GRACO INC
10-Q, 1999-11-04
PUMPS & PUMPING EQUIPMENT
Previous: GANNETT CO INC /DE/, S-8, 1999-11-04
Next: FINOVA CAPITAL CORP, 424B5, 1999-11-04




                                  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 24, 1999

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)



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

        20,415,979 common shares were outstanding as of October 22, 1999.


<PAGE>


                           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              6-7


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


PART II  OTHER INFORMATION

         Item 6.  Exhibits and Reports on Form 8-K                            12

         SIGNATURES                                                           13

         Amendment dated August 31, 1999, to Credit Agreement
              Dated June 26, 1998 between the Company and
              Wachovia Bank, N.A.                                      Exhibit 4
         Retirement and Release Agreement between Clayton R.
              Carter and the Company, dated June 26, 1999.            Exhibit 10
         Separation and Release Agreement between Roger L. King
              and the Company, dated August 10, 1999.               Exhibit 10.1
         Computation of Net Earnings per Common Share                 Exhibit 11
         Financial Data Schedule (EDGAR filing only)                  Exhibit 27


<PAGE>
<TABLE>

                                         PART I

                                GRACO INC. AND SUBSIDIARIES

Item I.                      CONSOLIDATED STATEMENTS OF EARNINGS

                                        (Unaudited)

                                      Thirteen Weeks Ended            Twenty Six  Weeks Ended
                                  -----------------------------      ----------------------------
                                  Sept 24, 1999   Sept 25, 1998      Sept 24, 1999   Sept 25,1998
                                               (In thousands except per share amounts)
<S>                               <C>             <C>                <C>             <C>

Net Sales                         $     110,076   $     106,202      $     328,020   $    327,072

   Cost of products sold                 52,566          52,221            158,034        163,059
                                  -------------   -------------      -------------   ------------

Gross Profit                             57,510          53,981            169,986        164,013

   Product development                    4,845           4,369             14,370         13,867
   Selling, marketing and distribution   19,049          19,725             57,289         63,922
   General and administrative             9,599           9,920             28,729         32,339
                                  -------------   -------------      -------------   ------------

Operating Profit                         24,017          19,967             69,598         53,885

   Interest expense                       1,661           2,569              5,472          2,967
   Other (income) expense, net             (187)            675             (2,579)           783
                                  -------------   -------------      -------------   ------------

Earnings Before Income Taxes             22,543          16,723             66,705         50,135

     Income taxes                         7,500           5,650             22,500         17,350
                                  -------------   -------------      -------------   ------------

Net Earnings                      $      15,043   $      11,073      $      44,205   $     32,785
                                  =============   =============      =============   ============


Basic Net Earnings
          Per Common Share        $         .74   $         .54      $        2.19   $       1.38
                                  =============   =============      =============   ============

Diluted Net Earnings
          Per Common Share        $         .72   $         .53      $        2.12   $       1.35
                                  =============   =============      =============   ============




                      See notes to consolidated financial statements.
</TABLE>
<PAGE>


                           GRACO INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
                                               Sept 24, 1999      Dec. 25, 1998
                                               -------------      -------------

ASSETS (Unaudited)

Current Assets:
      Cash and cash equivalents                $       2,082      $       3,555
      Accounts receivable, less allowances
         of $4,800 and $4,400                         79,081             80,146
      Inventories                                     36,293             34,018
      Deferred income taxes                           12,769             12,384
      Other current assets                             1,846              1,217
                                               -------------      -------------
            Total current assets                     132,071            131,320

Property, Plant and Equipment:
      Cost                                           189,191            199,122
      Accumulated depreciation                      (102,478)          (102,756)
                                               -------------       ------------
                                                      86,713             96,366

Other Assets                                          13,219              6,016
                                               -------------      -------------

                                               $     232,003      $     233,702
                                               =============      =============

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
      Notes payable to banks                   $       4,284      $      14,560
      Current portion of long-term debt                1,715              3,157
      Trade accounts payable                          10,349             11,965
      Salaries, wages & commissions                   13,137             14,025
      Accrued insurance liabilities                   11,153             10,809
      Income taxes payable                             6,391              5,134
      Other current liabilities                       22,284             23,316
                                               -------------      -------------
            Total current liabilities                 69,313             82,966

Long-Term Debt, less current portion                  82,098            112,582

Retirement Benefits and Deferred Compensation         30,484             28,841

Shareholders' Equity:
      Common stock                                    20,415             20,097
      Additional paid-in capital                      29,480             23,892
      Retained deficit                                (1,639)           (35,878)
      Other, net                                       1,852              1,202
                                               -------------      -------------
            Total shareholders' equity                50,108              9,313
                                               -------------      -------------

                                               $     232,003      $     233,702
                                               =============      =============

                 See notes to consolidated financial statements.

<PAGE>


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

                                                       Thirty-Nine Weeks
                                                 ------------------------------
                                                 Sept 24, 1999    Sept 25, 1998
                                                 -------------    -------------
CASH FLOWS FROM OPERATING ACTIVITIES:                     (In thousands)

Net Earnings                                     $      44,205    $      32,785
   Adjustments to reconcile net earnings to
     net cash provided by operating activities:
      Depreciation and amortization                     11,451           10,975
      Deferred income taxes                                (88)          (1,052)
      (Gain) loss on sale of fixed assets               (3,147)             211
      Change in:
        Accounts receivable                              2,534            2,100
        Inventories                                      4,910            3,949
        Trade accounts payable                          (1,554)          (1,703)
        Salaries, wages and commissions                   (656)          (1,352)
        Retirement benefits and deferred
         compensation                                     (715)          (1,705)
        Other accrued liabilities                          689            4,507
        Other                                              300            1,906
                                                 -------------    -------------
                                                        57,929           50,621
                                                 -------------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES:

   Property, plant and equipment additions              (5,947)          (8,486)
   Proceeds from sale of property, plant
      and equipment                                      9,523              112
   Acquisition of business                             (18,389)               -
                                                 -------------    -------------
                                                       (14,813)          (8,374)
                                                 -------------    -------------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Borrowings on notes payable and lines of credit      90,243           39,407
   Payments on notes payable and lines of credit      (100,585)         (32,591)
   Borrowings on long-term debt                         25,001          176,200
   Payments on long-term debt                          (56,821)         (41,045)
   Common stock issued                                   6,125            4,709
   Retirement of common stock                           (3,468)        (190,899)
   Cash dividends paid                                  (6,682)          (8,491)
                                                 -------------    -------------
                                                       (46,187)         (52,710)
                                                 -------------    -------------

Effect of exchange rate changes on cash                  1,598              582
                                                 -------------    -------------

Net increase in cash and cash equivalents               (1,473)          (9,881)

Cash and cash equivalents:

   Beginning of period                                   3,555           13,523
                                                 -------------    -------------

   End of period                                 $       2,082    $       3,642
                                                 =============    =============

                 See notes to consolidated financial statements.

<PAGE>

                           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  24, 1999,  and the related  statements of earnings for the
     thirteen and  thirty-nine  weeks ended September 24, 1999 and September 25,
     1998, and cash flows for the thirty-nine weeks ended September 24, 1999 and
     September 25, 1998 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 the Company as of September 24,
     1999,  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 1998 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 26, 1999      Dec 25, 1998
                                                -------------      ------------
      Finished products and components          $      32,397      $     27,764
      Products and components in various
         stages of completion                          20,865            23,024
      Raw materials                                    18,551            18,970
                                                -------------      ------------
                                                       71,813            69,758
      Reduction to LIFO cost                          (35,520)          (35,740)
                                                -------------      ------------
                                                $      36,293      $     34,018
                                                =============      ============



<PAGE>


                           GRACO INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

3.   The  Company   has  three   reportable   segments:   Industrial/Automotive,
     Contractor and Lubrication.  Assets of the Company are not identified along
     reportable  segment  lines.  Sales and operating  profit by segment for the
     thirteen and  thirty-nine  weeks ended September 24, 1999 and September 25,
     1998 are as follows (in thousands):
<TABLE>
                                  Thirteen Weeks Ended           Thirty-Nine Weeks Ended
                              ---------------------------    -----------------------------

                              Sept 24,1999   Sept 25,1998     Sept 24, 1999   Sept 25,1998
                              ------------   ------------     -------------   ------------
      Net Sales

      <S>                     <C>            <C>              <C>             <C>
      Industrial/Automotive   $     56,982   $     55,331     $     161,677   $    172,078
      Contractor                    42,988         39,785           134,402        121,432
      Lubrication                   10,106         11,086            31,941         33,562
                              ------------   ------------     -------------   ------------
      Total                   $    110,076   $    106,202     $     328,020   $    327,072
                              ============   ============     =============   ============

      Operating Profit

      Industrial/Automotive   $     11,846   $     10,345     $      34,533   $     26,969
      Contractor                    11,038          9,623            33,081         27,503
      Lubrication                    2,326          2,222             7,291          6,350
      Unallocated Corporate
         expenses                   (1,193)        (2,223)           (5,307)        (6,937)
                              ------------   ------------     -------------   ------------
      Total                   $     24,017   $     19,967     $      69,598   $     53,885
                              ============   ============     =============   ============
</TABLE>


4.   In June 1998, the Financial  Accounting Standards Board issued Statement of
     Financial  Accounting  Standards (SFAS) No. 133, "Accounting for Derivative
     Instruments  and  Hedging  Activities",  which  will be  effective  for the
     Company in 2001.  SFAS No. 133 requires that all derivatives are recognized
     in the financial  statements as either  assets or  liabilities  measured at
     fair  value and also  specifies  new  methods  of  accounting  for  hedging
     transactions. The Company has not yet determined the impact of SFAS 133, if
     any.

5.   The  Company  formed  Graco  Verfahrenstechnik  (GV)  which on June 1, 1999
     purchased  certain  assets and  assumed  certain  liabilities  of  Bollhoff
     Verfahrenstechnik  (BV),  located  in  Bielefeld,   Germany.  BV  designed,
     manufactured  and sold  fluid  application  equipment  for  industrial  and
     automotive   markets,   primarily  in  Germany,   and  had  1998  sales  of
     approximately $20 million.



<PAGE>


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


Results of Operations

Net  earnings of $15.0  million and diluted  earnings per share of $0.72 for the
quarter  ended  September  24, 1999 were up 36 percent from the third quarter of
1998. Reduced expenses and improved sales drove the quarterly  performance.  For
the nine months ended  September 24, 1999,  net earnings of $44.2 million are 35
percent  higher than the  earnings  in the same period a year ago while  diluted
earning per share of $2.12 are up 57 percent due to  improved  earnings  and the
common  stock   repurchase  in  1998.  Year  to  date  net  earnings  include  a
non-recurring  after-tax gain of $2.1 million,  or $0.10 per diluted share, from
the sale of the Company's Plymouth, Michigan and Los Angeles facilities.

The following table sets forth items from the Company's Consolidated  Statements
of Earnings as percentages of net sales:
<TABLE>
                                             Third Quarter            Nine Months
                                            (13 weeks) Ended       (39 weeks) Ended
                                          --------------------   --------------------
                                          September  September   September  September
                                           24, 1999   25, 1998    24, 1999   25, 1998
                                          ---------  ---------   ---------  ---------
<S>                                           <C>        <C>         <C>        <C>
Net Sales                                     100.0%     100.0%      100.0%     100.0%
                                          ---------  ---------   ---------  ---------
Cost of products sold                          47.8       49.2        48.2       49.9
Product development                             4.4        4.1         4.4        4.2
Selling, marketing and distribution            17.3       18.6        17.5       19.5
General and administrative                      8.7        9.3         8.7        9.9
                                          ---------  ---------   ---------  ---------
Operating Profit                               21.8       18.8        21.2       16.5
                                          ---------  ---------   ---------  ---------
Interest expense                                1.5        2.5         1.7        1.0
                                          ---------  ---------   ---------  ---------
Other (income) expense, net                    (0.2)        .6        (0.8)        .2
                                          ---------  ---------   ---------  ---------
Earnings Before Income Taxes                   20.5       15.7        20.3       15.3
Income taxes                                    6.8        5.3         6.9        5.3
                                          ---------  ---------   ---------  ---------
Net Earnings                                   13.7%      10.4%       13.4%      10.0%
                                          =========  =========   =========  =========
</TABLE>
<PAGE>

Net Sales

Net sales in the third  quarter  of $110.1  million  were up 4 percent  from the
third  quarter of 1998.  Year-to-date  sales of $328.0  million were up slightly
when compared to last year.

Contractor  Equipment  segment  sales  were up 8 percent in the  quarter  and 11
percent  year-to-date  as the housing  market in the North  America has remained
strong. Industrial/Automotive segment sales were up slightly for the quarter but
remained below 1998 on a year-to-date  basis primarily due to the Company's exit
from the custom designed systems business.  Lubrication  Equipment segment sales
were  below  1998 in the  third  quarter  due in part to a shift in  promotional
activity from the third quarter last year into the fourth quarter of 1999.

Geographically,  sales in the  America's  of  $75.0  million  were  flat for the
quarter when compared to the same period last year. Year-to-date sales were up 3
percent from the first nine months of 1998. European sales of $18.4 million were
12 percent higher than last year's third quarter, and would have been 18 percent
higher with consistent  exchange rates. Third quarter sales growth in Europe was
due   primarily   to    Industrial/Automotive    sales    generated   by   Graco
Verfahrenstechnik,  acquired in June of 1999.  Year-to-date sales in Europe were
down 7 percent.  Asia  Pacific  quarterly  sales of $11.1  million  increased 21
percent  from  last  year (up 11  percent  with  consistent  exchange  rates) as
business improved throughout the Asia Pacific region,  except in Japan. Sales in
Asia  Pacific for the first nine  months  were up 13 percent  from last year and
were up 5 percent with consistent exchange rates.

Gross Profit

Gross profit as a percentage  of quarterly and  year-to-date  sales has risen to
52.2 and 51.8 percent, up 1.4 and 1.7 percentage points from the same periods in
1998.  The increases were due primarily to the change in approach to serving the
automotive  industry by  providing  pre-engineered  packages  rather than custom
designed systems, pricing and cost containment.

Operating Expenses

Third quarter  operating  expenses of $33.5 million decreased 2 percent from the
third  quarter of 1999,  despite the  addition  of GV.  Selling,  marketing  and
distribution  expenditures are down 10 percent in the first nine months of 1999,
when compared to the same period last year due primarily to restructuring of the
Company's industrial and automotive businesses in 1998. Year-to-date general and
administrative  expenses  were 11  percent  lower  than 1998 due  largely to the
results of restructuring the Company's Asia Pacific operations last year and due
to decreased Year 2000 related expenditures.

Interest Expense

Interest expense was $1.6 and $5.5 million for the quarter and first nine months
of 1999,  down  significantly  from the  third  quarter  of 1998 as the  Company
continues to pay down the debt related to the  repurchase of 5.8 million  shares
of the Company's common stock for $190.9 million in July of 1998.
<PAGE>

Other Income (Expense)

Other  income was $0.2  million in the third  quarter of 1999,  compared to $0.7
million expense in 1998. The third quarter of 1998 was  unfavorably  impacted by
the  settlement of a lawsuit.  Other income for the nine months ended  September
24, 1999 included gains on the sale of real estate totaling $3.2 million.

Income Taxes

The third  quarter and  year-to-date  income tax rates were 33 and 34 percent in
1999 versus 34 and 35 percent for the same periods in 1998.

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

The Company  generated  $57.9 million of cash from  operating  activities in the
first nine months of 1999,  compared  to $50.6  million for the same period last
year.  Cash flow from operating  activities  and $9.5 million  received from the
sale of real estate was used to pay $18.6 million for a business acquisition. In
addition, the company made net payments on borrowings (short and long-term debt)
of $42.2 million in the first nine months of 1999.  The company had unused lines
of credit available at September 24, 1999 totaling $83.1 million.

Year 2000
- ---------

The Year 2000 issue is the result of computer  programs  that were written using
two digits  rather than four to define the  applicable  year,  which could cause
potential failure or  miscalculation in date-sensitive  software that recognizes
"00" as 1900 rather than 2000.

The Company has nearly completed its program,  begun in 1996, to ensure that all
information  technology systems and non-information  technology (non-IT) systems
will be Year 2000  compliant.  The  assessment  phase of the Year  2000  Project
determined  that the Company  needed to modify or upgrade most of its  mainframe
applications,  operating  systems,  network  hardware  and  software and desktop
hardware and software.  In addition,  many non-IT systems required  upgrading or
replacement in order to ensure proper functioning beyond the year 1999.

The  mainframe  modification  phase  involving  the  conversion of core business
applications was completed in July 1998 and the operating systems' upgrades were
completed  in  November  1998.   Testing  of  all  mission  critical   mainframe
applications  and databases was completed in June 1999.  The network and desktop
upgrades,  involving  the  replacement  of certain  hardware and  software,  was
substantially complete in September 1999.

The Company has incurred costs totaling  approximately  $6.2 million,  including
$1.4 million in 1999, and estimates an additional  $0.3 million will be spent in
the  remainder of 1999 to resolve  Year 2000 issues.  These costs are charged to
expense  as  incurred  and  include  software  license  fees and cost of persons
assigned to the project.  Existing  resources were redeployed and other projects
delayed to accommodate Year 2000 related projects. These delays are not expected
to have a material  adverse  impact on future results of operations or financial
condition.

Business  continuation  plans for critical  business  processes and applications
have been developed.  These plans include  adequate  staffing on-site during the
Year 2000 date change to quickly repair any errant applications.  In addition in
the event of any problems,  the Company will follow its current  computer outage
business continuation plans until such problems are corrected.

<PAGE>
Approximately  300 non-IT  applications  were identified at the Company.  Non-IT
applications  are  primarily   microprocessors  and  other  electronic  controls
embedded in non-computer  equipment used by the Company.  All business critical,
and substantially all non-business  critical non-IT  applications were compliant
as of September  1999.  Conversion of the  remaining  non-IT  applications  will
continue through the remainder of 1999.

The Company has a very limited  number of products  with  embedded  controls and
does not  believe  there  are any Year  2000  compatibility  issues  with  these
products.  The Company has very few  customers  whose loss of business  would be
material  to the  Company.  It is not aware of any Year 2000  issues  with these
customers that would have a material adverse impact on the Company's results.

The Company had discussions with, and sent  questionnaires  to, its suppliers to
assess  their  Year 2000  readiness.  The  Company is not aware of any Year 2000
issues with its  suppliers  that would have a material  impact on the  Company's
results.

Management  believes that  sufficient  resources have been allocated and project
plans  are in place to avoid  any  adverse  material  impact  on  operations  or
operating results. However, there can be no guarantee that the Company's systems
were successfully converted and that Year 2000 problems will not have an adverse
effect on the Company. The Year 2000 efforts of third parties are not within the
Company's control and their failure to respond to Year 2000 issues  successfully
could  result  in  business  disruption  and  increased  operating  costs to the
Company.  At the present time, it is not possible to determine  whether any such
events are likely to occur, or to quantify any potential impact they may have on
the Company's future results of operations and financial condition.

Readers are cautioned that forward-looking statements contained in the Year 2000
Update should be read in conjunction  with the company's  disclosures  under the
heading: "SAFE HARBOR CAUTIONARY STATEMENT" below.

Outlook
- -------

The company is  optimistic  that sales growth will continue for the remainder of
the year while maintaining gross profit percentages.


SAFE HARBOR CAUTIONARY STATEMENT

The  information in this 10-Q contains  "forward-looking  statements"  about the
Company's  expectations of the future, which are subject to certain risk factors
that could cause actual results to differ  materially  from those  expectations.
These factors include  economic  conditions in the United States and other major
world economies,  currency exchange fluctuations,  the results of the efforts of
the Company, its suppliers and customers to avoid any adverse effect as a result
of the Year 2000 issue, and additional  factors  identified in Exhibit 99 to the
Company's Report on Form 10-K for fiscal year 1998.

<PAGE>
                                     PART II

Item 6.   Exhibits and Reports on Form 8-K

          (a) Exhibits

                Amendment dated August 31, 1999, to Credit
                   Agreement dated June 26, 1998 between the Company
                   and Wachovia Bank, N.A.                             Exhibit 4

                Retirement and Release Agreement between Clayton R.
                   Carter and the Company dated June 26, 1999.        Exhibit 10

                Separation and Release Agreement between Roger L.
                   King and the Company, dated August 10, 1999.     Exhibit 10.1

                Computation of Net Earnings per Common Share          Exhibit 11

                Financial Data Schedule (EDGAR filing only)           Exhibit 27


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

<PAGE>

                                   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 27, 1999             By: /s/James A. Earnshaw
      ----------------                 -----------------------------------------
                                       James A. Earnshaw
                                       President & Chief Executive Officer





Date: October 27, 1999             By: /s/James A. Graner
      ----------------                 -----------------------------------------
                                       James A. Graner
                                       Vice President & Controller
                                       (duly authorized officer)


                                                                       Exhibit 4
                        AMENDED AND RESTATED CONFIRMATION


TO:         Graco Inc.

ATTN:       Mark Sheahan

FAX:        (612) 623-6942

FROM:       Rafeek Ghafur
            Wachovia Bank, N.A.
            Derivative Products Services

DATE:       August 31, 1999

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


This  Confirmation  cancels and replaces in its entirety our Confirmation  dated
June 26, 1998,  evidencing  that certain Swap  Transaction  entered into between
Wachovia   Bank,   N.A.  and  Shamrock   Corporation   on  June  26,  1998  (the
"Transaction), which transaction is hereby restated.

The purpose of this letter  agreement is to confirm the terms and  conditions of
the Amended and Restated Swap  Transaction  entered into between  Wachovia Bank,
N.A.  ("Wachovia") and Graco Inc.  ("Company") on the Trade Date specified below
(the "Amended and Restated Swap Transaction"). This letter agreement constitutes
a   "Confirmation"   as  referred  to  in  the  Agreement  (as  defined  below).

The definition and provisions  contained in the 1991 ISDA Definitions  published
by the International Swaps and Derivatives Association, Inc. (the "Definitions")
are  incorporated  into this  Confirmation.  In the  event of any  inconsistency
between  those   definitions   and  provisions  and  this   Confirmation,   this
Confirmation will govern.

1.   This  Confirmation  supplements,  forms part of, and is subject to the 1992
     Master Agreement dated July 2, 1998 as amended and  supplemented  from time
     to time (the "Agreement")  between you and us. All provisions  contained in
     the Agreement will govern this  Confirmation  except as expressly  modified
     below.

2.   The terms of the particular  Amended and Restated Swap Transaction to which
     this Confirmation relates are as follows:


     A.                                  TRADE DETAILS

     Notional Amount:                    USD 75,000,000.00, 7-2-98 to 9-2-99
                                         USD 50,000,000.00, 9-2-99 to 7-3-00

     Trade Date:                         June 26, 1998, amended August 31, 1999

     Effective Date:                     July 2, 1998

     Termination Date:                   July 3, 2000, subject to adjustment in
                                         accordance with The Modified Following
                                         Business Day Convention.

     Fixed Amounts:

              Fixed Rate Payer:          The Company

              Fixed Rate Payer
                 Payment Dates:          The  2nd day  of each month, commencing
                                         August 3, 1998 up to  and including the
                                         Termination  Date subject to adjustment
                                         in accordance with The Modified Follow-
                                         ing Business Day Convention.

              Fixed Rate:                5.74% per annum from 7-2-98 to 9-2-99
                                         5.76% per annum from 9-2-99 to 7-3-00

              Fixed Rate Day
                 Count Fraction:         Actual / 360

      Floating Amounts:

              Floating Rate Payer:       Wachovia

              Floating Rate Payer
                 Payment Dates:          The  2nd day of  each month, commencing
                                         August 3, 1998 up to and  including the
                                         Termination  Date subject to adjustment
                                         in accordance with The Modified Follow-
                                         ing Business Day Convention.

              Floating Rate for
                 Initial Calculation
                 Period:                 5.66016 per annum

              Floating Rate Option:      USD-LIBOR-BBA

              Designated Maturity:       One Month

              Floating Rate Day
                 Count Fraction:         Actual / 360

              Reset Dates:               First Day of each Calculation Period

     Business Days:                      London  Business Days  for rate  resets
                                         and  London and  New York Business Days
                                         for payments.

     Calculation Agent:                  Wachovia Bank, N.A.


     B.                                  ACCOUNT DETAILS

     Payments to Wachovia:               Wachovia Bank N.A.
              Fed Routing No.:           061-000-010
              For the Account of:        Derivatives Settlement
              Account Number:            18805813
              Attention:                 Susan Lucia

     Payments to the Company:            US Bank N.A.
              Fed Routing No.:           091-000-022
              For the Account of:        Graco Inc.
              Account Number:            1502-5004-2184
              Attention:                 Mark Sheahan


     C.                                  OFFICES

     Wachovia Bank, N.A.:                191 Peachtree Street
                                         Atlanta, GA  30303

                           Telephone:    (404) 332-6970

                                 Fax:    (404) 332-6880

      Graco Inc.:                        PO Box 1441
                                         Minneapolis MN  55440-1441

                           Telephone:    (612) 623-6656

                                 Fax:    (612) 623-6942

3.   The Company has consulted, to the extent it has deemed necessary,  with its
     legal, tax and financial  advisors regarding its decision to enter into the
     Amended and Restated Swap  Transaction  and has had an  opportunity  to ask
     questions of, and has obtained all  requested  information  from,  Wachovia
     concerning the Amended and Restated Swap Transaction.  The Company has made
     its own  independent  decision to enter into the Amended and Restated  Swap
     Transaction  based upon its own judgment,  with full  understanding  of the
     economic,  legal and other risks  associated  with the Amended and Restated
     Swap Transaction (which risks it is willing to assume) and is entering into
     the Amended and Restated Swap  Transaction  without relying upon any advice
     (oral  or  written)  or  projections  provided  by  Wachovia.  The  Company
     understands  that Wachovia is relying on the statements made by the Company
     in  this   paragraph  in  entering  into  the  Amended  and  Restated  Swap
     Transaction.

Please  confirm that the foregoing  correctly set out the terms of our agreement
by signing a copy of this  Confirmation and returning it to us with two Business
Days.

Wachovia Bank, N.A.                      Graco Inc.



By: /s/Rafeek Ghafur                     By: /s/Mark W. Sheahan
    --------------------------------         ----------------------------------
Name: Rafeek Ghafur                      Name: Mark W. Sheahan
Title: Vice President                          Title: Vice President & Treasurer


                                                                      Exhibit 10
                        RETIREMENT AND RELEASE AGREEMENT




     THIS  AGREEMENT is  effective  the 26th day of June,  1999,  by and between
Graco Inc., a Minnesota  corporation  ("Graco"),  with its principal  offices at
4050 Olson  Memorial  Highway,  Golden Valley,  Minnesota,  55422 and Clayton R.
Carter,  an individual,  residing at 4667 Bayswater Road,  Shorewood,  MN. 55331
("Mr. Carter").

     WHEREAS, Mr. Carter is now employed by Graco; and

     WHEREAS,  The parties have agreed that Mr. Carter will retire as an officer
and employee of Graco effective June 30, 1999, and will 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.   Separation Payment
          ------------------

          On or before  July 2, 1999,  or two  business  days  after Mr.  Carter
          executes  this  Agreement,  whichever is later,  Graco will pay to Mr.
          Carter in a lump sum as a separation payment the amount of two hundred
          thousand dollars ($200,000), subject to tax withholding and deductions
          required by law.

     2.   Annual Bonus Plan
          -----------------

          Mr. Carter shall be entitled to payment  under the 1999  Corporate and
          Business  Unit  Annual  Bonus Plan of one-half of the full year annual
          bonus to which he would  have  been  entitled  under  said plan had he
          stayed in the position he held upon retirement  until the end of 1999.
          Said payment  shall be made in 2000 when the payments  under said plan
          are made to all participants therein.

     3.   Stock Options
          -------------

          All stock  options  granted  to Mr.  Carter  under the Graco Long Term
          Incentive  Plan shall be governed by the  provisions  of said plan and
          the stock option  agreements  executed  between  Graco and Mr.  Carter
          pursuant to said plan.

     4.   Benefits
          --------

          Mr. Carter's  entitlement to,  continuation or cessation of retirement
          benefits  following  the date of his  retirement  are  described  in a
          letter from the Graco Benefits  Department to Mr. Carter's  attention,
          dated March 16, 1999

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

          Mr.  Carter  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.  Carter  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. Carter  hereby  agrees that,  for a period of three (3) years
               after  June  30,  1999,  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.  Carter,  including,
               without  limitation,  information  relating  to  Graco  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.  Carter  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.  Carter,  or  information  which  Mr.  Carter 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.
               Carter as an employee,  officer and  director 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 and the
               provisions of the letter dated March 16, 1999  referenced  above,
               Mr. Carter 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  date of this
               Agreement, including without limitation, any rights or claims for
               further  compensation,  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,  including the Exhibit hereto, or any right or
               claim Mr.  Carter 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.  Carter's
               rights to indemnification as an officer,  director,  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 his retirement
               date.

          b.   Mr. Carter 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;

               (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  postmarked  on or before  July 15,  1999,  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. Carter  understands that Graco will
                    have no obligation to pay him anything  under this Agreement
                    if  he  revokes  his   acceptance   within  the  time  limit
                    specified,  and  that he will be  obligated  to  immediately
                    refund  to  Graco  all sums  paid to him by  Graco  pursuant
                    hereto.

               (ix) Mr.  Carter  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 in
duplicate originals on the day and year first above written.


GRACO INC.


By: /s/James A. Earnshaw
    ------------------------------------
    James A. Earnshaw
    President and Chief Executive Officer


CLAYTON R. CARTER


By: /s/Clayton R. Carter
    ------------------------------------



                        SEPARATION AND RELEASE AGREEMENT

THIS  AGREEMENT is effective the 10th day of August,  1999, by and between Graco
Inc., a Minnesota  corporation  ("Graco"),  with its  principal  offices at 4050
Olson Memorial Highway,  Golden Valley,  Minnesota,  55422, and Roger L King, an
individual,  with a residence at 2011 Sugarwoods  Drive,  Orono, Mn. 55356 ("Mr.
King").

     WHEREAS, Mr. King is now employed by Graco; and

     WHEREAS,  the parties have agreed that Mr. King will cease to be an officer
and employee of Graco effective March 2, 2000 (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.   Duties Prior to Separation
          --------------------------

          As of  September  1, 1999,  Mr. King will end his  assignment  as Vice
          President and General  Manager,  European  Operations,  and assume the
          title of Vice President.  From September 1, 1999, to October 31, 1999,
          Mr.  King will  continue  to work at  Graco's  Maasmechelen,  Belgium,
          facility  assisting  in the  transition  of  leadership  for the Graco
          European Operations.  On or before October 31, 1999, the Company shall
          repatriate Mr. King in accordance with its standard practice.

          After Mr. King is repatriated and until the Separation  Date, he shall
          not  have  any  specific  duties  or  responsibilities,  but  shall be
          available to the Chief Executive  Officer for consultation and advice.
          In the event that Mr. King obtains, and performs, full time employment
          with  another  entity  prior to the  Separation  Date,  Mr.  King will
          immediately resign from Graco and his employment shall terminate as of
          the date of said  resignation,  rather than the  Separation  Date,  in
          accordance with normal Graco policy and practice.

     2.   Salary and Annual Bonus Plan
          ----------------------------

          Mr. King's current base salary, and all benefits, shall continue until
          the  Separation  Date.  He shall be entitled to payment under the 1999
          Corporate and Business Unit Annual Bonus Plan for the full year annual
          bonus to which he would  have  been  entitled  under  said plan had he
          stayed in the position of Vice President and General Manager, European
          Operations. Said payment shall be made in 2000 when the payments under
          said  plan  are made to all  participants  therein.  He  shall  not be
          entitled to any bonus under the Annual Bonus Plan for 2000.

     3.   Stock Options
          -------------

          All stock  options  granted  to Mr.  King  under  the Graco  Long Term
          Incentive  Plan shall be governed by the  provisions  of said plan and
          the stock  option  agreements  executed  between  Graco  and Mr.  King
          pursuant to said plan, based on a Separation Date of March 2, 2000, or
          earlier  termination  date  if  Mr.  King's  employment  is  otherwise
          terminated as provided herein.


     4.   Cooperation
          -----------

          For a period of three (3) years  after  March 2, 2000,  Mr. King 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.
          King for any reasonable  out-of-pocket  expenses (including attorneys'
          fees, if necessary)  incurred by him in connection with rendering such
          cooperation.

     5.   Confidentiality
          ---------------

          a.   Mr.  King  hereby  agrees  that,  for a period of three (3) years
               after  March  2,  2000,  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. King, including, without
               limitation,  information  relating to Graco 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. King 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.  King,  or  information  which  Mr.  King is  required  to
               disclose in a court or other judicial  proceeding or is otherwise
               legally required to disclose.

          c.   The  provisions  of this Section 5 are in addition to, and not in
               lieu of, the  fiduciary and other duties and  obligations  of Mr.
               King as an  employee,  officer and  director  of Graco,  and this
               Section 6 does not limit said  obligations in any way, by time or
               otherwise.


     6.   Release
          -------

          a.   Except with respect to the provisions of this Agreement, Mr. King
               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,    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.  King 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 6 shall not
               affect  Mr.  King's  rights  to  indemnification  as an  officer,
               director,  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. King certifies, represents and agrees that:

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

               (ii) he understands  that this Section 6 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 or arise prior to the Separation Date;

               (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;

               (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  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. King understands that
                    Graco will have no  obligation  under this  Agreement  if he
                    revokes his acceptance within the time limit specified.

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

     7.   Termination  for Cause;  Death or  Disability
          ---------------------------------------------

          It is understood that notwithstanding this Agreement,  the Company may
          terminate Mr. King for cause, as defined herein. In the event that Mr.
          King shall die, or his  employment is terminated  due to disability as
          defined in the Graco Long-Term  Disability  Plan, or his employment is
          terminated  for  cause  (defined   herein  as  his  gross  or  willful
          misconduct, including but not limited to the wrongful appropriation of
          Company funds or the  commission  of a felony),  in each case prior to
          the  Separation  Date,  then in all  such  cases  the  standard  Graco
          policies,  and with  respect to stock  options the  provisions  of the
          Graco  Long  Term  Incentive  Plan  and the  stock  option  agreements
          executed between Graco and Mr. King, shall govern any such termination
          notwithstanding the provisions of this Agreement.

     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 in
duplicate originals on the day and year first above written.


GRACO INC.


By: /s/James A. Earnshaw
    -----------------------------------
    James A. Earnshaw
    President and Chief Executive Officer


ROGER L. KING


By: /s/Roger L. King
    -----------------------------------


                                                                      EXHIBIT 11

                           GRACO INC. AND SUBSIDIARIES

                  COMPUTATION OF NET EARNINGS PER COMMON SHARE

                                   (Unaudited)
<TABLE>

                                          Thirteen Weeks Ended                  Thirty-nine Weeks Ended
                                      -----------------------------         -----------------------------
                                      Sept 24, 1999   Sept 25, 1998         Sept 24, 1999   Sept 25, 1998
                                      -------------   -------------         -------------   -------------
                                                       (In thousands except per share amounts)

<S>                                   <C>             <C>                   <C>             <C>
Net earnings applicable to
   common shareholders for
   basic and diluted earnings
   per share                          $      15,043   $      11,073         $      44,205   $      32,785
                                      -------------   -------------         -------------   -------------

Weighted average shares
   outstanding for basic
   earnings per share                        20,338          20,388                20,194          23,793


Dilutive effect of stock
   options computed using the
   treasury stock method and the
   average market price                         678             591                   629             638


Weighted average shares
   outstanding for diluted
   earnings per share                        21,016          20,979                20,823          24,431


Basic earnings per share              $         .74   $         .54         $        2.19   $        1.38
                                      -------------   -------------         -------------   -------------

Diluted earnings per share            $         .72   $         .53         $        2.12   $        1.35
                                      -------------   -------------         -------------   -------------
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial  information  extracted from Graco
     Inc. and subsidiearies consolidated balance sheets for the quarterly period
     ending  September 24, 1999 and is qualified in its entirety by reference to
     such statements.
</LEGEND>
<CIK>                         0000042888
<NAME>                        Graco Inc.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JUN-26-1999
<PERIOD-END>                                   SEP-24-1999
<EXCHANGE-RATE>                                1
<CASH>                                         2,082
<SECURITIES>                                   0
<RECEIVABLES>                                  79,081
<ALLOWANCES>                                   4,779
<INVENTORY>                                    36,293
<CURRENT-ASSETS>                               132,071
<PP&E>                                         189,191
<DEPRECIATION>                                 102,478
<TOTAL-ASSETS>                                 232,003
<CURRENT-LIABILITIES>                          69,313
<BONDS>                                        83,813
                          0
                                    0
<COMMON>                                       20,415
<OTHER-SE>                                     29,693
<TOTAL-LIABILITY-AND-EQUITY>                   232,003
<SALES>                                        110,076
<TOTAL-REVENUES>                               110,076
<CGS>                                          52,566
<TOTAL-COSTS>                                  52,566
<OTHER-EXPENSES>                               34,967
<LOSS-PROVISION>                               70
<INTEREST-EXPENSE>                             1,661
<INCOME-PRETAX>                                22,543
<INCOME-TAX>                                   7,500
<INCOME-CONTINUING>                            15,043
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   15,043
<EPS-BASIC>                                  .74
<EPS-DILUTED>                                  .72



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission