GRACO INC (GGG)
SIC breadcrumb: Manufacturing > Industrial And Commercial Machinery And Computer Equipment > SIC 3561 Pumps & Pumping Equipment
SEC company page: https://www.sec.gov/edgar/browse/?CIK=42888. Latest filing source: 0000042888-26-000081.
Informational only - descriptive public-record data, not investment advice.
Business
Read GGG's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read GGG's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 2,236,604,000 | USD | 2025 | 2026-02-17 |
| Net income | 521,839,000 | USD | 2025 | 2026-02-17 |
| Assets | 3,274,270,000 | USD | 2025 | 2026-02-17 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-17. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000042888.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,329,293,000 | 1,474,744,000 | 1,653,292,000 | 1,646,045,000 | 1,650,115,000 | 1,987,608,000 | 2,143,521,000 | 2,195,606,000 | 2,113,316,000 | 2,236,604,000 |
| Net income | 40,674,000 | 252,412,000 | 341,054,000 | 343,853,000 | 330,456,000 | 439,866,000 | 460,645,000 | 506,511,000 | 486,084,000 | 521,839,000 |
| Operating income | 121,144,000 | 378,745,000 | 436,427,000 | 424,456,000 | 391,718,000 | 531,323,000 | 572,700,000 | 646,843,000 | 570,098,000 | 624,797,000 |
| Gross profit | 710,869,000 | 795,202,000 | 882,539,000 | 859,756,000 | 854,937,000 | 1,033,949,000 | 1,057,439,000 | 1,161,021,000 | 1,122,461,000 | 1,173,183,000 |
| Diluted EPS | 0.24 | 1.45 | 1.97 | 2.00 | 1.92 | 2.52 | 2.66 | 2.94 | 2.82 | 3.08 |
| Operating cash flow | 276,006,000 | 337,864,000 | 367,985,000 | 418,734,000 | 394,035,000 | 456,896,000 | 377,394,000 | 651,017,000 | 621,700,000 | 683,591,000 |
| Capital expenditures | 42,113,000 | 40,194,000 | 53,854,000 | 127,953,000 | 71,338,000 | 133,566,000 | 201,161,000 | 184,775,000 | 106,737,000 | 45,669,000 |
| Dividends paid | 73,434,000 | 80,477,000 | 88,845,000 | 106,443,000 | 116,983,000 | 127,110,000 | 142,125,000 | 158,323,000 | 172,088,000 | 183,352,000 |
| Share buybacks | 50,497,000 | 90,160,000 | 244,814,000 | 9,482,000 | 102,143,000 | 0.00 | 233,426,000 | 102,344,000 | 31,350,000 | 423,108,000 |
| Assets | 1,243,109,000 | 1,390,617,000 | 1,472,741,000 | 1,692,210,000 | 1,988,128,000 | 2,443,198,000 | 2,438,900,000 | 2,722,007,000 | 3,139,212,000 | 3,274,270,000 |
| Stockholders' equity | 1,859,652,000 | 2,224,225,000 | 2,584,135,000 | 2,653,931,000 | ||||||
| Cash and cash equivalents | 52,365,000 | 103,662,000 | 132,118,000 | 220,973,000 | 378,909,000 | 624,302,000 | 339,196,000 | 537,951,000 | 675,336,000 | 624,083,000 |
| Free cash flow | 233,893,000 | 297,670,000 | 314,131,000 | 290,781,000 | 322,697,000 | 323,330,000 | 176,233,000 | 466,242,000 | 514,963,000 | 637,922,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.06% | 17.12% | 20.63% | 20.89% | 20.03% | 22.13% | 21.49% | 23.07% | 23.00% | 23.33% |
| Operating margin | 9.11% | 25.68% | 26.40% | 25.79% | 23.74% | 26.73% | 26.72% | 29.46% | 26.98% | 27.94% |
| Return on equity | 24.77% | 22.77% | 18.81% | 19.66% | ||||||
| Return on assets | 3.27% | 18.15% | 23.16% | 20.32% | 16.62% | 18.00% | 18.89% | 18.61% | 15.48% | 15.94% |
| Liabilities / equity | 0.31 | 0.22 | 0.21 | 0.23 | ||||||
| Current ratio | 2.83 | 2.62 | 2.41 | 2.77 | 3.19 | 2.69 | 3.01 | 3.46 | 3.69 | 3.15 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Income statement bridge from reported figures
Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0000042888-26-000081; concept Revenues; source concepts us-gaap:Revenues | Gross profit: accession 0000042888-26-000081; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0000042888-26-000081; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0000042888-26-000081; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000042888-26-000081; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000042888-26-000081; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000042888-26-000081; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-26; accession 0000042888-26-000081; filed 2026-02-17. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-22. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000042888.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | 0.67 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.75 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 0.78 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-29 | 539,672,000 | 133,123,000 | 0.77 | reported discrete quarter |
| 2023-Q4 | 2023-12-29 | 566,644,000 | 109,954,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-29 | 492,189,000 | 122,199,000 | 0.71 | reported discrete quarter |
| 2024-Q2 | 2024-06-28 | 553,243,000 | 132,978,000 | 0.77 | reported discrete quarter |
| 2024-Q3 | 2024-09-27 | 519,212,000 | 122,197,000 | 0.71 | reported discrete quarter |
| 2024-Q4 | 2024-12-27 | 548,672,000 | 108,708,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-28 | 528,284,000 | 124,101,000 | 0.72 | reported discrete quarter |
| 2025-Q2 | 2025-06-27 | 571,806,000 | 127,623,000 | 0.76 | reported discrete quarter |
| 2025-Q3 | 2025-09-26 | 543,358,000 | 137,628,000 | 0.82 | reported discrete quarter |
| 2025-Q4 | 2025-12-26 | 593,156,000 | 132,487,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-27 | 540,144,000 | 118,506,000 | 0.70 | reported discrete quarter |
| 2026-Q2 | 2026-06-26 | 590,552,000 | 144,926,000 | 0.87 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-26; accession 0000042888-26-000123; filed 2026-07-22. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-26; accession 0000042888-26-000123; filed 2026-07-22. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-26; accession 0000042888-26-000123; filed 2026-07-22. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000042888-26-000123.
Item 2. GRACO INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
The Company 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 coating materials. Management classifies the Company’s business into three reportable segments: Contractor, Industrial and Expansion Markets. Key strategies include developing and marketing new products, leveraging products and technologies into additional, growing end-user markets, expanding distribution globally and completing strategic acquisitions that provide additional channels and technologies.
The following Management’s Discussion and Analysis reviews significant factors affecting the Company’s results of operations and financial condition. This discussion should be read in conjunction with the consolidated financial statements and the accompanying notes to the consolidated financial statements.
Tariffs
On February 20, 2026, the U.S. Supreme Court issued a decision invalidating certain tariffs imposed under the International Emergency Economic Powers Act ("IEEPA"). The U.S. Court of International Trade subsequently issued orders directing the U.S. Customs and Border Protection to refund previously collected IEEPA tariffs. The situation continues to evolve, and further legislative, regulatory, or judicial developments may affect the ultimate outcome and the availability or timing of any refunds. Given the significant uncertainty involved, the Company determined to only recognize IEEPA tariff refunds upon receipt. The Company began receiving IEEPA tariff refunds during the second quarter of 2026. Through the three and six months ended June 26, 2026, the Company received $9 million in refunds, net of related surcharges.
Consolidated Results
A summary of financial results follows (in millions except per share amounts):
| Three Months Ended | Six Months Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jun 26, 2026 | Jun 27, 2025 | % Change | Jun 26, 2026 | Jun 27, 2025 | % Change | ||||||||||||||||
| Net Sales | $ | 590.6 | $ | 571.8 | 3 | % | $ | 1,130.7 | $ | 1,100.1 | 3 | % | |||||||||
| Operating Earnings | 175.1 | 157.5 | 11 | % | 312.9 | 301.5 | 4 | % | |||||||||||||
| Operating Earnings, adjusted (1) | 183.2 | 164.4 | 11 | % | 329.3 | 315.8 | 4 | % | |||||||||||||
| Net Earnings | 144.9 | 127.6 | 14 | % | 263.4 | 251.7 | 5 | % | |||||||||||||
| Net Earnings, adjusted (1) | 151.0 | 131.9 | 15 | % | 269.2 | 258.0 | 4 | % | |||||||||||||
| Diluted Net Earnings per Common Share | $ | 0.87 | $ | 0.76 | 14 | % | $ | 1.58 | $ | 1.48 | 7 | % | |||||||||
| Diluted Net Earnings per Common Share, adjusted (1) | $ | 0.91 | $ | 0.78 | 17 | % | $ | 1.61 | $ | 1.52 | 6 | % |
(1) Adjusted operating earnings, adjusted net earnings and adjusted diluted net earnings per common share reflect the Company's updated non-GAAP methodology. See below for additional information.
Net sales for the second quarter increased 3 percent, with 3 percentage points of sales growth from acquired operations and 1 percentage point of sales growth from the effects of favorable changes in currency translation rates. Sales growth for the quarter was partially offset by a 1 percentage point organic decline related to the timing of finishing system sales and other project activity in the Industrial segment.
Operating earnings increased 11 percent for the second quarter. Adjusted operating earnings increased 11 percent, due primarily to a higher gross margin rate driven by lower operating expenses and the receipt of $9 million in tariff refunds, net of related surcharges.
Net earnings increased 14 percent for the second quarter. Adjusted net earnings increased 15 percent, driven by higher operating earnings and $5 million in lower exchange losses on net assets of foreign operations.
14
Table of Contents
Beginning in the second quarter of 2026, the Company updated its non-GAAP adjusted measurements to exclude acquisition costs and amortization of acquired intangible assets. The Company excludes acquisition costs and amortization of acquired intangible assets to provide a consistent comparison of operating results across reporting periods. While the Company has a history of acquisition activity, the Company's acquisitions do not occur on a predictable cycle, and transactions vary in complexity, timing, size and nature. Acquisition costs include third-party legal, valuation, consulting and other incremental costs incurred in connection with acquisition activities as well as purchase accounting adjustments. Management uses these adjusted measures to evaluate operating performance and, for acquisition costs, in determining incentive compensation. These excluded items to the non-GAAP adjusted measurements provide supplemental information useful in evaluating the Company's underlying operating performance. Prior-period amounts have been recast to conform to the current presentation.
Excluding the impact of acquisition costs, amortization of acquired intangible assets, the related income tax effects of these items and excess tax benefits from stock option exercises 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 rate, net earnings and diluted earnings per share follows (in millions except per share amounts):
15
Table of Contents
| Three Months Ended | Six Months Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 26, 2026 | June 27, 2025 | June 26, 2026 | June 27, 2025 | |||||||||||
| Operating earnings | $ | 175.1 | $ | 157.5 | $ | 312.9 | $ | 301.5 | ||||||
| Acquisition costs | 2.5 | 0.3 | 3.1 | 1.0 | ||||||||||
| Amortization of acquired intangible assets | 5.6 | 6.6 | 13.3 | 13.3 | ||||||||||
| Operating earnings, adjusted | $ | 183.2 | $ | 164.4 | $ | 329.3 | $ | 315.8 | ||||||
| Earnings before income taxes, as reported | $ | 181.5 | $ | 158.2 | $ | 321.5 | $ | 309.7 | ||||||
| Acquisition costs | 2.5 | 0.3 | 3.1 | 1.0 | ||||||||||
| Amortization of acquired intangible assets | 5.6 | 6.6 | 13.3 | 13.3 | ||||||||||
| Earnings before income taxes, adjusted | $ | 189.6 | $ | 165.1 | $ | 337.9 | $ | 324.0 | ||||||
| Income taxes, as reported | $ | 36.5 | $ | 30.6 | $ | 58.1 | $ | 58.0 | ||||||
| Tax impact of acquisition costs | 0.5 | 0.1 | 0.7 | 0.2 | ||||||||||
| Tax impact of amortization of acquired intangible assets | 1.4 | 1.8 | 3.2 | 3.4 | ||||||||||
| Excess tax benefit from option exercises | 0.1 | 0.7 | 6.7 | 4.4 | ||||||||||
| Income taxes, adjusted | $ | 38.5 | $ | 33.2 | $ | 68.7 | $ | 66.0 | ||||||
| Effective income tax rate | ||||||||||||||
| As reported | 20.1 | % | 19.3 | % | 18.1 | % | 18.7 | % | ||||||
| Adjusted | 20.4 | % | 20.1 | % | 20.3 | % | 20.4 | % | ||||||
| Net Earnings, as reported | $ | 144.9 | $ | 127.6 | $ | 263.4 | $ | 251.7 | ||||||
| Acquisition costs, net of tax | 2.0 | 0.2 | 2.4 | 0.8 | ||||||||||
| Amortization of acquired intangible assets, net of tax | 4.2 | 4.8 | 10.1 | 9.9 | ||||||||||
| Excess tax benefit from option exercises | (0.1) | (0.7) | (6.7) | (4.4) | ||||||||||
| Net Earnings, adjusted | $ | 151.0 | $ | 131.9 | $ | 269.2 | $ | 258.0 | ||||||
| Weighted Average Diluted Shares | 165.7 | 168.6 | 167.0 | 170.1 | ||||||||||
| Diluted Earnings per Share | ||||||||||||||
| As reported | $ | 0.87 | $ | 0.76 | $ | 1.58 | $ | 1.48 | ||||||
| Adjusted | $ | 0.91 | $ | 0.78 | $ | 1.61 | $ | 1.52 |
16
Table of Contents
The following table presents an overview of components of net earnings as a percentage of net sales:
| Three Months Ended | Six Months Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| June 26, 2026 | June 27, 2025 | June 26, 2026 | June 27, 2025 | ||||||||
| Net Sales | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
| Cost of products sold | 46.3 | 47.6 | 47.1 | 47.5 | |||||||
| Gross Profit | 53.7 | 52.4 | 52.9 | 52.5 | |||||||
| Product development | 3.4 | 3.6 | 3.5 | 3.6 | |||||||
| Selling, marketing and distribution | 11.6 | 12.0 | 12.3 | 12.3 | |||||||
| General and administrative | 9.1 | 9.3 | 9.4 | 9.2 | |||||||
| Operating Earnings | 29.6 | 27.5 | 27.7 | 27.4 | |||||||
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | |||||||
| Other (income) expense, net | (1.2) | (0.2) | (0.9) | (0.9) | |||||||
| Earnings Before Income Taxes | 30.7 | 27.6 | 28.5 | 28.2 | |||||||
| Income taxes | 6.2 | 5.3 | 5.1 | 5.3 | |||||||
| Net Earnings | 24.5 | % | 22.3 | % | 23.4 | % | 22.9 | % |
Net Sales
The following table presents net sales by geographic region (in millions):
| Three Months Ended | Six Months Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 26, 2026 | June 27, 2025 | June 26, 2026 | June 27, 2025 | |||||||||||
| Americas(1) | $ | 371.4 | $ | 351.9 | $ | 705.8 | $ | 675.1 | ||||||
| EMEA(2) | 127.8 | 129.9 | 253.4 | 250.9 | ||||||||||
| Asia Pacific | 91.4 | 90.0 | 171.5 | 174.1 | ||||||||||
| Consolidated | $ | 590.6 | $ | 571.8 | $ | 1,130.7 | $ | 1,100.1 |
(1) North, South and Central America, including the United States
(2) Europe, Middle East and Africa
The following table presents the components of net sales change by geographic region:
| Three Months | Six Months | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 1% | 5% | 0% | 6% | (1)% | 5% | 1% | 5% | |||||||
| EMEA | (4)% | 0% | 2% | (2)% | (9)% | 5% | 5% | 1% | |||||||
| Asia Pacific | (2)% | 2% | 2% | 2% | (5)% | 1% | 2% | (2)% | |||||||
| Consolidated | (1)% | 3% | 1% | 3% | (3)% | 4% | 2% | 3% |
Gross Profit
The gross profit margin rate increased approximately 1 percentage point for the second quarter and was flat for the year to date from the comparable periods last year. For the quarter, price realization and the receipt of $9 million in tariff refunds, net of related surcharges, more than offset the unfavorable effects of lower margin rates from acquired operations. For the year to date, price realization and $9 million in tariff refunds, net of related surcharges, more than offset $6 million of incremental tariff costs, unfavorable product and channel mix and lower margin rates of acquired operations.
Operating Expenses
17
Table of Contents
Total operating expenses decreased modestly for the second quarter and increased $9 million (3 percentage points) year to date compared to the same periods last year. Incremental expenses from acquired operations of $5 million for the quarter and $11 million for the year to date were partially offset by decreases in stock compensation, product development spending and selling, marketing and distribution expenses.
Other (Income) Expense
Other non-operating income increased by $6 million in the second quarter and $1 million for the year to date from the comparable periods last year, primarily due to lower foreign exchange losses on net assets of foreign operations of $5 million and $6 million, respectively. The year to date increase in other non-operating income was partially offset by a prior year gain of $5 million from the sale of a former manufacturing and distribution facility in Switzerland
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following Management’s Discussion and Analysis reviews significant factors affecting the Company’s consolidated results of operations, financial condition and liquidity. This discussion should be read in conjunction with our financial statements and the accompanying notes to the financial statements. A discussion of changes in our financial condition and the results of operations from the year ended December 27, 2024 compared to December 29, 2023 can be found in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the year ended December 27, 2024. The discussion is organized in the following sections:
•Overview
•Results of Operations
•Segment Results
•Financial Condition and Cash Flow
•Critical Accounting Estimates
Overview
Graco designs, manufactures and markets systems and equipment used to move, measure, mix, control, dispense and spray a wide variety of fluid and powder materials. The Company specializes in equipment for applications that involve difficult-to-handle materials with high viscosities, materials with abrasive or corrosive properties and multiple-component materials that require precise ratio control. Graco sells primarily through independent third-party distributors worldwide to industrial and contractor end users. Graco’s business is classified by management into three reportable segments: Contractor, Industrial and Expansion Markets. Each segment is responsible for product development, manufacturing, marketing and sales of their products.
Graco’s key strategies include developing and marketing new products, leveraging products and technologies into additional, growing end-user markets, expanding distribution globally and completing strategic acquisitions that provide additional channels and technologies. Long-term financial growth targets accompany these strategies, including our objectives of 10 percent revenue growth and 12 percent consolidated net earnings growth per annum. We continue to develop new products in each operating segment that are expected to drive incremental sales growth, as well as continued refreshes and upgrades of existing product lines. Graco has made a number of strategic acquisitions that expand and complement organically developed products and provide new market and channel opportunities.
Manufacturing is a key competency of the Company. Our management team in Minneapolis provides strategic manufacturing expertise and is also responsible for factories not fully aligned with a single division. Our largest manufacturing facilities are in the U.S. We also manufacture some of our products in Switzerland (Industrial segment), Italy (Industrial and Contractor segment), the P.R.C. (all segments), India (Contractor segment), Belgium (all segments) and Romania (Industrial segment). Our primary distribution facilities are located in the U.S., Belgium, Switzerland, United Kingdom, P.R.C., Japan, Italy, South Korea, India, Australia and Brazil.
Results of Operations
A summary of financial results follows (in millions except per share amounts):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Net Sales | $ | 2,236.6 | $ | 2,113.3 | ||
| Operating Earnings | 624.8 | 570.1 | ||||
| Net Earnings | 521.8 | 486.1 | ||||
| Diluted Net Earnings per Common Share | $ | 3.08 | $ | 2.82 | ||
| Adjusted (non-GAAP)(1): | ||||||
| Operating Earnings, adjusted | $ | 610.7 | $ | 577.8 | ||
| Net Earnings, adjusted | 498.8 | 477.1 | ||||
| Diluted Net Earnings per Common Share, adjusted | $ | 2.95 | $ | 2.77 |
(1) Excludes the impact of excess tax benefits from stock option exercises, contingent consideration fair value adjustments, certain non-recurring tax provision adjustments and prior year business reorganization charges. See
23
Table of Contents
Financial Results Adjusted for Comparability below for a reconciliation of adjusted non-GAAP financial measures to GAAP.
24
Table of Contents
Certain events in the last two years caused fluctuations in financial results. Excess tax benefits related to stock option exercises reduced income taxes by $6 million in 2025 and $15 million in 2024. Other non-recurring tax provision adjustments from tax planning activities further reduced income taxes by $3 million in 2025. Operating earnings were increased by contingent consideration fair value adjustments of $14 million in 2025 and reduced by business reorganization charges of $8 million in 2024. Excluding the impacts of those items presents a more consistent basis for comparison of financial results, which management believes is useful information to help investors and others evaluate the Company's performance relative to other similarly-situated companies. 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):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Operating earnings, as reported | $ | 624.8 | $ | 570.1 | ||
| Contingent consideration | (14.1) | — | ||||
| Business reorganization | — | 7.7 | ||||
| Operating earnings, adjusted | $ | 610.7 | $ | 577.8 | ||
| Earnings before income taxes, as reported | $ | 641.2 | $ | 589.3 | ||
| Contingent consideration | (14.1) | — | ||||
| Business reorganization | — | 7.7 | ||||
| Earnings before income taxes, adjusted | $ | 627.1 | $ | 597.0 | ||
| Income taxes, as reported | $ | 119.4 | $ | 103.2 | ||
| Other non-recurring tax benefit | 2.9 | — | ||||
| Excess tax benefit from option exercises | 6.0 | 14.9 | ||||
| Business reorganization tax effect | — | 1.8 | ||||
| Income taxes, adjusted | $ | 128.3 | $ | 119.9 | ||
| Effective income tax rate | ||||||
| As reported | 18.6 | % | 17.5 | % | ||
| Adjusted | 20.5 | % | 20.1 | % | ||
| Net Earnings, as reported | $ | 521.8 | $ | 486.1 | ||
| Contingent consideration | (14.1) | — | ||||
| Other non-recurring tax benefit | (2.9) | — | ||||
| Excess tax benefit from option exercises | (6.0) | (14.9) | ||||
| Business reorganization | — | 5.9 | ||||
| Net Earnings, adjusted | $ | 498.8 | $ | 477.1 | ||
| Weighted Average Diluted Shares | 169.2 | 172.4 | ||||
| Diluted Net Earnings per Share | ||||||
| As reported | $ | 3.08 | $ | 2.82 | ||
| Adjusted | $ | 2.95 | $ | 2.77 |
25
Table of Contents
Components of Net Earnings as a Percentage of Sales:
The following table presents an overview of components of net earnings as a percentage of net sales:
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Net Sales | 100.0 | % | 100.0 | % | |
| Cost of products sold | 47.5 | 46.9 | |||
| Gross profit | 52.5 | 53.1 | |||
| Product development | 3.7 | 4.0 | |||
| Selling, marketing and distribution | 12.2 | 13.0 | |||
| General and administrative | 9.3 | 9.1 | |||
| Contingent consideration | (0.6) | — | |||
| Operating earnings | 27.9 | 27.0 | |||
| Interest expense | 0.1 | 0.1 | |||
| Other (income) expense, net | (0.9) | (1.0) | |||
| Earnings before income taxes | 28.7 | 27.9 | |||
| Income taxes | 5.4 | 4.9 | |||
| Net Earnings | 23.3 | % | 23.0 | % | |
| Net Earnings, adjusted (see non-GAAP measurements above) | 22.3 | % | 22.6 | % |
Net Sales
The following table presents net sales by geographic region (in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Americas(1) | $ | 1,353.0 | $ | 1,329.3 | ||
| EMEA(2) | 527.5 | 454.2 | ||||
| Asia Pacific | 356.1 | 329.8 | ||||
| Consolidated | $ | 2,236.6 | $ | 2,113.3 |
(1) North, Central and South America, including the U.S. Sales in the U.S. were $1,170 million in 2025 and $1,149 million in 2024.
(2) Europe, Middle East and Africa.
The following table presents the components of net sales change by geographic region:
| 2025 | 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (1)% | 3% | 0% | 2% | (1)% | 0% | 0% | (1)% | |||||||
| EMEA | 2% | 10% | 4% | 16% | (4)% | 1% | 1% | (2)% | |||||||
| Asia Pacific | 1% | 8% | (1)% | 8% | (16)% | 1% | (1)% | (16)% | |||||||
| Consolidated | 0% | 5% | 1% | 6% | (4)% | 1% | (1)% | (4)% |
In 2025, net sales increased in all regions compared to 2024, driven mostly by acquisitions in the Contractor and Industrial segments. Improved industrial and vehicle services end markets in the Americas were partially offset by continued softness in residential and non-residential construction markets. In EMEA, increased industrial and finishing system project activity led to higher sales in 2025. Sales growth in China in 2025 from improved construction and semiconductor end markets more than offset reduced industrial activity in the rest of the Asia Pacific region.
Gross Profit
26
Table of Contents
The gross profit margin rate for 2025 decreased approximately 1 percentage point compared to 2024 as price realization was unable to offset higher product costs, including $14 million of increased tariff costs, and the unfavorable effect of lower margin rates of acquired operations.
Operating Expenses
Total operating expenses decreased $4 million (1 percent) for 2025 compared to 2024. Operating expenses for 2025 included $36 million of expenses from acquired operations and were mostly offset by a $14 million non-cash gain from the reduction in the fair value of acquisition-related contingent consideration recognized in the current year and $21 million of litigation and business reorganization costs from the prior year that did not repeat. Investment in new product development in 2025 was $82 million, approximately 4 percent of sales.
Operating Earnings
Sales growth and decreased operating expenses led to a 10 percent increase in operating earnings. Operating earnings expressed as a percentage of sales in 2025 increased approximately 1 percentage point compared to 2024 primarily due to a $14 million non-cash gain from the reduction in the fair value of acquisition-related contingent consideration in 2025.
Interest & Other (Income) Expense
Interest expense for 2025 was flat compared to 2024. Other income decreased $3 million in 2025 compared to 2024 and included higher exchange losses on net liabilities of certain foreign operations of $8 million and decreased interest income of $8 million. Partially offsetting these items were a $5 million gain in 2025 from the sale of a former manufacturing and distribution facility in Switzerland and $2 million of favorable market valuation changes on investments held to fund certain retirement benefits.
Income Taxes
The effective income tax rate for 2025 was 19 percent, up 1 percentage point from 2024. The increase in 2025 was largely due to variations in excess tax benefits from stock option exercises.
Segment Results
The Company has four operating segments which are aggregated into three reportable segments: Contractor, Industrial and Expansion Markets. Refer to Part I Item 1. Business, for a description of the Company’s three reportable segments. Management assesses the performance of segments by reference to operating earnings excluding unallocated corporate expenses and asset impairments.
The following table presents net sales and operating earnings by reporting segment (in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Contractor | $ | 1,071.9 | $ | 988.9 | ||
| Industrial | 996.8 | 958.0 | ||||
| Expansion Markets | 167.9 | 166.4 | ||||
| Total | $ | 2,236.6 | $ | 2,113.3 | ||
| Operating Earnings | ||||||
| Contractor | $ | 270.3 | $ | 270.1 | ||
| Industrial | 334.6 | 311.7 | ||||
| Expansion Markets | 41.5 | 31.5 | ||||
| Unallocated corporate (expense) (1) | (35.7) | (43.2) | ||||
| Contingent consideration | 14.1 | — | ||||
| Total | $ | 624.8 | $ | 570.1 |
(1) Unallocated corporate (expense) includes such items as stock compensation, certain acquisition transaction items, bad debt expense, charitable contributions, and certain facility expenses.
27
Table of Contents
Contractor Segment
The following table presents net sales and operating earnings as a percentage of sales for the Contractor segment (dollars in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 740.1 | $ | 721.6 | ||
| EMEA | 228.6 | 183.9 | ||||
| Asia Pacific | 103.2 | 83.4 | ||||
| Total | $ | 1,071.9 | $ | 988.9 | ||
| Operating Earnings as a Percentage of Sales | 25 | % | 27 | % |
The following table presents the components of net sales change by geographic region for the Contractor segment:
| 2025 | 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (2)% | 5% | 0% | 3% | (2)% | 1% | 0% | (1)% | |||||||
| EMEA | (2)% | 22% | 4% | 24% | (1)% | 3% | 0% | 2% | |||||||
| Asia Pacific | (1)% | 26% | (1)% | 24% | 6% | 6% | (2)% | 10% | |||||||
| Segment Total | (2)% | 10% | 0% | 8% | (1)% | 2% | (1)% | 0% |
Contractor segment net sales growth for the year included $100 million from acquired operations, which more than offset continued softness in worldwide residential and non-residential construction markets. The operating margin rate for this segment in 2025 was 2 percentage points lower than 2024 as price realization and 2024 litigation costs that did not repeat were unable to offset higher product costs from increased tariffs and the lower margin rates of acquired operations.
Sales in the Americas represent the majority of sales for the Contractor segment, although an acquisition completed in 2024 expanded this segment's global geographic presence. Management regularly reviews economic and financial indicators for North America, including levels of residential, commercial and institutional construction, remodeling rates and interest rates. Management also reviews gross domestic product for the regions and the level of the U.S. dollar versus the euro and other currencies.
Industrial Segment
The following table presents net sales and operating earnings as a percentage of sales for the Industrial segment (dollars in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 511.7 | $ | 500.6 | ||
| EMEA | 271.0 | 243.3 | ||||
| Asia Pacific | 214.1 | 214.1 | ||||
| Total | $ | 996.8 | $ | 958.0 | ||
| Operating Earnings as a Percentage of Sales | 34 | % | 33 | % |
28
Table of Contents
The following table presents the components of net sales change by geographic region for the Industrial segment:
| 2025 | 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 2% | 0% | 0% | 2% | 1% | 0% | 0% | 1% | |||||||
| EMEA | 4% | 3% | 4% | 11% | (5)% | 0% | 0% | (5)% | |||||||
| Asia Pacific | (2)% | 2% | 0% | 0% | (19)% | 0% | (1)% | (20)% | |||||||
| Segment Total | 2% | 1% | 1% | 4% | (5)% | 0% | 0% | (5)% |
Industrial segment net sales increased 4 percent for the year, including 1 percentage point each from acquired operations and favorable changes in foreign currency translation rates. The operating margin rate for this segment increased approximately 1 percentage point for the year as price realization and expense leverage more than offset unfavorable product and channel mix from lower margin finishing system sales and higher product costs from increased tariffs.
In this segment, sales in each geographic region are significant, and management looks at economic and financial indicators in each region, including gross domestic product, industrial production, capital investment rates, automobile production, building construction and the level of the U.S. dollar versus the euro, the Swiss franc, the Canadian dollar, the Chinese renminbi and various other Asian currencies.
Expansion Markets Segment
The following table presents net sales and operating earnings as a percentage of sales for the Expansion Markets segment (dollars in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 101.2 | $ | 107.1 | ||
| EMEA | 27.9 | 27.0 | ||||
| Asia Pacific | 38.8 | 32.3 | ||||
| Total | $ | 167.9 | $ | 166.4 | ||
| Operating Earnings as a Percentage of Sales | 25 | % | 19 | % |
The following table presents the components of net sales change by geographic region for the Expansion Markets segment:
| 2025 | 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (6)% | 0% | 0% | (6)% | (7)% | 0% | 0% | (7)% | |||||||
| EMEA | 3% | 0% | 1% | 4% | (5)% | 0% | 1% | (4)% | |||||||
| Asia Pacific | 20% | 0% | 0% | 20% | (34)% | 0% | 0% | (34)% | |||||||
| Segment Total | 1% | 0% | 0% | 1% | (13)% | 0% | 0% | (13)% |
Expansion Markets net sales increased 1 percent for the current year compared to last year. Net sales growth in the semiconductor and electric motor product applications in 2025 was partially offset by decreases in the environmental and high-pressure valves product applications. The operating margin rate for this segment for the year increased 6 percentage points compared to last year mostly due to the favorable margin impact of upfront license fees in the electric motor product application.
Although the Americas represent the majority of sales for the Expansion Markets segment, management monitors indicators such as levels of gross domestic product, capital investment, industrial production and oil and natural gas markets.
29
Table of Contents
Financial Condition and Cash Flow
Working Capital. The following table highlights several key measures of asset performance (dollars in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Working capital | $ | 1,004.6 | $ | 1,091.6 | ||
| Current ratio | 3.2 | 3.7 | ||||
| Days of sales in receivables outstanding | 62 | 62 | ||||
| Inventory turnover (LIFO) | 2.6 | 2.3 |
Lower cash and cash equivalent balances primarily drove decreases in working capital in 2025, in addition to increases in trade accounts payable and sales and earnings-based accruals. Changes in receivables were consistent with higher sales levels. Reductions to inventory levels in 2025 as the result of an inventory reduction program were offset by the effect of acquired inventory on working capital, but improved inventory turnover in 2025. The current ratio decreased in 2025 in line with the changes in working capital.
Capital Structure. At December 26, 2025, the Company’s capital structure included current notes payable of $23 million and shareholders’ equity of $2,654 million. At December 27, 2024, the Company’s capital structure included current notes payable of $29 million and shareholders’ equity of $2,584 million.
Shareholders’ equity increased by $70 million in 2025. The increase provided by current year earnings of $522 million was primarily offset by dividends of $185 million and share repurchases of $423 million. Other increases in shareholders' equity included share issuances, stock compensation and other comprehensive income of $157 million.
Liquidity and Capital Resources. The Company evaluates liquidity as its ability to generate cash to fund its operating, investing and financing activities. Historically the Company has funded cash requirements for working capital, capital expenditures, businesses acquisitions, repayment of debt obligations, retirement plans, dividends, and common stock repurchases, all as applicable, through cash provided by its operations. The Company's other primary source of liquidity includes funds available through various debt financing arrangements.
As of December 26, 2025, the Company had available liquidity of $1,401 million, including cash held in deposit accounts of $624 million, of which $192 million was held outside of the U.S., and available credit under existing committed credit facilities of $777 million.
Internally generated funds and unused financing sources are expected to provide the Company with the flexibility to meet its liquidity needs in 2026, including its capital expenditure plan of approximately $100 million, planned dividends estimated at $195 million, share repurchases and acquisitions. If acquisition opportunities increase, the Company believes that reasonable financing alternatives are available for the Company to execute on those opportunities. The Company has no significant off-balance sheet debt or other unrecorded obligations. The Company believes it has the ability to meet its long-term cash requirements by using available cash and internally generated funds and to borrow under its committed and uncommitted credit facilities.
In December 2025, the Board of Directors increased the Company’s regular quarterly dividend from $0.275 to $0.295 per share, an increase of 7 percent.
Cash Flow. A summary of cash flow follows (in millions):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Operating activities | $ | 683.6 | $ | 621.7 | ||
| Investing activities | (172.8) | (342.8) | ||||
| Financing activities | (576.0) | (139.9) | ||||
| Effect of exchange rates on cash | 14.0 | (1.6) | ||||
| Net cash (used) provided | (51.2) | 137.4 | ||||
| Cash and cash equivalents at end of year | $ | 624.1 | $ | 675.3 |
Cash Flows From Operating Activities. Net cash provided by operating activities was $684 million in 2025, up $62 million compared to 2024, due primarily to higher net earnings. Fewer inventory purchases in 2025 as part of an inventory
30
Table of Contents
reduction program, as well as other decreases in working capital further contributed to the increase in cash provided by operating activities.
Cash Flows Used in Investing Activities. Cash flows used in investing activities totaled $173 million in 2025, including $135 million for business acquisitions and $46 million for capital additions. Cash flows used in investing activities totaled $343 million in 2024, including $242 million for business acquisitions and $107 million for capital additions.
Cash Flows Used in Financing Activities. Cash flows used in financing activities totaled $576 million in 2025 and included dividends of $183 million and share repurchases of $423 million, partially offset by net proceeds from share issuances of $37 million. Cash flows used in financing activities totaled $140 million in 2024 and included dividends of $172 million and share repurchases of $31 million, partially offset by net proceeds from share issuances of $66 million.
On December 7, 2018, the Board of Directors authorized the purchase of up to 18 million shares of common stock, primarily through open market transactions. On December 5, 2025, the Board of Directors authorized the Company to purchase up to an additional 15 million shares of its outstanding stock. The authorizations are for an indefinite period of time or until terminated by the Board. As of December 26, 2025, approximately 23 million shares remain available for purchase under the authorization.
The Company repurchased and retired 5.2 million shares in 2025, 0.4 million shares in 2024 and 1.4 million shares in 2023. The Company has made and may continue to make opportunistic share repurchases in 2026 via open market transactions or short-dated accelerated share repurchase programs.
31
Table of Contents
Critical Accounting Estimates
The Company prepares its consolidated financial statements in conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”). The Company’s most significant accounting policies are disclosed in Note 1 (Summary of Significant Accounting Policies) to the consolidated financial statements. The preparation of the consolidated financial statements, in conformity with U.S. GAAP, requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual amounts will differ from those estimates. The Company considers the following policies to involve the most judgment in the preparation of the Company’s consolidated financial statements.
Retirement Benefits. The measurements of the Company’s pension and postretirement medical obligations are dependent on a number of assumptions including estimates of the present value of projected future payments, taking into consideration future events such as salary increases and demographic experience. These assumptions may have an impact on the expense and timing of future contributions.
The assumptions used in developing the required estimates for pension obligations include discount rate, inflation, salary increases, retirement rates, expected return on plan assets and mortality rates. The assumptions used in developing the required estimates for postretirement medical obligations include discount rates, rate of future increase in medical costs and participation rates.
For U.S. plans, the Company establishes its discount rate assumption by reference to a yield curve published by an actuary and projected plan cash flows. For plans outside the U.S., the Company establishes a rate by country by reference to highly rated corporate bonds. These reference points have been determined to adequately match expected plan cash flows. The Company bases its inflation assumption on an evaluation of external market indicators. The salary assumptions are based on actual historical experience, the near-term outlook and assumed inflation. Retirement rates are based on experience. The investment return assumption is based on the expected long-term performance of plan assets. In setting this number, the Company considers the input of actuaries and investment advisers, its long-term historical returns, the allocation of plan assets and projected returns on plan assets. For 2026, the Company will use an investment return assumption of 7.5 percent for the funded U.S. plan. The 2025 rate assumed was 7.3 percent for the funded U.S. plan. Mortality rates are based on current common group mortality tables for males and females.
At December 26, 2025, a one-half percentage point decrease in the indicated assumptions would have the following effects (in millions):
| Assumption | Funded Status | Expense | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Discount rate | $ | (15.6) | $ | 1.7 | ||||||
| Expected return on assets | $ | — | $ | 0.7 |
Goodwill and Other Intangible Assets. The Company performs impairment testing for goodwill annually in the fourth quarter or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company estimates the fair value of the reporting units using a present value of future cash flows calculation cross-checked by an allocation of market capitalization approach. The goodwill impairment test is performed by comparing the fair value of the relevant reporting unit with its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value.
The Company’s primary identifiable intangible assets include customer relationships, trademarks, trade names, proprietary technology and patents. Finite lived intangibles are amortized and are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Indefinite lived intangibles are reviewed for impairment annually in the fourth quarter, or more frequently if events or changes in circumstances indicate the asset might be impaired.
A considerable amount of management judgment and assumptions are required in performing the impairment tests. Management makes several assumptions, including earnings and cash flow projections, discount rate, product offerings and market strategies, customer attrition, and royalty rates, each of which have a significant impact on the estimated fair values. Though management considers its judgments and assumptions to be reasonable, changes in these assumptions could impact the estimated fair value.
32
Table of Contents
We completed our annual impairment test of goodwill and other intangible assets in the fourth quarter of 2025. No impairment charges were recorded as a result of that review.
Income Taxes. In the preparation of the Company’s consolidated financial statements, management calculates income taxes. This includes estimating current tax liability as well as assessing temporary differences resulting from different treatment of items for tax and financial statement purposes. These differences result in deferred tax assets and liabilities, which are recorded on the balance sheet using statutory rates in effect for the year in which the differences are expected to reverse. These assets and liabilities are analyzed regularly, and management assesses the likelihood that deferred tax assets will be recoverable from future taxable income. A valuation allowance is established to the extent that management believes that recovery is not likely. Liabilities for uncertain tax positions are also established for potential and ongoing audits of federal, state and international issues. The Company routinely monitors the potential impact of such situations and believes that liabilities are properly stated. Valuations related to amounts owed and tax rates could be impacted by changes to tax codes and the Company’s interpretation thereof, changes in statutory rates, the Company’s future taxable income levels and the results of tax audits.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000042888-25-000011.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following Management’s Discussion and Analysis reviews significant factors affecting the Company’s consolidated results of operations, financial condition and liquidity. This discussion should be read in conjunction with our financial statements and the accompanying notes to the financial statements. A discussion of changes in our financial condition and the results of operations from the year ended December 29, 2023 compared to December 30, 2022 can be found in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the year ended December 29, 2023. The discussion is organized in the following sections:
•Overview
•Results of Operations
•Segment Results
•Financial Condition and Cash Flow
•Critical Accounting Estimates
Overview
Graco designs, manufactures and markets systems and equipment used to move, measure, control, dispense and spray fluid and powder materials. The Company specializes in equipment for applications that involve difficult-to-handle materials with high viscosities, materials with abrasive or corrosive properties and multiple-component materials that require precise ratio control. Graco sells primarily through independent third-party distributors worldwide to industrial and contractor end users. Graco’s business is classified by management into three reportable segments: Contractor, Industrial and Process. Each segment is responsible for product development, manufacturing, marketing and sales of their products.
Graco’s key strategies include developing and marketing new products, leveraging products and technologies into additional, growing end-user markets, expanding distribution globally and completing strategic acquisitions that provide additional channels and technologies. Long-term financial growth targets accompany these strategies, including our objectives of 10 percent revenue growth and 12 percent consolidated net earnings growth per annum. We continue to develop new products in each operating division that are expected to drive incremental sales growth, as well as continued refreshes and upgrades of existing product lines. Graco has made a number of strategic acquisitions that expand and complement organically developed products and provide new market and channel opportunities.
Manufacturing is a key competency of the Company. Our management team in Minneapolis provides strategic manufacturing expertise and is also responsible for factories not fully aligned with a single division. Our largest manufacturing facilities are in the U.S. We also manufacture some of our products in Switzerland (Industrial segment), Italy (Industrial and Contractor segment), the P.R.C. (all segments), India (Contractor segment), Belgium (all segments) and Romania (Industrial segment). Our primary distribution facilities are located in the U.S., Belgium, Switzerland, United Kingdom, P.R.C., Japan, Italy, South Korea, India, Australia and Brazil.
Results of Operations
A summary of financial results follows (in millions except per share amounts):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Net Sales | $ | 2,113.3 | $ | 2,195.6 | ||
| Operating Earnings | 570.1 | 646.8 | ||||
| Net Earnings | 486.1 | 506.5 | ||||
| Diluted Net Earnings per Common Share | $ | 2.82 | $ | 2.94 | ||
| Adjusted (non-GAAP)(1): | ||||||
| Operating Earnings, adjusted | $ | 577.8 | $ | 646.0 | ||
| Net Earnings, adjusted | 477.1 | 523.9 | ||||
| Diluted Net Earnings per Common Share, adjusted | $ | 2.77 | $ | 3.04 |
(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
23
Table of Contents
provision adjustments. See Financial Results Adjusted for Comparability below for a reconciliation of adjusted non-GAAP financial measures to GAAP.
24
Table of Contents
Certain events in the last two years caused fluctuations in financial results. Excess tax benefits related to stock option exercises reduced income taxes by $15 million in 2024 and $10 million in 2023. Business reorganization charges reduced operating earnings in 2024 by $8 million. Other expense for 2023 included a $42 million non-cash pension settlement loss. In 2023, the Company recorded a goodwill impairment and contingent consideration adjustment related to an acquisition that was not material to the financial statements. Other benefits from tax planning activities further reduced income taxes in 2023. Excluding the impacts of those items 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):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Operating earnings, as reported | $ | 570.1 | $ | 646.8 | ||
| Contingent consideration | — | (8.6) | ||||
| Impairment | — | 7.8 | ||||
| Business reorganization | 7.7 | — | ||||
| Operating earnings, adjusted | $ | 577.8 | $ | 646.0 | ||
| Earnings before income taxes, as reported | $ | 589.3 | $ | 608.8 | ||
| Pension settlement loss | — | 42.1 | ||||
| Contingent consideration | — | (8.6) | ||||
| Impairment | — | 7.8 | ||||
| Business reorganization | 7.7 | — | ||||
| Earnings before income taxes, adjusted | $ | 597.0 | $ | 650.1 | ||
| Income taxes, as reported | $ | 103.2 | $ | 102.3 | ||
| Pension settlement tax effect | — | 8.8 | ||||
| Other non-recurring tax benefit | — | 4.8 | ||||
| Excess tax benefit from option exercises | 14.9 | 10.3 | ||||
| Business reorganization tax effect | 1.8 | — | ||||
| Income taxes, adjusted | $ | 119.9 | $ | 126.2 | ||
| Effective income tax rate | ||||||
| As reported | 17.5 | % | 16.8 | % | ||
| Adjusted | 20.1 | % | 19.4 | % | ||
| Net Earnings, as reported | $ | 486.1 | $ | 506.5 | ||
| Pension settlement loss, net | — | 33.3 | ||||
| Contingent consideration | — | (8.6) | ||||
| Impairment | — | 7.8 | ||||
| Other non-recurring tax benefit | — | (4.8) | ||||
| Excess tax benefit from option exercises | (14.9) | (10.3) | ||||
| Business reorganization | 5.9 | — | ||||
| Net Earnings, adjusted | $ | 477.1 | $ | 523.9 | ||
| Weighted Average Diluted Shares | 172.4 | 172.2 | ||||
| Diluted Net Earnings per Share | ||||||
| As reported | $ | 2.82 | $ | 2.94 | ||
| Adjusted | $ | 2.77 | $ | 3.04 |
25
Table of Contents
Components of Net Earnings as a Percentage of Sales:
The following table presents an overview of components of net earnings as a percentage of net sales:
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Net Sales | 100.0 | % | 100.0 | % | |
| Cost of products sold | 46.9 | 47.1 | |||
| Gross profit | 53.1 | 52.9 | |||
| Product development | 4.0 | 3.7 | |||
| Selling, marketing and distribution | 13.0 | 11.9 | |||
| General and administrative | 9.1 | 7.8 | |||
| Contingent consideration | — | (0.4) | |||
| Impairment | — | 0.4 | |||
| Operating earnings | 27.0 | 29.5 | |||
| Interest expense | 0.1 | 0.2 | |||
| Other (income) expense, net | (1.0) | 1.6 | |||
| Earnings before income taxes | 27.9 | 27.7 | |||
| Income taxes | 4.9 | 4.6 | |||
| Net Earnings | 23.0 | % | 23.1 | % | |
| Net Earnings, adjusted (see non-GAAP measurements above) | 22.6 | % | 23.9 | % |
Net Sales
The following table presents net sales by geographic region (in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Americas(1) | $ | 1,329.3 | $ | 1,338.0 | ||
| EMEA(2) | 454.2 | 463.9 | ||||
| Asia Pacific | 329.8 | 393.7 | ||||
| Consolidated | $ | 2,113.3 | $ | 2,195.6 |
(1) North, Central and South America, including the U.S. Sales in the U.S. were $1,149 million in 2024 and $1,162 million in 2023.
(2) Europe, Middle East and Africa.
The following table presents the components of net sales change by geographic region:
| 2024 | 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (1)% | 0% | 0% | (1)% | 4% | 0% | 0% | 4% | |||||||
| EMEA | (4)% | 1% | 1% | (2)% | 0% | 0% | 3% | 3% | |||||||
| Asia Pacific | (16)% | 1% | (1)% | (16)% | (1)% | 0% | (3)% | (4)% | |||||||
| Consolidated | (4)% | 1% | (1)% | (4)% | 2% | 0% | 0% | 2% |
In 2024, net sales declined in all regions and in most end markets compared to 2023. Declines in global semiconductor markets drove sales lower in the Americas and Asia Pacific. Reduced project activity for automotive, electronics and e-mobility end markets, especially in China, furthered sales declines in Asia Pacific. In the Americas, strong finishing system sales were unable to offset soft residential and non-residential construction markets. In EMEA, decreased industrial activity in Western Europe led to lower sales in 2024.
Gross Profit
26
Table of Contents
The gross profit margin rate for 2024 increased slightly as the favorable effects of realized pricing more than offset unfavorable product and channel mix, lower sales volume and higher product costs.
Operating Expenses
Total operating expenses increased $38 million (7 percent) for 2024 compared to 2023. Operating expenses for 2024 included $13 million in incremental litigation costs associated with a trial that concluded in December of 2024, $13 million of investments in new product development and other growth initiatives, $7 million of business reorganization costs and $7 million of expenses from acquired operations. Reductions in volume and earnings-based expenses of $14 million for the year partially offset the increase in operating expenses. Investment in new product development in 2024 was $87 million, approximately 4 percent of sales.
Operating Earnings
Sales declines and increased operating expenses led to a 12 percent decrease in operating earnings. Operating earnings expressed as a percentage of sales in 2024 decreased approximately 3 percentage points compared to 2023 as lower sales, higher product costs and higher expenses impacted profitability for the year.
Interest & Other Expense
Interest expense was $2 million lower for 2024 compared to 2023 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 $13 million for 2024, largely due to increased interest income.
Income Taxes
The effective income tax rate for 2024 was 18 percent, up 1 percentage point from 2023. The increase in 2024 was largely due to non-recurring tax benefits in 2023, variations in excess tax benefits from stock option exercises and the unfavorable effects of foreign earnings taxed at higher rates than the U.S.
Segment Results
The Company has five operating segments which are aggregated into three reportable segments: Contractor, Industrial and Process. Refer to Part I Item 1. Business, for a description of the Company’s three reportable segments. Management assesses the performance of segments by reference to operating earnings excluding unallocated corporate expenses and asset impairments.
The following table presents net sales and operating earnings by reporting segment (in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Contractor | $ | 988.9 | $ | 985.7 | ||
| Industrial | 619.6 | 662.8 | ||||
| Process | 504.8 | 547.1 | ||||
| Total | $ | 2,113.3 | $ | 2,195.6 | ||
| Operating Earnings | ||||||
| Contractor | $ | 270.1 | $ | 285.3 | ||
| Industrial | 201.5 | 234.1 | ||||
| Process | 141.7 | 165.3 | ||||
| Unallocated corporate (expense) (1) | (43.2) | (38.7) | ||||
| Contingent consideration | — | 8.6 | ||||
| Impairment | — | (7.8) | ||||
| Total | $ | 570.1 | $ | 646.8 |
(1) Unallocated corporate (expense) includes such items as stock compensation, certain acquisition transaction items, bad debt expense, charitable contributions, and certain facility expenses.
27
Table of Contents
Contractor Segment
The following table presents net sales and operating earnings as a percentage of sales for the Contractor segment (dollars in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 721.6 | $ | 730.2 | ||
| EMEA | 183.9 | 179.5 | ||||
| Asia Pacific | 83.4 | 76.0 | ||||
| Total | $ | 988.9 | $ | 985.7 | ||
| Operating Earnings as a Percentage of Sales | 27 | % | 29 | % |
The following table presents the components of net sales change by geographic region for the Contractor segment:
| 2024 | 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (2)% | 1% | 0% | (1)% | (1)% | 0% | 0% | (1)% | |||||||
| EMEA | (1)% | 3% | 0% | 2% | (1)% | 0% | 2% | 1% | |||||||
| Asia Pacific | 6% | 6% | (2)% | 10% | (5)% | 0% | (4)% | (9)% | |||||||
| Segment Total | (1)% | 2% | (1)% | 0% | (1)% | 0% | 0% | (1)% |
Contractor segment sales in 2024 were flat compared to 2023. Incremental sales from acquired operations, increased sales of protective coatings equipment and favorable response to new product offerings offset declines in North American construction markets. The operating margin rate for this segment was 2 percentage points lower than 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.
Sales in the Americas represent the majority of sales for the Contractor segment. Management regularly reviews economic and financial indicators for North America, including levels of residential, commercial and institutional construction, remodeling rates and interest rates. Management also reviews gross domestic product for the regions and the level of the U.S. dollar versus the euro and other currencies.
Industrial Segment
The following table presents net sales and operating earnings as a percentage of sales for the Industrial segment (dollars in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 273.0 | $ | 263.6 | ||
| EMEA | 200.3 | 207.6 | ||||
| Asia Pacific | 146.3 | 191.6 | ||||
| Total | $ | 619.6 | $ | 662.8 | ||
| Operating Earnings as a Percentage of Sales | 33 | % | 35 | % |
28
Table of Contents
The following table presents the components of net sales change by geographic region for the Industrial segment:
| 2024 | 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 4% | 0% | 0% | 4% | 10% | 0% | 0% | 10% | |||||||
| EMEA | (4)% | 0% | 0% | (4)% | (2)% | 0% | 3% | 1% | |||||||
| Asia Pacific | (22)% | 0% | (2)% | (24)% | (3)% | 0% | (3)% | (6)% | |||||||
| Segment Total | (6)% | 0% | (1)% | (7)% | 2% | 0% | 0% | 2% |
Industrial segment sales decreased 7 percent for 2024 as finishing system sales in the Americas were unable to offset reduced project activity for automotive, e-mobility and electronic projects in Asia Pacific and weakened industrial activity in EMEA. The operating margin rate for this segment decreased 2 percentage points for the year due to higher product costs from lower sales volumes, business reorganization expenses and the unfavorable effects of product and channel mix.
In this segment, sales in each geographic region are significant, and management looks at economic and financial indicators in each region, including gross domestic product, industrial production, capital investment rates, automobile production, building construction and the level of the U.S. dollar versus the euro, the Swiss franc, the Canadian dollar, the Chinese renminbi and various other Asian currencies.
Process Segment
The following table presents net sales and operating earnings as a percentage of sales for the Process segment (dollars in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 334.5 | $ | 344.2 | ||
| EMEA | 70.1 | 76.8 | ||||
| Asia Pacific | 100.2 | 126.1 | ||||
| Total | $ | 504.8 | $ | 547.1 | ||
| Operating Earnings as a Percentage of Sales | 28 | % | 30 | % |
The following table presents the components of net sales change by geographic region for the Process segment:
| 2024 | 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (3)% | 0% | 0% | (3)% | 13% | 0% | 0% | 13% | |||||||
| EMEA | (10)% | 0% | 1% | (9)% | 10% | 0% | 1% | 11% | |||||||
| Asia Pacific | (20)% | 0% | (1)% | (21)% | 5% | 0% | (2)% | 3% | |||||||
| Segment Total | (8)% | 0% | 0% | (8)% | 11% | 0% | 0% | 11% |
Process segment sales decreased in 2024 in all regions mainly due to decline in semiconductor end markets. Other end markets, such as mining, oil and gas, industrial pumps and vehicle services were weaker in 2024 compared to 2023. The operating margin rate for this segment decreased approximately 2 percentage points for the year as price realization was not enough to offset unfavorable expense leverage on lower sales volume.
Although the Americas represent the majority of sales for the Process segment, management monitors indicators such as levels of gross domestic product, capital investment, industrial production, oil and natural gas markets and mining activity worldwide.
29
Table of Contents
Financial Condition and Cash Flow
Working Capital. The following table highlights several key measures of asset performance (dollars in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Working capital | $ | 1,091.6 | $ | 970.6 | ||
| Current ratio | 3.7 | 3.5 | ||||
| Days of sales in receivables outstanding | 62 | 58 | ||||
| Inventory turnover (LIFO) | 2.3 | 2.2 |
Higher cash and cash equivalent balances primarily drove increases in working capital in 2024. Decreased receivables from lower sales activity were more than offset by the incremental effect of acquired operations. An effort to reduce inventory levels in 2024 more than offset the effect of acquired inventory. As inventory purchases decreased, trade accounts payable decreased. The current ratio increased in 2024 in line with the changes in working capital.
Capital Structure. At December 27, 2024, the Company’s capital structure included current notes payable of $29 million and shareholders’ equity of $2,584 million. At December 29, 2023, the Company’s capital structure included current notes payable of $30 million and shareholders’ equity of $2,224 million.
Shareholders’ equity increased by $360 million in 2024. The increase provided by current year earnings of $486 million was primarily offset by dividends of $176 million and share repurchases of $31 million. Other increases in shareholders' equity included share issuances, stock compensation and other comprehensive income of $81 million.
Liquidity and Capital Resources. The Company evaluates liquidity as its ability to generate cash to fund its operating, investing and financing activities. Historically the Company has funded cash requirements for working capital, capital expenditures, businesses acquisitions, repayment of debt obligations, retirement plans, dividends, and common stock repurchases, all as applicable, through cash provided by its operations. The Company's other primary source of liquidity includes funds available through various debt financing arrangements.
As of December 27, 2024, the Company had available liquidity of $1,453 million, including cash held in deposit accounts of $675 million, of which $144 million was held outside of the U.S., and available credit under existing committed credit facilities of $778 million.
Internally generated funds and unused financing sources are expected to provide the Company with the flexibility to meet its liquidity needs in 2025, including its capital expenditure plan of approximately $60 million, planned dividends estimated at $186 million, share repurchases and acquisitions. If acquisition opportunities increase, the Company believes that reasonable financing alternatives are available for the Company to execute on those opportunities. The Company has no significant off-balance sheet debt or other unrecorded obligations. The Company believes it has the ability to meet its long-term cash requirements by using available cash and internally generated funds and to borrow under its committed and uncommitted credit facilities.
In December 2024, the Board of Directors increased the Company’s regular quarterly dividend from $0.255 to $0.275 per share, an increase of 8 percent.
Cash Flow. A summary of cash flow follows (in millions):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Operating activities | $ | 621.7 | $ | 651.0 | ||
| Investing activities | (342.8) | (185.3) | ||||
| Financing activities | (139.9) | (268.0) | ||||
| Effect of exchange rates on cash | (1.6) | 1.0 | ||||
| Net cash provided | 137.4 | 198.7 | ||||
| Cash and cash equivalents at end of year | $ | 675.3 | $ | 537.9 |
Cash Flows From Operating Activities. Net cash provided by operating activities was $622 million in 2024, down $29 million compared to 2023, due primarily to lower net earnings. Fewer inventory purchases in 2024 as part of an inventory
30
Table of Contents
reduction program, as well as other decreases in working capital partially offset the effects of lower net earnings on cash provided by operating activities.
Cash Flows Used in Investing Activities. Cash flows used in investing activities totaled $343 million in 2024, including $242 million for business acquisitions and $107 million for capital additions. Cash flows used in investing activities totaled $185 million in 2023, including $185 million for capital additions.
Cash Flows Used in Financing Activities. Cash flows used in financing activities totaled $140 million in 2024 and included dividends of $172 million and share repurchases of $31 million, partially offset by net proceeds from share issuances of $66 million.
Cash flows used in financing activities totaled $268 million in 2023 and included share repurchases of $102 million (partially offset by net proceeds from share issuances of $60 million), dividends of $158 million, and net payments on long-term debt and outstanding lines of credit of $65 million.
On December 7, 2018, the Board of Directors authorized the purchase of up to 18 million shares of common stock, primarily through open market transactions. The authorization is for an indefinite period of time or until terminated by the Board. As of December 27, 2024, approximately 13 million shares remain available for purchase under the authorization.
The Company repurchased and retired 0.4 million shares in 2024, 1.4 million shares in 2023 and 3.6 million shares in 2022. The Company has made and may continue to make opportunistic share repurchases in 2025 via open market transactions or short-dated accelerated share repurchase programs.
31
Table of Contents
Critical Accounting Estimates
The Company prepares its consolidated financial statements in conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”). The Company’s most significant accounting policies are disclosed in Note A (Summary of Significant Accounting Policies) to the consolidated financial statements. The preparation of the consolidated financial statements, in conformity with U.S. GAAP, requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual amounts will differ from those estimates. The Company considers the following policies to involve the most judgment in the preparation of the Company’s consolidated financial statements.
Retirement Benefits. The measurements of the Company’s pension and postretirement medical obligations are dependent on a number of assumptions including estimates of the present value of projected future payments, taking into consideration future events such as salary increases and demographic experience. These assumptions may have an impact on the expense and timing of future contributions.
The assumptions used in developing the required estimates for pension obligations include discount rate, inflation, salary increases, retirement rates, expected return on plan assets and mortality rates. The assumptions used in developing the required estimates for postretirement medical obligations include discount rates, rate of future increase in medical costs and participation rates.
For U.S. plans, the Company establishes its discount rate assumption by reference to a yield curve published by an actuary and projected plan cash flows. For plans outside the U.S., the Company establishes a rate by country by reference to highly rated corporate bonds. These reference points have been determined to adequately match expected plan cash flows. The Company bases its inflation assumption on an evaluation of external market indicators. The salary assumptions are based on actual historical experience, the near-term outlook and assumed inflation. Retirement rates are based on experience. The investment return assumption is based on the expected long-term performance of plan assets. In setting this number, the Company considers the input of actuaries and investment advisers, its long-term historical returns, the allocation of plan assets and projected returns on plan assets. For 2025, the Company will use an investment return assumption of 7.3 percent for the funded U.S. plan. The 2024 rate assumed was 7.6 percent for the funded U.S. plan. Mortality rates are based on current common group mortality tables for males and females.
At December 27, 2024, a one-half percentage point decrease in the indicated assumptions would have the following effects (in millions):
| Assumption | Funded Status | Expense | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Discount rate | $ | (14.6) | $ | 1.8 | ||||||
| Expected return on assets | $ | — | $ | 0.6 |
Goodwill and Other Intangible Assets. The Company performs impairment testing for goodwill annually in the fourth quarter or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company estimates the fair value of the reporting units using a present value of future cash flows calculation cross-checked by an allocation of market capitalization approach. The goodwill impairment test is performed by comparing the fair value of the relevant reporting unit with its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value.
The Company’s primary identifiable intangible assets include customer relationships, trademarks, trade names, proprietary technology and patents. Finite lived intangibles are amortized and are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Indefinite lived intangibles are reviewed for impairment annually in the fourth quarter, or more frequently if events or changes in circumstances indicate the asset might be impaired.
A considerable amount of management judgment and assumptions are required in performing the impairment tests. Management makes several assumptions, including earnings and cash flow projections, discount rate, product offerings and market strategies, customer attrition, and royalty rates, each of which have a significant impact on the estimated fair values. Though management considers its judgments and assumptions to be reasonable, changes in these assumptions could impact the estimated fair value.
32
Table of Contents
We completed our annual impairment test of goodwill and other intangible assets in the fourth quarter of 2024. No impairment charges were recorded as a result of that review. In 2023, the Company recognized a goodwill impairment related to the reorganization of a business acquired in 2020 that was not material to the consolidated financial statements.
Income Taxes. In the preparation of the Company’s consolidated financial statements, management calculates income taxes. This includes estimating current tax liability as well as assessing temporary differences resulting from different treatment of items for tax and financial statement purposes. These differences result in deferred tax assets and liabilities, which are recorded on the balance sheet using statutory rates in effect for the year in which the differences are expected to reverse. These assets and liabilities are analyzed regularly, and management assesses the likelihood that deferred tax assets will be recoverable from future taxable income. A valuation allowance is established to the extent that management believes that recovery is not likely. Liabilities for uncertain tax positions are also established for potential and ongoing audits of federal, state and international issues. The Company routinely monitors the potential impact of such situations and believes that liabilities are properly stated. Valuations related to amounts owed and tax rates could be impacted by changes to tax codes and the Company’s interpretation thereof, changes in statutory rates, the Company’s future taxable income levels and the results of tax audits.
FY 2023 10-K MD&A
SEC filing source: 0000042888-24-000010.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following Management’s Discussion and Analysis reviews significant factors affecting the Company’s consolidated results of operations, financial condition and liquidity. This discussion should be read in conjunction with our financial statements and the accompanying notes to the financial statements. A discussion of changes in our financial condition and the results of operations from the year ended December 30, 2022 compared to December 31, 2021 can be found in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the year ended December 30, 2022. The discussion is organized in the following sections:
•Overview
•Results of Operations
•Segment Results
•Financial Condition and Cash Flow
•Critical Accounting Estimates
Overview
Graco designs, manufactures and markets systems and equipment used to move, measure, control, dispense and spray fluid and powder materials. The Company specializes in equipment for applications that involve difficult-to-handle materials with high viscosities, materials with abrasive or corrosive properties and multiple-component materials that require precise ratio control. Graco sells primarily through independent third-party distributors worldwide to industrial and contractor end users. Graco’s business is classified by management into three reportable segments: Contractor, Industrial and Process. Each segment is responsible for product development, manufacturing, marketing and sales of their products.
Graco’s key strategies include developing and marketing new products, leveraging products and technologies into additional, growing end-user markets, expanding distribution globally and completing strategic acquisitions that provide additional channel and technologies. Long-term financial growth targets accompany these strategies, including our objectives of 10 percent revenue growth and 12 percent consolidated net earnings growth per annum. We continue to develop new products in each operating division that are expected to drive incremental sales growth, as well as continued refreshes and upgrades of existing product lines. Graco has made a number of strategic acquisitions that expand and complement organically developed products and provide new market and channel opportunities.
Manufacturing is a key competency of the Company. Our management team in Minneapolis provides strategic manufacturing expertise and is also responsible for factories not fully aligned with a single division. Our largest manufacturing facilities are in the U.S. We also manufacture some of our products in Switzerland (Industrial segment), Italy (Industrial segment), the United Kingdom (Process segment), the People’s Republic of China (all segments), Belgium (all segments) and Romania (Industrial segment). Our primary distribution facilities are located in the U.S., Belgium, Switzerland, United Kingdom, P.R.C., Japan, Italy, Korea, India, Australia and Brazil.
Supply Chain and Inflation
In 2023, the Company's supply chain stabilized, and the associated effects of inflation largely subsided. While the Company experienced isolated supply chain disruptions in 2023, the impact was not as significant as compared to previous years in 2022 and 2021. Pricing actions implemented in 2022 and 2023 have generally mitigated the effects of inflation.
23
Table of Contents
Results of Operations
A summary of financial results follows (in millions except per share amounts):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Net Sales | $ | 2,195.6 | $ | 2,143.5 | ||
| Operating Earnings | 646.8 | 572.7 | ||||
| Net Earnings | 506.5 | 460.6 | ||||
| Diluted Net Earnings per Common Share | $ | 2.94 | $ | 2.66 | ||
| Adjusted (non-GAAP)(1): | ||||||
| Operating Earnings, adjusted | $ | 646.0 | $ | 572.7 | ||
| Net Earnings, adjusted | 523.9 | 455.5 | ||||
| Diluted Net Earnings per Common Share, adjusted | $ | 3.04 | $ | 2.63 |
(1) Excludes the impact of a pension settlement loss, contingent consideration fair value adjustment, impairment charge, excess tax benefits from stock option exercises 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
24
Table of Contents
Certain events in the last two years caused fluctuations in financial results. Excess tax benefits related to stock option exercises reduced income taxes by $10 million in 2023 and $5 million in 2022. Other expense for 2023 included a $42 million non-cash pension settlement loss. In 2023, the Company recorded a goodwill impairment and contingent consideration adjustment related to an acquisition that was not material to the financial statements. Other benefits from tax planning activities further reduced income taxes in 2023. Excluding the impacts of those items 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):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Operating earnings, as reported | $ | 646.8 | $ | 572.7 | ||
| Contingent consideration | (8.6) | — | ||||
| Impairment | 7.8 | — | ||||
| Operating earnings, adjusted | $ | 646.0 | $ | 572.7 | ||
| Earnings before income taxes, as reported | $ | 608.8 | $ | 565.7 | ||
| Pension settlement loss | 42.1 | — | ||||
| Contingent consideration | (8.6) | — | ||||
| Impairment | 7.8 | — | ||||
| Earnings before income taxes, adjusted | $ | 650.1 | $ | 565.7 | ||
| Income taxes, as reported | $ | 102.3 | $ | 105.1 | ||
| Pension settlement tax effect | 8.8 | — | ||||
| Other non-recurring tax benefit | 4.8 | — | ||||
| Excess tax benefit from option exercises | 10.3 | 5.1 | ||||
| Income taxes, adjusted | $ | 126.2 | $ | 110.2 | ||
| Effective income tax rate | ||||||
| As reported | 16.8 | % | 18.6 | % | ||
| Adjusted | 19.4 | % | 19.5 | % | ||
| Net Earnings, as reported | $ | 506.5 | $ | 460.6 | ||
| Pension settlement loss, net | 33.3 | — | ||||
| Contingent consideration | (8.6) | — | ||||
| Impairment | 7.8 | — | ||||
| Other non-recurring tax benefit | (4.8) | — | ||||
| Excess tax benefit from option exercises | (10.3) | (5.1) | ||||
| Net Earnings, adjusted | $ | 523.9 | $ | 455.5 | ||
| Weighted Average Diluted Shares | 172.2 | 172.9 | ||||
| Diluted Net Earnings per Share | ||||||
| As reported | $ | 2.94 | $ | 2.66 | ||
| Adjusted | $ | 3.04 | $ | 2.63 |
25
Table of Contents
Components of Net Earnings as a Percentage of Sales:
The following table presents an overview of components of net earnings as a percentage of net sales:
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Net Sales | 100.0 | % | 100.0 | % | |
| Cost of products sold | 47.1 | 50.7 | |||
| Gross profit | 52.9 | 49.3 | |||
| Product development | 3.7 | 3.7 | |||
| Selling, marketing and distribution | 11.9 | 11.7 | |||
| General and administrative | 7.8 | 7.2 | |||
| Contingent consideration | (0.4) | — | |||
| Impairment | 0.4 | — | |||
| Operating earnings | 29.5 | 26.7 | |||
| Interest expense | 0.2 | 0.4 | |||
| Other expense, net | 1.6 | (0.1) | |||
| Earnings before income taxes | 27.7 | 26.4 | |||
| Income taxes | 4.6 | 4.9 | |||
| Net Earnings | 23.1 | % | 21.5 | % | |
| Net Earnings, adjusted (see non-GAAP measurements above) | 23.9 | % | 21.3 | % |
Net Sales
The following table presents net sales by geographic region (in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Americas(1) | $ | 1,338.0 | $ | 1,281.9 | ||
| EMEA(2) | 463.9 | 451.8 | ||||
| Asia Pacific | 393.7 | 409.8 | ||||
| Consolidated | $ | 2,195.6 | $ | 2,143.5 |
(1) North, Central and South America, including the U.S. Sales in the U.S. were $1,162 million in 2023 and $1,116 million in 2022.
(2) Europe, Middle East and Africa.
The following table presents the components of net sales change by geographic region:
| 2023 | 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 4% | 0% | 0% | 4% | 11% | 1% | (1)% | 11% | |||||||
| EMEA | 0% | 0% | 3% | 3% | 7% | 0% | (10)% | (3)% | |||||||
| Asia Pacific | (1)% | 0% | (3)% | (4)% | 16% | 0% | (6)% | 10% | |||||||
| Consolidated | 2% | 0% | 0% | 2% | 11% | 1% | (4)% | 8% |
Sales in the Americas were up modestly in 2023, as conditions varied by end market. Sales of industrial products remained favorable, however rising interest rates and other economic conditions adversely impacted sales in construction markets. EMEA sales growth in 2023 benefited mostly from favorable changes in currency translation rates. Lower finishing system sales in EMEA for 2023 offset broad-based sales growth in Western Europe and emerging countries. In the Asia Pacific region, economic conditions in China and unfavorable changes in currency translation rates more than offset underlying growth in the rest of the region for 2023.
Gross Profit
26
Table of Contents
The gross profit margin rate for 2023 increased approximately 4 percentage points compared to 2022 mostly due to realized pricing.
Operating Expenses
Total operating expenses for 2023 increased $29 million compared to 2022. The increase includes increased spending on product development and other growth initiatives of $7 million, incremental share-based compensation of $6 million and higher sales and earnings-based expenses of $4 million. Investment in new product development in 2023 was $83 million, approximately 4 percent of sales.
Operating Earnings
Sales growth led to an 8 percent increase in operating earnings. Operating earnings expressed as a percentage of sales in 2023 increased 3 percentage points compared to 2022 as realized pricing more than offset higher product costs and operating expenses.
Other Expense
Interest expense decreased $5 million compared to 2022 as private placement debt was repaid in the first quarter of 2022 and in the third quarter of 2023. Other non-operating expenses for 2023 included a non-cash pension settlement loss of $42 million in connection with the transfer of certain pension obligations to an insurance company. Partially offsetting the pension settlement loss was an increase in interest income of approximately $11 million for the year.
Income Taxes
The effective income tax rate for 2023 was 17 percent, down 2 percentage points from 2022. The decrease in 2023 was due to additional non-recurring tax benefits and excess tax benefits from stock option exercises.
Segment Results
The Company has five operating segments which are aggregated into three reportable segments: Contractor, Industrial and Process. Refer to Part I Item 1. Business, for a description of the Company’s three reportable segments. Management assesses performance of segments by reference to operating earnings excluding unallocated corporate expenses and asset impairments.
The following table presents net sales and operating earnings by reporting segment (in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Contractor | $ | 985.7 | $ | 999.1 | ||
| Industrial | 662.8 | 649.3 | ||||
| Process | 547.1 | 495.1 | ||||
| Total | $ | 2,195.6 | $ | 2,143.5 | ||
| Operating Earnings | ||||||
| Contractor | $ | 285.3 | $ | 249.9 | ||
| Industrial | 234.1 | 231.3 | ||||
| Process | 165.3 | 122.3 | ||||
| Unallocated corporate (expense) (1) | (38.7) | (30.8) | ||||
| Contingent consideration | 8.6 | — | ||||
| Impairment | (7.8) | — | ||||
| Total | $ | 646.8 | $ | 572.7 |
(1) Unallocated corporate (expense) includes such items as stock compensation, certain acquisition transaction items, bad debt expense, charitable contributions, and certain facility expenses.
27
Table of Contents
Contractor Segment
The following table presents net sales and operating earnings as a percentage of sales for the Contractor segment (dollars in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 730.2 | $ | 739.1 | ||
| EMEA | 179.5 | 176.8 | ||||
| Asia Pacific | 76.0 | 83.2 | ||||
| Total | $ | 985.7 | $ | 999.1 | ||
| Operating Earnings as a Percentage of Sales | 29 | % | 25 | % |
The following table presents the components of net sales change by geographic region for the Contractor segment:
| 2023 | 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | (1)% | 0% | 0% | (1)% | 7% | 0% | (1)% | 6% | |||||||
| EMEA | (1)% | 0% | 2% | 1% | (6)% | 1% | (9)% | (14)% | |||||||
| Asia Pacific | (5)% | 0% | (4)% | (9)% | 0% | 0% | (6)% | (6)% | |||||||
| Segment Total | (1)% | 0% | 0% | (1)% | 4% | 0% | (3)% | 1% |
Contractor segment sales decreased 1 percent for the year. Favorable response to new product offerings was more than offset for the year by slower economic activity in worldwide construction markets. The operating margin rate for this segment improved 4 percentage points for the year. Realized pricing drove most of the improvement in the operating margin rate for the year.
Sales in the Americas represents the majority of sales for the Contractor segment. Management regularly reviews economic and financial indicators for North America, including levels of residential, commercial and institutional construction, remodeling rates and interest rates. Management also reviews gross domestic product for the regions and the level of the U.S. dollar versus the Euro and other currencies.
Industrial Segment
The following table presents net sales and operating earnings as a percentage of sales for the Industrial segment (dollars in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 263.6 | $ | 239.3 | ||
| EMEA | 207.6 | 205.7 | ||||
| Asia Pacific | 191.6 | 204.3 | ||||
| Total | $ | 662.8 | $ | 649.3 | ||
| Operating Earnings as a Percentage of Sales | 35 | % | 36 | % |
28
Table of Contents
The following table presents the components of net sales change by geographic region for the Industrial segment:
| 2023 | 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 10% | 0% | 0% | 10% | 13% | 0% | (1)% | 12% | |||||||
| EMEA | (2)% | 0% | 3% | 1% | 15% | 0% | (12)% | 3% | |||||||
| Asia Pacific | (3)% | 0% | (3)% | (6)% | 14% | 0% | (6)% | 8% | |||||||
| Segment Total | 2% | 0% | 0% | 2% | 14% | 0% | (6)% | 8% |
Industrial segment sales increased 2 percent for the year as continued strength in the automotive, industrial and machinery end markets in the Americas was mostly offset by lower finishing system sales in EMEA and Asia Pacific. The operating margin rate for this segment decreased 1 percentage point for the year as realized pricing and lower product costs were offset by unfavorable changes in currency translation rates and higher operating expenses.
In this segment, sales in each geographic region are significant, and management looks at economic and financial indicators in each region, including gross domestic product, industrial production, capital investment rates, automobile production, building construction and the level of the U.S. dollar versus the euro, the Swiss franc, the Canadian dollar, the Chinese renminbi and various other Asian currencies.
Process Segment
The following table presents net sales and operating earnings as a percentage of sales for the Process segment (dollars in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 344.2 | $ | 303.5 | ||
| EMEA | 76.8 | 69.3 | ||||
| Asia Pacific | 126.1 | 122.3 | ||||
| Total | $ | 547.1 | $ | 495.1 | ||
| Operating Earnings as a Percentage of Sales | 30 | % | 25 | % |
The following table presents the components of net sales change by geographic region for the Process segment:
| 2023 | 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 13% | 0% | 0% | 13% | 22% | 3% | 0% | 25% | |||||||
| EMEA | 10% | 0% | 1% | 11% | 22% | 1% | (8)% | 15% | |||||||
| Asia Pacific | 5% | 0% | (2)% | 3% | 34% | 0% | (5)% | 29% | |||||||
| Segment Total | 11% | 0% | 0% | 11% | 25% | 2% | (2)% | 25% |
Process segment sales increased in all businesses and regions for the year, reflecting continued favorable conditions in many end markets, such as vehicle services, industrial pumps, oil and gas, mining, industrial lubrication and semi-conductors. The operating margin rate for this segment increased 5 percentage points for the year, primarily due to realized pricing, lower product costs and expense leverage.
Although the Americas represent the majority of sales for the Process segment, management monitors indicators such as levels of gross domestic product, capital investment, industrial production, oil and natural gas markets and mining activity worldwide.
29
Table of Contents
Financial Condition and Cash Flow
Working Capital. The following table highlights several key measures of asset performance (dollars in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Working capital | $ | 970.6 | $ | 805.7 | ||
| Current ratio | 3.5 | 3.0 | ||||
| Days of sales in receivables outstanding | 58 | 57 | ||||
| Inventory turnover (LIFO) | 2.2 | 2.5 |
Higher cash and cash equivalent balances primarily drove increases in working capital in 2023. Changes in receivables were consistent with higher sales levels. Inventories decreased as supply chain disruptions eased and the associated effects of inflation subsided. As inventory purchases decreased, trade accounts payable decreased. The current ratio increased in 2023 in line with the changes in working capital.
Capital Structure. At December 29, 2023, the Company’s capital structure included current notes payable of $30 million and shareholders’ equity of $2,224 million. At December 30, 2022, the Company’s capital structure included current notes payable of $21 million, long-term debt of $75 million and shareholders’ equity of $1,860 million.
Shareholders’ equity increased by $365 million in 2023. The increase provided by current year earnings of $507 million was primarily offset by dividends of $161 million and share repurchases of $102 million. Other increases in shareholders' equity included share issuances, stock compensation and other comprehensive income of $122 million.
Liquidity and Capital Resources. The Company evaluates liquidity as its ability to generate cash to fund its operating, investing and financing activities. Historically the Company has funded cash requirements for working capital, capital expenditures, businesses acquisitions, repayment of debt obligations, retirement plans, dividends, and common stock repurchases, all as applicable, through cash provided by its operations. The Company's other primary source of liquidity includes funds available through various debt financing arrangements.
As of December 29, 2023, the Company had available liquidity of $1,313 million, including cash held in deposit accounts of $538 million, of which $129 million was held outside of the U.S., and available credit under existing committed credit facilities of $775 million.
Internally generated funds and unused financing sources are expected to provide the Company with the flexibility to meet its liquidity needs in 2024, including its capital expenditure plan of approximately $120 million, including $60 million for building projects to expand production capacity, planned dividends estimated at $171 million, share repurchases and acquisitions. If acquisition opportunities increase, the Company believes that reasonable financing alternatives are available for the Company to execute on those opportunities. The Company has no significant off-balance sheet debt or other unrecorded obligations. The Company believes it has the ability to meet its long-term cash requirements by using available cash and internally generated funds and to borrow under its committed and uncommitted credit facilities.
In December 2023, the Board of Directors increased the Company’s regular quarterly dividend from $0.235 to $0.255 per share, an increase of 9 percent.
Cash Flow. A summary of cash flow follows (in millions):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Operating activities | $ | 651.0 | $ | 377.4 | ||
| Investing activities | (185.3) | (226.8) | ||||
| Financing activities | (268.0) | (434.4) | ||||
| Effect of exchange rates on cash | 1.0 | (1.3) | ||||
| Net cash provided | 198.7 | (285.1) | ||||
| Cash and cash equivalents at end of year | $ | 537.9 | $ | 339.2 |
Cash Flows From Operating Activities. Net cash provided by operating activities was $651 million in 2023, up $274 million compared to 2022, due primarily to higher net earnings and fewer inventory purchases in 2023. Other decreases in working capital further contributed to the increase in cash provided by operating activities in 2023.
30
Table of Contents
Cash Flows Used in Investing Activities. Cash flows used in investing activities totaled $185 million in 2023, including $185 million for capital additions. Cash flows used in investing activities totaled $227 million in 2022 including $201 million for capital additions and $25 million for business acquisitions.
Cash Flows Used in Financing Activities. Cash flows used in financing activities totaled $268 million in 2023 and included share repurchases of $102 million (partially offset by net proceeds from share issuances of $60 million), dividends of $158 million, and net payments on long-term debt and outstanding lines of credit of $65 million.
Cash flows used in financing activities totaled $434 million in 2022 and included dividends of $142 million and net proceeds from share issuances totaling $36 million.
On December 7, 2018, the Board of Directors authorized the purchase of up to 18 million shares of common stock, primarily through open market transactions. The authorization is for an indefinite period of time or until terminated by the Board. As of December 29, 2023, approximately 14 million shares remain available for purchase under the authorization.
The Company repurchased and retired 1.4 million shares in 2023 and 3.6 million shares in 2022. The Company did not repurchase and retire shares in 2021. The Company has made and may continue to make opportunistic share repurchases in 2024 via open market transactions or short-dated accelerated share repurchase (“ASR”) programs.
31
Table of Contents
Critical Accounting Estimates
The Company prepares its consolidated financial statements in conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”). The Company’s most significant accounting policies are disclosed in Note A (Summary of Significant Accounting Policies) to the consolidated financial statements. The preparation of the consolidated financial statements, in conformity with U.S. GAAP, requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual amounts will differ from those estimates. The Company considers the following policies to involve the most judgment in the preparation of the Company’s consolidated financial statements.
Retirement Benefits. The measurements of the Company’s pension and postretirement medical obligations are dependent on a number of assumptions including estimates of the present value of projected future payments, taking into consideration future events such as salary increases and demographic experience. These assumptions may have an impact on the expense and timing of future contributions.
The assumptions used in developing the required estimates for pension obligations include discount rate, inflation, salary increases, retirement rates, expected return on plan assets and mortality rates. The assumptions used in developing the required estimates for postretirement medical obligations include discount rates, rate of future increase in medical costs and participation rates.
For U.S. plans, the Company establishes its discount rate assumption by reference to a yield curve published by an actuary and projected plan cash flows. For plans outside the U.S., the Company establishes a rate by country by reference to highly rated corporate bonds. These reference points have been determined to adequately match expected plan cash flows. The Company bases its inflation assumption on an evaluation of external market indicators. The salary assumptions are based on actual historical experience, the near-term outlook and assumed inflation. Retirement rates are based on experience. The investment return assumption is based on the expected long-term performance of plan assets. In setting this number, the Company considers the input of actuaries and investment advisers, its long-term historical returns, the allocation of plan assets and projected returns on plan assets. For 2024, the Company will use an investment return assumption of 7.6 percent for the funded U.S. plan, consistent with the rate assumed for 2023. Mortality rates are based on current common group mortality tables for males and females.
At December 29, 2023, a one-half percentage point decrease in the indicated assumptions would have the following effects (in millions):
| Assumption | Funded Status | Expense | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Discount rate | $ | (15.3) | $ | 2.0 | ||||||
| Expected return on assets | — | 1.2 |
Goodwill and Other Intangible Assets. The Company performs impairment testing for goodwill annually in the fourth quarter or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company estimates the fair value of the reporting units using a present value of future cash flows calculation cross-checked by an allocation of market capitalization approach. The goodwill impairment test is performed by comparing the fair value of the relevant reporting unit with its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value.
The Company’s primary identifiable intangible assets include customer relationships, trademarks, trade names, proprietary technology and patents. Finite lived intangibles are amortized and are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Indefinite lived intangibles are reviewed for impairment annually in the fourth quarter, or more frequently if events or changes in circumstances indicate the asset might be impaired.
A considerable amount of management judgment and assumptions are required in performing the impairment tests. Management makes several assumptions, including earnings and cash flow projections, discount rate, product offerings and market strategies, customer attrition, and royalty rates, each of which have a significant impact on the estimated fair values. Though management considers its judgments and assumptions to be reasonable, changes in these assumptions could impact the estimated fair value.
32
Table of Contents
In the third quarter of 2023, the Company recognized a goodwill impairment related to the reorganization of a business acquired in 2020 that is not material to the consolidated financial statements. We completed our annual impairment testing of goodwill and other intangible assets in the fourth quarter of 2023. No additional impairment charges were recorded as a result of that test.
Income Taxes. In the preparation of the Company’s consolidated financial statements, management calculates income taxes. This includes estimating current tax liability as well as assessing temporary differences resulting from different treatment of items for tax and financial statement purposes. These differences result in deferred tax assets and liabilities, which are recorded on the balance sheet using statutory rates in effect for the year in which the differences are expected to reverse. These assets and liabilities are analyzed regularly, and management assesses the likelihood that deferred tax assets will be recoverable from future taxable income. A valuation allowance is established to the extent that management believes that recovery is not likely. Liabilities for uncertain tax positions are also established for potential and ongoing audits of federal, state and international issues. The Company routinely monitors the potential impact of such situations and believes that liabilities are properly stated. Valuations related to amounts owed and tax rates could be impacted by changes to tax codes and the Company’s interpretation thereof, changes in statutory rates, the Company’s future taxable income levels and the results of tax audits.
FY 2022 10-K MD&A
SEC filing source: 0000042888-23-000008.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following Management’s Discussion and Analysis reviews significant factors affecting the Company’s consolidated results of operations, financial condition and liquidity. This discussion should be read in conjunction with our financial statements and the accompanying notes to the financial statements. A discussion of changes in our financial condition and the results of operations from the year ended December 31, 2021 to December 25, 2020 can be found in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the year ended December 31, 2021. Certain prior year disclosures have been revised to conform with current year reporting. The discussion is organized in the following sections:
•Overview
•Results of Operations
•Segment Results
•Financial Condition and Cash Flow
•Critical Accounting Estimates
Overview
Graco designs, manufactures and markets systems and equipment used to move, measure, control, dispense and spray fluid and powder materials. The Company specializes in equipment for applications that involve difficult-to-handle materials with high viscosities, materials with abrasive or corrosive properties and multiple-component materials that require precise ratio control. Graco sells primarily through independent third-party distributors worldwide to industrial and contractor end users. Graco’s business is classified by management into three reportable segments: Industrial, Process and Contractor. Each segment is responsible for product development, manufacturing, marketing and sales of their products.
Graco’s key strategies include developing and marketing new products, leveraging products and technologies into additional, growing end-user markets, expanding distribution globally and completing strategic acquisitions that provide additional channel and technologies. Long-term financial growth targets accompany these strategies, including our objectives of 10 percent revenue growth and 12 percent consolidated net earnings growth per annum. We continue to develop new products in each operating division that are expected to drive incremental sales growth, as well as continued refreshes and upgrades of existing product lines. Graco has made a number of strategic acquisitions that expand and complement organically developed products and provide new market and channel opportunities.
Manufacturing is a key competency of the Company. Our management team in Minneapolis provides strategic manufacturing expertise, and is also responsible for factories not fully aligned with a single division. Our largest manufacturing facilities are in the U.S. We also manufacture some of our products in Switzerland (Industrial segment), Italy (Industrial segment), the United Kingdom (Process segment), the People’s Republic of China (“P.R.C.”) (all segments), Belgium (all segments) and Romania (Industrial segment). Our primary distribution facilities are located in the U.S., Belgium, Switzerland, United Kingdom, P.R.C., Japan, Italy, Korea, India, Australia and Brazil.
Russia's Invasion of Ukraine
The Company has historically sold products to customers located in or associated with Russia and Belarus. In response to Russia's invasion of Ukraine, the United States, the United Kingdom, the European Union, Switzerland and others have implemented sanctions and export controls targeting Russia and Belarus and entities associated with those countries, which significantly limits our ability to sell certain products, serve certain customers and collect on our outstanding receivables in those countries. In April of 2022, we decided to suspend sales into Russia and Belarus indefinitely. Sales to Russia and Belarus accounted for approximately 1.5% of our 2021 net sales and were not material for 2022. In connection with the effect of these sanctions and export controls, we recognized $3 million of allowances for credit losses on customer receivables in Russia in 2022. The duration and extent to which trade sanctions against Russia and Belarus affect the Company's business will depend on future developments, which still remain uncertain.
Supply Chain and Inflation
In 2022, the Company experienced logistical and production constraints due to limited raw material and component availability, reduced freight capacity, shipping delays, labor shortages and other supply chain disruptions. These supply chain disruptions have increased the Company's product costs and extended lead times. The Company has undertaken steps to mitigate these impacts, including implementing interim price increases, maintaining higher inventory levels,
21
Table of Contents
qualifying additional suppliers and making strategic component purchases. While freight capacity and shipping delays improved by the end of 2022, we expect these other challenges to continue into 2023.
In connection with the supply chain disruptions described above, the Company has also experienced the effects of inflation related to raw materials, components and other expenses, including freight, labor and energy. In 2022, the cost of raw materials and components was significantly higher compared to the cost of raw materials and components in 2021. We expect cost increases from purchases of raw materials and components to moderate in 2023.
The supply chain disruptions and associated effects of inflation have adversely impacted profitability in the near-term and limited our ability to satisfy customer demand. To the extent our pricing actions are unable to offset these supply chain disruptions and effects of inflation, our profitability could continue to be adversely impacted in 2023.
Results of Operations
A summary of financial results follows (in millions except per share amounts):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Net Sales | $ | 2,143.5 | $ | 1,987.6 | ||
| Operating Earnings | 572.7 | 531.3 | ||||
| Net Earnings | 460.6 | 439.9 | ||||
| Diluted Net Earnings per Common Share | $ | 2.66 | $ | 2.52 | ||
| Adjusted (non-GAAP)(1): | ||||||
| Net Earnings, adjusted | 455.5 | 425.7 | ||||
| Diluted Net Earnings per Common Share, adjusted | $ | 2.63 | $ | 2.44 |
(1) Excludes impacts of excess tax benefits from stock option exercises, prior year non-recurring tax provision adjustments and a prior year pension settlement loss. See Financial Results Adjusted for Comparability below for a reconciliation of adjusted non-GAAP financial measures to GAAP.
22
Table of Contents
Multiple events in the last two years caused fluctuations in financial results. Excess tax benefits related to stock option exercises reduced income taxes by $5 million in 2022 and $12 million in 2021. Other expense for 2021 included a $12 million non-cash pension settlement loss. Other benefits from tax planning activities further reduced income taxes in 2021. Excluding the impacts of those items presents a more consistent basis for comparison of financial results. A calculation of the non-GAAP measurements of earnings before income taxes, income taxes, effective income tax rates, net earnings and diluted earnings per share follows (in millions except per share amounts):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Earnings before income taxes, as reported | $ | 565.7 | $ | 508.5 | ||
| Pension settlement loss | — | 12.0 | ||||
| Earnings before income taxes, adjusted | $ | 565.7 | $ | 520.5 | ||
| Income taxes, as reported | $ | 105.1 | $ | 68.6 | ||
| Pension settlement tax effect | — | 2.5 | ||||
| Excess tax benefit from option exercises | 5.1 | 11.5 | ||||
| Other non-recurring tax benefit | — | 12.2 | ||||
| Income taxes, adjusted | $ | 110.2 | $ | 94.8 | ||
| Effective income tax rate | ||||||
| As reported | 18.6 | % | 13.5 | % | ||
| Adjusted | 19.5 | % | 18.2 | % | ||
| Net Earnings, as reported | $ | 460.6 | $ | 439.9 | ||
| Pension settlement loss, net | — | 9.5 | ||||
| Excess tax benefit from option exercises | (5.1) | (11.5) | ||||
| Other non-recurring tax benefit | — | (12.2) | ||||
| Net Earnings, adjusted | $ | 455.5 | $ | 425.7 | ||
| Weighted Average Diluted Shares | 172.9 | 174.5 | ||||
| Diluted Net Earnings per Share | ||||||
| As reported | $ | 2.66 | $ | 2.52 | ||
| Adjusted | $ | 2.63 | $ | 2.44 |
23
Table of Contents
Components of Net Earnings as a Percentage of Sales:
The following table presents an overview of components of net earnings as a percentage of net sales:
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Net Sales | 100.0 | % | 100.0 | % | |
| Cost of products sold | 50.7 | 48.0 | |||
| Gross profit | 49.3 | 52.0 | |||
| Product development | 3.7 | 4.0 | |||
| Selling, marketing and distribution | 11.7 | 13.7 | |||
| General and administrative | 7.2 | 7.6 | |||
| Operating earnings | 26.7 | 26.7 | |||
| Interest expense | 0.4 | 0.5 | |||
| Other expense, net | (0.1) | 0.6 | |||
| Earnings before income taxes | 26.4 | 25.6 | |||
| Income taxes | 4.9 | 3.5 | |||
| Net Earnings | 21.5 | % | 22.1 | % | |
| Net Earnings, adjusted (see non-GAAP measurements above) | 21.3 | % | 21.4 | % |
Net Sales
The following table presents net sales by geographic region (in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Americas(1) | $ | 1,281.9 | $ | 1,150.2 | ||
| EMEA(2) | 451.8 | 464.1 | ||||
| Asia Pacific | 409.8 | 373.3 | ||||
| Consolidated | $ | 2,143.5 | $ | 1,987.6 |
(1) North, Central and South America, including the U.S. Sales in the U.S. were $1,116 million in 2022 and $1,004 million in 2021.
(2) Europe, Middle East and Africa
The following table presents the components of net sales change by geographic region:
| 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions/Divestitures | Currency | Total | ||||||||
| Americas | 11% | 1% | (1)% | 11% | 15% | 0% | 0% | 15% | |||||||
| EMEA | 7% | 0% | (10)% | (3)% | 21% | 0% | 4% | 25% | |||||||
| Asia Pacific | 16% | 0% | (6)% | 10% | 30% | (3)% | 6% | 33% | |||||||
| Consolidated | 11% | 1% | (4)% | 8% | 19% | 0% | 1% | 20% |
Sales in the Americas were up solidly again in 2022, as economic conditions in North America remained broadly favorable. Sales growth in EMEA varied between products and countries in 2022, as the region experienced unfavorable geopolitical conditions. Solid sales growth to customers in Western Europe and emerging countries was partially offset by fewer sales to customers in Russia and Belarus. Sales growth in Asia Pacific was more broadly based across products and countries, as pandemic-related restrictions eased in 2022 compared to 2021.
There were 52 weeks in 2022, compared to 53 weeks in 2021.
Gross Profit
24
Table of Contents
Gross profit margin rate for 2022 decreased approximately 3 percentage points compared to 2021, as realized pricing was unable to offset higher product costs and the adverse impacts of changes in currency translation rates.
Operating Expenses
Total operating expenses for 2022 decreased $18 million compared to 2021. Reductions of $16 million from lower sales and earnings-based expenses and $14 million from the impact of currency translation were partially offset by $3 million of allowances for credit losses on customer receivables in Russia and volume and rate related increases. Investment in new product development in 2022 was $80 million, approximately 4 percent of sales.
Operating Earnings
Sales growth led to an 8 percent increase in operating earnings. Operating earnings as a percentage of sales in 2022 was flat compared to 2021 as higher product costs and unfavorable changes in currency translation rates were offset by lower sales and earnings-based costs and the effects of expense leverage.
Other Expense
Other expense decreased $16 million for 2022. Other expense in 2021 included a non-cash pension settlement loss of $12 million in connection with the transfer of certain pension obligations to an insurance company. Increased investment income in 2022 further reduced other expense by $4 million.
Income Taxes
The effective income tax rate for 2022 was 19 percent, up 6 percentage points from 2021. The increase was due to non-recurring foreign-related tax benefits in 2021, a decrease in excess tax benefits from stock option exercises and the unfavorable effects of foreign earnings taxed at higher rates than the U.S.
Segment Results
The Company has five operating segments which are aggregated into three reportable segments: Contractor, Industrial and Process. Refer to Part I Item 1. Business, for a description of the Company’s three reportable segments. Management assesses performance of segments by reference to operating earnings excluding unallocated corporate expenses and asset impairments.
The following table presents net sales and operating earnings by reporting segment (in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Contractor | $ | 999.1 | $ | 987.6 | ||
| Industrial | 649.3 | 602.4 | ||||
| Process | 495.1 | 397.6 | ||||
| Total | $ | 2,143.5 | $ | 1,987.6 | ||
| Operating Earnings | ||||||
| Contractor | $ | 249.9 | $ | 266.2 | ||
| Industrial | 231.3 | 199.8 | ||||
| Process | 122.3 | 91.0 | ||||
| Unallocated corporate (expense) (1) | (30.8) | (25.7) | ||||
| Total | $ | 572.7 | $ | 531.3 |
(1) Unallocated corporate (expense) includes such items as stock compensation, certain acquisition transaction items, bad debt expense, charitable contributions, and certain facility expenses.
25
Table of Contents
Contractor Segment
The following table presents net sales and operating earnings as a percentage of sales for the Contractor segment (dollars in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 739.1 | $ | 694.1 | ||
| EMEA | 176.8 | 204.6 | ||||
| Asia Pacific | 83.2 | 88.9 | ||||
| Total | $ | 999.1 | $ | 987.6 | ||
| Operating Earnings as a Percentage of Sales | 25 | % | 27 | % |
The following table presents the components of net sales change by geographic region for the Contractor segment:
| 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 7% | 0% | (1)% | 6% | 12% | 0% | 0% | 12% | |||||||
| EMEA | (6)% | 1% | (9)% | (14)% | 26% | 3% | 4% | 33% | |||||||
| Asia Pacific | 0% | 0% | (6)% | (6)% | 23% | 0% | 5% | 28% | |||||||
| Segment Total | 4% | 0% | (3)% | 1% | 15% | 1% | 1% | 17% |
Contractor segment sales growth slowed in 2022, as the on-going favorable construction market environment in North America moderated due to increases in interest rates and lower levels of new construction activity. The operating margin rate decreased 2 percentage points in 2022 primarily due to higher product costs and the adverse impacts of currency translation.
Sales in the Americas represents the substantial majority of sales for the Contractor segment. Management regularly reviews economic and financial indicators in North America, including levels of residential, commercial and institutional construction, remodeling rates and interest rates. Management also reviews gross domestic product for the regions and the level of the U.S. dollar versus the euro and other currencies.
Industrial Segment
The following table presents net sales and operating earnings as a percentage of sales for the Industrial segment (dollars in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 239.3 | $ | 213.4 | ||
| EMEA | 205.7 | 199.4 | ||||
| Asia Pacific | 204.3 | 189.6 | ||||
| Total | $ | 649.3 | $ | 602.4 | ||
| Operating Earnings as a Percentage of Sales | 36 | % | 33 | % |
26
Table of Contents
The following table presents the components of net sales change by geographic region for the Industrial segment:
| 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 13% | 0% | (1)% | 12% | 24% | 0% | 1% | 25% | |||||||
| EMEA | 15% | 0% | (12)% | 3% | 18% | 0% | 3% | 21% | |||||||
| Asia Pacific | 14% | 0% | (6)% | 8% | 25% | 0% | 5% | 30% | |||||||
| Segment Total | 14% | 0% | (6)% | 8% | 22% | 0% | 3% | 25% |
The Industrial segment experienced solid sales growth in all regions for the year. Generally favorable economic activity across many end markets, including general industry, automotive, electrical equipment and alternative energy drove demand in all regions. Finishing system sales contributed to sales growth in the Americas and EMEA, while improvement in automotive end markets contributed to sales growth in Asia Pacific. The operating margin rate increased for the year as strong realized pricing and expense leverage more than offset higher product costs and the adverse impacts of currency translation.
In this segment, sales in each geographic region are significant and management looks at economic and financial indicators in each region, including gross domestic product, industrial production, capital investment rates, automobile production, building construction and the level of the U.S. dollar versus the euro, the Swiss franc, the Canadian dollar, the Chinese renminbi and various other Asian currencies.
Process Segment
The following table presents net sales and operating earnings as a percentage of sales for the Process segment (dollars in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 303.5 | $ | 242.7 | ||
| EMEA | 69.3 | 60.1 | ||||
| Asia Pacific | 122.3 | 94.8 | ||||
| Total | $ | 495.1 | $ | 397.6 | ||
| Operating Earnings as a Percentage of Sales | 25 | % | 23 | % |
The following table presents the components of net sales change by geographic region for the Process segment:
| 2022 | 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions/Divestitures | Currency | Total | ||||||||
| Americas | 22% | 3% | 0% | 25% | 17% | 0% | 1% | 18% | |||||||
| EMEA | 22% | 1% | (8)% | 15% | 14% | (5)% | 4% | 13% | |||||||
| Asia Pacific | 34% | 0% | (5)% | 29% | 48% | (11)% | 6% | 43% | |||||||
| Segment Total | 25% | 2% | (2)% | 25% | 23% | (3)% | 2% | 22% |
The Process segment had double-digit sales growth in all product applications in 2022, reflecting favorable conditions in many end markets, such as vehicle services, industrial pumps, oil and gas, mining, industrial lubrication and semi-conductors. Sales from acquired operations contributed approximately $9 million of growth in the Process segment. The operating margin rate for this segment increased 2 percentage points for the year as increased volume and expense leverage offset higher product costs and the adverse impacts of currency translation.
Although the Americas represent the substantial majority of sales for the Process segment, and indicators in that region are the most significant, management monitors indicators such as levels of gross domestic product, capital investment, industrial production, oil and natural gas markets and mining activity worldwide.
27
Table of Contents
Financial Condition and Cash Flow
Working Capital. The following table highlights several key measures of asset performance (dollars in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Working capital | $ | 805.7 | $ | 856.8 | ||
| Current ratio | 3.0 | 2.7 | ||||
| Days of sales in receivables outstanding | 57 | 60 | ||||
| Inventory turnover (LIFO) | 2.5 | 2.8 |
Lower cash and cash equivalent balances primarily drove decreases in working capital in 2022. Changes in
receivables were consistent with higher sales levels. Inventories increased to meet higher demand and service levels and to accommodate for disruptions in the supply chain. The current ratio increased in 2022 due to increases in receivables and inventories as well as lower sales and earnings based accruals. The repayment of a current debt obligation in 2022 partially offset the increase in the current ratio.
Capital Structure. At December 30, 2022, the Company’s capital structure included current notes payable of $21 million, long-term debt of $75 million and shareholders’ equity of $1,860 million. At December 31, 2021, the Company’s capital structure included current notes payable of $43 million, long-term debt, including current portion, of $150 million and shareholders’ equity of $1,709 million.
Shareholders’ equity increased by $150 million in 2022. The increase from current year earnings of $461 million was offset by share repurchases of $233 million and dividends of $146 million. Increases related to shares issued, stock compensation and other comprehensive income totaled $69 million.
Liquidity and Capital Resources. The Company evaluates liquidity as its ability to generate cash to fund its operating, investing and financing activities. Historically the Company has funded cash requirements for working capital, capital expenditures, businesses acquisitions, repayment of debt obligations, retirement plans, dividends, and common stock repurchases, all as applicable, through cash provided by its operations. The Company's other primary source of liquidity includes funds available through various debt financing arrangements.
As of December 30, 2022, the Company had available liquidity of $884 million, including cash held in deposit accounts of $339 million, of which $111 million was held outside of the U.S., and available credit under existing committed credit facilities of $545 million.
Internally generated funds and unused financing sources are expected to provide the Company with the flexibility to meet its liquidity needs in 2023, including its capital expenditure plan of approximately $200 million, including $130 million for building projects to expand production capacity, planned dividends estimated at $158 million, share repurchases and acquisitions. If acquisition opportunities increase, the Company believes that reasonable financing alternatives are available for the Company to execute on those opportunities. The Company has no significant off-balance sheet debt or other unrecorded obligations. The Company believes it has the ability to meet its long-term cash requirements by using available cash and internally generated funds and to borrow under its committed and uncommitted credit facilities.
In December 2022, the Board of Directors increased the Company’s regular quarterly dividend to $0.235 from $0.21 per share, an increase of 12 percent.
28
Table of Contents
Cash Flow. A summary of cash flow follows (in millions):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Operating activities | $ | 377.4 | $ | 456.9 | ||
| Investing activities | (226.8) | (153.3) | ||||
| Financing activities | (434.4) | (57.1) | ||||
| Effect of exchange rates on cash | (1.3) | (1.1) | ||||
| Net cash provided | (285.1) | 245.4 | ||||
| Cash and cash equivalents at end of year | $ | 339.2 | $ | 624.3 |
Cash Flows From Operating Activities. Net cash provided by operating activities was $377 million in 2022, down $80 million compared to 2021. The impact of the increase in net earnings in 2022 was offset by increases in working capital that reflect growth in business activity.
Cash Flows Used in Investing Activities. Cash flows used in investing activities totaled $227 million in 2022, including $201 million for capital additions and $25 million for business acquisitions. Cash flows used in investing activities totaled $153 million in 2021 including $134 million for capital additions and $19 million for business acquisitions.
Cash Flows Used in Financing Activities. Cash flows used in financing activities totaled $434 million in 2022 and included share repurchases of $233 million (partially offset by net proceeds from share issuances of $36 million), dividends of $142 million, and net payments on long-term debt and outstanding lines of credit of $93 million.
Cash flows used in financing activities totaled $57 million in 2021 and included dividends of $127 million and net proceeds from share issuances totaling $51 million.
On December 7, 2018, the Board of Directors authorized the purchase of up to 18 million shares of common stock, primarily through open market transactions. The authorization is for an indefinite period of time or until terminated by the Board. As of December 30, 2022, approximately 15 million shares remain available for purchase under the authorization.
The Company repurchased and retired 3.6 million shares in 2022. The Company did not repurchase and retire shares in 2021, and repurchased and retired 2.3 million shares in 2020. The Company has made and may continue to make opportunistic share repurchases in 2023 via open market transactions or short-dated accelerated share repurchase (“ASR”) programs.
29
Table of Contents
Critical Accounting Estimates
The Company prepares its consolidated financial statements in conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”). The Company’s most significant accounting policies are disclosed in Note A (Summary of Significant Accounting Policies) to the consolidated financial statements. The preparation of the consolidated financial statements, in conformity with U.S. GAAP, requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual amounts will differ from those estimates. The Company considers the following policies to involve the most judgment in the preparation of the Company’s consolidated financial statements.
Retirement Benefits. The measurements of the Company’s pension and postretirement medical obligations are dependent on a number of assumptions including estimates of the present value of projected future payments, taking into consideration future events such as salary increases and demographic experience. These assumptions may have an impact on the expense and timing of future contributions.
The assumptions used in developing the required estimates for pension obligations include discount rate, inflation, salary increases, retirement rates, expected return on plan assets and mortality rates. The assumptions used in developing the required estimates for postretirement medical obligations include discount rates, rate of future increase in medical costs and participation rates.
For U.S. plans, the Company establishes its discount rate assumption by reference to a yield curve published by an actuary and projected plan cash flows. For plans outside the U.S., the Company establishes a rate by country by reference to highly rated corporate bonds. These reference points have been determined to adequately match expected plan cash flows. The Company bases its inflation assumption on an evaluation of external market indicators. The salary assumptions are based on actual historical experience, the near-term outlook and assumed inflation. Retirement rates are based on experience. The investment return assumption is based on the expected long-term performance of plan assets. In setting this number, the Company considers the input of actuaries and investment advisers, its long-term historical returns, the allocation of plan assets and projected returns on plan assets. For 2023, the Company will use an investment return assumption of 7.60 percent for the funded U.S. plan, up 1.35 percentage points from the rate assumed for 2022. Mortality rates are based on current common group mortality tables for males and females.
At December 30, 2022, a one-half percentage point decrease in the indicated assumptions would have the following effects (in millions):
| Assumption | Funded Status | Expense | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Discount rate | $ | (18.4) | $ | 3.3 | ||||||
| Expected return on assets | — | 1.6 |
Goodwill and Other Intangible Assets. The Company performs impairment testing for goodwill annually in the fourth quarter or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company estimates the fair value of the reporting units using a present value of future cash flows calculation cross-checked by an allocation of market capitalization approach. The impairment test is performed using a two-step process. In the first step, the fair value of each reporting unit is compared with the carrying amount of the reporting unit. If the estimated fair value exceeds its carrying value, step two of the impairment analysis is not required. If the estimated fair value is less than its carrying amount, impairment is indicated and the second step must be completed in order to determine the amount, if any, of the impairment. In the second step, an impairment loss is recognized for the difference between the implied value of goodwill and the carrying value.
The Company’s primary identifiable intangible assets include customer relationships, trademarks, trade names, proprietary technology and patents. Finite lived intangibles are amortized and are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Indefinite lived intangibles are reviewed for impairment annually in the fourth quarter, or more frequently if events or changes in circumstances indicate the asset might be impaired.
A considerable amount of management judgment and assumptions are required in performing the impairment tests. Management makes several assumptions, including earnings and cash flow projections, discount rate, product offerings and market strategies, customer attrition, and royalty rates, each of which have a significant impact on the estimated fair
30
Table of Contents
values. Though management considers its judgments and assumptions to be reasonable, changes in these assumptions could impact the estimated fair value.
In 2022, we completed our annual impairment testing of goodwill and other intangible assets in the fourth quarter. No impairment charges were recorded as a result of that test.
Income Taxes. In the preparation of the Company’s consolidated financial statements, management calculates income taxes. This includes estimating current tax liability as well as assessing temporary differences resulting from different treatment of items for tax and financial statement purposes. These differences result in deferred tax assets and liabilities, which are recorded on the balance sheet using statutory rates in effect for the year in which the differences are expected to reverse. These assets and liabilities are analyzed regularly, and management assesses the likelihood that deferred tax assets will be recoverable from future taxable income. A valuation allowance is established to the extent that management believes that recovery is not likely. Liabilities for uncertain tax positions are also established for potential and ongoing audits of federal, state and international issues. The Company routinely monitors the potential impact of such situations and believes that liabilities are properly stated. Valuations related to amounts owed and tax rates could be impacted by changes to tax codes and the Company’s interpretation thereof, changes in statutory rates, the Company’s future taxable income levels and the results of tax audits.
FY 2021 10-K MD&A
SEC filing source: 0000042888-22-000013.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following Management’s Discussion and Analysis reviews significant factors affecting the Company’s consolidated results of operations, financial condition and liquidity. This discussion should be read in conjunction with our financial statements and the accompanying notes to the financial statements. Certain prior year disclosures have been revised to conform with current year reporting. The discussion is organized in the following sections:
•Overview
•Results of Operations
•Segment Results
•Financial Condition and Cash Flow
•Critical Accounting Estimates
Overview
Graco designs, manufactures and markets systems and equipment used to move, measure, control, dispense and spray fluid and powder materials. The Company specializes in equipment for applications that involve difficult-to-handle materials with high viscosities, materials with abrasive or corrosive properties and multiple-component materials that require precise ratio control. Graco sells primarily through independent third-party distributors worldwide to industrial and contractor end users. Graco’s business is classified by management into three reportable segments: Industrial, Process and Contractor. Each segment is responsible for product development, manufacturing, marketing and sales of their products.
Graco’s key strategies include developing and marketing new products, leveraging products and technologies into additional, growing end-user markets, expanding distribution globally and completing strategic acquisitions that provide additional channel and technologies. Long-term financial growth targets accompany these strategies, including our expectation of 10 percent revenue growth and 12 percent consolidated net earnings growth per annum. We continue to develop new products in each operating division that are expected to drive incremental sales growth, as well as continued refreshes and upgrades of existing product lines. Graco has made a number of strategic acquisitions that expand and complement organically developed products and provide new market and channel opportunities.
Manufacturing is a key competency of the Company. Our management team in Minneapolis provides strategic manufacturing expertise, and is also responsible for factories not fully aligned with a single division. Our largest manufacturing facilities are in the U.S. We also manufacture some of our products in Switzerland (Industrial segment), Italy (Industrial segment), the United Kingdom (Process segment), the People’s Republic of China (“P.R.C.”) (all segments), Belgium (all segments) and Romania (Industrial segment). Our primary distribution facilities are located in the U.S., Belgium, Switzerland, United Kingdom, P.R.C., Japan, Italy, Korea, Australia and Brazil.
The ongoing global COVID-19 pandemic and related governmental, business and societal responses continue to have an impact on our operations, supply chains, distribution channels, and end-user customers. The timing, duration, and extent of the impact from the pandemic in our major geographies is still uncertain and we cannot predict the magnitude of the impact to the results of our operations or financial position.
In 2021, the Company experienced logistical and production constraints associated with raw materials and purchased components. These constraints were due to limited raw material and component availability, reduced freight capacity, shipping delays, and labor shortages as a result of responses to the COVID-19 pandemic and other supply chain disruptions. We also experienced the effects of price inflation related to raw materials, purchased components, and freight and transportation costs. The supply chain disruptions and associated effects of inflation have adversely impacted profitability in the near-term and limited our ability to satisfy strengthening customer demand, especially within our high-volume Contractor segment. We expect these challenges to continue into at least the first half of 2022.
Results of Operations
20
Table of Contents
A summary of financial results follows (in millions except per share amounts):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Net Sales | $ | 1,987.6 | $ | 1,650.1 | ||
| Operating Earnings | 531.3 | 391.7 | ||||
| Net Earnings | 439.9 | 330.5 | ||||
| Diluted Net Earnings per Common Share | $ | 2.52 | $ | 1.92 | ||
| Adjusted (non-GAAP)(1): | ||||||
| Net Earnings, adjusted | 425.7 | 335.2 | ||||
| Diluted Net Earnings per Common Share, adjusted | $ | 2.44 | $ | 1.95 |
(1) Excludes impacts of pension settlement loss, prior year impairment, excess tax benefits from stock option exercises and certain non-recurring income tax provision adjustments. See adjusted financial results below for a reconciliation of the adjusted non-GAAP financial measures to GAAP.
21
Table of Contents
Multiple events in the last two years caused significant fluctuations in financial results. Other expense for 2021 included a $12 million non-cash pension settlement loss. In 2020, operating expenses included $35 million of non-cash impairment charges related to the sale of the Company's U.K.-based valve business (Alco). Excess tax benefits related to stock option exercises reduced income taxes by $12 million in 2021 and $21 million in 2020. Other benefits from tax planning activities further reduced income taxes in 2021 and 2020. Excluding the impacts of those items presents a more consistent basis for comparison of financial results. A calculation of the non-GAAP measurements of adjusted 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):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Operating earnings, as reported | $ | 531.3 | $ | 391.7 | ||
| Impairment | — | 35.2 | ||||
| Operating earnings, adjusted | $ | 531.3 | $ | 426.9 | ||
| Earnings before income taxes, as reported | $ | 508.5 | $ | 374.7 | ||
| Impairment | — | 35.2 | ||||
| Pension settlement loss | 12.0 | — | ||||
| Earnings before income taxes, adjusted | $ | 520.5 | $ | 409.9 | ||
| Income taxes, as reported | $ | 68.6 | $ | 44.2 | ||
| Impairment tax benefit | — | 1.2 | ||||
| Pension settlement tax effect | 2.5 | — | ||||
| Excess tax benefit from option exercises | 11.5 | 21.3 | ||||
| Other non-recurring tax benefit | 12.2 | 8.0 | ||||
| Income taxes, adjusted | $ | 94.8 | $ | 74.7 | ||
| Effective income tax rate | ||||||
| As reported | 13.5 | % | 11.8 | % | ||
| Adjusted | 18.2 | % | 18.2 | % | ||
| Net Earnings, as reported | $ | 439.9 | $ | 330.5 | ||
| Impairment, net | — | 34.0 | ||||
| Pension settlement loss, net | 9.5 | — | ||||
| Excess tax benefit from option exercises | (11.5) | (21.3) | ||||
| Other non-recurring tax benefit | (12.2) | (8.0) | ||||
| Net Earnings, adjusted | $ | 425.7 | $ | 335.2 | ||
| Weighted Average Diluted Shares | 174.5 | 172.0 | ||||
| Diluted Net Earnings per Share | ||||||
| As reported | $ | 2.52 | $ | 1.92 | ||
| Adjusted | $ | 2.44 | $ | 1.95 |
22
Table of Contents
Components of Net Earnings as a Percentage of Sales:
The following table presents an overview of components of net earnings as a percentage of net sales:
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Net Sales | 100.0 | % | 100.0 | % | |
| Cost of products sold | 48.0 | 48.2 | |||
| Gross profit | 52.0 | 51.8 | |||
| Product development | 4.0 | 4.4 | |||
| Selling, marketing and distribution | 13.7 | 13.4 | |||
| General and administrative | 7.6 | 8.2 | |||
| Impairment | — | 2.1 | |||
| Operating earnings | 26.7 | 23.7 | |||
| Interest expense | 0.5 | 0.7 | |||
| Other expense, net | 0.6 | 0.3 | |||
| Earnings before income taxes | 25.6 | 22.7 | |||
| Income taxes | 3.5 | 2.7 | |||
| Net Earnings | 22.1 | % | 20.0 | % | |
| Net Earnings, adjusted (see non-GAAP measurements above) | 21.4 | % | 20.3 | % |
Net Sales
The following table presents net sales by geographic region (in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Americas(1) | $ | 1,150.2 | $ | 996.5 | ||
| EMEA(2) | 464.1 | 371.8 | ||||
| Asia Pacific | 373.3 | 281.8 | ||||
| Consolidated | $ | 1,987.6 | $ | 1,650.1 |
(1) North, Central and South America, including the U.S. Sales in the U.S. were $1,004 million in 2021 and $883 million in 2020.
(2) Europe, Middle East and Africa
The following table presents the components of net sales change by geographic region:
| 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions/Divestitures | Currency | Total | Volume and Price | Acquisitions/Divestitures | Currency | Total | ||||||||
| Americas | 15% | 0% | 0% | 15% | 3% | 1% | 0% | 4% | |||||||
| EMEA | 21% | 0% | 4% | 25% | (11)% | 1% | 1% | (9)% | |||||||
| Asia Pacific | 30% | (3)% | 6% | 33% | (1)% | 2% | 0% | 1% | |||||||
| Consolidated | 19% | 0% | 1% | 20% | (1)% | 1% | 0% | 0% |
Improved global economic conditions drove a double-digit percentage increase in sales in 2021. Sales growth was notably strong in the P.R.C. and Western Europe. There were 53 weeks in 2021, compared to 52 weeks in 2020.
Gross Profit
Gross profit margin rate for 2021 increased slightly compared to 2020, as increased volume, realized pricing and favorable changes in currency translation rates were able to offset higher product costs due to supply chain disruptions and the effects of inflation.
23
Table of Contents
Operating Expenses
Total operating expenses for 2021 were $39 million higher than 2020, including the non-cash impairment charge of $35 million in 2020. Excluding the impairment charge, total operating expenses for 2021 increased $75 million. This increase includes $29 million of increases in sales and earnings-based expenses, $5 million related to foreign currency translation, and other volume and rate-related increases as pandemic-related restrictions eased in 2021 compared to 2020. Investment in new product development was $80 million in 2021, up 10 percent over 2020.
Operating Earnings
Operating earnings as a percentage of sales were 3 percentage points higher than 2020. Excluding the prior year non-cash impairment charge, operating earnings as a percentage of sales increased 1 percentage point primarily due to the effects of higher gross margin.
Other Expense
Other expense for 2021 included a non-cash pension settlement loss of $12 million in connection with the transfer of certain pension obligations to an insurance company. Other expense increased $7 million for 2021 as favorable market valuation changes on investments held to fund certain retirement benefits liabilities partially offset the pension settlement loss.
Income Taxes
The effective income tax rate for 2021 was 13 percent, up 1 percentage point from 2020. The increase was primarily due to a decrease in excess tax benefits from stock option exercises partially offset by increased foreign-related tax benefits.
Segment Results
The Company has six operating segments which are aggregated into three reportable segments: Industrial, Process and Contractor. Refer to Part I Item 1. Business, for a description of the Company’s three reportable segments. Management assesses performance of segments by reference to operating earnings excluding unallocated corporate expenses and asset impairments.
The following table presents net sales and operating earnings by reporting segment (in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Industrial | $ | 840.3 | $ | 677.7 | ||
| Process | 397.6 | 326.1 | ||||
| Contractor | 749.7 | 646.3 | ||||
| Total | $ | 1,987.6 | $ | 1,650.1 | ||
| Operating Earnings | ||||||
| Industrial | $ | 296.5 | $ | 226.6 | ||
| Process | 91.0 | 64.5 | ||||
| Contractor | 169.5 | 164.5 | ||||
| Unallocated corporate (expense) (1) | (25.7) | (28.7) | ||||
| Impairment | $ | — | $ | (35.2) | ||
| Total | $ | 531.3 | $ | 391.7 |
(1) Unallocated corporate (expense) includes such items as stock compensation, certain acquisition transaction items, bad debt expense, charitable contributions, and certain facility expenses.
24
Table of Contents
Industrial Segment
The following table presents net sales and operating earnings as a percentage of sales for the Industrial segment (dollars in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 354.5 | $ | 294.4 | ||
| EMEA | 256.6 | 207.1 | ||||
| Asia Pacific | 229.2 | 176.2 | ||||
| Total | $ | 840.3 | $ | 677.7 | ||
| Operating Earnings as a Percentage of Sales | 35 | % | 33 | % |
The following table presents the components of net sales change by geographic region for the Industrial segment:
| 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 20% | 0% | 0% | 20% | (9)% | 0% | 0% | (9)% | |||||||
| EMEA | 19% | 2% | 3% | 24% | (15)% | 0% | 1% | (14)% | |||||||
| Asia Pacific | 25% | 0% | 5% | 30% | (4)% | 0% | 0% | (4)% | |||||||
| Segment Total | 21% | 1% | 2% | 24% | (10)% | 0% | 1% | (9)% |
Improved worldwide economic activity drove Industrial segment sales higher for 2021, particularly in general industry, construction, automotive, electrical equipment and alternative energy end markets. For 2021, the operating margin rate increased as higher production volume, favorable product and channel mix and realized pricing were able to offset the adverse impacts of higher product costs.
In this segment, sales in each geographic region are significant and management looks at economic and financial indicators in each region, including gross domestic product, industrial production, capital investment rates, automobile production, building construction and the level of the U.S. dollar versus the euro, the Swiss franc, the Canadian dollar, the Chinese renminbi and various other Asian currencies.
Process Segment
The following table presents net sales and operating earnings as a percentage of sales for the Process segment (dollars in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 242.7 | $ | 206.4 | ||
| EMEA | 60.1 | 53.1 | ||||
| Asia Pacific | 94.8 | 66.6 | ||||
| Total | $ | 397.6 | $ | 326.1 | ||
| Operating Earnings as a Percentage of Sales | 23 | % | 20 | % |
25
Table of Contents
The following table presents the components of net sales change by geographic region for the Process segment:
| 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions/Divestitures | Currency | Total | Volume and Price | Acquisitions/Divestitures | Currency | Total | ||||||||
| Americas | 17% | 0% | 1% | 18% | (10)% | 3% | 0% | (7)% | |||||||
| EMEA | 14% | (5)% | 4% | 13% | (19)% | 5% | 0% | (14)% | |||||||
| Asia Pacific | 48% | (10)% | 5% | 43% | (2)% | 11% | 0% | 9% | |||||||
| Segment Total | 23% | (3)% | 2% | 22% | (10)% | 5% | 0% | (5)% |
The Process segment had organic sales growth in all product applications in 2021, reflecting favorable conditions in many end markets, such as vehicle services, industrial pumps, industrial lubrication, semi-conductors and mining. Operating margin rates for this segment improved by 3 percentage points for 2021, as increased production volume and expense leverage more than offset the adverse effects of higher product costs and increased sales and earnings-based expenses.
Although the Americas represent the substantial majority of sales for the Process segment, and indicators in that region are the most significant, management monitors indicators such as levels of gross domestic product, capital investment, industrial production, oil and natural gas markets and mining activity worldwide.
Contractor Segment
The following table presents net sales and operating earnings as a percentage of sales for the Contractor segment (dollars in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Sales | ||||||
| Americas | $ | 553.0 | $ | 495.7 | ||
| EMEA | 147.4 | 111.6 | ||||
| Asia Pacific | 49.3 | 39.0 | ||||
| Total | $ | 749.7 | $ | 646.3 | ||
| Operating Earnings as a Percentage of Sales | 23 | % | 25 | % |
The following table presents the components of net sales change by geographic region for the Contractor segment:
| 2021 | 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume and Price | Acquisitions | Currency | Total | Volume and Price | Acquisitions | Currency | Total | ||||||||
| Americas | 11% | 0% | 1% | 12% | 20% | 0% | 0% | 20% | |||||||
| EMEA | 28% | 0% | 4% | 32% | 5% | 0% | 1% | 6% | |||||||
| Asia Pacific | 21% | 0% | 6% | 27% | 14% | 0% | (1)% | 13% | |||||||
| Segment Total | 15% | 0% | 1% | 16% | 17% | 0% | 0% | 17% |
Contractor segment sales increased for the quarter and year due to continued strength in North American construction markets and improved demand in the EMEA and Asia Pacific regions. Higher product costs due to supply chain and inflationary challenges led to a 2 percentage point decrease in operating margin for 2021.
In this segment, sales in all regions are significant and management reviews economic and financial indicators in each region, including levels of residential, commercial and institutional construction, remodeling rates and interest rates. Management also reviews gross domestic product for the regions and the level of the U.S. dollar versus the euro and other currencies.
26
Table of Contents
Financial Condition and Cash Flow
Working Capital. The following table highlights several key measures of asset performance (dollars in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Working capital | $ | 856.8 | $ | 702.4 | ||
| Current ratio | 2.7 | 3.2 | ||||
| Days of sales in receivables outstanding | 60 | 64 | ||||
| Inventory turnover (LIFO) | 2.8 | 2.8 |
Higher cash and cash equivalent balances primarily drove the increases in working capital in 2021. The current ratio decreased primarily due to a change in classification of a debt obligation from long-term to current. The debt obligation was repaid subsequent to December 31, 2021 (See Note F, Debt).
Increases in accounts receivable were consistent with higher sales levels and inventories increased to meet higher demand and service levels.
Capital Structure. At December 31, 2021, the Company’s capital structure included current notes payable of $43 million, long-term debt, including current portion, of $150 million and shareholders’ equity of $1,709 million. At December 25, 2020, the Company’s capital structure included current notes payable of $22 million, long-term debt of $150 million and shareholders’ equity of $1,284 million.
Shareholders’ equity increased by $425 million in 2021. The increase from current year earnings of $440 million was offset by dividends of $131 million and restricted stock issuances of $2 million. Increases related to shares issued, stock compensation and other comprehensive income totaled $119 million.
Liquidity and Capital Resources. The Company evaluates liquidity as its ability to generate cash to fund its operating, investing and financing activities. Historically the Company has funded cash requirements for working capital, capital expenditures, businesses acquisitions, repayment of debt obligations, retirement plans, dividends, and common stock repurchases, all as applicable, through cash provided by its operations. The Company's other primary source of liquidity includes funds available through various debt financing arrangements.
As of December 31, 2021, the Company had available liquidity of $1,149 million, including cash held in deposit accounts of $624 million, of which $120 million was held outside of the U.S., and available credit under existing committed credit facilities of $525 million.
Internally generated funds and unused financing sources are expected to provide the Company with the flexibility to meet its liquidity needs in 2022, including its capital expenditure plan of approximately $190 million, including $140 million for building projects to expand production capacity, planned dividends estimated at $143 million, share repurchases and acquisitions. If acquisition opportunities increase, the Company believes that reasonable financing alternatives are available for the Company to execute on those opportunities. The Company has no significant off-balance sheet debt or other unrecorded obligations.
In December 2021, the Board of Directors increased the Company’s regular quarterly dividend to $0.21 from $0.1875 per share, an increase of 12 percent.
Cash Flow. A summary of cash flow follows (in millions):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Operating activities | $ | 456.9 | $ | 394.0 | ||
| Investing activities | (153.3) | (99.0) | ||||
| Financing activities | (57.1) | (139.5) | ||||
| Effect of exchange rates on cash | (1.1) | 2.4 | ||||
| Net cash provided | 245.4 | 157.9 | ||||
| Cash and cash equivalents at end of year | $ | 624.3 | $ | 378.9 |
27
Table of Contents
Cash Flows From Operating Activities. Net cash provided by operating activities was $457 million in 2021, up $63 million compared to 2020. The impact of the increase in net earnings in 2021 was partially offset by increases in working capital that reflect growth in business activity.
Cash Flows Used in Investing Activities. Cash flows used in investing activities totaled $153 million in 2021, including $134 million for capital additions and $19 million for business acquisitions. Cash flows used in investing activities totaled $99 million in 2020 including $71 million for capital additions and $28 million for business acquisitions.
Cash Flows Used in Financing Activities. Cash flows used in financing activities totaled $57 million in 2021 and included dividends of $127 million and net proceeds from share issuances totaling $51 million. Cash flows used in financing activities totaled $139 million in 2020 and included dividends of $117 million and net payments from share repurchases and issuances totaling $21 million.
On April 24, 2015, the Board of Directors authorized the purchase of up to 18 million shares of common stock, primarily through open market transactions. There were approximately 3.3 million shares remaining under the authorization on December 7, 2018, when the Board of Directors authorized the purchase of up to an additional 18 million shares. The authorizations are for an indefinite period of time or until terminated by the Board. As of December 31, 2021, approximately 18.5 million shares remain available for purchase under the authorizations.
The Company did not repurchase and retire shares in 2021, compared to 2.3 million shares that were repurchased and retired in 2020. The Company has made and may continue to make opportunistic share repurchases in 2022 via open market transactions or short-dated accelerated share repurchase (“ASR”) programs.
28
Table of Contents
Critical Accounting Estimates
The Company prepares its consolidated financial statements in conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”). The Company’s most significant accounting policies are disclosed in Note A (Summary of Significant Accounting Policies) to the consolidated financial statements. The preparation of the consolidated financial statements, in conformity with U.S. GAAP, requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual amounts will differ from those estimates. The Company considers the following policies to involve the most judgment in the preparation of the Company’s consolidated financial statements.
Retirement Benefits. The measurements of the Company’s pension and postretirement medical obligations are dependent on a number of assumptions including estimates of the present value of projected future payments, taking into consideration future events such as salary increases and demographic experience. These assumptions may have an impact on the expense and timing of future contributions.
The assumptions used in developing the required estimates for pension obligations include discount rate, inflation, salary increases, retirement rates, expected return on plan assets and mortality rates. The assumptions used in developing the required estimates for postretirement medical obligations include discount rates, rate of future increase in medical costs and participation rates.
For U.S. plans, the Company establishes its discount rate assumption by reference to a yield curve published by an actuary and projected plan cash flows. For plans outside the U.S., the Company establishes a rate by country by reference to highly rated corporate bonds. These reference points have been determined to adequately match expected plan cash flows. The Company bases its inflation assumption on an evaluation of external market indicators. The salary assumptions are based on actual historical experience, the near-term outlook and assumed inflation. Retirement rates are based on experience. The investment return assumption is based on the expected long-term performance of plan assets. In setting this number, the Company considers the input of actuaries and investment advisers, its long-term historical returns, the allocation of plan assets and projected returns on plan assets. For 2022, the Company will use an investment return assumption of 6.25 percent for the funded U.S. plan, down 0.05 percentage points from the rate assumed for 2021. Mortality rates are based on current common group mortality tables for males and females.
At December 31, 2021, a one-half percentage point decrease in the indicated assumptions would have the following effects (in millions):
| Assumption | Funded Status | Expense | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Discount rate | $ | (30.8) | $ | 3.4 | ||||||
| Expected return on assets | — | 1.7 |
Goodwill and Other Intangible Assets. The Company performs impairment testing for goodwill annually in the fourth quarter or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company estimates the fair value of the reporting units using a present value of future cash flows calculation cross-checked by an allocation of market capitalization approach. The impairment test is performed using a two-step process. In the first step, the fair value of each reporting unit is compared with the carrying amount of the reporting unit. If the estimated fair value exceeds its carrying value, step two of the impairment analysis is not required. If the estimated fair value is less than its carrying amount, impairment is indicated and the second step must be completed in order to determine the amount, if any, of the impairment. In the second step, an impairment loss is recognized for the difference between the implied value of goodwill and the carrying value.
The Company’s primary identifiable intangible assets include customer relationships, trademarks, trade names, proprietary technology and patents. Finite lived intangibles are amortized and are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Indefinite lived intangibles are reviewed for impairment annually in the fourth quarter, or more frequently if events or changes in circumstances indicate the asset might be impaired.
A considerable amount of management judgment and assumptions are required in performing the impairment tests. Management makes several assumptions, including earnings and cash flow projections, discount rate, product offerings and market strategies, customer attrition, and royalty rates, each of which have a significant impact on the estimated fair
29
Table of Contents
values. Though management considers its judgments and assumptions to be reasonable, changes in these assumptions could impact the estimated fair value.
In 2021, we completed our annual impairment testing of goodwill and other intangible assets in the fourth quarter. No impairment charges were recorded as a result of that review.
Income Taxes. In the preparation of the Company’s consolidated financial statements, management calculates income taxes. This includes estimating current tax liability as well as assessing temporary differences resulting from different treatment of items for tax and financial statement purposes. These differences result in deferred tax assets and liabilities, which are recorded on the balance sheet using statutory rates in effect for the year in which the differences are expected to reverse. These assets and liabilities are analyzed regularly, and management assesses the likelihood that deferred tax assets will be recoverable from future taxable income. A valuation allowance is established to the extent that management believes that recovery is not likely. Liabilities for uncertain tax positions are also established for potential and ongoing audits of federal, state and international issues. The Company routinely monitors the potential impact of such situations and believes that liabilities are properly stated. Valuations related to amounts owed and tax rates could be impacted by changes to tax codes and the Company’s interpretation thereof, changes in statutory rates, the Company’s future taxable income levels and the results of tax audits.