Graco Inc balance sheet
At the end of fiscal 2025, Graco Inc had total assets of $3.27bn and shareholders' equity of $2.65bn. It held $624m in cash against $1.6m of debt: net cash of $622m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 5 | 10 | 303 | 31 | 20 | 24 | 52 | 52 | 104 | 132 | 221 | 379 | 624 | 339 | 538 | 675 | 624 | 140 |
| Receivables | 101 | 125 | 151 | 172 | 183 | 215 | 226 | 218 | 266 | 275 | 267 | 315 | 325 | 346 | 354 | 363 | 394 | 446 |
| Inventory | 59 | 92 | 105 | 122 | 134 | 160 | 202 | 202 | 239 | 284 | 273 | 286 | 382 | 477 | 438 | 405 | 401 | 464 |
| Total current assets | 189 | 252 | 583 | 777 | 793 | 840 | 509 | 503 | 643 | 723 | 791 | 1,024 | 1,364 | 1,206 | 1,366 | 1,497 | 1,472 | 1,114 |
| Goodwill | 92 | 92 | 93 | 181 | 190 | 293 | 394 | 260 | 279 | 294 | 308 | 348 | 356 | 368 | 370 | 487 | 585 | 794 |
| Total assets | 476 | 530 | 874 | 1,322 | 1,327 | 1,545 | 1,391 | 1,243 | 1,391 | 1,473 | 1,692 | 1,988 | 2,443 | 2,439 | 2,722 | 3,139 | 3,274 | 3,263 |
| Accounts payable | 18 | 20 | 27 | 29 | 34 | 39 | 41 | 40 | 49 | 57 | 54 | 58 | 78 | 84 | 72 | 61 | 79 | 138 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | 23 | 40 | 33 | 42 | 61 | 51 | 52 | 53 | 94 | 98 |
| Total current liabilities | 104 | 120 | 131 | 152 | 169 | 173 | 195 | 178 | 246 | 300 | 285 | 321 | 507 | 400 | 395 | 406 | 467 | 524 |
| Short-term debt | — | — | — | — | — | — | — | 0 | — | 0 | — | 0 | 75 | 0 | — | 0 | 2 | — |
| Long-term debt | 86 | 70 | 300 | 556 | 408 | 615 | 393 | 306 | 226 | 266 | 164 | 150 | 75 | 75 | 0 | — | 0 | 104 |
| Total debt | 86 | 70 | 300 | 556 | 408 | 615 | 393 | 306 | 226 | 266 | 164 | 150 | 150 | 75 | 0 | 0 | 2 | 104 |
| Shareholders' equity | 210 | 264 | 323 | 454 | 634 | 596 | 636 | 574 | 723 | 752 | 1,025 | 1,284 | 1,709 | 1,860 | 2,224 | 2,584 | 2,654 | 2,470 |
| Net debt (negative = net cash) | 81 | 61 | −3 | 525 | 389 | 591 | 340 | 253 | 122 | 134 | −57 | −229 | −474 | −264 | −538 | −675 | −622 | −36 |
| Shares outstanding | — | — | — | — | 183m | 178m | 167m | 168m | 169m | 165m | 167m | — | — | 168m | 168m | 169m | 165m | — |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 363 | 373 | 387 | 389 | 394 | 390 | 424 | 446 |
| Inventory | 405 | 410 | 403 | 427 | 401 | 408 | 394 | 464 |
| Total current assets | 1,497 | 1,369 | 1,381 | 1,488 | 1,472 | 1,567 | 1,375 | 1,114 |
| Goodwill | 487 | 496 | 517 | 560 | 585 | 581 | 576 | 794 |
| Total assets | 3,139 | 3,008 | 3,046 | 3,233 | 3,274 | 3,335 | 3,130 | 3,263 |
| Accounts payable | 61 | 78 | 79 | 81 | 79 | 85 | 102 | 138 |
| Deferred revenue (current) | 53 | 47 | 60 | 103 | 94 | 92 | 98 | 98 |
| Total current liabilities | 406 | 380 | 389 | 468 | 467 | 441 | 459 | 524 |
| Short-term debt | 0 | — | — | — | 2 | — | — | — |
| Long-term debt | — | — | — | — | 0 | — | — | 104 |
| Total debt | 0 | — | — | — | 2 | — | — | 104 |
| Shareholders' equity | 2,584 | 2,478 | 2,501 | 2,609 | 2,654 | 2,742 | 2,523 | 2,470 |
| Shares outstanding | 169m | — | — | — | 165m | — | — | — |
Compare with peers
- Kennametal Inc balance sheet
- Franklin Electric Co Inc balance sheet
- ATS Corp balance sheet
- RBC Bearings Inc balance sheet
- Symbotic Inc. balance sheet
Head to head: GGG vs KMTFELE vs GGGATS vs GGG
More: Industrial Machinery & Supplies & Components stocks compared, Industrials sector, rankings of US companies