Graco Inc.
IndustrialsNYSE:GGG · New York Stock Exchange
+$0.48 today
Vol 0.68M · Avg 1.30M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $521.8M +7.4% | $486.1M -4.0% | $506.5M +10.0% | $460.6M +4.7% | $439.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $107.4M +23.8% | $86.7M +16.7% | $74.3M +12.6% | $66.0M +11.2% | $59.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$8.7M -243.1% | $6.1M +171.3% | -$8.5M +15.0% | -$10.0M +78.5% | -$46.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $34.3M +7.7% | $31.9M +5.5% | $30.2M +22.4% | $24.7M -0.9% | $24.9M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $47.5M +334.8% | $10.9M +53.1% | $7.1M +104.3% | -$163.9M -401.8% | -$32.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$7.4M -172.0% | $10.3M +415.9% | -$3.2M +89.2% | -$29.9M -117.0% | -$13.8M | $592.6M | $1.3B | $626.2M |
| Inventory | $55.2M -1.1% | $55.8M +30.7% | $42.7M +144.6% | -$95.7M +2.1% | -$97.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $7.7M +158.0% | -$13.3M -7.7% | -$12.3M -394.4% | $4.2M -66.2% | $12.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$8.1M +80.7% | -$41.9M -109.4% | -$20.0M +53.0% | -$42.5M -163.9% | $66.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$18.8M | $0 -100.0% | $41.3M | $0 -100.0% | $12.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $683.6M +10.0% | $621.7M -4.5% | $651.0M +72.5% | $377.4M -17.4% | $456.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$45.7M +57.2% | -$106.7M +42.2% | -$184.8M +8.1% | -$201.2M -50.6% | -$133.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$135.3M +44.1% | -$241.8M | $0 +100.0% | -$25.3M -30.5% | -$19.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $8.1M +43.0% | $5.7M +1240.1% | -$499.0K -37.8% | -$362.0K -4.3% | -$347.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$172.8M +49.6% | -$342.8M -85.0% | -$185.3M +18.3% | -$226.8M -48.0% | -$153.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$6.6M -756.8% | -$766.0K +98.8% | -$65.3M +30.0% | -$93.3M -556.5% | $20.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $43.0M -39.1% | $70.7M +17.4% | $60.2M +69.0% | $35.6M -30.1% | $51.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$423.1M -1249.6% | -$31.4M +69.4% | -$102.3M +56.2% | -$233.4M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$183.4M -6.5% | -$172.1M -8.7% | -$158.3M -11.4% | -$142.1M -11.8% | -$127.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$6.1M +4.2% | -$6.3M -180.8% | -$2.3M -84.6% | -$1.2M +14.3% | -$1.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$576.1M -311.9% | -$139.9M +47.8% | -$268.0M +38.3% | -$434.4M -660.2% | -$57.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $14.0M +955.7% | -$1.6M -260.2% | $1.0M +180.0% | -$1.3M -20.3% | -$1.1M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$51.3M -137.3% | $137.4M -30.9% | $198.8M +169.7% | -$285.1M -216.2% | $245.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $637.9M +23.9% | $515.0M +10.4% | $466.2M +164.6% | $176.2M -45.5% | $323.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Parker-Hannifin Corporation
NYSE:PH
$113.92B
AMETEK, Inc.
NYSE:AME
$52.06B
Ingersoll Rand Inc.
NYSE:IR
$28.96B
ITT Inc.
NYSE:ITT
$16.91B
IDEX Corporation
NYSE:IEX
$16.17B
Crane Company
NYSE:CR
$11.93B
Pentair plc
NYSE:PNR
$11.93B
Watts Water Technologies, Inc.
NYSE:WTS
$11.12B
Donaldson Company, Inc.
NYSE:DCI
$10.01B
Flowserve Corporation
NYSE:FLS
$9.98B
Franklin Electric Co., Inc.
NASDAQ:FELE
$4.58B
The Gorman-Rupp Company
NYSE:GRC
$2.23B
Enerpac Tool Group Corp.
NYSE:EPAC
$1.85B
SEC Filings
Recent regulatory filings
No filings found.
Does GGG generate free cash flow?
Graco Inc. (GGG) generated $637.92M of free cash flow in fiscal 2025.
How much operating cash flow does GGG produce?
Operating cash flow was $683.59M, before capital expenditures of $45.67M.
Explore More
Continue the stock analysis
Jump to another research area for this company.