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 27, 1997

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
                              ------             ------

         17,063,799 common shares were outstanding as of July 31, 1997.





                           GRACO INC. AND SUBSIDIARIES

                                      INDEX



                                                                    Page Number
                                                                    -----------

PART I FINANCIAL INFORMATION


Item 1.  Financial Statements

         Consolidated Statements of Earnings                                  4
         Consolidated Balance Sheets                                          5
         Consolidated Statements of Cash Flows                                6
         Notes to Consolidated Financial Statements                           7


Item 2.  Management's Discussion and Analysis
         of Financial Condition and
         Results of Operations                                             8-11



PART II OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders                 12

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


SIGNATURES                                                                   14

Restated Bylaws                                                       Exhibit 3

Seventh Amendment to Credit Agreement dated May 27, 1997              Exhibit 4
between the Company and First Bank National Association.              
 
Key Employee Agreement.  Form of agreement with officers           Exhibit 10.1
and other key employees, dated April 2, 1997.                      

First Amendment of Graco Inc. Deferred Compensation                Exhibit 10.2
Plan Restated, effective September 1, 1996.

                                        2





INDEX (cont.)

Long Term Stock Incentive Plan as amended May 6, 1997.             Exhibit 10.3

Nonemployee Director Stock Plan as amended May 6, 1997.            Exhibit 10.4

Nonemployee Director Stock Option Plan as amended May 6, 1997.     Exhibit 10.5

Stock Option Agreement  Amendment.  Form of amendment,             Exhibit 10.6
dated  April 14, 1997, used to add change of control 
provision to non-incentive stock options
to executive officers dated May 2, 1994, 
March 1, 1995 and March 1, 1996.

Stock Option Agreement  Amendment.  Form of amendment,             Exhibit 10.7
dated  April 14, 1997, used to add change of control 
provision to non-incentive stock options
to selected officers dated December 15, 1994.

Stock Option Agreement  Amendment.  Form of amendment,             Exhibit 10.8
dated  April 14, 1997, used to add change of control
provision to non-incentive stock options
to one executive officer dated December 15, 1995.

Stock Option Agreement.  Form of agreement used for                Exhibit 10.9
award of non-incentive stock option to one executive
officer, dated April 23, 1997.

Stock Option Agreement.  Form of agreement used for               Exhibit 10.10 
award of nonstatutory stock options to nonemployee
directors, dated May 6, 1997.

Executive Long Term Incentive Agreement.  Form of                 Exhibit 10.11
restricted stock award agreement used for award to
one executive officer, dated May 6, 1997.

Stock Option Agreement. Form of agreement used for                Exhibit 10.12
non-incentive stock option to two executive officers,
dated May 6, 1997.

Computation of Net Earnings per Common Share                         Exhibit 11
Financial Data Schedule                                              Exhibit 27












                                        3







                                     PART I

                           GRACO INC. AND SUBSIDIARIES

Item I.                CONSOLIDATED STATEMENTS OF EARNINGS

                                   (Unaudited)


                                                                 Thirteen Weeks Ended             Twenty-Six Weeks Ended
                                                                 --------------------             ----------------------
                                                            June 27, 1997    June 28, 1996     June 27, 1997    June 28,1996
                                                            -------------    -------------     -------------    ------------
                                                                            (In thousands except per share amounts)

                                                                                                              
Net Sales .............................................         $ 111,721        $  97,099         $ 203,820        $ 187,252

   Cost of products sold ..............................            58,322           47,677           105,888           92,993
                                                            -------------    -------------     -------------     ------------
Gross Profit ..........................................            53,399           49,422            97,932           94,259

   Product development ................................             4,828            4,623             9,653            8,852
   Selling ............................................            23,764           21,240            45,397           41,090
   General and administrative .........................             8,284           10,005            16,839           21,680
                                                            -------------    -------------     -------------     ------------
Operating Profit ......................................            16,523           13,554            26,043           22,637

   Interest expense ...................................               240              345               447              577
   Other (income) expense, net ........................               615           (1,323)              247             (757)
                                                            -------------    -------------     -------------     ------------
Earnings Before Income Taxes ..........................            15,668           14,532            25,349           22,817
     
   Income taxes .......................................             5,250            4,500             8,750            7,200
                                                            -------------    -------------     -------------     ------------
Net Earnings ..........................................         $  10,418        $  10,032         $  16,599        $  15,617
                                                            =============    =============     =============     ============

Net Earnings Per Common and
   Common Equivalent Share ............................         $     .60        $     .57         $     .95        $     .89
                                                            =============    =============     =============     ============

Cash Dividend Per Common Share ........................         $     .14        $     .12         $     .28        $     .24
                                                            =============    =============     =============     ============



                 See notes to consolidated financial statements.







                                        4





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

                                                June 27, 1997  December 27, 1996
                                                -------------  -----------------
          ASSETS                                 (Unaudited)


Current Assets:
      Cash and cash equivalents                        $2,258            $6,535
      Accounts receivable, less allowances
         of $4,224 and $4,700                          89,903            83,474
      Inventories                                      43,405            41,531
      Deferred income taxes                            12,306            11,633
      Other current assets                              1,536             1,321
                                                    ---------         ---------
            Total current assets                      149,408           144,494

Property, Plant and Equipment:
      Cost                                            191,600           183,085
      Accumulated depreciation                        (92,078)          (88,913)
                                                   ----------         ---------
                                                       99,522            94,172

Other Assets                                            9,398             9,148
                                                    ---------         ---------

                                                     $258,328          $247,814
                                                    =========         =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
      Notes payable to banks                          $12,321            $3,813
      Current portion of long-term debt                 1,827             1,845
      Trade accounts payable                           14,589            13,854
      Salaries, wages & commissions                    12,990            14,808
      Accrued insurance liabilities                    11,692            10,925
      Income taxes payable                              7,086             4,647
      Other current liabilities                        20,897            30,718
                                                    ---------         ---------
            Total current liabilities                  81,402            80,610

Long-term Debt, less current portion                    7,222             8,075
  
Retirement Benefits and Deferred Compensation          34,161            33,079

Shareholders' Equity:
      Common stock                                     17,064            17,047
      Additional paid-in capital                       21,106            22,254
      Retained earnings                                95,856            85,232
      Other, net                                        1,517             1,517
                                                    ---------         ---------
                                                      135,543           126,050
                                                    ---------         ---------

                                                     $258,328          $247,814
                                                    =========         =========

                 See notes to consolidated financial statements.

                                        5




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

                                                         Twenty-Six Weeks
                                                         ----------------
                                                  June 27, 1997   June 28, 1996
                                                  -------------   -------------
CASH FLOWS FROM OPERATING ACTIVITIES:                     (In thousands)

Net Earnings                                            $16,599         $15,617
   Adjustments to reconcile net earnings to
     net cash provided by operating activities:
      Depreciation and amortization                       7,284           6,563
      Deferred income taxes                              (1,715)            841
      Change in:
        Accounts receivable                              (8,832)         (3,358)
        Inventories                                      (3,042)         (5,779)
        Trade accounts payable                              950          (1,025)
        Retirement benefits and deferred
         compensation                                     1,286             628
        Other accrued liabilities                        (7,633)          1,786
        Other                                            (1,055)           (774)
                                                      ---------       ---------

                                                          3,842          14,499
                                                      ---------       ---------

CASH FLOWS FROM INVESTING ACTIVITIES:

   Property, plant and equipment additions              (12,881)         (9,600)
   Proceeds from sale of property, plant,
      and equipment                                       1,555               6
                                                      ---------       ---------

                                                        (11,326)         (9,594)
                                                      ---------       ---------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Borrowing on notes payable and lines of credit        37,420          12,657
   Payments on notes payable and lines of credit        (28,805)        (11,650)
   Borrowing on long-term debt                                -             142
   Payments on long-term debt                              (714)         (1,028)
   Common stock issued                                    2,850           2,309
   Retirement of common stock                            (5,145)         (3,540)
   Cash dividends paid                                   (4,836)         (4,221)
                                                      ---------       ---------

                                                            770          (5,331)
                                                      ---------       ---------

Effect of exchange rate changes on cash                   2,437           1,123
                                                      ---------       ---------
                                                       

Net increase (decrease) in cash and cash equivalents     (4,277)            697

Cash and cash equivalents:

   Beginning of year                                      6,535           1,643
                                                      ---------       ---------

   End of period                                         $2,258          $2,340
                                                      =========       =========
                 See notes to consolidated financial statements.
                                        6






                           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 27, 1997 and the related  statements of earnings for the thirteen and
twenty-six  weeks ended June 27, 1997, and June 28, 1996, and cash flows for the
twenty-six  weeks ended June 27, 1997, and June 28, 1996,  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 27, 1997,  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 1996 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 27, 1997    Dec 28, 1996
                                              -------------    ------------
Finished products and components                    $43,349         $38,707
Products and components in various
       stages of completion                          25,708          24,691
Raw materials                                        12,382          15,192
                                              -------------    ------------
                                                     81,439          78,590
Reduction to LIFO cost                              (38,034)        (37,059)
                                              -------------    ------------
                                                    $43,405         $41,531
                                              =============    ============

3. Statement of Financial  Accounting  Standards ("SFAS") No. 128, "Earnings per
Share," was issued in February,  1997 and requires  adoption for annual  periods
ending after December 15, 1997. Earnings per Share determined in accordance with
SFAS No. 128 are not materially  different than the current disclosure under APB
Opinion No. 15.



                                        7





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

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

Net earnings of $10.4  million for the quarter  ended June 27, 1997  increased 4
percent over the second quarter of 1996 earnings of $10.0  million.  For the six
months  ended June 27, 1997,  net earnings of $16.6  million were 6 percent over
1996 earnings of $15.6 million. The quarterly earnings improvement was driven by
higher sales. A decrease in gross profit margins, a slight increase in operating
expenses,  exchange losses due to currency  fluctuations  and a higher effective
tax rate partially  offset the enhanced sales results.  Also, the second quarter
of 1996 includes the receipt of a $1.5 million pretax settlement of a lawsuit.

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

                                      Second Quarter              Six Months
                                     (13 weeks) Ended          (26 weeks) Ended
                                   -------------------       -------------------
                                   June 27     June 28       June 27     June 28
                                      1997        1996          1997        1996
                                   -------     -------       -------     -------
Net Sales                           100.0%      100.0%        100.0%      100.0%
                                   -------     -------       -------     -------
Cost of Products Sold                 52.2        49.1          52.0        49.7

Product Development                    4.3         4.8           4.7         4.7

Selling                               21.3        21.8          22.3        21.9

General and Administrative             7.4        10.3           8.3        11.6
                                   -------     -------       -------     -------
Operating Profit                      14.8        14.0          12.7        12.1
                                   -------     -------       -------     -------
Interest Expense                      (.2)        (.4)          (.2)        (.3)
                                   -------     -------       -------     -------

Other Income(Expense), Net            (.6)         1.4          (.1)          .4
                                   -------     -------       -------     -------
Earnings Before Income Taxes          14.0        15.0          12.4        12.2

Income Taxes                           4.7         4.7           4.3         3.9
                                   -------     -------       -------     -------
Net Earnings                          9.3%       10.3%          8.1%        8.3%
                                   =======     =======       =======     =======


Net Sales

Net sales in the second  quarter of $111.7  million were 15 percent  higher than
the same period last year.  Year-to-date  sales of $203.8 million were 9 percent
higher than the first six months of 1996.  The improved sales level was achieved
despite a negative  currency  impact,  which  reduced sales by 3 percent for the
quarter and 2 percent for the six month period.


                                        8





Industrial/Automotive Division sales improved 9 percent to $57.2 million, driven
by strong demand for  industrial  products in the Americas and Europe as well as
automotive systems in Europe. Sales for the six month period ended June 27, 1997
in  Industrial/Automotive  of $107.4  million  were 7 percent  higher than 1996.
Second quarter Contractor Division sales of $42.1 million were 27 percent higher
than last year due primarily to new product introductions.  Additionally,  a new
pricing structure in the Contractor Division implemented in 1997 is resulting in
a seasonal change in demand from 1996 when price promotions forced more activity
into the first quarter. Year-to-date sales in the Contractor division were up 11
percent to $73.4  million.  Lubrication  Division  quarterly  sales  increased 9
percent to $12.4  million,  reflecting a healthy North  American  economy and an
increased key distributor  base. Sales of $23.0 million for the first six months
in Lubrication were up 8 percent over the same period last year.

Geographically,  sales in the Americas (North,  South and Central)  increased 19
percent to $75.9  million for the  quarter  primarily  due to strong  Contractor
activity, partially offset by sluggish automotive systems activity. Year-to-date
sales in the  Americas of $138.5  million are up 10 percent over the same period
last year. European quarterly sales of $21.9 million were 29 percent higher than
last year (including a 10 percent decline due to exchange rates). European sales
for the six months ended June 27, 1997 of $38.8 million improved 18 percent from
the same  period  last year  (including  an 8 percent  decline  due to  exchange
rates).  The growth in Europe was  attributable  primarily to strong  automotive
systems activity and improved results in the Contractor  Division.  Asia Pacific
sales of $13.9  million were 13 percent  lower than last year's  second  quarter
(including an 8 percent decline due to exchange rates).  Poor sales  performance
in Japan  contributed  to the  decline.  Sales in Asia Pacific for six months of
$26.5 million were 7 percent lower than last year (a 1 percent volume  increase,
offset by an 8 percent decline due to exchange rates).

Gross Profit

Gross profit as a percentage of net sales declined to 47.8 percent in the second
quarter,  compared to 50.9  percent for the same period last year.  Gross profit
margin for six months of 48.0  percent  dropped 2.3  percentage  points from the
1996 rate.  The  decreases  for the quarter and six months  were  primarily  the
result of a shift in the  product  mix  within  the  Contractor  Division  to an
upgraded  product line which generates a lower margin than other products and an
increase in automotive  systems  activity.  The strengthening of the U.S. dollar
also reduced the gross margin as a greater proportion of the Company's sales are
denominated in currencies other than the U.S. dollar than are costs.

Operating Expenses

Second quarter operating  expenses of $36.9 million increased 3 percent from the
second  quarter of 1996.  Operating  expenses of $71.9 million for the first six
months were at the 1996 level. Quarterly product development expense increased 4
percent over 1996,  reflecting  the  Company's  commitment  to  expanding  sales
through the development of new products. Selling expenses were 12 percent higher
than  the same  quarter  last  year,  largely  due to  increased  sales  levels,
distributor  training  programs and sales force  automation  costs.  General and
administrative  costs  declined 17 percent from the second  quarter of 1996 as a
result of lower compensation and benefit accruals and reduced information system
development costs.

                                        9






Other Income (Expense)

Other expense was $.6 million in the second quarter, compared to $1.3 million of
income for the same period last year. The second quarter of 1997 was unfavorably
affected by foreign exchange rate changes,  while 1996 was favorably impacted by
the receipt of a $1.5 million pretax lawsuit  settlement.  Other expense for the
six months  ended June 27,  1997 was $.2  million,  compared  to $.8  million of
income in the same period of 1996.

Income Taxes

The quarterly and six month effective income tax rates increased to 33.5 percent
and 34.5 percent, respectively compared to 31.0 percent and 31.5 percent for the
same periods last year. The higher rates in 1997 were  principally due to higher
effective rates on foreign earnings.

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

The Company generated $3.8 million of cash flow from operating activities in the
first six months of 1997,  compared  to $14.5  million  for the same period last
year.  Significant uses of operating cash flow in 1997 resulted from an increase
in accounts  receivable  balances,  attributable  to higher sales levels,  and a
reduction  in  other  accrued   liabilities,   most  significantly  the  reserve
established in the prior year for the relocation of the Company's Franklin Park,
Illinois  operations.  Operating  cash flow was also used to fund an increase in
inventory levels which was driven by higher  engineered  systems activity in the
foreign  operations and anticipated  demand for the upgraded product line in the
Contractor  Division.  Available  cash and borrowing on lines of credit of $37.4
million  were  used  to  fund  short-term   operating  needs,   finance  capital
expenditures of $12.9 million and pay dividends of $4.8 million. The Company had
unused lines of credit  available at June 27, 1997 totaling $65.0  million.  The
available credit facilities and  internally-generated  funds provide the Company
with the financial flexibility to meet liquidity needs.

Outlook

The Company is optimistic  about the balance of the year, but does not expect to
record double digit sales increases in the third and fourth quarters. Backlog at
June 27, 1997 stands at $25.3  million,  up $6.1 million  since the beginning of
the year.  The  Company  has  introduced  a number of new  products  in 1997 and
believes that its marketing  strategies  and  continued  investments  in product
development  and  manufacturing  should have a positive impact on the Company in
1997 and its long-term ability to grow profitably.




                                        10








SAFE HARBOR CAUTIONARY STATEMENT

The  information  in this 10Q 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
1996.





                                        11





                                     PART II

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

At the Annual Meeting of Shareholders  held on May 6, 1997, George Aristides and
Ronald O.  Baukol  were  elected to the Office of  Director  with the  following
votes:
                                     FOR               WITHHELD
                                  ----------           --------
George Aristides                  15,872,873             35,497
Ronald O. Baukol                  15,885,568             22,802

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

An  amendment  to the Long Term  Stock  Incentive  Plan to include an annual per
person aggregate limit was approved, with the following votes:

   For            Against           Abstentions          Broker Non-Vote
- ----------        -------           -----------          ---------------
15,697,160        152,531                58,679                  0

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
- ----------        -------           -----------          ---------------
15,838,196         25,831                44,343                  0

No other matters were voted on at the meeting.







                                        12






PART II (cont.)

Item 6.     Exhibits and Reports on Form 8-K

(a)         Exhibits

Restated Bylaws                                                        Exhibit 3

Seventh Amendment to Credit Agreement dated May 27,                    Exhibit 4
1997 between the Company and First Bank National 
Association.

Key Employee Agreement.  Form of agreement with                     Exhibit 10.1
officers and other key employees, dated April 2, 1997.

First Amendment of Graco Inc. Deferred Compensation                 Exhibit 10.2
Plan Restated, effective September 1, 1996.

Long Term Stock Incentive Plan as amended May 6, 1997.              Exhibit 10.3

Nonemployee Director Stock Plan as amended May 6, 1997.             Exhibit 10.4

Nonemployee Director Stock Option Plan as amended May 6, 1997.      Exhibit 10.5

Stock Option Agreement  Amendment.  Form of amendment,              Exhibit 10.6
dated  April 14, 1997, used to add change of control
provision to non-incentive stock options to executive
officers dated May 2, 1994, March 1, 1995 and March 1, 1996.

Stock Option Agreement  Amendment.  Form of amendment,              Exhibit 10.7
dated  April 14, 1997, used to add change of control
provision to non-incentive stock options
to selected officers dated December 15, 1994.

Stock Option Agreement  Amendment.  Form of amendment,              Exhibit 10.8
dated April 14, 1997, used to add change of control 
provision to non-incentive stock options
to one executive officer dated December 15, 1995.

Stock Option Agreement.  Form of agreement used for                 Exhibit 10.9
award of non-incentive stock option to one executive
officer, dated April 23, 1997.

Stock Option Agreement.  Form of agreement used for                Exhibit 10.10
award of nonstatutory stock options to nonemployee
directors, dated May 6, 1997.

Executive Long Term Incentive Agreement.  Form of                  Exhibit 10.11
restricted stock award agreement used for award to
one executive officer, dated May 6, 1997.

Stock Option Agreement. Form of agreement used for                 Exhibit 10.12
award of non-incentive stock option to two executive
officers, dated May 6, 1997

Statement of Computation of Per Share Earnings                        Exhibit 11

Financial Data Schedule                                               Exhibit 27

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

                                       13


                                   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 7, 1997                         By:/s/George Aristides
                                             George Aristides
                                             Chief Executive Officer






Date: August 7, 1997                         By:/s/James A. Graner
                                             James A. Graner
                                             Vice President & Controller
                                             ("duly authorized officer")