)
|
(13)
|
(14)
|
(13)
|
3
|
5
|
10
|
12
|
(33)
|
(27)
|
|
Pre-Tax Income |
291
N/A
|
302
+4%
|
311
+3%
|
315
+1%
|
330
+5%
|
477
+45%
|
469
-2%
|
475
+1%
|
444
-7%
|
278
-37%
|
281
+1%
|
97
-66%
|
121
+25%
|
143
+18%
|
163
+14%
|
347
+113%
|
373
+7%
|
383
+3%
|
394
+3%
|
411
+4%
|
404
-2%
|
407
+1%
|
395
-3%
|
406
+3%
|
387
-5%
|
321
-17%
|
346
+8%
|
375
+8%
|
418
+12%
|
508
+21%
|
509
+0%
|
509
0%
|
506
-1%
|
520
+3%
|
541
+4%
|
566
+5%
|
600
+6%
|
614
+2%
|
635
+4%
|
609
-4%
|
592
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(82)
|
(84)
|
(89)
|
(90)
|
(87)
|
(127)
|
(128)
|
(129)
|
(127)
|
(83)
|
(82)
|
(56)
|
(59)
|
(52)
|
(51)
|
(59)
|
(60)
|
(60)
|
(55)
|
(70)
|
(62)
|
(65)
|
(63)
|
(62)
|
(57)
|
(51)
|
(45)
|
(44)
|
(55)
|
(63)
|
(74)
|
(69)
|
(71)
|
(78)
|
(86)
|
(105)
|
(111)
|
(108)
|
(113)
|
(102)
|
(92)
|
|
Income from Continuing Operations |
209
|
218
|
221
|
226
|
244
|
350
|
341
|
346
|
316
|
195
|
198
|
41
|
62
|
91
|
112
|
288
|
313
|
322
|
339
|
341
|
342
|
341
|
333
|
344
|
330
|
271
|
301
|
331
|
363
|
445
|
434
|
440
|
435
|
442
|
455
|
461
|
489
|
506
|
523
|
507
|
500
|
|
Net Income (Common) |
209
N/A
|
218
+4%
|
221
+2%
|
226
+2%
|
244
+8%
|
350
+44%
|
341
-3%
|
346
+1%
|
316
-8%
|
195
-38%
|
198
+2%
|
41
-79%
|
62
+52%
|
91
+47%
|
112
+23%
|
252
+126%
|
277
+10%
|
287
+3%
|
304
+6%
|
341
+12%
|
342
+0%
|
341
0%
|
333
-3%
|
344
+3%
|
330
-4%
|
271
-18%
|
301
+11%
|
331
+10%
|
363
+10%
|
445
+22%
|
434
-2%
|
440
+1%
|
435
-1%
|
442
+2%
|
455
+3%
|
461
+1%
|
489
+6%
|
506
+3%
|
523
+3%
|
507
-3%
|
500
-1%
|
|
EPS (Diluted) |
1.11
N/A
|
1.17
+5%
|
1.19
+2%
|
1.22
+3%
|
1.33
+9%
|
1.94
+46%
|
1.93
-1%
|
1.95
+1%
|
1.86
-5%
|
1.13
-39%
|
1.16
+3%
|
0.24
-79%
|
0.35
+46%
|
0.51
+46%
|
0.64
+25%
|
1.44
+125%
|
1.57
+9%
|
1.65
+5%
|
1.75
+6%
|
1.97
+13%
|
1.99
+1%
|
1.99
N/A
|
1.94
-3%
|
2
+3%
|
1.91
-5%
|
1.57
-18%
|
1.74
+11%
|
1.92
+10%
|
2.1
+9%
|
2.56
+22%
|
2.49
-3%
|
2.52
+1%
|
2.49
-1%
|
2.56
+3%
|
2.62
+2%
|
2.66
+2%
|
2.84
+7%
|
2.94
+4%
|
3.04
+3%
|
2.94
-3%
|
2.9
-1%
|