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 June 28, 1996

Commission File Number:  1-9249


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



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


4050 Olson Memorial Highway
Golden Valley, Minnesota                                                   55422
- - ----------------------------------------                              ----------
(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
                                       -----           -----

              17,261,240 common shares were outstanding as of July 26, 1996.





                           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


         Item 2.  Management's Discussion and Analysis
                     of Financial Condition and
                     Results of Operations                                   7-8



PART II  OTHER INFORMATION

         Item 4.  Submission of Matters to a Vote of Security Holders          9

         Item 6.  Exhibits and Reports on Form 8-K                            10


         SIGNATURES                                                           11

         1996 Corporate and Business Unit Annual Bonus Plan         Exhibit 10.1
         Long Term Stock Incentive Plan, as amended through
           May 7, 1996                                              Exhibit 10.2
         Nonemployee Director Stock Option Plan                     Exhibit 10.3
         Form of agreement used for award of nonstatutory stock
           options to nonemployee directors, dated May 7, 1996      Exhibit 10.4
         Computation of Net Earnings per Common Share                 Exhibit 11
         Financial Data Schedule                                      Exhibit 27





                                          2







                                     PART I

                           GRACO INC. AND SUBSIDIARIES

Item I.                CONSOLIDATED STATEMENTS OF EARNINGS
               
                                   (Unaudited)

                                                             Thirteen Weeks Ended                  Twenty-Six Weeks Ended
                                                             --------------------                  ----------------------
                                                        June 28, 1996     June 30, 1995        June 28, 1996      June 30,1995
                                                        -------------     -------------        -------------      ------------
                                                                        (In thousands except per share amounts)

                                                                                                               
Net Sales .......................................           $  97,099         $ 103,402            $ 187,252         $ 198,929

 Cost of products sold ..........................              47,677            51,987               92,993           100,987
                                                            ---------         ---------            ---------         ---------

Gross Profit ....................................              49,422            51,415               94,259            97,942

 Product development ............................               4,623             3,941                8,852             7,862
 Selling ........................................              21,240            22,068               41,090            43,758
 General and administrative .....................              10,005            10,982               21,680            22,082
                                                            ---------         ---------            ---------         ---------

Operating Profit ................................              13,554            14,424               22,637            24,240

 Interest expense ...............................                 345               745                  577             1,429
 Other (income) expense, net ....................              (1,323)              (53)                (757)              343
                                                            ---------         ---------            ---------         ---------

Earnings Before Income Taxes ....................              14,532            13,732               22,817            22,468

 Income taxes ...................................               4,500             5,200                7,200             8,500
                                                            ---------         ---------            ---------         ---------

Net Earnings ....................................           $  10,032         $   8,532            $  15,617         $  13,968
                                                            =========         =========            =========         =========

Net Earnings Per Common and
 Common Equivalent Share ........................           $     .57         $     .49            $     .89         $     .80
                                                            =========         =========            =========         =========

Cash Dividend Per Common Share ..................           $     .12         $     .11            $     .24         $     .22
                                                            =========         =========            =========         =========



                    See notes to consolidated financial statements.


                                         3







                           GRACO INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)
                                                                                         June 28, 1996    December 29, 1995
                                                                                         -------------    -----------------
             ASSETS                                                                        (Unaudited)
                                                                                                                  
Current Assets:
      Cash and cash equivalents ................................................             $   2,340            $   1,643
      Accounts receivable, less allowances
         of $5,036 and $4,856 ..................................................                74,357               73,205
      Inventories ..............................................................                47,024               41,693
      Deferred income taxes ....................................................                10,634               10,608
      Other current assets .....................................................                 2,019                1,333
                                                                                             ---------            ---------
            Total current assets ...............................................               136,374              128,482

Property, Plant and Equipment:
      Cost .....................................................................               165,026              156,168
      Accumulated depreciation .................................................               (85,175)             (79,310)
                                                                                             ---------            ---------
                                                                                                79,851               76,858

Other Assets ...................................................................                11,264               12,493
                                                                                             ---------            ---------

                                                                                             $ 227,489            $ 217,833
                                                                                             =========            =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
      Notes payable to banks ...................................................             $   5,734            $   5,051
      Current portion of long-term debt ........................................                 1,865                1,935
      Trade accounts payable ...................................................                12,490               13,849
      Dividends payable ........................................................                 2,071                2,072
      Income taxes payable .....................................................                 3,612                4,229
      Other current liabilities ................................................                45,763               44,447
                                                                                             ---------            ---------
            Total current liabilities ..........................................                71,535               71,583

Long-term Debt, less current portion ...........................................                 9,117               10,074

Retirement Benefits and Deferred Compensation ..................................                32,971               32,605

Shareholders' Equity:
      Common stock .............................................................                17,261               17,265
      Additional paid-in capital ...............................................                19,170               20,397
      Retained earnings ........................................................                76,346               64,949
      Other, net ...............................................................                 1,089                  960
                                                                                             ---------            ---------
                                                                                               113,866              103,571
                                                                                             ---------            ---------

                                                                                             $ 227,489            $ 217,833
                                                                                             =========            =========

                    See notes to consolidated financial statements.

                                           
                                       4






                           GRACO INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                                                                           Twenty-Six Weeks
                                                                                                           ----------------
                                                                                                  June 28, 1996       June 30, 1995
                                                                                                  -------------       -------------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                       (In thousands)

                                                                                                                          
Net Earnings ...............................................................................           $ 15,617            $ 13,968
   Adjustments to reconcile net earnings to
     net cash provided by operating activities:
      Depreciation and amortization ........................................................              6,563               6,381
      Deferred income taxes ................................................................                841                 321
      Change in:
        Accounts receivable ................................................................             (3,358)             (2,623)
        Inventories ........................................................................             (5,779)             (1,542)
        Trade accounts payable .............................................................             (1,025)             (2,125)
        Retirement benefits and deferred
         compensation ......................................................................                628               1,950
        Other accrued liabilities ..........................................................              4,096              (5,438)
        Other ..............................................................................             (3,084)               (121)
                                                                                                       --------            --------

                                                                                                         14,499              10,771
                                                                                                       --------            --------

CASH FLOWS FROM INVESTING ACTIVITIES:

   Property, plant and equipment additions .................................................             (9,600)            (11,189)
   Proceeds from sale of property, plant,
      and equipment ........................................................................                  6                 260
                                                                                                       --------            --------

                                                                                                         (9,594)            (10,929)
                                                                                                       --------            --------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Borrowing on notes payable and lines of credit ..........................................              2,907              92,331
   Payments on notes payable and lines of credit ...........................................             (1,901)            (89,041)
   Borrowing on long-term debt .............................................................              9,892                --
   Payments on long-term debt ..............................................................            (10,778)               (410)
   Common stock issued .....................................................................              2,309               2,157
   Retirement of common and preferred stock ................................................             (3,540)                  0
   Cash dividends paid .....................................................................             (4,221)             (3,765)
                                                                                                       --------            --------

                                                                                                         (5,331)              1,272
                                                                                                       --------            --------

Effect of exchange rate changes on cash ....................................................              1,123              (2,421)
                                                                                                       --------            --------

Net increase (decrease) in cash and cash equivalents .......................................                697              (1,307)

Cash and cash equivalents:

   Beginning of year .......................................................................              1,643               2,444
                                                                                                       --------            --------

   End of period ...........................................................................           $  2,340            $  1,137
                                                                                                       ========            ========
                    See notes to consolidated financial statements


                                       5






                           GRACO INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


1.    The  consolidated  balance  sheet  of Graco  Inc.  and  Subsidiaries  (the
      Company) as of June 28, 1996 and the related  statements  of earnings  and
      cash flows for the  twenty-six  weeks  ended June 28,  1996,  and June 30,
      1995, have been prepared by the Company without being audited.

      In the opinion of management,  these  consolidated  statements reflect all
      adjustments  necessary to present  fairly the financial  position of Graco
      Inc. and  Subsidiaries  as of June 28, 1996, 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 1995 Form 10-K.

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

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

                                                  June 28, 1996    Dec 29, 1995
                                                  -------------    ------------

      Finished products and components .........       $ 45,081        $ 40,335
      Products and components in various
          stages of completion .................         25,691          22,597
      Raw materials ............................         11,858          13,152
                                                       --------        --------
                                                         82,630          76,084
      
      Reduction to LIFO cost ...................        (35,606)        (34,391)
                                                       --------        --------
                                                       $ 47,024        $ 41,693
                                                       ========        ========



                                           6





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

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

Net earnings of $10.0 million for the quarter ended June 28, 1996 increased $1.5
million,  or 18 percent,  over the same period last year.  Net earnings of $15.6
million for the six months ended June 28, 1996  increased  $1.6  million,  or 12
percent,  over the  first six  months of 1995.  The  earnings  improvement  came
primarily  as a result of reduced  operating  expenses,  a $1.5  million  pretax
settlement of a lawsuit  involving an escrow deposit dating back to 1986,  lower
interest expense  resulting from lower debt balances,  and a lower effective tax
rate, partially offset by a decrease in sales.

Sales for the quarter of $97.1  million were $6.3 million,  or 6 percent,  lower
than the second quarter of 1995. Year-to-date sales of $187.3 million were $11.7
million,  or 6 percent,  lower than 1995. The decline in sales can be attributed
primarily   to  economic   softness  in  the   European   markets  and  currency
fluctuations.

Sales in the  Americas  were at the 1995 level for the quarter at $64.0  million
and  slightly  lower than the 1995 six month level at $125.8  million.  European
sales continue to lag behind last year with quarterly and year-to-date  sales of
$17.0 million and $32.8  million,  respectively.  Europe's  second quarter sales
performance  is 19  percent  lower  than the same  period of 1995 (a 16  percent
volume  decrease,  and a 3 percent loss due to exchange rates) and is 12 percent
lower than 1995 for the first six months (entirely a volume  decrease).  In Asia
Pacific,  sales  decreased 13 percent from last year's  second  quarter to $16.1
million (a 3 percent  volume  decrease,  and a 10 percent  loss due to  exchange
rates).  For the six month  period ended June 28,  1996,  Asia Pacific  sales of
$28.6 million were 12 percent lower than 1995 (a 6 percent volume decrease and a
6 percent loss due to exchange rates).

Worldwide,  Industrial/Automotive  Equipment  sales declined 11 percent to $52.6
million from last year's second quarter of $59.4 million,  Contractor  Equipment
sales  declined 1 percent to $33.2 million from $33.6 million,  and  Lubrication
Equipment  sales  increased 9 percent to $11.3 million from $10.4  million.  For
1996's first six months,  Industrial/Automotive Equipment sales of $99.9 million
were 11 percent lower than the same period last year, Contractor Equipment sales
of $66.0 million were 1 percent lower, and Lubrication  Equipment sales of $21.3
million were 6 percent  higher.  The Company  believes that increased  levels of
automotive  activity  should  provide  opportunities  for top line growth in the
second half of the year.

The gross profit margin  percentage for the quarter increased 1 percentage point
over a year ago to 51  percent.  The  year-to-date  gross  profit  margin  of 50
percent is also 1  percentage  point over last year.  The  improvement  in gross
profit margins is due to manufacturing efficiencies,  favorable product sourcing
in Japan, pricing and product mix.

Operating  expenses of $35.9  million for the quarter and $71.6  million for the
first six months are both 3 percent lower than the same periods last year. While
investments in product  development  increased  substantially,  close control of
selling and general and administrative  costs have kept operating expenses below
1995 levels.

                                              7





Interest expense of $0.3 million is $0.4 million, or 54 percent,  lower than the
second quarter of 1995.  Year-to-date  interest  expense of $0.6 million is $0.9
million,  or 60 percent  lower.  The decreases in interest  expense  result from
lower debt balances at June 28, 1996 as compared to June 30, 1995.

The  effective  tax rates for the quarter and for the six month  period are 31.0
percent  and 31.5  percent,  respectively.  These  rates are lower  than  1995's
quarterly  and six  month  effective  rates of 37.9  percent  and 37.8  percent,
respectively.  The decline in the  effective tax rate in 1996 results from lower
effective tax rates on foreign earnings.

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

The Company  generated  cash from  operations of $14.5 million for the first six
months of 1996 as  compared  to $10.8  million  for the same  period  last year.
Significant  uses of cash include  purchases of property,  plant and  equipment,
payments of cash  dividends and  repurchases  of common stock.  Working  capital
increased  $7.9 million,  or 14 percent,  to $64.8 million at June 28, 1996 from
$56.9 million at December 29, 1995. The Company plans on spending  approximately
$17.0 million in 1996 for the  construction of a 325,000 square foot world-class
manufacturing  facility  and global  distribution  center in  Rogers,  Minnesota
(approximately  20 miles northwest of  Minneapolis).  This  expenditure  will be
funded primarily with cash generated through operations.  The Company has unused
lines of credit available at June 28, 1996 totaling $70.2 million.



                                           8




                                        PART II

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

At the  Annual  Meeting  of  Shareholders  held on May 7,  1996,  David A. Koch,
Richard D. McFarland, Lee R. Mitau, and Martha A. M. Morfitt were elected to the
Office of Director with the following votes:

                                                   FOR             WITHHELD
                                            ----------             --------
David A. Koch                               15,160,399              124,918
Richard D. McFarland                        15,247,269               38,048
Lee R. Mitau                                15,157,343              127,974
Martha A. M. Morfitt                        15,251,335               33,982

At the same meeting,  the following  matters were also voted upon with the votes
as indicated:

An amendment to the Employee  Stock  Purchase  Plan to authorize  the sale of an
additional  750,000  common shares  pursuant to the Plan was approved,  with the
following votes:

   For              Against               Abstentions            Broker Non-Vote
   ---              -------               -----------            ---------------

12,947,200        1,446,348                  53,841                     837,928

An amendment to the Long Term Stock  Incentive Plan to authorize the issuance of
an additional  1,000,000  common shares pursuant to the Plan was approved,  with
the following votes:

   For              Against               Abstentions            Broker Non-Vote
   ---              -------               -----------            ---------------

12,042,788        2,138,843                  64,260                   1,239,426

The Graco Inc.  Nonemployee  Director  Stock Option Plan was approved,  with the
following votes:

   For              Against               Abstentions            Broker Non-Vote
   ---              -------               -----------            ---------------

13,387,592          750,522                 107,777                   1,039,426

The selection of Deloitte & Touche as independent  auditors for the current year
was approved and ratified, with the following votes:

   For              Against               Abstentions            Broker Non-Vote
   ---              -------               -----------            ---------------

15,186,565           27,721                  71,031                           0

No other matters were voted on at the meeting.

                                           9




Item 6.     Exhibits and Reports on Form 8-K

            (a)   Exhibits

                  1996 Corporate and Business Unit
                  Annual Bonus Plan                                Exhibit 10.1

                  Long Term Stock Incentive Plan, as               Exhibit 10.2
                  amended through May 7, 1996

                  Nonemployee Director Stock Option Plan           Exhibit 10.3

                  Form of Agreement used for award of              Exhibit 10.4
                  nonstatutory stock options to nonemployee
                  directors, dated May 7, 1996

                  Statement on Computation                           Exhibit 11
                  of Per Share Earnings

                  Financial Data Schedule                            Exhibit 27

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



                                        10







                                       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: August 9, 1996                      By:/S/James A. Graner
                                             ---------------------------
                                             James A. Graner
                                             Vice President & Controller
                                             ("duly authorized officer")





Date: August 9, 1996                      By:/S/David M. Lowe
                                             ----------------------------
                                             David  M. Lowe
                                             Treasurer
                                             (Principal Financial Officer)




                                           11