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 27, 2002

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

           47,611,000 common shares were outstanding as of October 25, 2002.


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 10-13 Item 4. Controls and Procedures 14 PART II OTHER INFORMATION Item 4. Submission of Matters to a Vote of Security Holders 15 Item 6. Exhibits and Reports on Form 8-K 15 SIGNATURES 16 CERTIFICATIONS 17-19 EXHIBITS Separation and Release Agreement between Stephen L. Bauman and the Company dated July 25, 2002 Exhibit 10 Computation of Net Earnings per Common Share Exhibit 11 Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002: President and Chief Executive Officer Exhibit 99 Vice President and Controller Exhibit 99.1 Vice President and Treasurer Exhibit 99.2

PART I GRACO INC. AND SUBSIDIARIES Item 1. CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited) (In thousands except per share amounts) Thirteen Weeks Ended Thirty-nine Weeks Ended ----------------------------- ---------------------------- Sept 27, 2002 Sept 28, 2001 Sept 27, 2002 Sept 28, 2001 ------------- ------------- ------------- ------------- Net Sales $125,832 $118,651 $366,485 $359,338 Cost of products sold 60,418 59,495 178,767 180,791 ------------- ------------- ------------- ------------- Gross Profit 65,414 59,156 187,718 178,547 Product development 4,813 4,666 13,501 16,664 Selling, marketing and distribution 21,426 20,285 63,314 61,398 General and administrative 8,438 8,813 24,940 26,106 ------------- ------------- ------------- ------------- Operating Earnings 30,737 25,392 85,963 74,379 Interest expense 122 261 382 1,066 Other expense 321 171 525 985 ------------- ------------- ------------- ------------- Earnings Before Income Taxes 30,294 24,960 85,056 72,328 Income taxes 9,800 8,200 27,500 24,200 Net Earnings $ 20,494 $ 16,760 $ 57,556 $ 48,128 ============= ============= ============= ============= Basic Net Earnings Per Common Share $ .43 $ .36 $ 1.21 $ 1.04 ============= ============= ============= ============= Diluted Net Earnings Per Common Share $ .42 $ .35 $ 1.19 $ 1.02 ============= ============= ============= ============= Cash Dividends Declared Per Common Share $ .07 $ .07 $ .22 $ .20 ============= ============= ============= ============= See notes to consolidated financial statements.

GRACO INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands) Sept 27, 2002 Dec 28, 2001 ------------- ------------ ASSETS Current Assets Cash and cash equivalents $ 93,803 $ 26,531 Accounts receivable, less allowances of $5,700 and $4,500 93,010 85,440 Inventories 28,376 30,333 Deferred income taxes 11,768 11,710 Prepaid expenses 1,716 1,483 ------------- ------------ Total current assets 228,673 155,497 Property, Plant and Equipment: Cost 215,938 211,523 Accumulated depreciation (122,264) (112,579) ------------- ------------ 93,674 98,944 Intangible Assets, net 12,411 14,274 Other Assets 8,380 7,398 ------------- ------------ $343,138 $276,113 ============= ============ LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Notes payable to banks $ 12,626 $ 9,512 Current portion of long-term debt 500 550 Trade accounts payable 13,078 10,676 Salaries, wages and commissions 12,634 10,620 Accrued insurance liabilities 10,112 10,380 Accrued warranty and service liabilities 6,287 6,091 Income taxes payable 6,834 6,014 Other current liabilities 17,284 19,410 ------------- ------------ Total current liabilities 79,355 73,253 Retirement Benefits and Deferred Compensation 28,260 27,359 Deferred Income Taxes 2,096 1,761 Shareholders' Equity Common stock 47,599 31,113 Additional paid-in capital 69,931 54,269 Retained earnings 117,517 89,155 Other, net (1,620) (797) ------------- ------------ Total shareholders' equity 233,427 173,740 ------------- ------------ $343,138 $276,113 ============= ============ See notes to consolidated financial statements.

GRACO INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) Thirty-nine Weeks ------------------------------ Sept 27, 2002 Sept 28, 2001 ------------- ------------- Cash Flows from Operating Activities Net Earnings $57,556 $ 48,128 Adjustments to reconcile net earnings to net cash provided by operating activities Depreciation and amortization 13,876 13,573 Deferred income taxes 344 766 Tax benefit related to stock options exercised 3,400 - Change in: Accounts receivable (5,615) 1,745 Inventories 2,248 (1,506) Trade accounts payable 2,299 (2,380) Salaries, wages and commissions 1,830 (4,643) Retirement benefits and deferred (348) (1,871) compensation Other accrued liabilities (2,055) 5,227 Other 153 526 ------------- ------------- 73,688 59,565 ------------- ------------- Cash Flows from Investing Activities Property, plant and equipment additions (7,255) (23,033) Proceeds from sale of property, plant and equipment 284 103 Acquisition of business, net of cash acquired - (15,949) ------------- ------------- (6,971) (38,879) ------------- ------------- Cash Flows from Financing Activities Borrowings on notes payable and lines of credit 16,418 148,255 Payments on notes payable and lines of credit (13,771) (151,365) Borrowings on long-term debt - 21,000 Payments on long-term debt (50) (38,810) Common stock issued 12,114 11,381 Common stock retired (3,162) (3,600) Cash dividends paid (10,398) (9,232) ------------- ------------- 1,151 (22,371) ------------- ------------- Effect of exchange rate changes on cash (596) 1,045 ------------- ------------- Net increase (decrease) in cash and cash equivalents 67,272 (640) Cash and cash equivalents Beginning of year 26,531 11,071 ------------- ------------- End of period $93,803 $ 10,431 ============= ============= 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 27, 2002, and the related statements of earnings for the thirteen and thirty-nine weeks ended September 27, 2002 and September 28, 2001, and cash flows for the thirty-nine weeks ended September 27, 2002 and September 28, 2001 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 27, 2002, 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 2001 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): Sept 27, 2002 Dec 28, 2001 ------------- ------------ Finished products and components $26,025 $23,863 Products and components in various stages of completion 16,614 18,827 Raw materials and purchased components 16,519 18,899 ------------- ------------ 59,158 61,589 Reduction to LIFO cost (30,782) (31,256) ------------- ------------ $28,376 $30,333 ============= ============ 3. The Company has three reportable segments; Industrial/Automotive, Contractor and Lubrication. The Company does not identify assets by segment. Sales and operating earnings by segment for the thirteen and thirty-nine weeks ended September 27, 2002 and September 28, 2001 were as follows (in thousands): Thirteen Weeks Ended Thirty-nine Weeks Ended ------------------------------ ------------------------------ Sept 27, 2002 Sept 28, 2001 Sept 27, 2002 Sept 28, 2001 ------------- ------------- ------------- ------------- Net Sales Industrial/Automotive $ 52,624 $ 48,583 $149,486 $147,681 Contractor 62,990 58,918 182,718 175,595 Lubrication 10,218 11,150 34,281 36,062 ------------- ------------- ------------- ------------- Consolidated $125,832 $118,651 $366,485 $359,338 ============= ============= ============= ============= Operating Earnings Industrial/Automotive $ 14,438 $ 2,500 $ 39,398 $ 34,007 Contractor 15,412 12,695 43,520 36,852 Lubrication 1,869 2,807 7,390 8,835 Unallocated corporate expenses (982) (2,610) (4,345) (5,315) ------------- ------------- ------------- ------------- Consolidated Operating Earnings $ 30,737 $ 25,392 $ 85,963 $ 74,379 ============= ============= ============= ============= 4. Total comprehensive income in 2002 was $20.5 million in the third quarter and $57.6 million year-to-date. In 2001, comprehensive income was $17.8 million for the third quarter and $47.8 million for the nine-month period. There have been no significant changes to the components of comprehensive income from those noted on the 2001 Form 10-K except as described in note 6 below, with respect to translation gains and losses. 5. Effective at the beginning of fiscal year 2002, the Company adopted State- ment of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets." Upon adoption of SFAS No. 142, amortization of goodwill ceased, and results of initial goodwill impairment testing indicated no impairment. Had SFAS No. 142 been effective at the beginning of 2001, the non-amortization provisions would have increased net earnings by $140,000 for the third quarter and by $280,000 for the nine months ended September 28, 2001. Components of intangible assets were (in thousands): Sept 27, 2002 Dec 28, 2001 ------------- ------------ Goodwill $ 7,939 $ 7,939 Other identifiable intangibles, net of accumulated amortization of $8,300 and $6,400 4,472 6,335 ------------- ------------ $12,411 $14,274 ============= ============ Amortization of intangibles was $598,000 in the third quarter of 2002 and $1,864,000 year-to-date. Estimated annual amortization is as follows: $2,400,000 in 2002, $1,600,000 in 2003, $800,000 in 2004, $400,000 in 2005 and $300,000 in 2006. 6. During the third quarter of 2001, the Company announced plans to relocate the operations of its German subsidiary, Graco Verfahrenstechnik (GV) to other Company facilities in Belgium and the U.S. This included termination of approximately 50 employees, termination of leases and consolidation of product lines. General and administrative expense in the third quarter of 2001 included a $1.4 million charge to establish a restructuring accrual for certain costs associated with relocating GV operations. Most of the amounts accrued were paid during the third quarter of 2002. As of September 27, 2002 the balance of $100,000 remaining in the restructuring accrual relates to termination of leases, which will be paid by the end of 2002. The economic facts and circumstances considered in determining the functional currency of GV changed as a result of relocating GV operations. Consequently, the Company determined that the functional currency of GV changed from the euro to the U.S. dollar. Effective at the beginning of 2002, adjustments resulting from the translation of GV financial statements into U.S. dollars are no longer charged or credited to shareholders' equity, but are now included in other expense (income). 7. Statement of Financial Accounting Standards (SFAS) No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" was effective for the Company at the beginning of fiscal year 2002. This standard provides for a single accounting model to be used for long-lived assets to be disposed of, and broadens the presentation of discontinued operations to include more disposal transactions. The adoption of SFAS No. 144 had no effect on the Company's 2002 financial position or operating results. 8. On May 7, 2002, the Board of Directors declared a three-for-two split of the Company's common stock, distributed on June 6, 2002 to shareholders of record on May 21, 2002. Share and per share amounts for all periods presented reflect the stock split. Also on May 7, 2002, the Company issued 36,750 shares of restricted common stock to key employees under the Stock Incentive Plan. Compensation cost totaling $1,069,000 related to the restricted shares will be charged to operations over the three-year vesting period. Item 2. GRACO INC. AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Results of Operations - --------------------- Increased sales and improved gross profit rate resulted in higher net earnings for the third quarter. Year-to-date, sales and gross profit rate are up and expenses are down. Resulting net earnings increased by 20% over last year. 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 ----------------------------- ----------------------------- Sept 27, 2002 Sept 28, 2001 Sept 27, 2002 Sept 28, 2001 ------------- ------------- ------------- ------------- Net Sales 100.0% 100.0% 100.0% 100.0% Cost of products sold 48.0 50.1 48.8 50.3 Product development 3.8 4.0 3.7 4.6 Selling, marketing and distribution 17.1 17.1 17.2 17.1 General and administrative 6.7 7.4 6.8 7.3 ------------- ------------- ------------- ------------- Operating Earnings 24.4 21.4 23.5 20.7 Interest expense 0.1 0.2 0.1 0.3 Other expense 0.2 0.2 0.2 0.3 ------------- ------------- ------------- ------------- Earnings Before Income Taxes 24.1 21.0 23.2 20.1 Income taxes 7.8 6.9 7.5 6.7 ------------- ------------- ------------- ------------- Net Earnings 16.3% 14.1% 15.7% 13.4% ============= ============= ============= ============= Net Sales Sales by segment were as follows (in thousands): Thirteen Weeks Ended Thirty-nine Weeks Ended ----------------------------- ----------------------------- Sept 27, 2002 Sept 28, 2001 Sept 27, 2002 Sept 28, 2001 ------------- ------------- ------------- ------------- Industrial/Automotive $ 52,624 $ 48,583 $149,486 $147,681 Contractor 62,990 58,918 182,718 175,595 Lubrication 10,218 11,150 34,281 36,062 ------------- ------------- ------------- ------------- Consolidated $125,832 $118,651 $366,485 $359,338 ============= ============= ============= ============= Sales for the quarter in the Industrial/Automotive segment were higher than the prior year for the first time since the second quarter of 2000. Much of the sales growth in that segment came from the Asia Pacific region, mostly from China. Sales in the home center channel of the Contractor segment continued to show strong increases over the prior year, accounting for most of the year-to-date sales increase in the Contractor segment. Sales in the Lubrication segment continued to trail last year's sales, which included large sales to key customers. Sales by geographic area were as follows (in thousands): Thirteen Weeks Ended Thirty-nine Weeks Ended ----------------------------- ---------------------------- Sept 27, 2002 Sept 28, 2001 Sept 27, 2002 Sept 28,2001 ------------- ------------- ------------- ------------ Americas $ 89,654 $ 86,513 $265,452 $262,601 Europe 21,793 20,851 64,537 62,430 Asia Pacific 14,385 11,287 36,496 34,307 ------------- ------------- ------------- ------------- Consolidated $125,832 $118,651 $366,485 $359,338 ============= ============= ============= ============= For the third quarter, the strengthening of the euro versus the dollar had a favorable effect - sales in Europe increased 5 percent but would have been 5 percent lower than last year if translated at consistent exchange rates. Year-to-date, sales in Europe increased 3 percent but would have been flat if translated at consistent exchange rates. The year-to-date increase in Asia Pacific sales would not be significantly different if translated at consistent exchange rates. Gross Profit Price increases, changes in exchange rates and manufacturing cost improvement activities all contributed to higher gross profit rates compared to the same periods last year. Changes in exchange rates have less impact on the cost of products sold than on sales because most product costs are incurred in U.S. dollars, which had the effect of increasing gross profit rate in 2002. Operating Expenses Product development expenses for the quarter were up slightly from last year, but year-to-date expenses decreased due to actions taken during 2001. Selling, marketing and distribution expenses were higher compared to last year due in part to increased sales incentives and marketing programs. General and administrative expenses included a $1.4 million restructuring charge in the third quarter of 2001. Excluding the restructuring charge, general and administrative expenses increased compared to last year due in large part to higher sales and earnings-based incentive accruals. Year-to-date operations include a $.8 million pension credit related to the Company's U.S. defined benefit pension plan, compared to a $2.5 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. Other payroll related expenses including medical and workers' compensation costs have increased in 2002 and are also 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 and interest income (included in Other Expense) increased due to higher interest-bearing cash balances. Liquidity and Capital Resources - ------------------------------- Cash generated from operations in the first nine months of 2002 resulted in a $67 million increase in cash and cash equivalents. Accounts receivable increased in 2002 due to extended terms on selected accounts and higher sales. In 2001, significant uses of cash included 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 27, 2002 totaling $19 million. During the third quarter, the Company terminated its revolving credit facility with U.S. Bank National Association as the lead bank. Cash balances of $94 million at September 27, 2002, internally generated funds and available credit lines provide the Company with the financial flexibility to meet liquidity needs. Outlook Management expects modest growth in its served markets for the remainder of 2002 and into 2003. The Contractor Equipment segment continues to benefit from a strong housing market in North America and the Industrial / Automotive segment is well positioned to post higher sales and profits with a recovery in North American capital equipment spending. While the Company continues to obtain cost and expense savings through process improvements, year-over-year cost pressures in areas such as insurance and pension expenses are expected to continue for the rest of 2002 and into 2003. With all of these factors in mind, management is planning for higher sales and improved profitability for the remainder of 2002 and in 2003. The Company continues to make substantial investments in its strategies including introducing new products, entering new markets, expanding distribution coverage and other initiatives that support the objective of delivering sustained long-term profitable growth. SAFE HARBOR CAUTIONARY STATEMENT A forward-looking statement is any statement made in this report and other reports that the Company files periodically with the Securities and Exchange Commission, as well as in press or earnings releases, analyst briefings and conference calls, which reflects the Company's current thinking on market trends and the Company's future financial performance at the time they are made. All forecasts and projections are forward-looking statements. The Company desires to take advantage of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995 by making cautionary statements concerning any forward-looking statements made by or on behalf of the Company. The Company cannot give any assurance that the results forecasted in any forward-looking statement will actually be achieved. Future results could differ materially from those expressed, due to the impact of changes in various factors. These risk factors include, but are not limited to: economic conditions in the United States and other major world economies, currency fluctuations, political instability, changes in laws and regulations, and changes in product demand. Please refer to Exhibit 99 to the Company's Annual Report on Form 10-K for fiscal year 2001 for a more comprehensive discussion of these and other risk factors. Item 4. CONTROLS AND PROCEDURES Evaluation of disclosure controls and procedures - ------------------------------------------------ Within the 90 days prior to the filing date of this report, the Company carried out an evaluation of the effectiveness of the design and operation of its disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. This evaluation was done under the supervision and with the participation of the Company's President and Chief Executive Officer, Vice President and Controller, Vice President and Treasurer, and Vice President, General Counsel and Secretary. Based upon that evaluation, they concluded that the Company's disclosure controls and procedures are effective in gathering, analyzing and disclosing information needed to satisfy the Company's disclosure obligations under the Exchange Act. Changes in internal controls - ---------------------------- There were no significant changes in the Company's internal controls or in other factors that could significantly affect those controls since the most recent evaluation of such controls.

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 10 Separation and Release Agreement between Stephen L. Bauman and the Company dated July 25, 2002 11 Computation of Net Earnings per Common Share 99 Certification of President and Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 99.1 Certification of Vice President and Controller pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 99.2 Certification of Vice President and Treasurer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (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: October 31, 2002 By: /s/David A. Roberts -------------------------------- --------------------------------- David A. Roberts President and Chief Executive Officer Date: October 31, 2002 By: /s/James A. Graner -------------------------------- --------------------------------- James A. Graner Vice President and Controller Date: October 31, 2002 By: /s/Mark W. Sheahan -------------------------------- --------------------------------- Mark W. Sheahan Vice President and Treasurer

CERTIFICATIONS I, David A. Roberts, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Graco Inc.; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared. b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors: a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: October 31, 2002 /s/David A. Roberts -------------------------------- ---------------------------------- David A. Roberts President and Chief Executive Officer

CERTIFICATIONS I, James A. Graner, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Graco Inc.; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared. b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors: a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: October 31, 2002 /s/James A. Graner -------------------------------- ---------------------------------- James A. Graner Vice President and Controller

CERTIFICATIONS I, Mark W. Sheahan, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Graco Inc.; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared. b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors: a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: October 31, 2002 /s/Mark W. Sheahan -------------------------------- ---------------------------------- Mark W. Sheahan Vice President and Treasurer

                        SEPARATION AND RELEASE AGREEMENT


THIS  AGREEMENT is  effective  the 25th day of July 2002,  by and between  Graco
Inc., a Minnesota corporation  ("Graco"),  with its principal offices at 88 11th
Ave. N.E., Minneapolis,  Minnesota, 55413, and Stephen L. Bauman, an individual,
with a residence at 16817 Blenheim Way, Minnetonka, MN. 55345 ("Mr. Bauman").

WHEREAS, Mr. Bauman was employed by Graco; and

WHEREAS, the parties have agreed that Mr. Bauman has ceased to be an officer and
employee of Graco  effective July 8, 2002,  (the  "Separation  Date"),  and will
complete and terminate his employment relationship with Graco in accordance with
the terms of this Agreement.

NOW, THEREFORE, it is hereby mutually agreed by and between the parties for good
and valuable consideration as follows:

1.   Severance Payment
     -----------------

     Beginning on August 15, 2002 (but no sooner than the  expiration  of the 15
     day waiting period specified in Section 7 below, whichever is later) on the
     15th day of each of the next twelve months Graco will pay to Mr. Bauman, in
     monthly  installments of $13,433.33 each, the aggregate amount of $161,200,
     which is equal to one year of his annual base salary  immediately  prior to
     the Separation  Date.  Such payment shall be subject to tax withholding and
     deductions required by law. At any time before the last installment is paid
     Mr.  Bauman may request  that Graco pay the entire  remaining  amount owed,
     which Graco will do on the next regular payment date.

2.   Stock Options and Restricted Stock Grant
     ----------------------------------------

     All stock  options and  restricted  stock  granted to Mr.  Bauman under the
     Graco  Long Term  Incentive  Plan or Graco  Stock  Incentive  Plan shall be
     governed  by the  provisions  of said  plans  and the  agreements  executed
     between Graco and Mr. Bauman pursuant to said plans.

3.   Insurance Premiums
     ------------------

     For a period not to exceed 12 months  following the Separation  Date, Graco
     shall,  if Mr.  Bauman so chooses,  continue to cover Mr.  Bauman under its
     standard medical and dental  insurance  coverages for employees to the same
     extent as Mr. Bauman was covered  immediately prior to the Separation Date,
     and Mr. Bauman shall pay to Graco, monthly by check, an amount equal to the
     employee paid portion of the premium for such insurance.  In the event that
     Mr.  Bauman has or acquires  comparable  insurance  coverage  through a new
     employer  or spouse  coverage,  Mr.  Bauman  shall so notify  Graco and the
     coverage under the Graco plans provided herein shall cease.

4.   Outplacement Assistance
     -----------------------

     Graco shall provide an  outplacement  agency that may be used by Mr. Bauman
     to seek other  employment,  for a period not to exceed one (1) year or upon
     Mr. Bauman securing other employment,  whichever first occurs.  Said agency
     shall be mutually  agreed upon by Graco and Mr.  Bauman,  and the  services
     provided  shall be  customary  for seeking  employment  at the level of the
     position Mr. Bauman held at Graco.

5.   Cooperation
     -----------

     For a period of three (3) years after the Separation Date, Mr. Bauman shall
     render  all  reasonable   cooperation  to  Graco  in  connection  with  the
     prosecution or defense of any lawsuit or other  judicial or  administrative
     action,  including  participating  as a source of information or witness in
     any such  action.  Graco  shall  reimburse  Mr.  Bauman for any  reasonable
     out-of-pocket  expenses (including  attorneys' fees, if necessary) incurred
     by him in connection with rendering such cooperation.

6.   Confidentiality
     ---------------

     a.   Mr. Bauman  hereby agrees that,  for a period of three (3) years after
          the Separation Date, he will not, directly or indirectly, disclose any
          Confidential  Information,  as defined in subsection (b) below, to any
          other party, and will not in any way use such Confidential Information
          in the course of any future employment.

     b.   As used herein,  the term  "Confidential  Information"  shall mean all
          information  which is treated as  confidential or proprietary by Graco
          in the normal course of its business,  including,  without limitation,
          documents  so marked,  or is a trade  secret of Graco,  which has been
          disclosed  by  Graco to Mr.  Bauman,  including,  without  limitation,
          information   relating  to  Graco  employees,   officers,   directors,
          products,  processes,  product  development  or  research,  equipment,
          machinery,  apparatus,  business  operations,   financial  results  or
          condition,  strategic  plans  or  projections,  customers,  suppliers,
          marketing,   sales,   management  practices,   technical  information,
          drawings, specifications, material, and the like, and any knowledge or
          information  developed by Mr. Bauman  relating to the same,  provided,
                                                                       --------
          however, that Confidential  Information  shall not include information
          which is at the time of disclosure,  or thereafter becomes,  a part of
          the public domain through no act or  omission by Mr. Bauman, or infor-
          mation  which Mr. Bauman is required to disclose  in a court or  other
          judicial proceeding or is otherwise legally required to disclose.

     c.   The  provisions  of this Section 6 are in addition to, and not in lieu
          of, the fiduciary and other duties and obligations of Mr. Bauman as an
          employee and officer of Graco,  and this Section 6 does not limit said
          obligations in any way, by time or otherwise.


7.   Release
     -------

     a.   Except with respect to the  provisions of this  Agreement,  Mr. Bauman
          hereby  releases  and  forever  discharges  Graco  and  its  officers,
          employees,  agents,  successors,  and assigns from any and all claims,
          causes of  action,  demands,  damages,  liability  and  responsibility
          whatsoever,  arising prior to the Separation Date,  including  without
          limitation,  any rights or claims for further compensation,  including
          without  limitation any bonus payment for the year 2002, or any rights
          to  participate  in  any  Company-sponsored  program  relating  to the
          purchase or acquisition of any Graco common stock, preferred stock, or
          other  equity  in  Graco  or  any   subsidiary   thereof,   except  as
          specifically  provided  in this  Agreement,  or any right or claim Mr.
          Bauman  may  have  or  assert  under  the  common  law or  any  state,
          municipal,  federal,  or other  statute or  regulation  regarding  the
          rights of employees  generally or based on discrimination on the basis
          of race, creed, gender, age, or other protected status. This Section 7
          shall not affect Mr. Bauman's rights to  indemnification as an officer
          and employee of Graco under Graco's  by-laws and applicable  Minnesota
          law nor any rights which he has accrued by  participating in any Graco
          benefit  plan,  subject to the  provisions  of this  Agreement and the
          terms and conditions set forth in such plan as of the Separation Date.

     b.   Mr. Bauman certifies, represents and agrees that:

          (i)    this Agreement is written in a manner that he understands;

          (ii)   he  understands  that  this  Section 7 specifically  waives any
                 rights or claims he may have arising under federal,  state, and
                 local  laws prohibiting  employment discrimination, such as the
                 Age  Discrimination in  Employment  Act,  the  Minnesota  Human
                 Rights  Act, Title  VII of the  Civil Rights Act  of 1964,  the
                 Rehabilitation Act of 1973, the Americans with Disabilities Act
                 and/or  any claims for damages or for injuries  based on common
                 law theories of contract, quasi-contract or tort;

          (iii)  the waiver  herein of rights or claims  are to those  which may
                 have arisen prior to the execution date of this Agreement.

          (iv)   a portion of the consideration  set out in this Agreement is in
                 addition to compensation that he may already have been entitled
                 to;

          (v)    he has been specifically  advised in writing to consult with an
                 attorney prior to executing this Agreement;

          (vi)   he has been  informed that he has  a period of at least twenty-
                 one (21) calendar days within which to consider this Agreement;
                 which period may be waived by him executing this Agreement;

          (vii)  he specifically  understands that he may revoke this  Agreement
                 for a  period of  at least fifteen (15) calendar days following
                 his execution of this Agreement, and that this Agreement is not
                 effective or enforceable until the fifteen (15) day  revocation
                 period has expired;

          (viii) if he decides to revoke this Agreement within said fifteen (15)
                 day  period,  he  must  provide  written  notice  to  the  Vice
                 President,  General Counsel and Secretary,  delivered in person
                 or by mail. If his revocation is sent by mail, it must be post-
                 marked within the fifteen (15) day period,  properly  addressed
                 to  Robert M.  Mattison,  Vice President,  General Counsel  and
                 Secretary, Graco Inc., P.O. Box 1441, Minneapolis,  MN.  55440,
                 and  sent by  certified mail,  return receipt  requested.   Mr.
                 Bauman  understands that  Graco will have no  obligation  under
                 this  Agreement if  he revokes his  acceptance within the  time
                 limit specified.

          (ix)   Mr. Bauman expressly  agrees  that  the  waiver  of his  rights
                 pursuant to the Agreement is knowing and voluntary on his part.

8.   Applicable Law
     --------------

     Except to the  extent  governed  by federal  law,  this  Agreement  and any
     controversies  between the parties  shall be governed by and  construed  in
     accordance with the laws of the State of Minnesota.

9.   Entire Agreement
     ----------------

     This Agreement  constitutes the entire agreement and understanding  between
     the parties  with  respect to the subject  matter  hereof,  and,  except as
     otherwise  specifically  provided  herein,   specifically   supersedes  and
     replaces any and all prior written or oral  agreements  or  understandings.
     This  Agreement may not be amended except in a writing signed by authorized
     representatives of both parties.

10.  Headings
     --------

     The  headings  of  the  paragraphs  herein  are  included  solely  for  the
     convenience   of   reference   and  shall  not   control   the  meaning  or
     interpretation of any provisions of this Agreement.

IN WITNESS WHEREOF, the parties hereto have executed this Agreement


GRACO INC.


By:  /s/David A. Roberts
     -------------------------------------
     DAVID A. ROBERTS
     President and Chief Executive Officer
     July 25, 2002


By:  /s/Stephen L. Bauman
     ------------------------------
     STEPHEN L. BAUMAN


Date: July 25, 2002
      -----------------------------

                                                                      EXHIBIT 11

                          GRACO INC. AND SUBSIDIARIES
                  COMPUTATION OF NET EARNINGS PER COMMON SHARE

                                  (Unaudited)


                                     Thirteen Weeks Ended        Thirty-nine Weeks Ended
                                     -----------------------      -----------------------
                                     Sept 27,       Sept 28,      Sept 27,       Sept 28,
                                       2002           2001          2002           2001
                                     --------       --------      --------       --------
                                            (in thousands except per share amounts)

                                                                     
Net earnings applicable to
   common shareholders for basic
   and diluted earnings per share    $20,494        $16,760       $57,556        $48,128

Weighted average shares out-
   standing for basic earnings
   per share                          47,604         46,662        47,376         46,262

Dilutive effect of stock options
   computed using the treasury
   stock method and the average
   market price                          682            861           804            867

Weighted average shares out-
   standing for diluted earnings
   per share                          48,286         47,523        48,180         47,129

Basic earnings per share             $  0.43        $  0.36       $  1.21        $  1.04

Diluted earnings per share           $  0.42        $  0.35       $  1.19        $  1.02



                                                                      Exhibit 99

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the Quarterly  Report of Graco Inc. (the  "Company") on Form
10-Q for the period ending  September 27, 2002 as filed with the  Securities and
Exchange  Commission  on the date hereof (the  "Report"),  I, David A.  Roberts,
Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. (S) 1350,
as adopted pursuant to (S) 906 of the Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully  complies with the  requirements  of section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.




/s/David A. Roberts
- -------------------
David A. Roberts
President and Chief Executive Officer
October 31, 2002

                                                                    Exhibit 99.1


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the Quarterly  Report of Graco Inc. (the  "Company") on Form
10-Q for the period ending  September 27, 2002 as filed with the  Securities and
Exchange Commission on the date hereof (the "Report"),  I, James A. Graner, Vice
President and  Controller  of the Company,  certify,  pursuant to 18 U.S.C.  (S)
1350, as adopted pursuant to (S) 906 of the Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully  complies with the  requirements  of section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.




/s/James A Graner
- ----------------------
James A. Graner
Vice President and Controller
October 31, 2002

                                                                    Exhibit 99.2


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the Quarterly  Report of Graco Inc. (the  "Company") on Form
10-Q for the period ending  September 27, 2002 as filed with the  Securities and
Exchange Commission on the date hereof (the "Report"),  I, Mark W. Sheahan, Vice
President and Treasurer of the Company, certify, pursuant to 18 U.S.C. (S) 1350,
as adopted pursuant to (S) 906 of the Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully  complies with the  requirements  of section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.





/s/Mark W. Sheahan
- -----------------------
Mark W. Sheahan
Vice President and Treasurer
October 31, 2002