UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

            Quarterly Report Pursuant to Section 13 or 15 (d) of the
                         Securities Exchange Act of 1934



For the quarterly period ended September 28, 2001

Commission File Number:  001-9249
                         --------


                                   GRACO INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)



      Minnesota                                         41-0285640
- ------------------------                 ---------------------------------------
(State of incorporation)                 (I.R.S. Employer Identification Number)


     88 - 11th Avenue N.E.
    Minneapolis, Minnesota                                               55413
- ----------------------------------------                              ----------
(Address of principal executive offices)                              (Zip Code)


                                 (612) 623-6000
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months,  and (2) has been subject to such filing  requirements
for the past 90 days.


                                    Yes     X         No
                                         ------           -------

        31,090,328 common shares were outstanding as of October 31, 2001.





                              GRACO INC. AND SUBSIDIARIES

                                         INDEX

                                                                     Page Number

PART I   FINANCIAL INFORMATION

         Item 1.  Financial Statements

                     Consolidated Statements of Earnings                       3
                     Consolidated Balance Sheets                               4
                     Consolidated Statements of Cash Flows                     5
                     Notes to Consolidated Financial Statements              6-9

         Item 2.  Management's Discussion and Analysis
                     of Financial Condition and
                     Results of Operations                                 10-12

PART II  OTHER INFORMATION

         Item 4.  Submission of Matters to a Vote of Security Holders         13

         Item 6.  Exhibits and Reports on Form 8-K                            13

SIGNATURES                                                                    14

EXHIBITS

         Computation of Net Earnings per Common Share                 Exhibit 11




                                     PART I

                           GRACO INC. AND SUBSIDIARIES
Item I.                CONSOLIDATED STATEMENTS OF EARNINGS

                     (In thousands except per share amounts)

                                   (Unaudited)


                                             Thirteen Weeks Ended            Thirty-nine Weeks Ended
                                         ----------------------------      ----------------------------
                                         Sep. 28, 2001  Sep. 29, 2000      Sep. 28, 2001  Sep. 29, 2000
                                         -------------  -------------      -------------  -------------
                                                                                   
Net Sales                                     $118,651       $123,100           $359,338       $378,095

     Cost of products sold                      59,495         60,151            186,915        180,791
                                         -------------  -------------      -------------  -------------

Gross Profit                                    59,156         62,949            178,547        191,180

     Product development                         4,666          5,324             16,664         15,244
     Selling, marketing and distribution        20,285         20,569             61,398         66,743
     General and administrative                  8,813          8,531             26,106         25,985
                                         -------------  -------------      -------------  -------------

Operating Earnings                              25,392         28,525             74,379         83,208

     Interest expense                              261            985              1,066          3,522
     Other expense                                 171            267                985          1,507
                                         -------------  -------------      -------------  -------------

Earnings Before Income Taxes                    24,960         27,273             72,328         78,179

     Income taxes                                8,200          9,200             24,200         26,800
                                         -------------  -------------      -------------  -------------

Net Earnings                                  $ 16,760       $ 18,073           $ 48,128       $ 51,379
                                         =============  =============      =============  =============

Basic Net Earnings
     Per Common Share                         $    .54       $    .60           $   1.56       $   1.69
                                         =============  =============      =============  =============

Diluted Net Earnings
     Per Common Share                         $    .53       $    .59           $   1.53       $   1.66
                                         =============  =============      =============  =============


                 See notes to consolidated financial statements.



                           GRACO INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                   (Unaudited)

                                                Sep. 28, 2001     Dec. 29, 2000
                                                -------------     -------------
ASSETS
Current Assets:
     Cash and cash equivalents                       $ 10,431          $ 11,071
     Accounts receivable, less allowances
      of $4,200 and $4,700                             85,111            85,836
     Inventories                                       37,318            33,079
     Deferred income taxes                             10,711            11,574
     Other current assets                               2,338             2,182
                                                -------------     -------------
          Total current assets                        145,909           143,742

Property, Plant and Equipment:
     Cost                                             206,779           186,872
     Accumulated depreciation                        (110,457)         (102,883)
                                                -------------     -------------
                                                       96,322            83,989

Other Assets                                           21,086            10,245
                                                -------------     -------------

                                                     $263,317          $237,976
                                                =============     =============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
     Notes payable to banks                          $ 12,440          $ 15,713
     Current portion of long-term debt                  1,050             1,310
     Trade accounts payable                            10,768            12,899
     Salaries, wages and commissions                    9,932            14,532
     Accrued insurance liabilities                     11,595            10,622
     Income taxes payable                               8,436             4,642
     Other current liabilities                         23,967            22,123
                                                -------------     -------------
          Total current liabilities                    78,188            81,841

Long-term Debt, less current portion                      500            18,050

Retirement Benefits and Deferred Compensation          27,543            27,230

Shareholders' Equity:
     Common stock                                      31,074            20,274
     Additional paid-in capital                        50,412            39,954
     Retained earnings                                 75,582            50,233
     Other, net                                            18               394
                                                -------------     -------------
          Total shareholders' equity                  157,086           110,855
                                                -------------     -------------

                                                     $263,317          $237,976
                                                =============     =============

                 See notes to consolidated financial statements.

                           GRACO INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                   (Unaudited)

                                                         Thirty-nine Weeks
                                                         -----------------
                                                   Sep. 28, 2001  Sep. 29, 2000
                                                   -------------  -------------
Cash Flows from Operating Activities:
Net Earnings                                            $ 48,128       $ 51,379
  Adjustments to reconcile net earnings to net
   cash provided by operating activities:
     Depreciation and amortization                        13,573         11,927
     Deferred income taxes                                   766            200
     Loss on sale of fixed assets                            156            131
     Change in:
        Accounts receivable                                1,745         (5,903)
        Inventories                                       (1,506)         3,220
        Trade accounts payable                            (2,380)          (957)
        Salaries, wages and commissions                   (4,643)           862
        Retirement benefits and deferred compensation     (1,871)        (3,240)
        Other accrued liabilities                          5,227          5,446
        Other                                                370         (1,047)
                                                   -------------  -------------
                                                          59,565         62,018
                                                   -------------  -------------
Cash Flows from Investing Activities:
  Property, plant and equipment additions                (23,033)        (9,391)
  Proceeds from sale of property, plant and                  103            162
     equipment
  Acquisition of business, net of cash acquired          (15,949)             -
                                                   -------------  -------------
                                                         (38,879)        (9,229)
                                                   -------------  -------------
Cash Flows from (for) Financing Activities:
  Borrowings on notes payable and lines of credit        148,255        159,264
  Payments on notes payable and lines of credit         (151,365)      (161,644)
  Borrowings on long-term debt                            21,000         26,135
  Payments on long-term debt                             (38,810)       (62,715)
  Common stock issued                                     11,381          7,028
  Retirement of common stock                              (3,600)       (18,966)
  Cash dividends paid                                     (9,232)        (8,532)
                                                   -------------  -------------
                                                         (22,371)       (59,430)
Effect of exchange rate changes on cash                    1,045          2,216
                                                   -------------  -------------
Net increase (decrease) in cash and cash equivalents        (640)        (4,425)
Cash and cash equivalents:
  Beginning of year                                       11,071          6,588
                                                   -------------  -------------
  End of Period                                         $ 10,431       $  2,163
                                                   =============  =============


                 See notes to consolidated financial statements.


                           GRACO INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


1.    The  consolidated  balance  sheet  of Graco  Inc.  and  Subsidiaries  (the
      Company) as of September 28, 2001, and the related  statements of earnings
      for the  thirteen  and  thirty-nine  weeks  ended  September  28, 2001 and
      September  29,  2000,  and cash  flows  for the  thirty-nine  weeks  ended
      September  28,  2001 and  September  29,  2000 have been  prepared  by the
      Company without being audited.

      In the opinion of management,  these  consolidated  statements reflect all
      adjustments (consisting of only normal recurring adjustments) necessary to
      present fairly the financial position of Graco Inc. and Subsidiaries as of
      September 28, 2001,  and the results of operations  and cash flows for all
      periods presented.

      Certain  information  and  footnote   disclosures   normally  included  in
      financial  statements  prepared  in  accordance  with  generally  accepted
      accounting  principles  have been condensed or omitted.  Therefore,  these
      statements should be read in conjunction with the financial statements and
      notes thereto included in the Company's 2000 Form 10-K.

      The  results  of  operations  for  interim  periods  are  not  necessarily
      indicative of results that will be realized for the full fiscal year.

2.    Major components of inventories were as follows (in thousands):


                                                   Sep. 28, 2001  Dec. 29, 2000
                                                   -------------  -------------
      Finished products and components                   $27,111        $26,812

      Products and components in various stages
         of completion                                    20,596         20,153

      Raw materials and purchased components              21,678         19,259
                                                   -------------  -------------
                                                          69,385         66,224

      Reduction to LIFO cost                             (32,067)       (33,145)
                                                   -------------  -------------

                                                         $37,318        $33,079
                                                   =============  =============

3.    Other assets consist of the following (in thousands):

                                                   Sep. 28, 2001  Dec. 29, 2000
                                                   -------------  -------------
      Identifiable intangibles, net of accumulated
         amortization of $4,500 and $2,800               $ 7,024        $ 5,576

      Goodwill, net of accumulated amortization
         of $400 in 2001                                   7,723              -

      Prepaid pension                                      5,560          3,150

      Other                                                  779          1,519
                                                    -------------  -------------
                                                         $21,086        $10,245
                                                    =============  =============

4.    The  Company  has  three   reportable   segments;   Industrial/Automotive,
      Contractor  and  Lubrication.  The  Company  does not  identify  assets by
      segment.  Sales and  operating  profit by  segment  for the  thirteen  and
      thirty-nine  weeks ended September 28, 2001 and September 29, 2000 were as
      follows (in thousands):


                                           Thirteen Weeks Ended           Thirty-nine Weeks Ended
                                           --------------------           -----------------------
                                       Sep. 28, 2001  Sep. 29, 2000     Sep. 28, 2001  Sep. 29, 2000
                                       -------------  -------------     -------------  -------------
                                                                                
      Net Sales

      Industrial/Automotive                 $ 48,583       $ 56,798          $147,681       $169,343
      Contractor                              58,918         55,759           175,595        176,277
      Lubrication                             11,150         10,543            36,062         32,475
                                       -------------  -------------     -------------  -------------

      Consolidated                          $118,651       $123,100          $359,338       $378,095
                                       =============  =============     =============  =============

      Operating Earnings

      Industrial/Automotive                 $ 12,500       $ 14,484          $ 34,007       $ 40,751
      Contractor                              12,695         12,857            36,852         38,309
      Lubrication                              2,807          2,437             8,835          7,162

      Unallocated Corporate Expenses          (2,610)        (1,253)           (5,315)        (3,014)
                                       -------------  -------------     -------------  -------------
      Consolidated Operating Earnings       $ 25,392       $ 28,525          $ 74,379       $ 83,208
                                       =============  =============     =============  =============


5.    There have been no significant  changes to the components of comprehensive
      income from those noted on the 2000 Form 10-K. Total comprehensive  income
      in  2001  was  $17.8  million  in the  third  quarter  and  $47.8  million
      year-to-date.  In 2000,  comprehensive  income was $16.9  million  for the
      third quarter and $49.6 million for the nine-month period.

6.    The adoption of Statement of  Financial  Accounting  Standards  (SFAS) No.
      133,  "Accounting for Derivative  Instruments  and Hedging  Activities" on
      December 30, 2000,  resulted in no  transition  adjustment.  See Note A to
      financial  statements  included  in the  Company's  2000  Form  10-K for a
      description  of the Company's use of  derivative  instruments  and hedging
      activities.

7.    On March 19, 2001, the Company purchased ASM Company, Inc. ("ASM") for $16
      million cash. ASM  manufactures  and markets spray tips,  guns,  poles and
      other  accessories  for  the  professional   painter,  and  had  sales  of
      approximately $11 million in 2000.

      The Company used the purchase method to account for the acquisition. Based
      on the  results  of an  independent  appraisal,  the  purchase  price  was
      allocated to net tangible assets of $5 million (net of assumed liabilities
      totaling $2  million),  identifiable  intangible  assets of $3 million and
      goodwill of $8 million.  Identifiable  intangible  assets include patents,
      proprietary  technologies,  trade names,  trademarks,  customer list and a
      non-compete  agreement.  Intangibles and goodwill are being amortized on a
      straight-line basis over useful lives ranging from 2 to 10 years.

8.    In July 2001,  the Financial  Accounting Standards  Board issued  SFAS No.
      142, "Goodwill and Other  Intangible  Assets", which will be effective for
      the  Company at the beginning  of fiscal year 2002. Upon  adoption of SFAS
      No. 142,  goodwill amortization of approximately $800,000 on an annualized
      basis will cease.  Based on a preliminary assessment,  management believes
      that other provisions of  SFAS No. 142 will not have a  material impact on
      the Company's financial position or results of operations, however results
      of initial  goodwill impairment  testing  required upon  adoption  are not
      currently determinable.

9.    Upon the acquisition of ASM, the Company began implementing a plan to move
      ASM  operations  from  California  to expanded  facilities in Sioux Falls,
      South Dakota.  Estimated  incremental  costs associated with the plan that
      would not benefit  continuing  activities  were  recognized as liabilities
      assumed in the  acquisition  and included in the allocation of acquisition
      cost.

      During the third  quarter of 2001,  the Company  also  announced  plans to
      restructure   the   operations   of   its   German    subsidiary,    Graco
      Verfahrenstechnik   (GV),   including   termination  of  approximately  50
      employees,  termination of leases,  consolidation  of product  lines,  and
      relocation of  operations  to other Company  facilities in Belgium and the
      U.S.

      Third quarter general and  administrative  expense includes a $1.4 million
      charge  to  establish  a  restructuring   accrual  for  incremental  costs
      associated  with  relocating  GV  operations.  There  were no  significant
      payments charged against the accrual during the quarter.



Item 2.                    GRACO INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Results of Operations
- ---------------------

Net earnings are down from prior year due to lower sales.  Sales are down due to
reduced  demand  resulting  from  economic  weakness and the adverse  impacts of
foreign currency exchange rates.

The following table sets forth items from the Company's Consolidated  Statements
of Earnings as percentages of net sales:


                                               Thirteen Weeks Ended            Thirty-nine Weeks Ended
                                           ----------------------------     ----------------------------
                                           Sep. 28, 2001  Sep. 29, 2000     Sep. 28, 2001  Sep. 29, 2000
                                           -------------  -------------     -------------  -------------
                                                                                      
Net Sales                                         100.0%         100.0%            100.0%         100.0%
Cost of products sold                              50.1           48.9              50.3           49.4
Product development                                 4.0            4.3               4.6            4.0
Selling, marketing and distribution                17.1           16.7              17.1           17.7
General and administrative                          7.4            6.9               7.3            6.9
                                           -------------  -------------     -------------  -------------
Operating Earnings                                 21.4           23.2              20.7           22.0
Interest expense                                    0.2            0.8               0.3            0.9
Other (income) expense, net                         0.2            0.2               0.3            0.4
                                           -------------  -------------     -------------  -------------
Earnings Before Income Taxes                       21.0           22.2              20.1           20.7
Income taxes                                        6.9            7.5               6.7            7.1
                                           -------------  -------------     -------------  -------------
Net Earnings                                       14.1%          14.7%             13.4%          13.6%
                                           =============  =============     =============  =============



Net Sales
- ---------

Sales in the  Industrial  / Automotive  segment were down due to reduced  demand
resulting from weak economic  conditions,  particularly in North America. In the
Contractor segment,  third quarter sales increased compared to prior year on the
strength  of sales in the home  center  channel,  which  increased  21  percent.
Year-to-date,   Contractor  sales  were  even  with  last  year.  Sales  in  the
Lubrication  segment exceeded 2000 sales for both the three-month and nine-month
periods due mostly to large sales to key customers  and increased  market share.
Price increases have not had a significant impact on sales in 2001.

Sales by geographic area were as follows:


                                 Thirteen Weeks Ended          Thirty-nine Weeks Ended
                            -----------------------------   ----------------------------
                            Sep. 28, 2001   Sep. 29, 2000   Sep. 28, 2001   Sep. 29,2000
                            -------------   -------------   -------------   ------------

                                                                    
Americas                         $ 86,513        $ 89,613       $262,601        $278,655
Europe                             20,851          21,355         62,430          64,351
Asia Pacific                       11,287          12,132         34,307          35,089
                            -------------   -------------  -------------   -------------

Consolidated                     $118,651        $123,100       $359,338        $378,095
                            =============   =============  =============   =============


Year-to-date  translated at consistent exchange rates, Europe would have shown a
2 percent increase in sales compared to last year, and Asia Pacific region would
have shown a 5 percent  increase over prior year sales.  For the third  quarter,
the impact of changes  in foreign  exchange  rates was not as great as it was in
the first two quarters of 2001 due to the  strengthening  of the U.S.  dollar in
Europe.

Gross Profit
- ------------

Gross profit  percentages  of sales for the quarter and  year-to-date  were down
compared  to the  prior  year due to lower  sales  volume,  product  mix and the
negative impact of changes in exchange rates.

Operating Expenses
- ------------------

Year-to-date   product  development   expenses  were  up  due  to  spending  for
significant new product launches in the first part of the year, but are down for
the third quarter due to lower  product-launch-related  expenses and  management
actions  to reduce  the  product  development  expense  running  rate.  Selling,
marketing  and  distribution  expenses  were down from prior year due in part to
lower sales-based incentives.  In addition, the first half of last year included
costs related to the launch of Contractor products in the home center channel.

The Company  estimates  that costs  related to  relocating GV and ASM will total
approximately $4 million over a twelve month period,  including the $1.4 million
restructuring charge to general and administrative expense in the third quarter.
Excluding  the  restructuring  charge,   general  and  administrative   expenses
decreased  due  mostly  to  reduced   information  systems  spending  and  lower
sales-and-earnings-based incentives.

Year-to-date  operations  include a $2.5 million  pension  credit related to the
Company's U.S.  defined benefit pension plan,  compared to a $3.6 million credit
in the same  period  last year.  These  credits  resulted  from  recognition  of
investment gains  attributable to pension plan assets,  and are included in cost
of products sold and operating expenses based on salaries and wages.

Interest Expense and Other Expense
- ----------------------------------

Interest expense decreased due to reduced debt levels.

Liquidity and Capital Resources
- -------------------------------

The Company generated $60 million of cash flow from operating  activities in the
first nine  months of 2001,  compared  to $62  million  for the same period last
year.  Significant  uses of cash in 2001  include the  construction  of expanded
manufacturing,  warehouse and office  facilities in  Minneapolis,  Minnesota and
Sioux Falls, South Dakota, the acquisition of ASM, and reduction of debt.

The Company had unused lines of credit  available at September 28, 2001 totaling
$74 million.  The available  credit  facilities and internally  generated  funds
provide the Company with the financial flexibility to meet liquidity needs.

Outlook
- -------

The  Company  remains  concerned  about the weak North  American  economy and an
economic  slowdown in Europe.  While internal sales growth will be challenged by
difficult economic conditions,  management believes the Company is positioned to
perform at high levels of profitability in both good and difficult times.

SAFE HARBOR CAUTIONARY STATEMENT
- --------------------------------

The  information in this 10-Q contains  "forward-looking  statements"  about the
Company's  expectations of the future, which are subject to certain risk factors
that could cause actual results to differ  materially  from those  expectations.
These factors include  economic  conditions in the United States and other major
world  economies,   currency  exchange   fluctuations  and  additional   factors
identified  in Exhibit 99 to the  Company's  Report on Form 10-K for fiscal year
2000.





                                     PART II

Item 4.     Submission of Matters to a Vote of Security Holders

            None

Item 6.     Exhibits and Reports on Form 8-K

            (a)   Exhibits

                  11   Computation of Net Earnings per Common Share


            (b)   No reports on Form 8-K have been filed during the quarter for
                  which this report is filed.







                                       SIGNATURES



Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.










                                             GRACO INC.


Date:  November 8, 2001                  By: /s/David A. Roberts
       --------------------------------      -----------------------------------
                                             David A. Roberts
                                             President & Chief Executive Officer





Date:  November 8, 2001                  By: /s/James A. Graner
       --------------------------------      -----------------------------------
                                             James A. Graner
                                             Vice President & Controller
                                             ("duly authorized officer")