SECURITIES AND EXCHANGE COMMISSION

                            Washington, D. C. 20549


                                   FORM 8-K


                                CURRENT REPORT


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


       Date of Report (Date of earliest event reported): April 25, 1997
                                                        ----------------


                               W. R. GRACE & CO.
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)



          Delaware               1-12139                   65-0654331
      ---------------        ----------------          -------------------
      (State or other        (Commission File            (IRS Employer 
      jurisdiction of             Number)              Identification No.)
       incorporation)



             One Town Center Road, Boca Raton, Florida 33486-1010
             ---------------------------------------------------- 
              (Address of principal executive offices) (Zip Code)



       Registrant's telephone number, including area code: 561/362-2000






Item 5. Other Events.


         On April 25, 1997, W. R. Grace & Co. ("Company") announced its
consolidated results of operations for the quarter ended March 31, 1997. The
Company's April 25, 1997 press release and accompanying financial and
statistical data are filed as an exhibit hereto and are incorporated by
reference herein.

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.


         The Company's April 25, 1997 press release and accompanying financial
and statistical data are filed as an exhibit hereto.


                                     - 2 -





                                  SIGNATURES

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

                                                W. R. GRACE & CO.
                                            ----------------------------------
                                                  (Registrant)



                                            By  /s/Kathleen A. Browne
                                               -------------------------------
                                                Kathleen A. Browne
                                                Vice President and Controller

Dated: May 1, 1997

                                     - 3 -




                               W. R. GRACE & CO.

                          Current Report on Form 8-K


                                 Exhibit Index


Exhibit No.       Description
- -----------       -----------

   99.1           Press Release dated April 25, 1997 and accompanying
                  financial and statistical data



GRACE NEWS

CONTACT: Chuck Suits or Mary Lou Kromer               561/362-2600 or
                                                      800/GRACE99


                 GRACE REPORTS STRONG FIRST QUARTER EPS GROWTH

         BOCA RATON, Fla., April 25, 1997 -- W. R. Grace & Co. (NYSE: GRA), a
global packaging and specialty chemicals company, today reported first quarter
1997 basic earnings per share of 62 cents, a 41% increase compared to 44 cents
from continuing operations in the 1996 first quarter.

         Pre-tax income for the 1997 quarter was $74 million, up 6.4 percent
compared to a year ago. Excluding earnings from the divested Dearborn unit in
the 1996 first quarter, pre-tax earnings increased 10 percent, largely
attributable to strong earnings growth in the packaging and construction
products businesses, offset somewhat by difficult market conditions in the
fluid cracking catalyst business.

         Sales of $785 million for the 1997 quarter were up three percent
compared to 1996, excluding sales from divested units. Sales growth excluding
divested businesses was strong in North America and Latin America, but sales
declined slightly in Europe and Asia Pacific, primarily due to the effect of
currency exchange translation which reduced reported sales by 2.5 percent.
Excluding the currency exchange factor and the 1996 Dearborn results, sales
increased six percent and pre-tax income 15 percent.


                                    (more)



         Albert J. Costello, chairman, president and chief executive officer
of Grace said, "Our consolidated EBIT margin improved by 1.5 percentage
points, despite an unusually tough quarter for our fluid cracking catalyst
business. Improved earnings were due to favorable product mix in our packaging
and construction products units and continued cost reductions in all of our
businesses."

         "We expect packaging sales to grow and refinery catalyst markets to
improve through the year. As a result, we expect sales to increase 6 to 7
percent for the year. With the expected added sales volume, and our aggressive
efforts to further improve efficiencies, we anticipate our EBIT margin to be
at 14 percent for the year," said Costello.

         During the 1997 first quarter, Grace bought back more than six
million shares and ended the quarter with approximately 73 million shares of
common stock outstanding. The average number of shares outstanding for the
quarter was 75 million, compared to 98 million for the prior-year quarter.

         Primary EPS was 60 cents compared to 44 cents the prior year quarter.

GRACE PACKAGING

         Grace Packaging, a global leader in flexible plastic packaging and
container sealants, reported higher sales and earnings in the 1997 first
quarter, compared to the prior-year quarter. Pre-tax income of $67 million
increased 12 percent due to favorable product mix and continuing cost
management. Sales of $489 million were up three percent. Excluding the effect
of currency exchange, 


                                    (more)


packaging sales increased nearly six percent and pre-tax income more than 15
percent.

         Sales of packaging for fresh red meat were up in every region, with
North America and Latin America both experiencing double-digit growth.
Increasing demand for cook-in and cook-chill packaging for processed and
prepared foods continued in the Americas. Sales for display films increased in
every region, particularly in Asia Pacific and Latin America.

         During the quarter, the company announced an expansion of its pre-cut
produce packaging operations to meet the anticipated continuing high growth in
that market segment.

GRACE DAVISON

         Grace Davison, a leading supplier of catalysts and silica products,
posted $175 million in sales for the 1997 first quarter, six percent less than
the prior-year quarter. Excluding currency exchange, sales were down less than
three percent, affected by continued pricing pressures for fluid cracking
catalysts (FCC) that began in the third quarter of 1996.

         Pre-tax income was $18 million, down 37% due to the sales shortfall,
as well as increases in depreciation expense from recent expansion activities,
unfavorable currency exchange impact, and unusually harsh winter weather at
the company's Lake Charles, Louisiana plant.

         "We introduced new manufacturing processes and operational
enhancements that led to FCC margin improvements late in the quarter, and we
expect further improvements throughout the year," said Costello.


                                    (more)



         Grace Davison reported increased sales of its hydroprocessing
catalysts, and, during the quarter, began constructing a plant to add
manufacturing capacity for this growing catalyst market segment. Silicas
volumes grew, especially within the coatings and graphic arts industries in
North America.

GRACE CONSTRUCTION PRODUCTS

         Grace Construction Products, a leading global supplier of concrete
additives, cement processing aids, and structural waterproofing and
fireproofing products, reported sales of $103 million in the 1997 first
quarter, a 22 percent increase over the prior-year quarter. Pre-tax income of
$4 million represents the strongest first-quarter performance in the business
unit's history and compares to a $4 million loss the prior year.

         The outstanding sales and earnings improvement was due to increased
global sales of new value-added and specialty products, and strong
construction activity in the Northeast United States and Southeast Asia.
Approximately one-quarter of the sales were from new products, including
anti-corrosion and anti-shrinking concrete admixtures, a broader family of
structural waterproofing products and lower-cost fireproofing materials. 

OTHER HIGHLIGHTS

         During the quarter, Grace completed the sale of its Grace Cocoa unit
to Archer Daniels Midland for $470 million. The company also announced an
agreement to sell its specialty polymers business to National Starch and
Chemical Company for $147 million and expects to complete that divestiture in
May.



                                    (more)



         Grace has recently acquired several companies to complement its
packaging and construction products businesses, including Schurpack, Inc., a
St. Joseph, Missouri packaging company; CSR Ltd., a concrete admixture
manufacturing company in Australia; and the cement additives business of
Imporextran Quimica S. A. in Spain.

         Grace is a leading global supplier of flexible packaging and
specialty chemicals, with annual sales of approximately $3.3 billion. The
company operates in more than 100 countries.


                                      -0-





                               W. R. Grace & Co.
                     Consolidated Statement of Operations
                          For Quarter Ended March 31
                         ($ Millions Except Per Share)


                                                        First Quarter
                                                 ----------------------------
                                                     1997           1996 (a)
                                                 ------------     -----------
Sales                                                $785.1          $861.6
Other income                                            4.7             3.8
                                                 ------------     -----------
     Total                                           $789.8          $865.4
                                                 ------------     -----------
Cost of goods sold and operating expenses            $480.0          $512.6
Selling, general and administrative expenses          146.6           193.9
Depreciation and amortization                          48.5            44.9
Interest expense and related financing costs           19.1            18.4
Research and development expenses                      21.9            26.3
                                                 ------------     -----------
     Total                                           $716.1          $796.1
                                                 ------------     -----------
Income before income taxes                           $ 73.7          $ 69.3

Prov. for income taxes                                 27.3            25.7
                                                 ------------     -----------
Income from continuing operations                    $ 46.4          $ 43.6
Income from discontinued operations                       -            20.0
                                                 ------------     -----------
    Net Income                                       $ 46.4          $ 63.6
                                                 ============     ===========
Primary Earnings Per Share:                                          
     Continuing Operations                           $   .60         $   .44
     Net Income                                      $   .60         $   .64
                                                                     
Average number of shares (millions)                     77.7            99.7
                                                                     
Basic Earnings Per Share                                             
     Continuing Operations                           $   .62         $   .44
     Net Income                                      $   .62         $   .65
                                                                     
Basic Average number of shares (millions)               75.3            97.9
                                                                     
(a)  Includes results from divested units.    




                               W. R. Grace & Co.
                               Operating Results
                            Quarter Ended March 31
                         ($ Millions Except Per Share)
Percent 1997 1996 (b) Change ------- ------- -------- Sales : Packaging $488.8 $474.6 3.0% Davison 174.6 185.6 (5.9) Construction Products 103.0 84.3 22.2 Other 18.7 117.1 (84.0) ------- -------- Total Sales $785.1 $861.6 (8.9) Operating Income: Packaging $ 67.2 $ 60.0 12.0 Davison 17.7 28.1 (37.0) Construction Products 3.8 (3.6) ND Other 2.6 2.7 (3.7) ------- -------- Total Operating Income $ 91.3 $ 87.2 4.7 Other Expenses / (Income): Interest/Financing $ 19.1 $ 18.4(a) 3.8 Other (1.5) (0.5) 200.0 ------- -------- Total Other Expenses $ 17.6 $ 17.9 (1.7) Pretax Operating Earnings before Special Items $ 73.7 $ 69.3 6.3 Provision for Income Taxes 27.3 25.7 6.2 ------- -------- Income from Continuing Operations $ 46.4 $ 43.6 6.4 Income from Discontinued Operations - 20.0 (100.0) ------- -------- Net Income $ 46.4 $ 63.6 (27.0)% ======= ======== Primary Earnings Per Share: Continuing Operations $ 0.60 $ 0.44 36.4% Net Income $ 0.60 $ 0.64 (6.3)% Average number of shares (millions) 77.7 99.7 Basic Earnings Per Share: Continuing Operations $ 0.62 $ 0.44 40.9% Net Income $ 0.62 $ 0.65 (4.6)% Basic Average number of shares (millions) 75.3 97.9
(a) After an allocation of interest/financing expenses to discontinued operations. (b) Includes results from divested units. W. R. GRACE & CO. GEOGRAPHIC DATA (DOLLARS IN MILLIONS) QUARTER ENDED MARCH 31 SALES ------------------------------------------- 1996 INCL. 1996 1996 EXCL. 1997 DEARBORN DEARBORN DEARBORN -------- --------- -------- ---------- NORTH AMERICA $ 392 $ 403 $ 35 $ 368 EUROPE 233 284 41 243 LATIN AMERICA 55 64 18 46 ASIA PACIFIC 105 111 4 107 -------- -------- -------- ---------- TOTAL $ 785 $ 862 $ 98 $ 764 ======== ======== ======== ========== OPERATING INCOME ------------------------------------------- 1996 INCL. 1996 1996 EXCL. 1997 DEARBORN DEARBORN DEARBORN -------- --------- -------- --------- NORTH AMERICA $ 42 $ 38 0 $ 38 EUROPE 26 27 1 26 LATIN AMERICA 10 7 (1) 8 ASIA PACIFIC 13 15 (0) 15 -------- ------- ------- -------- TOTAL $ 91 $ 87 ($0) $ 87 ======== ======= ======= ========