CLARCOR INC
10-K405, 1996-02-23
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: CHRYSLER FINANCIAL CORP, 424B3, 1996-02-23
Next: COLONIAL TRUST III, NSAR-B/A, 1996-02-23



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K

(MARK ONE)

[X]               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)OF
                       THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED DECEMBER 2, 1995

                                       OR

[ ]                    TRANSITION REPORT PURSUANT TO SECTION
               13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM
- ------------------------------------

COMMISSION FILE NUMBER 0-3801

                                  CLARCOR Inc.

             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         DELAWARE                  36-0922490
- ------------------------------     ----------------
(State or other jurisdiction of    (I.R.S. Employer
incorporation or organization)     Identification No.)

<TABLE>
<S>                                                    <C>
2323 Sixth Street, P.O. Box 7007, Rockford, Illinois        61125
- -----------------------------------------------           ---------
(Address of principal executive offices)                 (Zip Code)
</TABLE>

<TABLE>
<S>                                                    <C>
Registrant's telephone number, including area code:    815-962-8867
                                                       ------------
</TABLE>

Securities registered pursuant to Section 12(b) of the Act:

<TABLE>
<CAPTION>
                                               NAME OF EACH EXCHANGE
              TITLE OF EACH CLASS               ON WHICH REGISTERED
- ---------------------------------------------------------------------
<S>                                            <C>
Common Stock, par value $1.00 per share        New York Stock
                                               Exchange
Preferred Stock Purchase Rights

Securities registered pursuant to Section 12(g) of the Act:

                                None
             -------------------------------------------
                          (Title of Class)
</TABLE>

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 (or such shorter period that the registrant was required
to  file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes _X_ No ___
Indicate by check mark if disclosure  of delinquent filers pursuant to Item  405
of  Regulation S-K is  not contained herein,  and will not  be contained, to the
best of registrant's  knowledge, in definitive  proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [x]

The  aggregate market value  (based on the closing  price of registrant's Common
Stock on February 1, 1996 as reported  on the New York Stock Exchange  Composite
Transactions) of the voting stock held by non-affiliates of the registrant as at
February 1, 1996 is $318,899,853.

The  number of  outstanding shares of  Common Stock,  as of February  1, 1996 is
14,832,845 shares.

Certain portions  of the  registrant's 1995  Annual Report  to Shareholders  are
incorporated  by  reference in  Parts  I, II  and  IV. Certain  portions  of the
registrant's Proxy Statement dated February 22,  1996 for the Annual Meeting  of
Shareholders  to be held on March 28, 1996 are incorporated by reference in Part
III.
<PAGE>
                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS.

    (A) GENERAL DEVELOPMENT OF BUSINESS

    CLARCOR  Inc. ("CLARCOR") was  organized in 1904  as an Illinois corporation
and in 1969 was  reincorporated in the  State of Delaware.  As used herein,  the
"Company"  refers to CLARCOR  and its subsidiaries  unless the context otherwise
requires.

    In fiscal 1991, CLARCOR converted from  a fiscal year ending on November  30
to  a fiscal year ending on the Saturday closest to November 30. For fiscal year
1995, the year  ended on December  2, 1995 and  for fiscal year  1994, the  year
ended on December 3, 1994. In this Form 10-K, all references to fiscal year ends
are  shown  to  begin on  December  1 and  end  on  November 30  for  clarity of
presentation.

    (I) CERTAIN SIGNIFICANT EVENTS.

    Effective May 6, 1995, the Company  sold the assets and ongoing business  of
MicroPure  Filtration,  Inc.  for  cash.  MicroPure  Filtration  is  engaged  in
marketing sterile air  and gas  filtration products  for the  food and  beverage
processing  industry. The  transaction had no  material effect  on the Company's
results of operations for fiscal 1995.

    On June 21, 1995, the Company  announced the promotion of Norman E.  Johnson
to  President  and Chief  Operating  Officer. Lawrence  E.  Gloyd, who  had been
President since 1986,  will retain  the position of  Chairman of  the Board  and
Chief Executive Officer.

    In  June  1995, the  Company  announced the  expansion  of the  J.  L. Clark
plastics manufacturing facility. The expansion  provides the capacity needed  to
meet increased requirements for combiTop-Registered Trademark- plastic closures.
The  25,000 square foot addition  to the facility was  completed in January 1996
and additional equipment purchases will be completed during fiscal 1996.

    Effective September 5, 1995, the Company acquired certain filtration  assets
of Hastings Manufacturing Company, a diversified, publicly held company based in
Hastings,  Michigan  for  cash. The  sales  of filtration  products  by Hastings
Filters, Inc., the Company's wholly-owned  subsidiary, are expected to  increase
the  sales of  the Filtration Products  segment by approximately  $40 million in
1996. The Hastings' automotive and light  truck filter product lines are  highly
complementary  lines  for  the  Company's  Baldwin  Filters  unit.  The Hastings
Filters,  Inc.  acquisition  was  financed   through  a  new  long-term   credit
arrangement.

    In  September 1995 the Company announced that a Gas Turbine Systems Business
Unit was  established  as  part  of  the  Company's  Airguard  Industries,  Inc.
subsidiary. This unit will service the OEM inlet air filtration systems market.

    Subsequent  to the fiscal  year-end, CLARCOR announced  on December 13, 1995
that a  joint venture  agreement  had been  signed  with Weifang  Power  Machine
Fittings   Ltd.  ("Weifang")  located  in   China.  The  joint  venture,  called
Baldwin-Weifang Filters Ltd.,  will be  60% owned by  CLARCOR and  40% owned  by
Weifang.  The Company  expects that  the manufacture  of heavy  duty spin-on oil
filters for trucks, construction equipment and agricultural equipment will begin
in late 1996.

    Also subsequent to the  fiscal year-end, the  Company announced on  February
13,  1996,  the acquisition,  in partnership  with  local management,  of Unifil
(Pty.) Ltd,  a  South  African  manufacturer  of  air  filtration  products  for
heavy-duty   transportation,   construction  and   agricultural   equipment  and
automobiles. Unifil was acquired by Baldwin-Unifil South Africa, a South African
partnership that is 70% owned by the Company's Baldwin Filters, Inc. subsidiary,
and 30% owned by a three-member group from Unifil's current management team.

    (II) SUMMARY OF BUSINESS OPERATIONS.

    During 1995,  the  Company  conducted business  in  two  principal  industry
segments: (1) Filtration Products and (2) Consumer Products.

                                       2
<PAGE>
    FILTRATION  PRODUCTS.  Filtration Products include filters used primarily in
the replacement market in  the trucking, construction, industrial,  agricultural
equipment,  diesel  locomotive,  automotive  and  environmental  industries. The
segment's engine  and  mobile  products  include filters  for  oil,  air,  fuel,
coolants   and  hydraulic  fluids  for  trucks,  automobiles,  construction  and
industrial equipment,  locomotives, marine  and  farm equipment.  The  segment's
industrial  and  environmental products  include  air and  antimicrobial treated
filters for commercial  buildings, factories,  paint spray  booths, gas  turbine
systems,  medical facilities, automotive cabins,  clean rooms and dust collector
systems.

    CONSUMER PRODUCTS.   Consumer  Products  include a  wide variety  of  custom
styled  containers and packaging items used  primarily by the food, spice, drug,
toiletries, tobacco and chemical specialties industries. The segment's  products
include  lithographed metal containers, flat sheet decorating, combination metal
and plastic  containers, plastic  closures, collapsible  metal tubes,  composite
containers  and  various  specialties,  such  as  spools  for  wire  and  cable,
dispensers for razor blades and outer shells for dry cell batteries.

    (B) FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

    Business segment  information for  the  fiscal years  1993 through  1995  is
included  on page 38  of the Company's  1995 Annual Report  to Shareholders (the
"Annual Report"), is incorporated  herein by reference and  is filed as part  of
Exhibit 13(a)(vi) to this 1995 Annual Report on Form 10-K ("1995 Form 10-K").

    (C) NARRATIVE DESCRIPTION OF THE BUSINESS

FILTRATION PRODUCTS

    The  Company's  filtration products  business  is conducted  by  the CLARCOR
Filtration  Products   segment  which   includes  the   following   wholly-owned
subsidiaries:  Baldwin Filters,  Inc.; Airguard Industries,  Inc.; Clark Filter,
Inc.; Hastings Filters, Inc.; Baldwin Filters N.V.; and Baldwin Filters Limited.
In addition, the Company owns (i) 5% of G.U.D. Holdings Limited ("GUD") (ii) 50%
of Baldwin Filters  (Aust.) Pty. Ltd.,  (iii) 90% of  Filtros Baldwin de  Mexico
("FIBAMEX"),   (iv)  60%  of  Baldwin-Weifang  Filters  Ltd.,  and  (v)  70%  of
Baldwin-Unifil S.A.

    The companies  market a  line of  over 18,000  oil, air,  fuel, coolant  and
hydraulic  fluid filters and industrial and environmental filters. The Company's
filters are used in a wide variety of applications including engines, equipment,
environmentally controlled areas and processes where effectiveness,  reliability
and  durability are essential. Impure air or fluid impinge upon a paper, cotton,
synthetic, chemical or membrane filter media which collects the impurities which
are disposed of  when the filter  is changed. Paper  filters have pleated  paper
elements  held in specially  treated paper or metal  containers while cotton and
synthetic  filters  use  wound  or   compressed  fibers  with  high   absorption
characteristics.  The Company's filters  are sold throughout  the United States,
Canada  and  worldwide,  primarily  in   the  replacement  market  for   trucks,
automobiles,  marine, construction, industrial and  farm equipment. In addition,
some filters are sold to the original equipment market.

    The segment distributes  filtration products worldwide  through each of  its
subsidiaries.  The Baldwin Filters N.V. and Baldwin Filters Limited subsidiaries
primarily serve  the European  markets. The  Company's joint  venture with  GUD,
Baldwin  Filters (Aust.) Pty. Ltd., markets heavy duty liquid and air filters in
Australia  and  New  Zealand.  FIBAMEX  manufactures  filters  in  Mexico   with
distribution  in Mexico and Central and  South America. The Company expects that
through the fiscal 1996 investment  in Baldwin-Weifang Filters Ltd., heavy  duty
filters  will be manufactured  in China for distribution  in China and Southeast
Asia. Additionally, through the Baldwin-Unifil S.A. acquisition, air  filtration
products will be manufactured in South Africa with distribution throughout South
Africa, Great Britain, Europe and the Middle East.

CONSUMER PRODUCTS

    The  Company's  consumer  products  business is  conducted  by  the Consumer
Products segment which  includes the  Company's wholly-owned  subsidiary, J.  L.
Clark, Inc. ("J. L. Clark").

                                       3
<PAGE>
    In  fiscal 1995 over 1,500 different types and sizes of containers and metal
packaging specialties were manufactured for the Company's customers. Flat  sheet
decorating  is provided by use of state-of-the-art lithography equipment. Metal,
plastic and paper containers  and plastic closures  manufactured by the  Company
are  used in marketing  a wide variety of  dry and paste  form products, such as
food specialties  (tea, spices,  dry bakery  products, potato  chips,  pretzels,
candy   and   other   confections);   cosmetics   and   toiletries;   drugs  and
pharmaceuticals; chemical specialties (hand cleaners, soaps and special cleaning
compounds); and tobacco products. Metal packaging specialties include shells for
dry batteries, dispensers for razor blades, spools for insulated and fine  wire,
and custom decorated flat steel sheets.

    Containers and metal packaging specialties are manufactured only upon orders
received from customers, and individualized containers and packaging specialties
are designed and manufactured, usually with distinctive decoration, to meet each
customer's marketing and packaging requirements and specifications.

    Through  the  Tube  Division  of  J.  L.  Clark,  the  Company  manufactures
collapsible metal tubes for  packaging ointments, artists' supplies,  adhesives,
cosmetic  creams  and  other viscous  materials.  Over  150 types  and  sizes of
collapsible metal tubes  are manufactured.  Tubes are  custom manufactured  from
aluminum  to the  customer's specifications as  to size, shape,  neck design and
decoration. Both coating  and lithographic tube  printing decoration  techniques
are  used.  During  1995  the  Tube  Division  entered  into  an  agreement with
Kunststoffwerk Kutterer ("Kutterer") of Germany to distribute Kutterer's plastic
tube closures in North America. In  addition, the Tube Division entered into  an
agreement  with Extral of Mexico  City, Mexico, which provides  J. L. Clark with
exclusive rights to sell Extral's aluminum tube products in North America.

DISTRIBUTION

    Filtration Products are sold primarily  through a combination of over  3,300
independent  distributors and dealers for  original equipment manufacturers. The
Australian joint  venture markets  heavy duty  filtration products  through  the
distributors of GUD, the Company's joint venture partner.

    Consumer  Products salespersons  call directly on  customers and prospective
customers for containers and packaging specialties. Each salesperson is  trained
in  all aspects  of the  Company's manufacturing  processes with  respect to the
products sold  and  as a  result  is qualified  to  consult with  customers  and
prospective customers concerning the details of their particular requirements.

CLASS OF PRODUCTS

    The  percentage of the  Company's sales volume contributed  by each class of
similar  products  within   the  Company's  Consumer   Products  segment   which
contributed 10% or more of sales is as follows:

<TABLE>
<CAPTION>
                                                                            1995         1994         1993
                                                                            -----        -----        -----
<S>                                                                      <C>          <C>          <C>
Containers.............................................................         18%          20%          24%
</TABLE>

No  class of products within the Company's Filtration Products segment accounted
for as much as 10% of the total sales of the Company.

RAW MATERIAL

    Steel (black plate and  tin plate), filter media,  aluminum sheet and  coil,
stainless  steel, chrome vanadium, chrome silicon, resins and aluminum slugs for
tubes, roll  paper,  bulk  and  roll plastic  materials  and  cotton,  wood  and
synthetic  fibers and adhesives are the most important raw materials used in the
manufacture of  the  Company's products.  All  of  these are  purchased  or  are
available  from  a variety  of sources.  The Company  has no  long-term purchase
commitments. The  Company did  not experience  shortages in  the supply  of  raw
materials during 1995.

                                       4
<PAGE>
PATENTS

    Certain  features of some of the  Company's Filtration and Consumer Products
are  covered  by  domestic  and,  in  some  cases,  foreign  patents  or  patent
applications.  While  these  patents  are  valuable  and  important  for certain
products, the  Company  does  not  believe  that  its  competitive  position  is
dependent upon patent protection.

CUSTOMERS

    The  largest 10 customers  of the Filtration  Products segment accounted for
15.9% of the $221,034,000 of fiscal year 1995 sales of such segment.

    The largest  10 customers  of the  Consumer Products  segment accounted  for
47.5% of the $69,160,000 of fiscal year 1995 sales of such segment.

    No  single customer accounted for 10%  or more of the Company's consolidated
1995 sales.

BACKLOG

    At November 30, 1995, the Company had a backlog of firm orders for  products
amounting  to approximately $33,700,000. The  comparable backlog figure for 1994
was approximately $31,200,000. All  of the orders on  hand at November 30,  1995
are  expected to  be filled  during fiscal  1996. The  Company's backlog  is not
subject to significant seasonal fluctuations.

COMPETITION

    The Company  encounters  strong  competition  in the  sale  of  all  of  its
products.

    In  the Filtration  Products segment,  the Company  competes in  a number of
markets against a  variety of competitors.  The Company is  unable to state  its
relative  competitive position in all of these markets due to a lack of reliable
industry-wide data. However, in the replacement market for heavy duty liquid and
air filters used in internal combustion engines, the Company believes that it is
among the top five measured by  annual sales. In addition, the Company  believes
that it is the largest manufacturer of liquid filters for diesel locomotives.

    In   the   Consumer  Products   segment,   its  principal   competitors  are
approximately 10 manufacturers  whose specialty packaging  segments are  smaller
than  the  Company's and  who often  compete on  a regional  basis only.  In the
Consumer Products market, strong competition is also presented by  manufacturers
of  paper,  plastic and  glass containers.  The Company's  competitors generally
manufacture and  sell  a wide  variety  of  products in  addition  to  packaging
products  of the type produced by the  Company and do not publish separate sales
figures relative to  these competitive  products. Consequently,  the Company  is
unable to state its relative competitive position in those markets.

    The  Company believes that  it is able to  maintain its competitive position
because of the quality and breadth of its products and services.

PRODUCT DEVELOPMENT

    The Company's  laboratories  test filters,  containers,  filter  components,
paints,  inks, varnishes, adhesives and sealing compounds to insure high quality
manufacturing results, aid suppliers in the development of special finishes  and
conduct  controlled tests of finishes and  newly designed filters and containers
being  perfected  for  particular  uses.  Product  development  departments  are
concerned  with the improvement  of existing filters,  consumer products and the
creation of new and individualized filters, containers and consumer products, in
order to broaden the uses of  these items, counteract obsolescence and  evaluate
other  products available in  the marketplace. During fiscal  1994, a new 25,000
square foot  technical  center in  Kearney,  Nebraska designed  to  enhance  the
Company's technology in the heavy duty filter industry became operational.

    In  fiscal  1995,  the  Company  employed  51  professional  employees  on a
full-time basis  on  research activities  relating  to the  development  of  new
products  or the improvement  or redesign of its  existing products. During this
period the Company spent approximately $3,013,000 on such activities as compared
with $3,354,000 for 1994 and $2,824,000 for 1993.

                                       5
<PAGE>
    In addition, during the  fourth quarter of 1995,  the Company added the  Gas
Turbine  Systems  Business  Unit for  the  development of  inlet  air filtration
systems.

ENVIRONMENTAL FACTORS

    The Company is not aware of any  facts which would cause it to believe  that
it  is  in  material  violation  of  existing  applicable  standards  respecting
emissions to the  atmosphere, discharges  to waters, or  treatment, storage  and
disposal  of solid or hazardous wastes. There  are no pending material claims or
actions against the Company alleging violations of such standards.

    The Company does  anticipate, however, that  it may be  required to  install
additional  pollution  control equipment  to augment  existing equipment  in the
future in  order to  meet  applicable environmental  standards. The  Company  is
presently  unable to predict the timing or the cost of such equipment and cannot
give any assurance  that the  cost of  such equipment  may not  have an  adverse
effect  on earnings.  However, the Company  is not  aware, at this  time, of any
current or  pending  requirement  to  install  such  equipment  at  any  of  its
facilities.

EMPLOYEES

    As of November 30, 1995, the Company had approximately 2,379 employees.

    (D) FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND EXPORT
SALES

    Financial  information relating to export sales and the Company's operations
in the United States and other countries is  set forth on Page 23 of the  Annual
Report under the caption "Financial Summary -- Segment Information -- Geographic
Segments,"  and is incorporated herein by  reference and filed as Exhibit 13a(x)
to this 1995 Form 10-K. The Company is not aware of any unusual risks  attendant
to the conduct of its operations in other countries.

ITEM 2.  PROPERTIES.

    (I) LOCATION

    The  corporate  office building  located in  Rockford, Illinois,  houses the
Corporate offices and the Filtration and Consumer Products headquarters  offices
in 22,000 square feet of office space.

    FILTRATION  PRODUCTS.    The following  is  a description  of  the principal
properties owned  and  utilized by  the  Company in  conducting  its  Filtration
Products business:

    The Baldwin Filters' Kearney, Nebraska plant contains 410,000 square feet of
manufacturing  and  warehousing  space,  25,000  square  feet  of  research  and
development space, and 40,000 square  feet of office space.  It is located on  a
site  of approximately 40 acres. In addition,  Baldwin has a capital lease for a
100,000 square foot manufacturing facility on a site of 20 acres in  Gothenburg,
Nebraska.

    Airguard  Industries  has four  manufacturing  locations. It  leases 167,000
square feet in New Albany, Indiana on a 8.5 acre tract of land and 44,500 square
feet in Dallas, Texas. Airguard owns a 38,000 square foot manufacturing facility
on a 1.8 acre tract of land in Corona, California. The Airguard High  Efficiency
Filter  plant, located in Jeffersontown,  Kentucky on a 7.5  acre tract of land,
contains 100,000 square feet of manufacturing and office facilities.

    Airguard sales outlets with warehousing are located in Louisville, Kentucky;
Cincinnati,  Ohio;  Nashville,  Tennessee;  Atlanta,  Georgia;  Columbus,  Ohio;
Birmingham, Alabama; Dallas, Texas; and Corona, California. During 1995 Airguard
added distribution centers in Wallingford, Connecticut and New Albany, Indiana.

    The  Company  also manufactures  filters in  Lancaster, Pennsylvania  at its
Clark Filter plant. The building, constructed  about 1968 on an 11.4 acre  tract
of  land, contains 168,000 square feet of  manufacturing and office space and is
owned by the Company.

    Hastings Filters' manufacturing and  distribution facilities are located  in
Yankton,  South  Dakota  and  Knoxville,  Tennessee.  The  Yankton  facility has
approximately 100,000 square feet of floor space

                                       6
<PAGE>
on a 21 acre tract and  the Knoxville facility has approximately 168,000  square
feet of floor space on a 22 acre tract. An addition of 70,000 square feet to the
Yankton  facility will be  completed in 1996.  Both facilities are  owned by the
Company.

    The Company leases various facilities in other countries for the manufacture
and distribution of filtration products.

    CONSUMER PRODUCTS.    The  following  is  a  description  of  the  principal
properties owned and utilized by the Company in conducting its Consumer Products
business:

    The  Company's J. L.  Clark, Rockford, Illinois plant,  located on 34 acres,
consists  of  one-story  manufacturing  buildings,   the  first  of  which   was
constructed  in  1910.  Since  then  a  number  of  major  additions  have  been
constructed  and  an   injection  molding   plant  was   constructed  in   1972.
Approximately  429,000 square feet  of floor area  are devoted to manufacturing,
warehouse and office use. Of the 34 acres, approximately 12 are vacant. A 25,000
square foot addition to the injection molding facility was completed in  January
1996.

    A  J. L. Clark plant is  located in Lancaster, Pennsylvania on approximately
11 acres. It consists  of a two-story  office building containing  approximately
7,500  square  feet  of floor  space  and  a manufacturing  plant  and warehouse
containing 236,000 square feet of  floor space, most of  which is on one  level.
These buildings were constructed between 1924 and 1964.

    The  J. L. Clark  Tube Division's manufacturing plant  is located in Downers
Grove, Illinois  on a  5-acre tract  of land.  The one-story  building  contains
58,000 square feet of floor space.

    The  various properties owned by  the Company are considered  by it to be in
good repair  and  well  maintained.  All of  the  manufacturing  facilities  are
adequate  for  the  current  sales  volume of  the  Company's  products  and can
accommodate expansion of  production levels before  significant plant  additions
are required.

    (II) FUNCTION

    FILTRATION  PRODUCTS.  Oil,  air, fuel, hydraulic  fluid and coolant filters
are produced at the Baldwin and Hastings facilities in Kearney, and  Gothenburg,
Nebraska,  Yankton, South Dakota  and Knoxville, Tennessee.  Much of the Baldwin
plant equipment has been built or modified by Baldwin. The various processes  of
pleating  paper, winding cotton and synthetic fibers, placing the filter element
in a metal or  fiber container and painting  the containers are mechanized,  but
require manual assistance. The plants also maintain an inventory of special dies
and molds for filter manufacture.

    Air filters for the industrial air and environmental markets are produced in
the Airguard facilities.

    Oil,  air and fuel filters, primarily for  use in the railroad industry, are
produced at Clark Filter in Lancaster, Pennsylvania.

    CONSUMER PRODUCTS.  The  Company's metal and  combination metal and  plastic
packaging  products  are produced  at J.  L. Clark  plants located  in Rockford,
Illinois, and Lancaster,  Pennsylvania. The  Rockford and  Lancaster plants  are
completely  integrated  facilities  which include  creative  and  mechanical art
departments and  photographic facilities  for color  separation, preparation  of
multiple-design  negatives and lithographing plates.  Metal sheets are decorated
on high speed coating machines and lithographing presses connected with conveyor
ovens. Decorated sheets  are then cut  to working sizes  on shearing  equipment,
following  which  fabrication is  completed  by punch  presses,  can-forming and
can-closing  equipment  and  other   specialized  machinery  for   supplementary
operations. Most tooling for fabricating equipment is designed and engineered by
the  Company's engineering staffs, and  much of it is  produced in the Company's
tool rooms.

    Plastic packaging  capabilities include  printing and  molding of  irregular
shaped  plastic containers and  customized plastic closures. J.  L. Clark is the
only company in the packaging industry to mold and offset lithograph a one-piece
irregular shaped  semi-rigid plastic  container  with a  living hinge  cover.  A

                                       7
<PAGE>
growing area of specialty is custom-designed plastic closures for products which
have  tamper-evidence as well as convenience features. J. L. Clark's distinctive
plastic closures  include the  combiTop-Registered  Trademark- and  the  SST-TM-
products.

    Collapsible  metal tubes are produced at the J. L. Clark Tube Division plant
in Downers Grove,  Illinois from  aluminum slugs  on fully-automated  production
lines  which consist of  extrusion presses, trimming  machines, annealing ovens,
coating machines,  printing presses  and capping  machines. When  necessary  for
customer  specifications, tubes  can be  internally waxed  or lined  in order to
achieve chemical compatibility with products to be packed.

    Composite containers of both spiral  and convolute construction, as well  as
some  specialty  items,  are produced  at  J.  L. Clark  divisions  in Rockford,
Illinois and Lancaster, Pennsylvania.

ITEM 3.  LEGAL PROCEEDINGS.

    The Company is  involved in legal  actions arising in  the normal course  of
business.  After taking  into consideration  legal counsel's  evaluation of such
actions, management  is  of the  opinion  that their  outcome  will not  have  a
material  adverse effect on the Company's  consolidated results of operations or
financial position.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

    None.

ADDITIONAL ITEM:  EXECUTIVE OFFICERS OF THE REGISTRANT

<TABLE>
<CAPTION>
                                                                           AGE AT     YEAR ELECTED
NAME                                                                      11/30/95      TO OFFICE
- -----------------------------------------------------------------------  -----------  -------------
<S>                                                                      <C>          <C>
Lawrence E. Gloyd......................................................          63          1995
  Chairman of  the Board  and Chief  Executive Officer.  Mr. Gloyd  was
elected  President and Chief  Operating Officer in  1986, President and
Chief  Executive  Officer  in  1988,  Chairman,  President  and   Chief
Executive Officer in 1991, and Chairman of the Board and Chief Exective
Officer in 1995.
Norman E. Johnson......................................................          47          1995
  President  and Chief Operating Officer. Mr. Johnson has been employed
by the Company  since 1990. He  was elected President-Baldwin  Filters,
Inc.   in   1990,   Vice   President-CLARCOR   in   1992,   Group  Vice
President-Filtration Products Group  in 1993, and  President and  Chief
Operating Officer in 1995.
Bruce A. Klein.........................................................          48          1995
  Vice  President-Finance and  Chief Financial  Officer. Mr.  Klein was
employed by the  Company and elected  Vice President-Finance and  Chief
Financial Officer on January 3, 1995.
Ronald A. Moreau.......................................................          48          1989
  President  of J. L. Clark,  Inc. Mr. Moreau has  been employed by the
Company since 1986. He was Vice  President of Operations for the J.  L.
Clark  subsidiary  from  1986  to  1989.  He  was  elected  Group  Vice
President-Consumer Products Group and President of J. L. Clark, Inc. in
1989.
David J. Anderson......................................................          57          1994
  Vice President-International/Corporate Development. Mr. Anderson  has
been  employed by the Company since 1990. He was elected Vice President
Marketing & Business  Development for the  CLARCOR Filtration  Products
subsidiary  in 1991,  Vice President-Corporate Development  in 1993 and
Vice President-International/Corporate Development in 1994.
</TABLE>

                                       8
<PAGE>
<TABLE>
<CAPTION>
                                                                           AGE AT     YEAR ELECTED
NAME                                                                      11/30/95      TO OFFICE
- -----------------------------------------------------------------------  -----------  -------------
<S>                                                                      <C>          <C>
David J. Lindsay.......................................................          40          1995
  Vice President-Administration and  Chief Administrative Officer.  Mr.
Lindsay  has  been employed  by the  Company in  various administrative
positions since 1987. He was  elected Vice President-Group Services  in
1991, Vice President-Administration in 1994 and Vice
President-Administration and Chief Administrative Officer in 1995.
William F. Knese.......................................................          47          1991
  Vice President, Treasurer and Controller. Mr. Knese has been employed
by the Company since 1979. He was elected Vice President, Treasurer and
Controller in 1991.
Peter F. Nangle........................................................          34          1994
  Vice  President-Information Services. Mr. Nangle has been employed by
the Company  since  1993.  He was  elected  Vice  President-Information
Services in 1994.
Marcia S. Blaylock.....................................................          39          1996
  Vice  President  and Corporate  Secretary. Ms.  Blaylock has  been an
employee of the Company since 1974. She was elected Assistant Secretary
in 1994, Corporate Secretary in  1995 and Vice President and  Corporate
Secretary in 1996.
</TABLE>

    Each  executive officer  of the Company  is elected  for a term  of one year
which begins at the Board  of Directors Meeting at which  he or she is  elected,
held  following the Annual Meeting of Shareholders,  and ends on the date of the
next Annual Meeting of Shareholders or  upon the due election and  qualification
of his or her successor.

                                       9
<PAGE>
                                    PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SHAREHOLDER
MATTERS.

    The  Company's Common Stock is listed on  the New York Stock Exchange; it is
traded under the symbol  CLC. The following  table sets forth  the high and  low
market  prices  as quoted  during the  relevant  periods on  the New  York Stock
Exchange and dividends paid for each quarter of the last two fiscal years.
<TABLE>
<CAPTION>
                                                                                            MARKET PRICE
                                                                                        --------------------
QUARTER ENDED                                                                             HIGH        LOW      DIVIDEND
- --------------------------------------------------------------------------------------  ---------  ---------  -----------
<S>                                                                                     <C>        <C>        <C>
March 4, 1995.........................................................................  $  21 1/4  $  18 1/8   $   .1575
June 3, 1995..........................................................................     21 5/8         19       .1575
September 2, 1995.....................................................................     23 3/4     21 1/2       .1575
December 2, 1995......................................................................         27     21 3/8       .1600
                                                                                                              -----------
Total Dividend........................................................................                         $   .6325
                                                                                                              -----------
                                                                                                              -----------

<CAPTION>

                                                                                            MARKET PRICE
                                                                                        --------------------
QUARTER ENDED                                                                             HIGH        LOW      DIVIDEND
- --------------------------------------------------------------------------------------  ---------  ---------  -----------
<S>                                                                                     <C>        <C>        <C>
February 26, 1994.....................................................................  $  22 3/8  $  18 1/4   $   .1550
May 28, 1994..........................................................................     21 5/8         17       .1550
August 27, 1994.......................................................................     20 1/8     15 7/8       .1550
December 3, 1994......................................................................     21 1/2     18 1/2       .1575
                                                                                                              -----------
Total Dividend........................................................................                         $   .6225
                                                                                                              -----------
                                                                                                              -----------
</TABLE>

    The approximate number of holders of  record of Common Stock of the  Company
as  at February 1, 1996  is 1,800. In addition,  the Company believes that there
are approximately 6,000 beneficial owners whose shares are held in street names.

ITEM 6.  SELECTED FINANCIAL DATA.

    The information required hereunder is  set forth on pages  24 and 25 of  the
Annual  Report under  the caption  "11-Year Financial  Summary", is incorporated
herein by reference and is filed as Exhibit 13a(ix) to this 1995 Form 10-K.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION.

    The information required hereunder  is set forth on  pages 17 through 23  of
the  Annual Report under the caption  "Financial Review", is incorporated herein
by reference and is filed as Exhibit 13a(x) to this 1995 Form 10-K.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

    The Consolidated  Financial Statements,  the Notes  thereto and  the  report
thereon of Coopers & Lybrand L.L.P., independent accountants, required hereunder
with  respect to the Company and its  consolidated subsidiaries are set forth on
pages 26 through 39, inclusive, of the Annual Report, are incorporated herein by
reference and is  filed as Exhibits  13(a)(ii) through 13(a)(vii)  to this  1995
Form 10-K.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.

    None.

                                       10
<PAGE>
                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

    Certain  information required hereunder is set forth on pages 1 and 2 of the
Company's Proxy Statement dated  February 22, 1996  (the "Proxy Statement")  for
the  Annual  Meeting of  Shareholders to  be held  on March  28, 1996  under the
caption "Election of  Directors -- Nominees  for Election to  the Board" and  is
incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION.

    The  information  required hereunder  is  set forth  on  pages 6  through 14
inclusive, of the Proxy Statement  under the caption "Compensation of  Executive
Officers and Other Information" and is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

    The  information required  hereunder is set  forth on  pages 4 and  5 of the
Proxy Statement under the caption "Beneficial Ownership of the Company's  Common
Stock" and is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

    None.

                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K.

    (A)  FINANCIAL STATEMENTS

    The  following financial information is  incorporated herein by reference to
the Company's Annual Report to Shareholder's for the fiscal year ended  November
30, 1995:

    *Consolidated Balance Sheets at November 30, 1995 and 1994

    *Consolidated  Statements of Earnings for the years ended November 30, 1995,
     1994 and 1993

    *Consolidated  Statements  of  Shareholders'  Equity  for  the  years  ended
     November 30, 1995, 1994 and 1993

    *Consolidated  Statements of  Cash Flows  for the  years ended  November 30,
     1995, 1994 and 1993

    *Notes to Consolidated Financial Statements

    *Report of Independent Accountants

    *Management's Report on Responsibility for Financial Reporting
- ------------------------
*Filed herewith as part of Exhibit 13(a) to this 1995 Form 10-K

    The following items are set forth herein on the pages indicated:

<TABLE>
<S>        <C>        <C>                                                                           <C>
Report of Independent Accountants.................................................................        F-1

Financial Statement Schedules:

               VIII.  Valuation and Qualifying Accounts and Reserve...............................        F-2
</TABLE>

    Financial statements and schedules other than those listed above are omitted
for the  reason  that  they  are  not  applicable,  are  not  required,  or  the
information is included in the financial statements or the footnotes therein.

    (B)   The Company filed a Current Report on Form 8-K dated September 5, 1995
to report the purchase of certain assets from Hastings Manufacturing Company.

                                       11
<PAGE>
    (C)  Exhibits

<TABLE>
<C>           <S>
       3.1    The registrant's Restated Certificate of Incorporation. Incorporated by  reference
              to  Exhibit 3.1 to  the Company's Annual Report  on Form 10-K  for the fiscal year
              ended November 30, 1983.
       3.1(a) Amendment to ARTICLE NINTH of Restated Certificate of Incorporation.  Incorporated
              by reference to Exhibit 3.1(a) to the Company's Annual Report on Form 10-K for the
              fiscal year ended November 30, 1988 (the "1988 10-K").
       3.1(b) Amendment changing name of Registrant to CLARCOR Inc. Incorporated by reference to
              Exhibit 3.1(b) to the 1988 10-K.
       3.1(c) Amendment  to  ARTICLE  FOURTH  of  the  Restated  Certificate  of  Incorporation.
              Incorporated by reference to Exhibit 3.1(c) to the Company's Annual Report on Form
              10-K for the fiscal year ended November 30, 1990.
       3.2    The registrant's By-laws, as amended.
       4      Rights Agreement dated as of April 14,  1987 between the registrant and The  First
              National  Bank of Chicago. Incorporated by reference to Exhibit 1 to the Company's
              Current Report on Form 8-K dated April 20, 1986.
       4.1    Amendment to Rights Agreement dated as of June 27, 1989. Incorporated by reference
              to Exhibit 4 to the Company's Current Report on Form 8-K filed on August 14, 1989.
      10.1*   The registrant's Deferred Compensation Plan for Directors.
      10.2*   The registrant's Supplemental Retirement Plan.
      10.2(a) The registrant's  1994 Executive  Retirement Plan.  Incorporated by  reference  to
              Exhibit  10.2(a) to the Company's  Annual Report on Form  10-K for the fiscal year
              ended December 3, 1994 ("1994 10-K").
      10.2(b) The registrant's  1994 Supplemental  Pension Plan.  Incorporated by  reference  to
              Exhibit 10.2(b) to the 1994 10-K.
      10.2(c) The  registrant's Supplemental Retirement Plan  (as amended and restated effective
              December 1, 1994). Incorporated by reference to Exhibit 10.2(c) to the 1994 10-K.
      10.3    The registrant's 1984 Stock Option Plan. Incorporated by reference to Exhibit A to
              the Company's  Proxy Statement  dated March  2,  1984 for  the Annual  Meeting  of
              Shareholders held on March 31, 1984.
      10.4    Employment  Agreements with certain officers. Incorporated by reference to Exhibit
              5 to the Company's Current Report on Form 8-K filed July 25, 1989.
      10.5    The registrant's 1994 Incentive  Plan. Incorporated by reference  to Exhibit A  to
              the  Company's Proxy Statement dated  February 24, 1994 for  the Annual Meeting of
              Shareholders held on March 31, 1994.
      11      Computation of Per Share Earnings.
      13 (a)  The following  items incorporated  by  reference herein  from the  Company's  1995
              Annual  Report to  Shareholders ("1995 Annual  Report"), are filed  as Exhibits to
              this Annual Report Form 10-K:
</TABLE>

<TABLE>
<C>        <S>
      (i)  Business segment information for the fiscal years 1993 through 1995 set forth on
             page 38 of the 1995 Annual Report (included in Exhibit 13(a)(vi) -- Note N  of
             Notes to Consolidated Financial Statements);
     (ii)  Consolidated  Balance Sheets of the Company and its Subsidiaries at November 30,
             1995 and 1994 set forth on page 26 of the 1995 Annual Report;
</TABLE>

                                       12
<PAGE>
<TABLE>
<C>        <S>
    (iii)  Consolidated Statements of Earnings of the Company and its Subsidiaries for  the
           years  ended November 30, 1995, 1994  and 1993 set forth on  page 27 of the 1995
             Annual Report;
     (iv)  Consolidated  Statement  of  Shareholders'  Equity  for  the  Company  and   its
           Subsidiaries  for the years ended November 30,  1995, 1994 and 1993 set forth on
             page 28 of the 1995 Annual Report;
      (v)  Consolidated Statements of Cash  Flows of the Company  and its Subsidiaries  for
           the  years ended November  30, 1995, 1994 and  1993 set forth on  page 29 of the
             1995 Annual Report;
     (vi)  Notes to Consolidated Financial Statements set  forth on pages 30 through 38  of
           the 1995 Annual Report;
    (vii)  Report  of  Independent Accountants  set forth  on  page 39  of the  1995 Annual
             Report;
   (viii)  Management's Report on Responsibility for Financial Reporting set forth on  page
           40 of the 1995 Annual Report;
     (ix)  Information  under the caption "11-Year Financial Summary" set forth on pages 24
           and 25 of the 1995 Annual Report; and
      (x)  Management's Discussion  and  Analysis of  Financial  Condition and  Results  of
             Operation  set forth under the caption  "Financial Review" on pages 17 through
             23 of the 1995 Annual Report.
</TABLE>

<TABLE>
<S>           <C>
      21      Subsidiaries of the Registrant.
      23      Consent of Independent Accountants.
</TABLE>

- ------------------------
* Incorporated by reference to the Company's Annual Report on Form 10-K for  the
  fiscal year ended November 30, 1984, in which each Exhibit had the same number
  as herein.

                                       13
<PAGE>
                                   SIGNATURES

    Pursuant  to  the requirements  of  Section 13  or  15(d) 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.

                                             CLARCOR Inc.
                                             (Registrant)

                                               By:     /s/ LAWRENCE E. GLOYD

                                                  ------------------------------
                                                        Lawrence E. Gloyd
                                                      CHAIRMAN OF THE BOARD
                                                    & CHIEF EXECUTIVE OFFICER
Date: February 23, 1996

    Pursuant to the requirements  of the Securities Exchange  Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.

<TABLE>
<S>                      <C>
Date: February 23, 1996             By:  LAWRENCE E. GLOYD
                          -------------------------------------------
                                       Lawrence E. Gloyd
                                    CHAIRMAN OF THE BOARD &
                             CHIEF EXECUTIVE OFFICER AND DIRECTOR

Date: February 23, 1996               By:  BRUCE A. KLEIN
                          -------------------------------------------
                                        Bruce A. Klein
                           VICE PRESIDENT-FINANCE & CHIEF FINANCIAL
                                             OFFICER

Date: February 23, 1996              By  WILLIAM F. KNESE
                          -------------------------------------------
                                       William F. Knese
                         VICE PRESIDENT, TREASURER, CONTROLLER & CHIEF
                                        ACCOUNTING OFFICER

Date: February 23, 1996                By  J. MARC ADAM
                          -------------------------------------------
                                         J. Marc Adam
                                           DIRECTOR

Date: February 23, 1996               By  MILTON R. BROWN
                          -------------------------------------------
                                        Milton R. Brown
                                           DIRECTOR

Date: February 23, 1996               By  CARL J. DARGENE
                          -------------------------------------------
                                        Carl J. Dargene
                                           DIRECTOR
</TABLE>

                                       14
<PAGE>
<TABLE>
<S>                      <C>
Date: February 23, 1996              By  FRANK A. FIORENZA
                          -------------------------------------------
                                       Frank A. Fiorenza
                                           DIRECTOR

Date: February 23, 1996           By  DUDLEY J. GODFREY, JR.
                          -------------------------------------------
                                    Dudley J. Godfrey, Jr.
                                           DIRECTOR

Date: February 23, 1996            By  STANTON K. SMITH, JR.
                          -------------------------------------------
                                     Stanton K. Smith, Jr.
                                           DIRECTOR

Date: February 23, 1996              By  RICHARD A. SNELL
                          -------------------------------------------
                                       Richard A. Snell
                                           DIRECTOR

Date: February 23, 1996                 By  DON A. WOLF
                          -------------------------------------------
                                          Don A. Wolf
                                           DIRECTOR
</TABLE>

                                       15
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

The Board of Directors and Shareholders
CLARCOR Inc.
Rockford, Illinois

    Our  report on  the consolidated  financial statements  of CLARCOR  Inc. and
Subsidiaries has been incorporated by reference  in this Form 10-K from page  39
of the 1995 Annual Report to Shareholders of CLARCOR Inc. In connection with our
audits  of such financial statements, we have also audited the related financial
statement schedule listed on page 11 (index of exhibits) of this Form 10-K.

    In our opinion,  the financial  statement schedule referred  to above,  when
considered  in  relation to  the basic  financial statements  taken as  a whole,
presents fairly,  in  all material  respects,  the information  required  to  be
included therein.

                                          COOPERS & LYBRAND L.L.P.

Rockford, Illinois
January 8, 1996

                                      F-1
<PAGE>
                                  CLARCOR INC.
         SCHEDULE VIII - VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
              FOR THE YEARS ENDED NOVEMBER 30, 1995, 1994 AND 1993
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                              COLUMN C
                                                                    ----------------------------
                                                                             ADDITIONS
                                                        COLUMN B    ----------------------------
                                                       -----------                                                COLUMN E
                                                       BALANCE AT          (1)        (2)                        -----------
                      COLUMN A                          BEGINNING    CHARGED TO     CHARGED TO      COLUMN D     BALANCE OF
- -----------------------------------------------------      AT         COSTS AND        OTHER      -------------    AND OF
                     DESCRIPTION                        OF PERIOD     EXPENSES       ACCOUNTS      DEDUCTIONS      PERIOD
- -----------------------------------------------------  -----------  -------------  -------------  -------------  -----------
<S>                                                    <C>          <C>            <C>            <C>            <C>
1995:
Allowance for losses on accounts receivable             $   1,580     $     386      $       0      $     409(A)  $   1,557
                                                       -----------        -----          -----          -----    -----------
                                                       -----------        -----          -----          -----    -----------
1994:
Allowance for losses on accounts receivable             $   1,544     $     474      $     288(B)   $     726(A)  $   1,580
                                                       -----------        -----          -----          -----    -----------
                                                       -----------        -----          -----          -----    -----------
1993:
Allowance for losses on accounts receivable             $     788     $     610      $     650(C)   $     504(A)  $   1,544
                                                       -----------        -----          -----          -----    -----------
                                                       -----------        -----          -----          -----    -----------
<FN>

NOTES:

(A) Bad debts written off during year, net of recoveries.
(B)  Due to acquisition  addition in 1993  adjusted due to  SFAS 109 adoption in
    1994.
(C) Due to the acquisitions of Airguard Industries and Guardian Filter in 1993.
</TABLE>

                                      F-2

<PAGE>







                                     BY-LAWS

                                       OF

                                  CLARCOR Inc.

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

                                    ARTICLE I


                                     OFFICES


          SECTION 1.1.  REGISTERED OFFICE.  The registered office of the
corporation in the State of Delaware shall be in the City of Wilmington, County
of New Castle, and the name of the resident agent in charge thereof is The
Corporation Trust Company.


          SECTION 1.2.  OTHER OFFICES.  The corporation may also have offices at
such other places both within and without the State of Delaware as the Board of
Directors may from time to time determine or the business of the corporation may
require.


                                   ARTICLE II


                            MEETINGS OF SHAREHOLDERS


          SECTION 2.1.  ANNUAL MEETING.  The annual meeting of the shareholders
shall be held in March each year on such day during that month as shall be
determined by the Board of Directors, which day and the time of such meeting
shall be stated in the Notice of such meeting.   Subject to Sections 2.12 and
2.13 of these By-Laws, the purpose of the annual meeting shall be to elect
directors and to transact such other business as may come before the meeting.
If the election of directors shall not be held on the day designated for the
annual meeting, or at any adjournment thereof, the Board of Directors shall
cause such election to be held at a special meeting of the shareholders as soon
thereafter as convenient.


                                        1
<PAGE>


          SECTION 2.2.  SPECIAL MEETINGS.  Any action required or permitted to
be taken by the shareholders of the corporation must be effected at a duly
called annual or special meeting of shareholders of the corporation and may not
be effected by any consent in writing by such shareholders.  Special meetings of
shareholders of the corporation may be called only by the Board of Directors
pursuant to a resolution  approved by a majority of the entire Board of
Directors, upon not less than 10 nor more than 50 days' written notice.
Notwithstanding anything contained in these By-Laws to the contrary, the
affirmative vote of the holders of at least 75% of the shares of the corporation
entitled to vote for the election of directors shall be required to amend or
repeal, or to adopt any provision inconsistent with, this Section 2.2.


          SECTION 2.3.  PLACE OF MEETINGS.  The Board of Directors may
designate any place, either within or without the State of Delaware, as a place
of meeting for any annual or special meeting of shareholders.  If no designation
is made, the place of meeting shall be the principal office of the corporation
in Illinois.


          SECTION 2.4.  NOTICE OF MEETINGS.  Written or printed Notice stating
the place, date and hour of each annual or special meeting of the shareholders
and, in the case of a special meeting, the purpose or purposes for which the
meeting is called, shall be given not less than 10 or more than 50 days before
the date of the meeting.  (See also Article IV).


          SECTION 2.5.  FIXING DATE OF DETERMINATION OF SHAREHOLDERS OF RECORD.
(a)  In order that the corporation may determine the shareholders entitled (i)
to notice of or to vote at any meeting of shareholders or any adjournment
thereof, (ii) to receive payment of any dividend or other distribution or
allotment of any rights, (iii) to exercise any rights in respect of any change,
conversion or exchange of stock or (iv) to take, receive or participate in any
other action, the Board of Directors may fix a record date, which shall not be
earlier than the date upon which the resolution fixing the record date is
adopted by the Board of Directors and which (1) in the case of a determination
of shareholders entitled to notice of or to vote at any meeting of shareholders
or adjournment thereof, shall, unless otherwise required by law, be not more
than 60 nor less than ten days before the date of such meeting; and (2) in the
case of any other action, shall be not more than 60 days before such action.

     (b)  If no record date is fixed, (i) the record date for determining
shareholders entitled to notice of or to vote at a meeting of shareholders shall
be at the close of business on the day next preceding the day on which notice is
given, or, if notice is waived, at the close of business on the day next
preceding the day on which the meeting is held; and (ii) the record date for
determining shareholders for any other purpose shall be at the close of business
on the day on which the Board of Directors adopts the resolution relating
thereto.


                                        2
<PAGE>


     (c)  A determination of shareholders of record entitled to notice of or to
vote at a meeting of shareholders shall apply to any adjournment of the meeting,
but the Board of Directors may fix a new record date for the adjourned meeting.


          SECTION 2.6.  SHAREHOLDER LIST.  The officer or agent having charge of
the transfer books for shares of the corporation shall make, at least ten days
before each meeting of shareholders, a complete list of the shareholders
entitled to vote at such meeting, arranged in alphabetical order, with the
address of and number of shares registered in the name of each shareholder.
Such list shall be open to examination by any shareholder of the corporation
during ordinary business hours, for any purpose germane to the meeting, for a
period of at least ten days prior to the meeting, at a place within the city
where the meeting is to be held, which place shall be specified in the notice of
the meeting, or, if not so specified, at the place where the meeting is to be
held.  The list shall be produced and kept at the time and place of meeting
during the whole time thereof, and subject to the inspection of any such
shareholder who may be present.  The stock ledger shall be the only evidence as
to who are the shareholders entitled to examine the stock ledger, the list of
shareholders or the books of the corporation, or to vote in person or by proxy
at any meeting of shareholders.


          SECTION 2.7.  QUORUM.  The holders of a majority of the stock issued
and outstanding and entitled to vote thereat, present in person or represented
by proxy, shall be requisite for, and shall constitute, a quorum at all meetings
of the shareholders of the corporation for the transaction of business, except
as otherwise provided by statute or these By-Laws.  If a quorum shall not be
present or represented at any meeting of the shareholders, the shareholders
entitled to vote thereat present in person or represented by proxy may, by the
affirmative vote of the holders of stock having a majority of the votes which
could be cast by all such holders, adjourn the meeting from time to time,
without notice other than announcement at the meeting  if the adjournment is for
thirty days or less or unless after the adjournment a new record date is fixed,
until a quorum shall be present or represented.  At such adjourned meeting at
which a quorum shall be present or represented, any business may be transacted
which might have been transacted at the meeting as originally noticed.  If a
quorum is present when a meeting is convened, the subsequent withdrawal of
shareholders, even though less than a quorum remains, shall not affect the
ability of the remaining shareholders lawfully to transact business.


          SECTION 2.8.   PROXIES.  (a)  Each shareholder entitled to vote at a
meeting of shareholders may authorize another person or persons to act for such
shareholder by proxy filed with the Secretary before or at the time of the
meeting.  No such proxy shall be voted or acted upon after three years from its
date, unless the proxy provides for a longer period.  A duly executed proxy
shall be irrevocable if it states that it is irrevocable and if, and only as
long as, it is coupled with an interest sufficient in law to support an
irrevocable power.  A shareholder may revoke any proxy which is not irrevocable
by attending the meeting and voting in person or by filing with


                                        3
<PAGE>


the Secretary an instrument in writing revoking the proxy or another duly
executed proxy bearing a later date.

     (b)   A shareholder may authorize another person or persons to act for such
shareholder as proxy (i) by executing a writing authorizing such person or
persons to act as such, which execution may be accomplished by such shareholder
or such shareholder's authorized officer, director, partner, employee or agent
(or, if the stock is held in a trust or estate, by a trustee, executor or
administrator thereof) signing such writing or causing his or her signature to
be affixed to such writing by any reasonable means, including, but not limited
to, facsimile signature, or (ii) by transmitting or authorizing the transmission
of a telegram, cablegram or other means of electronic transmission (a
"Transmission") to the person who will be the holder of the proxy or to a proxy
solicitation firm, proxy support service organization or like agent duly
authorized by the person who will be the holder of the proxy to receive such
Transmission; provided that any such Transmission must either set forth or be
submitted with information from which it can be determined that such
Transmission was authorized by such shareholder.

     (c)  Any inspector or inspectors appointed pursuant to Section 2.14 of
these By-Laws shall examine Transmissions to determine if they are valid.  If no
inspector or inspectors are so appointed, the Secretary or such other person or
persons as shall be appointed from time to time by the Board of Directors shall
examine Transmissions to determine if they are valid.  If it is determined a
Transmission is valid, the person or persons making that determination shall
specify the information upon which such person or persons relied.  Any copy,
facsimile telecommunication or other reliable reproduction of such a writing or
Transmission may be substituted or used in lieu of the original writing or
Transmission for any and all purposes for which the original writing or
Transmission could be used; provided that such copy, facsimile telecommunication
or other reproduction shall be a complete reproduction of the entire original
writing or Transmission.


          SECTION 2.9.  VOTING.  At every meeting of the shareholders, each
shareholder shall be entitled to one vote for each share of stock entitled to
vote thereat which is registered in the name of such shareholder on the books of
the corporation.  When a quorum is present at any meeting of the shareholders,
the vote of the holders of a majority of the shares present in person or
represented by proxy at the meeting and entitled to vote on the subject matter
shall be sufficient for the transaction of any business, unless otherwise
provided by statute, the Certificate of Incorporation or these By-Laws.  Voting
on any question or in any election may be viva voce unless the presiding officer
shall order or any shareholder shall demand that voting be by ballot.


          SECTION 2.10.  VOTING OF CERTAIN SHARES.  Shares standing in the name
of another corporation, domestic or foreign, and entitled to vote may be voted
by such officer, agent, or proxy as the By-Laws of such corporation may
prescribe or, in the absence of such provision, as the Board of Directors of
such corporation may determine.  Shares standing in the name of a deceased
person, a minor or an


                                        4
<PAGE>


incompetent and entitled to vote may be voted by his administrator, executor,
guardian or conservator as the case may be, either in person or by proxy.
Shares standing in the name of a trustee and entitled to vote may be voted by
such trustee, either in person or by proxy to the full extent provided by
Delaware law.  Shares standing in the name of a receiver and entitled to vote
may be voted by such receiver.  A shareholder some or all of whose shares,
otherwise entitled to vote, are pledged shall be entitled to vote such shares
unless, in the transfer of such pledged shares on the books of the corporation,
such shareholder as pledged has expressly empowered the pledge to vote thereon,
in which case only the pledgee, or the pledgee's proxy, may represent such stock
and vote thereon.  Shares standing in the name of two or more persons, whether
fiduciaries, members of a partnership, joint tenants, tenants in common, tenants
by the entirety or otherwise, and shares with two or more persons having the
same fiduciary relationship respecting such shares shall be voted in accordance
with the provisions of Section 217(b) of the Delaware General Corporation Law.


          SECTION 2.11.  TREASURY STOCK.  Shares of its own stock belonging to
this corporation or to another corporation, if a majority of the shares entitled
to vote in the election of directors of such corporation is held by this
corporation, shall not be voted at any meeting and shall not be counted in
determining the total number of outstanding shares.  Nothing in this section
shall be construed as limiting the right of this corporation to vote shares of
its own stock held by it in a fiduciary capacity.


          SECTION 2.12.  NOMINATION OF DIRECTORS.  Only persons who are
nominated in accordance with the procedures set forth in this Section 2.12 shall
be eligible for election as Directors.  Nominations of persons for election to
the Board of Directors of the corporation may be made at a meeting of
shareholders by or at the direction of the Board of Directors or by any
shareholder of the corporation entitled to vote for the election of Directors at
the meeting who complies with the notice procedures set forth in this Section
2.12.  Such nominations, other than those made by or at the direction of the
Board of Directors shall be made pursuant to timely notice in proper written
form to the Secretary of the corporation.  To be timely, a shareholder's notice
shall be delivered to or mailed and received at the principal executive offices
of the corporation not less than 60 days nor more than 90 days prior to the
meeting; PROVIDED, HOWEVER, that in the event that less than 70 days' notice or
prior public disclosure of the date of the meeting is given or made to
shareholders, notice by the shareholder to be timely must be so received not
later than the close of business on the tenth day following the day on which
such notice of the date of the meeting was mailed or such public disclosure was
made.  To be in proper written form, shareholder's notice shall set forth in
writing (a) as to each person whom the shareholder proposes to nominate for
election or re-election as a director (i) the name, age, business address and
residence address of such person, (ii) the principal occupation or employment of
such person, (iii) the class and number of shares of stock of the corporation
which are beneficially owned by such person and (iv) any other information
relating to such person that is required to be disclosed in solicitations of
proxies for election of directors, or as otherwise required, in each case
pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended
(including, without limitation, such person's written


                                        5
<PAGE>


consent to being nominated as a Director and to serving as a Director if
elected); and (b) as to the shareholder giving the notice (i) the name and
address, as they appear on the corporation's books, of such shareholder and (ii)
the class and number of shares of stock of the corporation which are
beneficially owned by such shareholder.  At the request of the Board of
Directors, any person nominated by the Board of Directors for election as a
Director shall furnish to the Secretary of the corporation that information
required to be set forth in a shareholder's notice of nomination which pertains
to the nominee.  No person shall be eligible for election as a director of the
corporation unless nominated in accordance with the procedures set forth in this
Section 2.12.  The Chairman of the meeting shall, if the facts warrant,
determine and declare to the meeting that a nomination was not made in
accordance with the procedures prescribed by the By-Laws; and in that event the
defective nomination shall be disregarded.


          SECTION 2.13.  NOTICE OF SHAREHOLDER PROPOSALS.  At any meeting of the
shareholders, only such business shall be conducted as shall have been properly
brought before the meeting.  To be properly brought before a meeting, business
must be (a) specified in the notice of the meeting (or any supplement thereto)
given by or at the direction of the Board of Directors, (b) otherwise properly
brought before the meeting by or at the direction of the Board of Directors, or
(c) otherwise properly brought before the meeting by a shareholder.  For
business to be properly brought before a meeting by a shareholder, the
shareholder must have given timely notice thereof in writing to the Secretary of
the corporation.  To be timely, a shareholder's notice must be delivered to or
mailed and received at the principal executive offices of the corporation, not
less than 60 days nor more than 90 days prior to the meeting; provided, however,
that in the event that less than 70 days' notice or prior public disclosure of
the date of the meeting is given or made to shareholders, notice by the
shareholder to be timely must be so received not later than the close of
business on the tenth day following the day on which such notice of the date of
the meeting was mailed or such public disclosure was made.  A shareholder's
notice to the Secretary shall set forth as to each matter the shareholder
proposes to bring before the meeting (a) brief description of the business
desired to be brought before the meeting and the reasons for conducting such
business at the meeting, (b) the name and address, as they appear on the
corporation's books of the shareholder proposing such business, (c) the class
and number of shares of the corporation which are beneficially owned by the
shareholder, and (d) any material interest of the shareholder in such business.
Notwithstanding anything in the By-Laws to the contrary, no business shall be
conducted at any meeting of shareholders except in accordance with the
procedures set forth in this Section 2.13.  The Chairman of the meeting shall,
if the facts warrant, determine and declare to the meeting that business was not
properly brought before the meeting in accordance with the provisions of this
Section 2.13, and if he should so determine, he shall so declare to the meeting
and any such business not properly brought before the meeting shall not be
transacted.


          SECTION 2.14.  VOTING PROCEDURES AND INSPECTORS OF ELECTIONS.  (a)  If
the corporation has a class of voting stock that is (i) listed on a national
securities exchange, (ii) authorized for quotation on an interdealer quotation
system of a


                                        6
<PAGE>


registered national securities association or (iii) held of record by more than
2,000 shareholders, the Board of Directors shall, in advance of any meeting of
shareholders, appoint one or more inspectors (individually an "Inspector," and
collectively the "Inspectors") to act at such meeting and make a written report
thereof.  The Board of Directors may designate one or more persons as alternate
Inspectors to replace any Inspector who shall fail to act.  If no Inspector or
alternate is able to act at such meeting, the chairman of the meeting shall
appoint one or more other persons to act as Inspectors.  Each Inspector, before
entering upon the discharge of his or her duties, shall take and sign an oath
faithfully to execute the duties of Inspector with strict impartiality and
according to the best of his or her ability.

     (b)  The Inspectors shall (i) ascertain the number of shares of stock of
the corporation outstanding and the voting power of each, (ii) determine the
number of shares of stock of the corporation present in person or by proxy at
such meeting and the validity of proxies and ballots, (iii) count all votes and
ballots, (iv) determine and retain for a reasonable period a record of the
disposition of any challenges made to any determination by the Inspectors and
(v) certify their determination of the number of such shares present in person
or by proxy at such meeting and their count of all votes and ballots.  The
Inspectors may appoint or retain other persons or entities to assist them in the
performance of their duties.

     (c)  The date and time of the opening and the closing of the polls for each
matter upon which the shareholders will vote at a meeting shall be announced at
such meeting.  No ballots, proxies, or votes, nor any revocations thereof or
changes thereto, shall be accepted by the Inspectors after the closing of the
polls unless the Court of Chancery of the State of Delaware upon application by
any shareholder shall determine otherwise.

     (d)  In determining the validity and counting of proxies and ballots, the
Inspectors shall be limited to an examination of the proxies, any envelopes
submitted with such proxies, any information referred to in paragraphs (b) and
(c) of Section 2.8 of these By-Laws, ballots and the regular books and records
of the corporation, except that the Inspectors may consider other reliable
information for the limited purpose of reconciling proxies and ballots submitted
by or on behalf of banks, brokers, their nominees or similar persons which
represent more votes than the holder of a proxy is authorized by a shareholder
of record to cast or more votes than such shareholder holds of record.  If the
Inspectors consider other reliable information for the limited purpose permitted
herein, the Inspectors, at the time they make their certification pursuant to
paragraph (b) of this Section 2.14, shall specify the precise information
considered by them, including the person or persons from whom such information
was obtained, when and the means by which such information was obtained and the
basis for the Inspectors' belief that such information is accurate and reliable.


                                        7
<PAGE>


                                   ARTICLE III


                                    DIRECTORS


          SECTION 3.1.  NUMBER AND ELECTION.  The number of directors which
shall constitute the whole Board shall be not less than nine.  The exact number
of directors shall be fixed from time to time by the Board of Directors pursuant
to a resolution adopted by a majority of the entire Board of Directors.  The
Directors shall be divided into three classes, as nearly equal in number as
possible, with respect to the time for which they shall severally hold office.
Directors of the First Class first chosen shall hold office for one year or
until the first annual election; Directors of the Second Class first chosen
shall hold office until the second annual election; and Directors of the Third
Class shall hold office until the third annual election.  In each annual
election or adjournment thereof, the successors to the Class of Directors whose
terms shall expire at that time shall be elected to hold office for terms of
three years so that the term of office of one class of Directors shall expire in
each year.  Each Director elected shall hold office until his successor shall be
elected and shall qualify.  Notwithstanding anything contained in these By-Laws
to the contrary, the affirmative vote of the holders of at least 75% of the
shares of this corporation entitled to vote for the election of directors shall
be required to amend or repeal, or to adopt any provision inconsistent with,
this Section 3.1.


          SECTION 3.2.  RESIGNATIONS AND VACANCIES.

          (a)  RESIGNATIONS.  Any Director may resign at any time by giving
written notice to the Board of Directors or to the Chief Executive Officer.  Any
such resignation shall take effect at the date of the receipt of such notice or
at any later time specified therein; and, unless otherwise specified therein,
the acceptance of such resignation shall not be necessary to make it effective.

          (b)  NEWLY CREATED DIRECTORSHIPS AND VACANCIES.  Subject to the rights
of the holders of any series of Preferred Stock then outstanding, newly created
directorships resulting from any increase in the authorized number of directors
or any vacancies in the Board of Directors resulting from death, resignation,
retirement, disqualification, removal from office or other cause shall be filled
by a majority vote of the Directors then in office, and Directors so chosen
shall hold office for a term expiring at the Annual Meeting of Shareholders at
which the term of the class to which they have been elected expires.

          (c)  REMOVAL.  Subject to the rights of the holders of any series of
Preferred Stock then outstanding, any Director, or the entire Board of
Directors, may be removed from office at any time, but only for cause and only
by the affirmative vote of the holders of at least 75% of the shares of this
corporation entitled to vote for the election of directors.


                                        8
<PAGE>


          (d)  AMENDMENT, REPEAL, ETC.  Notwithstanding anything contained in
these By-Laws to the contrary, the affirmative vote of the holders of at least
75% of all of the shares of this corporation entitled to vote for the election
of directors shall be required to amend or repeal, or to adopt any provision
inconsistent with, this Section 3.2.


          SECTION 3.3.  MANAGEMENT OF AFFAIRS OF CORPORATION.  The business and
affairs of the corporation shall be managed by or under the direction of  its
Board of Directors, which may exercise all such powers of the corporation and do
all such lawful acts and things as are not by statute or by the Certificate of
Incorporation or by these By-Laws directed or required to be exercised or done
by the shareholders.


          SECTION 3.4.  REGULAR MEETINGS.  Regular meetings of the Board of
Directors shall be held without other notice than this By-Law immediately after,
and at the same place as, the Annual Meeting of Shareholders for the purpose of
organizing the Board of Directors, electing officers and transacting any other
business that may properly come before such meeting.  Additional regular
meetings of the Board of Directors may be held without call or notice at such
times as shall be fixed by resolution of the Board of Directors.


          Section 3.5.  SPECIAL MEETINGS.  Special meetings of the Board of
Directors may be called by or at the request of the Chairman of the Board, the
Chief Executive Officer or by a majority of the Directors.  The person or
persons authorized to call special meetings of the Board of Directors may fix
any place, either within or without the State of Delaware, as the place for
holding any special meeting of the Board of Directors called by them.


          SECTION 3.6.  NOTICE OF SPECIAL MEETINGS.  Except as otherwise
prescribed by statute, written notice of the time and place of each special
meeting of the Board of Directors shall be given at least 24 hours prior to the
time of holding the meetings.  Any director may waive notice of any meeting.
The attendance of a director at any meeting shall constitute a waiver of notice
of such meeting, except when a director attends a meeting for the express
purpose of objecting to the transaction of any business because the meeting is
not lawfully called or convened.  Unless otherwise provided by statute neither
the business to be transacted at, nor the purpose of, any special meeting of the
Board of Directors need be specified in any notice, or waiver of notice of such
meeting.  (See also Articles IV and X.)


          SECTION 3.7.  QUORUM.  At each meeting of the Board of Directors, the
presence of not less than a majority of the Directors then in office shall be
necessary and sufficient to constitute a quorum for the transaction of business,
and the act of a majority of the Directors present at any meeting at which there
is a quorum shall be the


                                        9
<PAGE>


act of the Board of Directors, except as may be otherwise specifically provided
by statute.  In determining the presence of a quorum at a meeting of the
Directors or a committee thereof for the purpose of authorizing a contract or
transaction between the corporation and one or more of its Directors, or between
the corporation and any other corporation, partnership, association, or other
organization in which one or more of its Directors are directors or officers, or
have a financial interest, such interested Directors may be counted in
determining a quorum.


          SECTION 3.8.  PRESUMPTION OF ASSENT.  Unless otherwise provided by
statute, a director of the corporation who is present at a meeting of the Board
of Directors at which action is taken on any corporate matter shall be
conclusively presumed to have assented to the action taken unless his dissent
shall be entered in the minutes of the meeting or unless he shall file his
written dissent to such action with the person acting as Secretary of the
meeting before the adjournment thereof or shall forward such dissent by
registered mail to the Secretary of the corporation immediately after the
adjournment of the meeting.  Such right to dissent shall not apply to a director
who voted in favor of such action.


          SECTION 3.9.  ORGANIZATION.  Meetings of the Board of Directors shall
be presided over by the Chairman of the Board, if any, or if there is none or in
his or her absence, by the President, or in his or her absence by a chairman
chosen at the meeting.  The Secretary shall act as secretary of the meeting, but
in his or her absence the chairman of the meeting may appoint any person to act
as secretary of the meeting. A majority of the directors present at a meeting,
whether or not they constitute a quorum, may adjourn such meeting to any other
date, time or place without notice other than announcement at the meeting.


          SECTION 3.10.  ACTION WITHOUT MEETING.  Any action required or
permitted to be taken at any meeting of the Board of Directors, or of any
committee thereof, may be taken without a meeting, if all members of the Board
or of such committee, as the case may be, consent thereto in writing and such
writing or writings are filed with the minutes of proceedings of the Board or
such committee.  Directors, or any committee of directors designated by the
Board of Directors, may participate in a meeting of the Board of Directors or
such committee by means of conference telephone or similar communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in a meeting pursuant to this Section 3.10 shall
constitute presence in person at such meeting.


          SECTION 3.11.  COMMITTEES.  The Board of Directors may, by resolution
passed by a majority of the whole Board of Directors, designate one or more
committees, each committee to consist of one or more directors of the
corporation.  The Board of Directors may designate one or more directors as
alternate members of any committee, who may replace any absent or disqualified
member at any meeting of the committee.  In the absence or disqualification of a
member of the committee, the


                                       10
<PAGE>


member or members present at any meeting and not disqualified from voting,
whether or not a quorum, may unanimously appoint another member of the Board of
Directors to act at the meeting in place of any such absent or disqualified
member.  Any such committee, to the extent permitted by law and provided in the
resolution of the Board of Directors designating such committee, or an amendment
to such resolution, shall have and may exercise all the powers and authority of
the Board of Directors in the management of the business and affairs of the
corporation, and may authorize the seal of the corporation to be affixed to all
papers which may require it.


          SECTION 3.12.  FEES AND COMPENSATION OF DIRECTORS.  Unless otherwise
restricted by the Certificate of Incorporation, the Board of Directors shall
have the authority to fix the compensation of directors.  The directors shall be
paid their reasonable expenses, if any, of attendance at each meeting of the
Board of Directors or a committee thereof and may be paid a fixed sum for
attendance at each such meeting and an annual retainer or salary for services as
a director or committee member.  No such payment shall preclude any director
from serving the corporation in any other capacity and receiving compensation
thereof.


          SECTION 3.13.  RELIANCE UPON RECORDS.  Every director, and every
member of any committee of the Board of Directors, shall, in the performance of
his or her duties, be fully protected in relying in good faith upon the records
of the corporation and upon such information, opinions, reports or statements
presented to the corporation by any of its officers or employees, or committees
of the Board of Directors, or by any other person as to matters the director or
member reasonably believes are within such other person's professional or expert
competence and who has been selected with reasonable care by or on behalf of the
corporation, including, but not limited to, such records, information, opinions,
reports or statements as to the value and amount of the assets, liabilities
and/or net profits of the corporation, or any other facts pertinent to the
existence and amount of surplus or other funds from which dividends might
properly be declared and paid, or with which the corporation's capital stock
might properly be purchased or redeemed.

                                   ARTICLE IV

                                     NOTICES


          SECTION 4.1.  MANNER OF NOTICE.  Except as otherwise provided by law,
the Certificate of Incorporation or these By-Laws, whenever notice is required
to be given to any shareholder, director or member of any committee of the Board
of Directors, such notice may be given by personal delivery or by depositing it,
in a sealed envelope, in the United States mails, first class, postage prepaid,
addressed, or by delivering it to a telegraph company, charges prepaid, for
transmission, or by transmitting it via telecopier, to such shareholder,
director or member, either at the address of such shareholder, director or
member as it appears on the records of the corporation or, in the case of such a
director or member, at his or her business


                                       11
<PAGE>


address; and such notice shall be deemed to be given at the time when it is thus
personally delivered, deposited, delivered or transmitted, as the case may be.
Such requirement for notice shall also be deemed satisfied, except in the case
of shareholder meetings, if actual notice is received orally or by other writing
by the person entitled thereto as far in advance of the event with respect to
which notice is being given as the minimum notice period required by law or
these By-Laws.


          SECTION 4.2.  DISPENSATION WITH NOTICE.  (a) Whenever notice is
required to be given by law, the Certificate of Incorporation or these By-laws
to any shareholder to whom (i) notice of two consecutive annual meetings of
shareholders, and all notices of meetings of shareholders during the period
between such two consecutive annual meetings, or (ii) all, and at least two,
payments (if sent by first class mail) of dividends or interest on securities of
the corporation during a 12-month period, have been mailed addressed to such
shareholder at the address of such shareholder as shown on the records of the
corporation and have been returned undeliverable, the giving of such notice to
such shareholder shall not be required.  Any action or meeting which shall be
taken or held without notice to such shareholder shall have the same force and
effect as if such notice had been duly given.  If any such shareholder shall
deliver to the corporation a written notice setting forth the then current
address of such shareholder, the requirement that notice be given to such
shareholder shall be reinstated.

     (b)  Whenever notice is required to be given by law, the Certificate of
Incorporation or these By-Laws to any person with whom communication is
unlawful, the giving of such notice to such person shall not be required, and
there shall be not duty to apply to any governmental authority or agency for a
license or permit to give such notice to such person.  Any action or meeting
which shall be taken or held without notice to any such person with whom
communication is unlawful shall have the same force and effect as if such notice
had been duly given.


      SECTION 4.3  WAIVER OF NOTICE.  Any written waiver of notice, signed by
the person entitled to notice, whether before or after the time stated therein,
shall be deemed equivalent to notice.  Attendance of a person at a meeting shall
constitute  a waiver of notice of such meeting, except when the person attends a
meeting for the express purpose of objecting, at the beginning of the meeting,
to the transaction of any business because the meeting is not lawfully called or
convened.  Neither the business to be transacted at, nor the purpose of any
regular special meeting of the shareholders, directors, or members of a
committee of directors need to be specified in any written waiver of notice.


                                       12
<PAGE>


                                    ARTICLE V

                                    OFFICERS

          SECTION 5.1.  OFFICES AND OFFICIAL POSITIONS.  The officers of the
corporation shall be a Chairman of the Board, a Chief Executive Officer, a
President,  Vice President - Finance, one or more additional Vice Presidents,
the number thereof to be determined by the Board of Directors, a Treasurer, a
Controller, a Secretary, and such Assistant Secretaries, Assistant Treasurers,
and other officers as the Board of Directors may determine.  None of the
officers need be a director, a shareholder of the corporation or a resident of
the State of Delaware.  The Board of Directors may from time to time establish,
and abolish official positions within such divisions into which the business and
operations of the corporation may be divided pursuant to Section 6.1. of these
By-Laws, and assign titles and duties to such positions.  Those appointed to
official positions within divisions may, but need not, be officers of the
corporation.  The Board of Directors shall appoint officers to official
positions within a division and may with or without cause remove from such a
position any person appointed to it.  In any event, the authority incident to an
official position within a division shall be limited to acts and transactions
within the scope of the business and operations of such division.


          SECTION 5.2.  ELECTION AND TERM OF OFFICE.  The officers of the
corporation shall be elected annually by the Board of Directors at their first
meeting held after each regular annual meeting of the shareholders.  If the
election of officers shall not be held at such meeting of the Board, such
election shall be held at a regular or special meeting of the Board of Directors
as soon thereafter as may be convenient.  Each officer shall hold office for
such term as the Board of Directors shall specify, or until his death, or until
he shall resign or shall have been removed in the manner hereinafter provided.
Election or appointment of an officer or agent shall not in itself create
contract rights.


          SECTION 5.3.  REMOVAL AND RESIGNATION.  Any officer may be removed,
either with or without cause, by a majority of the directors at the time in
office at any regular or special meeting of the Board; but such removal shall be
without prejudice to the contract rights, if any, of such person so removed.
Any officer may resign at any time by giving written notice to the Board of
Directors, to the Chief Executive Officer, or to the Secretary of the
corporation.  Any such resignation shall take effect at the date of the receipt
of such notice or at any later time specified therein; and, unless otherwise
specified therein, the acceptance of such resignation shall not be necessary to
make it effective.


          SECTION 5.4.  VACANCIES.  A vacancy in any office because of death,
resignation, removal, or any other cause may be filled for the unexpired portion
of the term by the Board of Directors.


                                       13
<PAGE>


          SECTION 5.5.  CHAIRMAN OF THE BOARD.  The Chairman of the Board shall
preside at all meetings of the shareholders and the Board of Directors and shall
consult and advise with the other officers of the corporation in connection with
its operation.


          SECTION 5.6   CHIEF EXECUTIVE OFFICER.  The Chief Executive Officer of
the corporation shall, subject to the control of the Board of Directors, have
general supervision, direction and control of the business and affairs of the
corporation.  He shall have authority to designate the duties and powers of
officers and delegate special powers and duties to specified officers, so long
as such designation shall not be inconsistent with the statutes, these By-Laws,
or action of the Board of Directors.  He shall do and perform such other duties
as from time to time may be assigned to him by the Board of Directors.  The
authority and responsibilities of the Chief Executive Officer shall be assigned
by the Board of Directors to either the Chairman of the Board or the President.


          SECTION 5.7  PRESIDENT.  The President shall preside at all meetings
of the shareholders and of the Board of Directors in the absence of the Chairman
of the Board, and of committees of directors of the corporation of which he is a
member.  He shall direct the activities of the corporation in accordance with
policies and objectives established by the Board of Directors.  He shall execute
any deeds, mortgages, bonds, contracts or other instruments of the corporation,
except where required or permitted by law to be otherwise signed and executed
and except where the signing and execution thereof shall be expressly delegated
by the Board of Directors, the Chief Executive Officer, or the President to some
other officer or agent of the corporation.  He may sign, with the Secretary or
any Assistant Secretary, certificates for shares of stock of the corporation the
issuance of which shall have been authorized by the Board of Directors, shall
vote, or give a proxy to any other person to vote, all shares of the stock of
any other corporation standing in the name of the corporation, shall have the
general powers and duties of management usually vested in the office of a
President of a corporation and shall have such other powers and duties as may be
prescribed by the Board of Directors or these By-Laws.


          SECTION 5.8.  VICE PRESIDENT - FINANCE.  The Vice President-Finance,
as the chief financial officer of the corporation, shall:  (a) be responsible to
the Chief Executive Officer, President, and the Board of Directors for all the
property of the corporation, tangible and intangible, and for the receipt,
custody and disbursement of all funds and securities of the corporation; (b)
receive and give receipts for moneys due and payable to the corporation from any
source whatsoever and deposit all such moneys in the name of the corporation in
such banks, trust companies or other depositories as shall from time to time be
selected in accordance with the provisions of Section 7.4 of these By-Laws; (c)
disburse the funds of the corporation as ordered by the Chief Executive Officer,
President or as required in the ordinary conduct of the business of the
corporation; (d) render to the Chief Executive Officer, President or Board of
Directors, upon request, an account of all his transactions as Vice President-
Finance and such other duties as from time to time may be assigned to him by the


                                       14
<PAGE>


Chief Executive Officer, the President, by the Board of Directors or these By-
Laws.  He may delegate such details of the performance of duties of his office
as may be appropriate in the exercise of reasonable care to one or more persons
in his stead.


          SECTION 5.9.  VICE PRESIDENTS.  In the absence or inability to act of
the  President,  the Vice Presidents in order of their ranking by the Board of
Directors or, if not ranked, the Vice President designated by the Board of
Directors, the Chief Executive Officer, or the President, shall perform all
duties of the President and, when so acting, shall have all the powers of, and
be subject to all the restrictions upon, the President.  The Vice Presidents
shall have such other powers and perform such other duties, not inconsistent
with the statutes, these By-Laws, or action of the Board of Directors, as from
time to time may be prescribed for them, respectively, by the Chief Executive
Officer, or by the President.  Any Vice President may sign, with the Treasurer
or an Assistant Treasurer or the Secretary or an Assistant Secretary,
certificates for shares of stock of the corporation the issuance of which shall
have been authorized by the Board of Directors.


          SECTION 5.10.  SECRETARY.  The Secretary shall:  (a) keep the minutes
of the meetings of the shareholders and the Board of Directors in one or more
books provided for that purpose; (b) see that all notices are duly given in
accordance with the provisions of these By-Laws or as required by law; (c) have
charge of the corporate records and of the seal of the corporation; (d) affix
the seal of the corporation, or cause it to be affixed, to all certificates for
shares prior to the issue thereof and to all documents the execution of which on
behalf of the corporation under its seal is duly authorized by the Board of
Directors or otherwise in accordance with the provisions of the By-Laws; (e)
keep a register of the post office address of each shareholder, director and
committee member, which shall from time to time be furnished to the Secretary by
such shareholder, director or member; (f) sign with the Chairman of the Board,
President,  or a Vice President, certificates for shares of stock of the
corporation, the issuance of which shall have been authorized by resolution of
the Board of Directors; (g) have general charge of the stock transfer books of
the corporation; and (h) in general, perform all duties incident to the office
of Secretary and such other duties as from time to time may be assigned to him
or her by the Chief Executive Officer, President, or by the Board of Directors.
He or she may delegate such details of the performance of duties of his or her
office as may be appropriate in the exercise of reasonable care to one or more
persons in his or her stead.


          SECTION 5.11.  TREASURER.  In the absence or inability to act of the
Vice President - Finance, the Treasurer shall perform all duties of the Vice
President - Finance and, when so acting, shall have all the powers of, and be
subject to all the restrictions upon, the Vice President - Finance.  The
Treasurer shall have such other powers and perform such other duties, not
inconsistent with the statutes, these By-Laws, or action of the Board of
Directors, as from time to time may be prescribed for him by the Vice President
- - Finance.  The Treasurer may delegate such details of the


                                       15
<PAGE>


performance of his office as may be appropriate in the exercise of reasonable
care to one or more persons in his stead.


          SECTION 5.12.  CONTROLLER.  The Controller shall be the Chief
Accounting Officer of the corporation and shall have the responsibility for the
accounts and accounting practices of the corporation; maintain records of
assets, liabilities, and transactions thereof, and provide for regular audits;
initiate and execute measures calculated to provide the maximum safety, clarity
and efficiency in the recording and reporting of transactions; prepare and
direct all budgets; and verify all authorizations.  He shall do and perform such
duties as from time to time may be assigned to him by the Vice President -
Finance or the Board of Directors.


          SECTION 5.13.  ASSISTANT TREASURERS AND ASSISTANT SECRETARIES.  The
Assistant Treasurers and Assistant Secretaries shall, in the absence of the
Treasurer or Secretary, respectively, perform all functions and duties which
such absent officer may delegate; but such delegation shall in nowise relieve
the absent officer from the responsibilities and liabilities of his office.  In
addition, an Assistant Secretary, as thereto authorized by the Board of
Directors, may sign with the Chairman of the Board, President, or a Vice
President, certificates for shares of the corporation, the issuance of which
shall have been authorized by a resolution of the Board of Directors; and the
Assistant Secretaries and Assistant Treasurers shall, in general, perform such
duties as shall be assigned to them by the Secretary or the Treasurer,
respectively, or by the Chief Executive Officer,  the President or Board of
Directors.


          SECTION 5.14.  DELEGATION OF DUTIES.  In case of the absence of an
officer of the corporation or for any other reason that may seem sufficient to
the Board of Directors, said Board may delegate for the time being the powers
and duties of such officer to any other officer or to any Director except where
otherwise provided by law.


          SECTION 5.15.  COMPENSATION.  The salaries of the officers shall be
fixed from time to time by  a Committee of the Board of Directors designated by
the Board with the exception of the salaries of such Committee, which shall be
established by the Board of Directors, and no officer shall be prevented from
receiving such salary by reason of the fact that he is also a Director of the
corporation.


          SECTION 5.16.  PERFORMANCE BOND.  The Board of Directors may request
any officer, agent or employee of the corporation to furnish a bond of such sum
and with such sureties as it may deem advisable for the faithful performance of
the duties of such officer, agent or employee.


                                       16
<PAGE>


                                   ARTICLE VI


                                    DIVISIONS


          SECTION 6.1.  DIVISIONS OF THE CORPORATION.  The Board of Directors
shall have the power to create and establish such operating divisions of the
corporation as they may from time to time deem advisable.


          SECTION 6.2.  OFFICIAL POSITIONS WITHIN A DIVISION.  The President may
appoint individuals who are not officers of the corporation to, and may, with or
without cause, remove them from, official positions established with a division,
but not filled by the Board of Directors.  (See also Section 5.1 of these By-
Laws.)


                                   ARTICLE VII


                      CONTRACTS, LOANS, CHECKS AND DEPOSITS


          SECTION 7.1.  CONTRACTS AND OTHER INSTRUMENTS.  The Board of Directors
may authorize any officer or officers, agent or agents, to enter into any
contract or execute and deliver any instrument in the name of and on behalf of
the corporation, or of any division thereof, and such authority may be general
of confined to specific instances.


          SECTION 7.2.  LOANS.  No loans shall be contracted on behalf of the
corporation or any division thereof, and no evidence of indebtedness shall be
issued in the name of the corporation, or any division thereof, unless
authorized by a resolution of the Board of Directors.  Such authority may be
general or confined to specific instances.


          SECTION 7.3.  CHECKS, DRAFTS, ETC.  All checks, drafts or other orders
for the payment of money, notes or other evidences of indebtedness issued in the
name of the corporation, or any division thereof, shall be signed by such
officer or officers, agent or agents of the corporation, and in such manner as
shall from time to time be determined by resolution of the Board of Directors.


          SECTION 7.4.  DEPOSITS.  All funds of the corporation, or any
divisions thereof, not otherwise employed shall be deposited from time to time
to the credit of the


                                       17
<PAGE>


corporation in such banks, trust companies or other depositories as the Board of
Directors may select.


                                  ARTICLE VIII



                    CERTIFICATES OF STOCK AND THEIR TRANSFER


          SECTION 8.1.  CERTIFICATES OF STOCK.  The certificates of stock of the
corporation shall be in such form as may be determined by the Board of
Directors, shall be numbered and shall be entered in the books of the
corporation as they are issued.  They shall exhibit the holder's name and number
of shares and shall be signed by the Chairman of the Board, President, or a Vice
President and the Secretary or an Assistant Secretary.   The signature of any
such officer may be facsimile.  In case any such officer, transfer agent or
registrar whose facsimile signature has been used on any such certificate shall
cease to be such officer, transfer agent or registrar before such certificate
has been delivered by the corporation, such certificate may nevertheless be
delivered by the corporation, as if such officer, transfer agent or registrar
continued to be such at the date of delivery.  All certificates properly
surrendered to the corporation for transfer shall be canceled and no new
certificate shall be issued to evidence transferred shares until the former
certificate for at least a like number of shares shall have been surrendered and
canceled and the corporation reimbursed for any applicable taxes on the
transfer, except that in the case of a lost, destroyed or mutilated certificate
a new one may be issued therefor upon such terms, and with such indemnity (if
any) to the corporation, as the Board of Directors may prescribe specifically or
in general terms or by delegation to the transfer agent.  (See Section 8.2.)


          SECTION 8.2.  LOST, STOLEN OR DESTROYED CERTIFICATES.  The Board of
Directors in individual cases, or by general resolution or by delegation to the
transfer agent, may direct a new certificate or certificates to be issued by the
corporation in place of the certificate or certificates alleged to have been
lost, stolen or destroyed, upon the making of an affidavit of that fact by the
person claiming the certificate of stock to be lost, stolen or destroyed.  When
authorizing such issue of new certificate or certificates, the Board of
Directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen or destroyed certificate, or his
legal representative, to advertise the same in such manner as it shall require
and/or to give the corporation a bond in such sum as it may direct as indemnity
against any claim that may be made against the corporation with respect to the
certificate alleged to have been lost, stolen or destroyed.


          SECTION 8.3.  TRANSFER OF STOCK.  Upon surrender to the corporation or
the transfer agent of the corporation of a certificate for shares duly endorsed
or accompanied by proper evidence of succession, assignment or authority to
transfer,


                                       18
<PAGE>


and upon payment of applicable taxes with respect to such transfer, it shall be
the duty of the corporation, subject to such rules and regulations as the Board
of Directors may from time to time deem advisable concerning the transfer and
registration of certificates for shares of capital stock of the corporation, to
issue a new certificate to the person entitled thereto, cancel the old
certificate and record the transaction upon its books.  Transfers of shares
shall be made only on the books of the corporation by the registered holder
thereof or by his attorney or successor duly authorized as evidenced by
documents filed with the Secretary or transfer agent of the corporation.
Whenever any transfer of stock shall be made for collateral security, and not
absolutely, it shall be so expressed in the entry of transfer if, when the
certificate or certificates representing such stock are presented to the
corporation for transfer, both the transferor and transferee request the
corporation to do so.


          SECTION 8.4.  RESTRICTIONS ON TRANSFER.  Any shareholder may enter
into an agreement with other shareholders or with the corporation providing any
reasonable limitation or restriction on the right of such shareholder to
transfer shares of common stock of the corporation held by him, including,
without limiting the generality of the foregoing, agreements granting to such
other shareholders or to the corporation the right to purchase for a given
period of time any of such shares on terms equal to terms offered such
shareholders by any third party.  Any such limitation or restriction on the
transfer of shares of this corporation may be set forth on certificates
representing shares of common stock or notice thereof may be otherwise given to
the corporation or the transfer agent, in which case the corporation or the
transfer agent shall not transfer such shares upon the books of the corporation
without receipt of satisfactory evidence of compliance with the terms of such
limitation or restriction; provided, however, no such restriction, unless noted
conspicuously on the security, shall be effective against anyone found by a
court of competent jurisdiction to be other than a person with actual knowledge
of the restriction.


          SECTION 8.5.  NO FRACTIONAL SHARE CERTIFICATES.  Certificates shall
not be issued representing fractional shares of stock.


          SECTION 8.6.  SHAREHOLDERS OF RECORD.  The corporation shall be
entitled to treat the holder of record of any shares or shares of stock as the
holder in fact thereof, and accordingly shall not be bound to recognize any
equitable or other claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof,
except as otherwise provided by the laws of Delaware.


                                       19
<PAGE>



                                   ARTICLE IX

                               GENERAL PROVISIONS


          SECTION 9.1.  FISCAL YEAR.  The fiscal year of the corporation shall
be determined by resolution of the Board of Directors.


          SECTION 9.2.  SEAL.  The corporate seal shall have inscribed thereon
the name of the corporation and the words "CORPORATE SEAL" and "DELAWARE"; and
it shall otherwise be in the form approved by the Board of Directors.  Such seal
may be used by causing it, or a facsimile thereof, to be impressed or affixed or
reproduced, or otherwise.


          SECTION 9.3.  FORM OF RECORDS.  Any records maintained by the
corporation in the regular course of its business, including its stock ledger,
books of account, and minute books, may be kept on, or be in the form of, punch
cards, magnetic tape, photographs, microphotographs, or any other information
storage device, provided that the records so kept can be converted into clearly
legible form within a reasonable time.  The corporation shall so convert any
records so kept upon the request of any person entitled to inspect the same.


                                       20
<PAGE>


                                    ARTICLE X

                                   AMENDMENTS


          SECTION 10.1.  Except as provided in Sections 2.2, 3.1, and 3.2 of
these By-Laws, any provision of these By-Laws may be altered, amended or
repealed from time to time by the affirmative vote of a majority of the
directors then qualified and acting at any regular meeting of the Board at which
a quorum is present, or at any special meeting of the Board at which a quorum is
present if notice of the proposed alteration, amendment or repeal be contained
in the notice of such special meeting; provided, however, that no reduction in
the number of directors shall have the effect of removing any director prior to
the expiration of his term in office.



March 29, 1969
Amended and Restated June 30, 1969
Amended January 3, 1980
Amended January 31, 1981
Amended February 11, 1983
Amended March 26, 1983
Amended June 25, 1985
Amended October 8, 1985
Amended December 1, 1988
Amended January 20, 1992
Amended January 27, 1994
Amended January 24, 1996


                                       21

<PAGE>
                                  CLARCOR INC.
                EXHIBIT 11 -- COMPUTATIONS OF PER SHARE EARNINGS
                   FOR THE FIVE YEARS ENDED NOVEMBER 30, 1995
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                       FISCAL YEARS ENDED NOVEMBER 30,
                                                  -------------------------------------------------------------------------
AVERAGE SHARES OUTSTANDING                            1995           1994           1993           1992           1991
- ------------------------------------------------  -------------  -------------  -------------  -------------  -------------
<S>        <C>                                    <C>            <C>            <C>            <C>            <C>
1.         Average number of shares
            outstanding.........................     14,800,872     14,813,925     14,837,741     14,972,639     14,873,282
2.         Net additional shares resulting from
            assumed exercise of stock
            options*............................        316,630        225,599        213,725        230,202        253,518
                                                  -------------  -------------  -------------  -------------  -------------
3.         Adjusted average shares outstanding
            for fully diluted computation (1
            plus 2).............................     15,117,502     15,039,524     15,051,466     15,202,841     15,126,800
                                                  -------------  -------------  -------------  -------------  -------------
                                                  -------------  -------------  -------------  -------------  -------------
Earnings per share of common
 stock:
           Primary..............................
                                                      $1.48          $1.43          $1.16          $0.94          $1.26
                                                  -------------  -------------  -------------  -------------  -------------
                                                  -------------  -------------  -------------  -------------  -------------
           Assuming full dilution...............
                                                      $1.45          $1.41          $1.15          $0.93          $1.24
                                                  -------------  -------------  -------------  -------------  -------------
                                                  -------------  -------------  -------------  -------------  -------------
<FN>
- ------------------------
*    Assumes  proceeds from exercise of stock  options used to purchase treasury
     shares at the greater  of the year-end or  the average market price  during
     the period.
</TABLE>

<PAGE>

CONSOLIDATED BALANCE SHEETS                                    EXHIBIT 13(a)(ii)
 ................................................................................
NOVEMBER 30, 1995 AND 1994     (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
ASSETS                                                                         1995           1994
- ----------------------------------------------------------------------------------------------------
<S>                                                                          <C>            <C>
Current assets:
     Cash and short-term cash investments. . . . . . . . . . . . . . .       $ 18,769       $ 19,567
     Accounts receivable, less allowance for losses
            of $1,557 for 1995 and $1,580 for 1994 . . . . . . . . . .         50,034         42,545
     Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . .         42,972         30,258
     Prepaid expenses. . . . . . . . . . . . . . . . . . . . . . . . .          2,018          2,926
     Deferred income taxes . . . . . . . . . . . . . . . . . . . . . .          3,777          3,154
                                                                             -----------------------
                      Total current assets . . . . . . . . . . . . . .        117,570         98,450
                                                                             -----------------------
     Marketable equity securities, at fair value . . . . . . . . . . .          4,696          3,655
     Investment in affiliates. . . . . . . . . . . . . . . . . . . . .            --             248
     Plant assets, at cost less accumulated depreciation . . . . . . .         67,036         52,615
     Excess of cost over fair value of assets acquired,
            less accumulated amortization. . . . . . . . . . . . . . .         14,893         15,191
     Pension assets. . . . . . . . . . . . . . . . . . . . . . . . . .         11,218         10,237
     Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . .          7,849          8,052
                                                                             -----------------------
                      Total assets . . . . . . . . . . . . . . . . . .       $223,262       $188,448
                                                                             -----------------------
                                                                             -----------------------
LIABILITIES
- ----------------------------------------------------------------------------------------------------
Current liabilities:
     Current portion of long-term debt . . . . . . . . . . . . . . . .       $  7,596       $  7,579
     Accounts payable and accrued liabilities. . . . . . . . . . . . .         32,851         29,831
     Income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . .          2,013          2,051
                                                                             -----------------------
                      Total current liabilities. . . . . . . . . . . .         42,460         39,461
                                                                             -----------------------
Long-term debt, less current portion . . . . . . . . . . . . . . . . .         34,417         17,013
Postretirement health care benefits. . . . . . . . . . . . . . . . . .          2,908          3,039
Long-term pension liabilities. . . . . . . . . . . . . . . . . . . . .          5,226          5,616
Deferred income taxes. . . . . . . . . . . . . . . . . . . . . . . . .          6,228          5,686
Other liabilities. . . . . . . . . . . . . . . . . . . . . . . . . . .            867             --
Minority interests . . . . . . . . . . . . . . . . . . . . . . . . . .            341            171
Contingencies

SHAREHOLDERS' EQUITY
- ----------------------------------------------------------------------------------------------------
Capital stock:
     Preferred, par value $1, authorized 1,300,000
            shares, issuable in series, none issued. . . . . . . . . .             --             --
     Common, par value $1, authorized 30,000,000
            shares, issued 14,825,296 in 1995 and
            14,803,788 in 1994 . . . . . . . . . . . . . . . . . . . .         14,825         14,804
     Capital in excess of par value. . . . . . . . . . . . . . . . . .          1,121            183
     Foreign currency translation adjustments. . . . . . . . . . . . .         (1,607)          (609)
     Unrealized holding gain on marketable equity
            securities, net of taxes . . . . . . . . . . . . . . . . .          1,285            911
     Retained earnings . . . . . . . . . . . . . . . . . . . . . . . .        115,191        103,013
                                                                             -----------------------
                                                                              130,815        118,302
     Common stock in treasury at cost; 42,900 shares . . . . . . . . .             --           (840)
                                                                             -----------------------
                      Total shareholders' equity . . . . . . . . . . .        130,815        117,462
                                                                             -----------------------
                      Total liabilities and shareholders' equity . . .       $223,262       $188,448
                                                                             -----------------------
                                                                             -----------------------
</TABLE>


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       26
<PAGE>

CONSOLIDATED STATEMENTS OF EARNINGS                           EXHIBIT 13(a)(iii)
 ................................................................................
FOR THE YEARS ENDED NOVEMBER 30, 1995, 1994 AND 1993  (DOLLARS IN THOUSANDS
EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>


- ---------------------------------------------------------------------------------------------------
                                                                1995           1994          1993
- ---------------------------------------------------------------------------------------------------
<S>                                                           <C>            <C>         <C>
Net sales. . . . . . . . . . . . . . . . . . . . . . .        $290,194       $270,123    $225,319
Cost of sales. . . . . . . . . . . . . . . . . . . . .         209,653        192,456     155,615
                                                              -------------------------------------
       Gross profit. . . . . . . . . . . . . . . . . .          80,541         77,667      69,704
Selling and administrative expenses. . . . . . . . . .          45,176         45,301      40,637
                                                              -------------------------------------
       Operating profit. . . . . . . . . . . . . . . .          35,365         32,366      29,067
                                                              -------------------------------------
Other income (expense):
     Interest expense. . . . . . . . . . . . . . . . .          (2,693)        (2,788)     (3,525)
     Interest income . . . . . . . . . . . . . . . . .             830            548         875
     Equity in net earnings of affiliate . . . . . . .             246            959         745
     Gain on sale of investment in affiliate . . . . .              --          4,166          --
     Minority interests in earnings of subsidiaries. .             (71)            (2)         --
     Other, net. . . . . . . . . . . . . . . . . . . .             459         (2,689)        (84)
                                                              -------------------------------------
                                                                (1,229)           194      (1,989)
                                                              -------------------------------------
       Earnings before income taxes and
           cumulative effect of change
           in accounting method. . . . . . . . . . . .          34,136         32,560      27,078
Provision for income taxes . . . . . . . . . . . . . .          12,182         11,935       9,827
                                                              -------------------------------------
       Earnings before cumulative effect of
                change in accounting method. . . . . .          21,954         20,625      17,251
Cumulative effect of change
               in accounting method. . . . . . . . . .              --            630          --
                                                              -------------------------------------
Net earnings . . . . . . . . . . . . . . . . . . . . .         $21,954        $21,255     $17,251
                                                              -------------------------------------
                                                              -------------------------------------
Net earnings per common share:
       Earnings before cumulative effect of
           change in accounting method . . . . . . . .           $1.48          $1.39       $1.16
   Cumulative effect of accounting change. . . . . . .              --           0.04          --
                                                              -------------------------------------
                                                                 $1.48          $1.43       $1.16
                                                              -------------------------------------
                                                              -------------------------------------
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       27
<PAGE>

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY                EXHIBIT 13(a)(iv)
 ................................................................................
FOR THE YEARS ENDED NOVEMBER 30, 1995, 1994 AND 1993   (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                    Common Stock
                                      --------------------------------------------
                                               Issued              In Treasury                       Foreign
                                      ---------------------   --------------------     Capital in    Currency     Unrealized
                                      Number                   Number                  Excess of     Translation  Holding   Retained
                                      of Shares      Amount    of Shares    Amount     Par Value     Adjustments  Gain      Earnings
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>           <C>         <C>          <C>        <C>           <C>          <C>       <C>
Balance, November 30, 1992 . . . .   14,985,831    $14,986            --    $   --      $272         $ (1,534)    $  --     $85,827

Net earnings . . . . . . . . . . .           --         --            --        --        --               --        --      17,251
Purchase of treasury stock . . . .           --         --       202,359     3,369        --               --        --          --
Retirement of treasury stock . . .     (202,359)      (202)     (202,359)   (3,369)      (84)              --        --      (3,083)
Stock options exercised. . . . . .       27,223         27            --        --        66               --        --          --
Issuance of stock under
   award plans . . . . . . . . . .        8,504          8            --        --        74               --        --          --
Cash dividends -- $.61
   per common share. . . . . . . .           --         --            --        --        --               --        --      (9,036)
Translation adjustments. . . . . .           --         --            --        --        --               69        --          --
- ------------------------------------------------------------------------------------------------------------------------------------

Balance, November 30, 1993 . . . .   14,819,199     14,819            --        --       328           (1,465)       --      90,959

Net earnings . . . . . . . . . . .           --         --            --        --        --               --        --      21,255
Purchase of treasury stock . . . .           --         --        72,900     1,327        --               --        --          --
Retirement of treasury stock . . .      (30,000)       (30)      (30,000)     (487)     (457)              --        --          --
Stock options exercised. . . . . .        5,775          6            --        --        78               --        --          --
Issuance of stock under
   award plans . . . . . . . . . .        8,814          9            --        --       234               --        --          --
Cash dividends -- $.6225
   per common share. . . . . . . .           --         --            --        --        --               --        --      (9,201)
Unrealized holding gain on
   marketable equity securities. .           --         --            --        --        --               --       911          --
Translation adjustments. . . . . .           --         --            --        --        --              856        --          --

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

Balance, November 30, 1994 . . . .   14,803,788     14,804        42,900       840       183             (609)      911     103,013

Net earnings . . . . . . . . . . .           --         --            --        --        --               --        --      21,954
Retirement of treasury stock . . .      (42,900)       (43)      (42,900)     (840)     (351)              --        --        (446)
Stock options exercised. . . . . .       28,849         29            --        --       547               --        --          --
Issuance of stock under
   award plans . . . . . . . . . .       35,559         35            --        --       742               --        --          --
Cash dividends -- $.6325
   per common share. . . . . . . .          --          --            --        --        --               --        --      (9,330)
Unrealized holding gain on
   marketable equity securities. .           --         --            --        --        --               --       374          --
Translation adjustments. . . . . .           --         --            --        --        --             (998)       --          --
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, November 30, 1995 . . . .   14,825,296    $14,825            --    $   --    $1,121          $(1,607)   $1,285    $115,191
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       28

<PAGE>

CONSOLIDATED STATEMENTS OF CASH FLOWS                         EXHIBIT 13(a)(v)
 ..............................................................................
FOR THE YEARS ENDED NOVEMBER 30, 1995, 1994 and 1993    (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                              1995            1994            1993
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>          <C>
Cash flows from operating activities:
     Net earnings and cumulative effect of accounting change . . . . .      $21,954          $21,255      $17,251
     Adjustments to reconcile net earnings to net
                   cash provided by operations:
          Depreciation . . . . . . . . . . . . . . . . . . . . . . . .        7,736            6,778        5,816
          Amortization . . . . . . . . . . . . . . . . . . . . . . . .          508              514          479
          Equity in net earnings of affiliate. . . . . . . . . . . . .         (246)            (959)        (745)
          Gain on sale of investment in affiliate. . . . . . . . . . .           --           (4,166)          --
          Minority interests in earnings of subsidiaries . . . . . . .           71                2           --
          Net (gain) loss on dispositions of plant assets. . . . . . .         (177)           1,862          168
          Cumulative effect of accounting change . . . . . . . . . . .           --             (630)          --
          Changes in assets and liabilities:
          Accounts receivable. . . . . . . . . . . . . . . . . . . . .       (8,030)          (1,981)      (3,357)
               Inventories . . . . . . . . . . . . . . . . . . . . . .       (6,316)          (2,863)       2,992
               Prepaid expenses. . . . . . . . . . . . . . . . . . . .          899           (1,786)         707
               Accounts payable and accrued liabilities. . . . . . . .        4,522            4,021       (2,319)
               Pension assets and liabilities, net . . . . . . . . . .       (1,713)             681       (1,248)
               Income taxes. . . . . . . . . . . . . . . . . . . . . .           87             (137)        (605)
               Deferred income taxes . . . . . . . . . . . . . . . . .          (81)           2,012          853
                                                                            ---------------------------------------
                   Net cash provided by operating activities . . . . .       19,214           24,603       19,992
                                                                            ---------------------------------------
Cash flows from investing activities:
     Proceeds from sale of investment in affiliate . . . . . . . . . .           --           10,731           --
     Business acquisitions, net of cash acquired . . . . . . . . . . .      (14,125)          (1,512)     (12,824)
     Dividends from affiliate, net of reinvestments. . . . . . . . . .         (327)             363          439
     Additions to plant assets . . . . . . . . . . . . . . . . . . . .      (13,910)         (11,416)     (10,218)
     Proceeds from sale of Precision Products Group. . . . . . . . . .           --               --       20,700
     Dispositions of plant assets. . . . . . . . . . . . . . . . . . .           72              331            2
     Other, net    . . . . . . . . . . . . . . . . . . . . . . . . . .          (63)           1,034          708
                                                                            ---------------------------------------
                   Net cash used in investing activities . . . . . . .      (28,353)            (469)      (1,193)
                                                                            ---------------------------------------
Cash flows from financing activities:
     Borrowing under long-term debt. . . . . . . . . . . . . . . . . .       25,000               --           --
     Reduction of long-term debt . . . . . . . . . . . . . . . . . . .       (7,579)          (7,946)      (7,614)
     Sales of capital stock, stock option plan . . . . . . . . . . . .          278               69            7
     Purchases of treasury stock . . . . . . . . . . . . . . . . . . .           --           (1,327)      (3,369)
     Cash dividends paid . . . . . . . . . . . . . . . . . . . . . . .       (9,330)          (9,201)      (9,036)
                                                                            ---------------------------------------
                   Net cash provided (used) in financing activities. .        8,369          (18,405)     (20,012)
                                                                            ---------------------------------------
Net effect of exchange rate changes on cash. . . . . . . . . . . . . .          (28)              --           --
                                                                            ---------------------------------------
Net change in cash and short-term cash investments . . . . . . . . . .         (798)           5,729       (1,213)
Cash and short-term cash investments, beginning of year. . . . . . . .       19,567           13,838       15,051
                                                                            ---------------------------------------
Cash and short-term cash investments, end of year. . . . . . . . . . .      $18,769          $19,567      $13,838
                                                                            ---------------------------------------
                                                                            ---------------------------------------
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.
                                       29

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                     EXHIBIT 13(a)(vi)
 ................................................................................
(DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA)

     At November 30, 1995, the Company has two principal product segments:
Filtration Products and Consumer Products. The Company acquired the filtration
business of Hastings Manufacturing Company during 1995 and Airguard Industries
and Guardian/U.E.L. in 1993, all to be part of Filtration Products.

A.   ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include all domestic and foreign
subsidiaries which are more than 50% owned and controlled. Investments in
nonconsolidated companies which are at least 20% owned are carried at cost plus
equity in undistributed earnings since acquisition.

     Minority interests represent a minority shareholder's 10% ownership of the
common stock of Filtros Baldwin de Mexico (FIBAMEX) and a minority shareholder's
48% ownership of Baldwin Filters (Aust.) Pty. Limited.

FOREIGN CURRENCY TRANSLATION

     Financial statements of foreign subsidiaries are translated into U.S.
dollars at current rates, except that revenues, costs and expenses are
translated at average current rates during each reporting period. Net exchange
gains or losses resulting from the translation of foreign financial statements
and the effect of exchange rate changes on intercompany transactions of a long-
term investment nature are accumulated and credited or charged directly to a
separate component of shareholders' equity.

INVESTMENTS IN MARKETABLE SECURITIES

     On November 30, 1994, the Company adopted Statement of Financial Accounting
Standards No. 115, (SFAS 115) "Accounting for Certain Investments in Debt and
Equity Securities." The Company's marketable equity securities have been
classified as available-for-sale.

PLANT ASSETS

     Depreciation is provided by the straight-line and accelerated methods for
financial statement purposes and by the accelerated method for tax purposes. The
provision for depreciation is based on the estimated useful lives of the assets.
It is the policy of the  Company to capitalize renewals and betterments and to
charge to expense the cost of current maintenance and repairs.

EXCESS OF COST OVER FAIR VALUE OF ASSETS ACQUIRED

     The excess of cost over fair value of assets acquired is being amortized
over a forty-year period, using the straight-line method subject to impairment
write-offs determined by underlying cash flows. Accumulated amortization was
$5,913 and $5,405 at November 30, 1995 and 1994, respectively.

STATEMENTS OF CASH FLOWS

     All highly liquid investments purchased with an original maturity of three
months or less are considered to be short-term cash investments. The carrying
amount approximates fair value. The Company has certain noncash transactions
related to stock option and award plans which are described in Footnote L.

CONCENTRATIONS OF CREDIT

     Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of short-term cash investments
and trade receivables. The Company places its short-term cash investments with
high credit quality financial institutions


                                       30
<PAGE>


and in high grade municipal securities. At November 30, 1995 and 1994, the
Company held short-term, tax exempt securities with a total cost of $17,225 and
$13,471, respectively. Concentrations of credit risk with respect to trade
receivables are limited due to the Company's large number of customers and their
dispersion across many different industries.

INCOME TAXES

     As of December 1, 1993, the Company adopted Statement of Financial
Accounting Standards No. 109 (SFAS 109) "Accounting for Income Taxes." SFAS 109
requires the recognition of deferred tax liabilities and assets for the expected
future tax consequences of temporary differences between the financial statement
carrying amounts and the tax basis of assets and liabilities. Previously, the
Company deferred the past tax effects of timing differences between financial
reporting and taxable income.

NET EARNINGS PER COMMON SHARE

     Net earnings per common share is based on the weighted average number of
common shares outstanding during the respective years.

ACCOUNTING PERIOD

     The Company's fiscal year ends on the Saturday closest to November 30. The
fiscal years ended December 2, 1995, December 3, 1994, and November 27, 1993,
were comprised of fifty-two, fifty-three, and fifty-two weeks, respectively. In
the consolidated financial statements, all fiscal years are shown to begin as of
December 1 and end as of November 30 for clarity of presentation.

RECLASSIFICATION

     Certain reclassifications have been made to conform prior year's data to
the current presentation.

B.   ACQUISITIONS AND INVESTMENT IN AFFILIATE

ACQUISITIONS

     The Company purchased certain assets comprising the filtration business of
Hastings Manufacturing Company on September 4, 1995 for $14,125 in cash,
including acquisition expenses. The business is a manufacturer of automotive and
light truck filter products. The acquisition has been accounted for by the
purchase method of accounting and the operating results of the business are
included in the  Company's consolidated statement of earnings from the date of
acquisition.

     During 1994, FIBAMEX, in which the Company owns a 90% equity interest, was
incorporated in Mexico. FIBAMEX acquired certain assets from Filtros
Continental, S.A. de C.V. for $1,512 in cash. The acquisition did not have a
significant impact on the results of the Company.

     The Company purchased all of the shares of Airguard Industries, Inc. on
April 30, 1993, and the assets of Guardian/U.E.L. effective June 1, 1993, for
$13,504 in cash, including acquisition expenses. The acquisitions have been
accounted for by the purchase method of accounting, and the operating results of
Airguard and Guardian/U.E.L. are included in the Company's consolidated results
of operations from the dates of the acquisitions. The excess of cost over fair
value of assets acquired is being amortized over a forty year period using the
straight-line method.

     The following unaudited pro forma amounts are presented as if the
acquisitions had occurred at the beginning of the period presented immediately
preceding the acquisitions and does not purport to be indicative of what would
have occurred had the acquisitions been made as of those dates or of results
which may occur in the future.


                                       31

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 ................................................................................
(Continued)


Unaudited pro forma net sales for the Company would have been $320,194,
$310,493, and $248,171 for the years ended November 30, 1995, 1994, and 1993,
respectively. Net earnings and earnings per share for these periods would not
have been significantly affected.

INVESTMENT IN AFFILIATE

     In October 1994, the Company sold 75% of its 20% interest in G.U.D.
Holdings Limited, recognizing a gain on the sale of $4,166. The remaining 5%
interest has been classified as available-for-sale under the provisions of SFAS
115 and has been recorded at the quoted market value of $4,696 and $3,655 as of
November 30, 1995 and 1994, respectively. The 1995 and 1994 quoted market values
include an unrealized holding gain of $1,285 and $911, net of deferred income
taxes, which has been included as a component of shareholders' equity at
November 30, 1995 and 1994, respectively.

     The Company has a standstill agreement which limits the Company's ability
to own greater than a 20% interest in G.U.D. Holdings Limited and governs the
manner in which the stock can be disposed.

C.   INVENTORIES

     Inventories are stated at the lower of cost or market. Cost is determined
by the last-in, first-out (LIFO) method for approximately 62% and 65% of the
Company's inventories at November 30, 1995 and 1994, respectively, and by the
first-in, first-out (FIFO) method for all other inventories. The FIFO method
would approximate the current cost. The inventories are summarized as follows:

<TABLE>
<CAPTION>
                                       1995      1994
                                     ------------------
<S>                                  <C>        <C>
Raw materials. . . . . . . . . . .    $14,285   $12,836
Work-in-process. . . . . . . . . .      8,392     4,624
Finished products. . . . . . . . .     23,051    15,552
                                     ------------------
       Total at FIFO . . . . . . .     45,728    33,012
   Less excess of FIFO
       cost over LIFO values . . .      2,756     2,754
                                     ------------------
                                      $42,972   $30,258
                                     ------------------
                                     ------------------
</TABLE>

During 1994 and 1993, LIFO inventory quantities were reduced resulting in a
partial liquidation of the LIFO bases, the effect of which increased net
earnings by approximately $480 and $650, respectively.

D.   PLANT ASSETS

     Plant assets at November 30, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>
                                       1995      1994
                                     ------------------
<S>                                  <C>        <C>
Land . . . . . . . . . . . . . . .    $ 2,483   $ 2,015
Buildings and building fixtures. .     42,670    39,095
Machinery and equipment. . . . . .     90,034    74,364
Construction-in-process. . . . . .      8,176     6,185
                                     ------------------
                                      143,363   121,659
Less accumulated depreciation. . .     76,327    69,044
                                     ------------------
                                      $67,036   $52,615
                                     ------------------
                                     ------------------
</TABLE>

E.   ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

     Accounts payable and accrued liabilities at November 30, 1995 and 1994 were
as follows:

<TABLE>
<CAPTION>
                                       1995      1994
                                     ------------------
<S>                                  <C>        <C>
Accounts payable . . . . . . . . .    $20,378   $13,769
Accrued salaries, wages
   and commissions . . . . . . . .      3,537     3,874
Compensated absences . . . . . . .      2,726     2,628
Accrued pension liabilities. . . .        996     2,414
Other accrued liabilities. . . . .      5,214     7,146
                                     ------------------
                                      $32,851   $29,831
                                     ------------------
                                     ------------------
</TABLE>


                                       32
<PAGE>


F.   LONG-TERM DEBT

     Long-term debt at November 30, 1995 and 1994 consists of the following:

<TABLE>
<CAPTION>
                                       1995      1994
                                     ------------------
<S>                                  <C>        <C>
Promissory note,
   interest payable
   quarterly at 9.71%. . . . . . .    $13,416   $20,416
Promissory note,
   interest payable
   semi-annually at 6.69%. . . . .     25,000         -
Other obligations,
   at 6% - 10% interest. . . . . .      3,597     4,176
                                     ------------------
                                       42,013    24,592
Less current portion . . . . . . .      7,596     7,579
                                     ------------------
                                      $34,417   $17,013
                                     ------------------
                                     ------------------
</TABLE>

     The promissory notes mature March 31, 1997 and July 25, 2004, respectively,
but the Company is required to prepay, without premium, certain principal
amounts as stated in the agreement. A fair value estimate of $41,389 and $24,400
for the long-term debt, in 1995 and 1994, respectively, is based on the current
interest rates available to the Company for debt with similar remaining
maturities. Under the note agreements, the Company must meet certain restrictive
covenants. The primary covenants include maintaining minimum consolidated net
worth at $100,000 and limiting new borrowings as stipulated in the agreement.

     Other obligations include a 15 year capital lease for a manufacturing
facility acquired in 1991 from the Community Development Authority of the City
of Gothenburg, Nebraska, and debt acquired in the acquisitions of Airguard
Industries and Guardian/U.E.L., including an industrial revenue bond due in
2003.

     On December 6, 1995, the Company entered into a $25,000 revolving credit
facility with a financial institution. The agreement related to this obligation
includes certain restrictive covenants that are similar to the promissory notes.
The agreement expires in 2000.

     Principal maturities of long-term debt for the next five fiscal years
ending November 30, approximates: $7,596 in 1996, $6,986 in 1997, $448 in 1998,
$256 in 1999, $5,280 in 2000 and $21,447 thereafter.

     Interest paid totaled $2,226, $2,916 and $3,560 during 1995, 1994 and 1993,
respectively.


G.   RETIREMENT PLANS

     The Company has defined benefit pension plans covering most of its
employees and directors. Plan benefits are principally based upon years of
service, compensation, and social security benefits. The Company's funding
policy is to contribute annually the maximum amount that can be deducted for
federal income tax purposes.

     The table on the following page sets forth the plans' funded status and
amounts recognized in the Company's consolidated balance sheet at November 30:


                                       33
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 ................................................................................
(Continued)

<TABLE>
<CAPTION>
                                        1995                      1994
                               ------------------------------------------------
                                 Assets   Accumulated    Assets     Accumulated
                                 Exceed     Benefits     Exceed       Benefits
                               Accumulated   Exceed    Accumulated     Exceed
                                Benefits     Assets      Benefits      Assets
                               ------------------------------------------------
<S>                            <C>          <C>        <C>            <C>
Accumulated benefit
   obligation including
   vested benefits of
   $49,294 and $47,080
   in 1995 and 1994,
   respectively. . . . . . . .   $46,120     $ 6,222      $41,841      $ 8,051
                               ------------------------------------------------
                               ------------------------------------------------
Plan assets
   at fair value . . . . . . .   $62,647     $     -      $56,848      $     -
Less projected benefit
   obligation for service
   rendered to date. . . . . .    51,374       7,011       46,380        9,137
                               ------------------------------------------------
Plan assets in excess of
   (less than) projected
   benefit obligation. . . . .    11,273      (7,011)      10,468       (9,137)
Unrecognized net loss from
   past experience different
   from that assumed . . . . .     5,385       1,398        6,297        2,286
Unrecognized net asset
   being recognized over
   approximately 15 years. . .    (5,440)          -       (6,528)           -
Recognition of additional
   minimum liability . . . . .         -        (609)           -       (1,179)
                               ------------------------------------------------
Accrued pension
   asset (liability) for
   defined benefit plans . . .   $11,218     $(6,222)     $10,237      $(8,030)
                               ------------------------------------------------
                               ------------------------------------------------
</TABLE>

     In addition to the plan assets related to qualified plans, the Company has
funded approximately $2,800 and $2,900 at November 30, 1995 and 1994,
respectively, in a restricted trust for its nonqualified plans. This trust is
included in other long-term assets in the Company's consolidated balance sheets.

     The net pension expense includes the following components for the three
years ended November 30:

<TABLE>
<CAPTION>
                                   1995        1994         1993
                               ----------------------------------
<S>                            <C>            <C>          <C>
Service cost - benefits
   earned during
   the period  . . . . . . . .    $1,789      $1,979       $2,127
Interest cost on
   projected benefit
   obligation  . . . . . . . .     4,139       4,046        3,644
Actual return on assets. . . .    (8,791)       (298)      (6,581)
Net amortization
   and deferral. . . . . . . .     3,208      (4,646)         918
                               ----------------------------------
Net pension expense. . . . . .    $  345      $1,081       $  108
                               ----------------------------------
                               ----------------------------------
</TABLE>

     The projected benefit obligation has been determined with a weighted
average discount rate of 7.5% and 8.0% in 1995 and 1994, respectively, and a
rate of increase in future compensation of 5.0% for both years. The expected
weighted average long-term rate of return was 9.0% in 1995 and 1994. Plan assets
consist of group annuity insurance contracts, corporate stocks, bonds and notes,
certificates of deposit and U.S. Government securities.

     The Company also has various defined contribution plans. The Company
recognized expense related to these plans of $476, $499 and $400 in 1995, 1994
and 1993, respectively.

H.   POSTRETIREMENT HEALTH CARE BENEFITS

     The Company provides certain health care benefits for certain of the
Company's retired employees. These employees become eligible for benefits if
they meet minimum age and service requirements and are eligible for retirement
benefits. The Company has the right to modify or terminate these benefits.

     The following table sets forth the plan's obligation and cost at November
30, 1995 and 1994:

<TABLE>
<CAPTION>
                                                1995       1994
                                                -----------------
<S>                                             <C>        <C>
Accumulated postretirement
benefit obligation:
   Retirees    . . . . . . . . . . . . . . . .  $2,260     $2,398
   Fully eligible active plan participants . .      12         13
   Other active plan participants. . . . . . .     606        506
                                                -----------------
Accumulated postretirement
   benefit obligation. . . . . . . . . . . . .   2,878      2,917
Unrecognized gain. . . . . . . . . . . . . . .     327        419
                                                -----------------
Accrued postretirement benefit liability . . .   3,205      3,336
      Less current portion,
         included in accrued liabilities . . .     297        297
                                                -----------------
                                                $2,908     $3,039
                                                -----------------
                                                -----------------
</TABLE>


                                       34
<PAGE>


     The net periodic postretirement benefit cost includes the following
components for the three years ended November 30:

<TABLE>
<CAPTION>
                                                  1995       1994        1993
                                                  ---------------------------
<S>                                               <C>        <C>         <C>
Service cost-benefits attributed
   to service during the period. . . . . . . .    $ 25       $ 28        $ 23
Interest cost on accumulated
   postretirement benefit obligations. . . . .     218        216         275
                                                  ---------------------------
Net periodic postretirement benefit cost . . .    $243       $244        $298
                                                  ---------------------------
                                                  ---------------------------
</TABLE>


     Substantially all future health care benefit cost increases will be assumed
by the participants, and therefore future increases in health care costs will
not increase the postretirement benefit obligation or cost to the Company. The
weighted average discount rate used in determining the accumulated
postretirement benefit obligation was 7.5% in 1995 and 8.0% in 1994.

I.   INCOME TAXES

     The provision for income taxes consists of:

<TABLE>
<CAPTION>
                                                1995       1994        1993
                                               ------------------------------
<S>                                            <C>        <C>         <C>
Current:
   Federal . . . . . . . . . . . . . . . .     $11,000    $ 8,886     $ 7,573
   State . . . . . . . . . . . . . . . . .       1,372      1,577       1,342
   Foreign . . . . . . . . . . . . . . . .         135         84          59
Deferred . . . . . . . . . . . . . . . . .        (325)     1,388         853
                                               ------------------------------
                                               $12,182    $11,935     $ 9,827
                                               ------------------------------
                                               ------------------------------
</TABLE>


     Income taxes paid, net of refunds, totaled $11,868, $10,087 and $9,860
during 1995, 1994 and 1993 respectively.

     The components of the net deferred tax liability as of November 30, 1995
and 1994 were as follows:

<TABLE>
<CAPTION>
                                                 1995       1994
                                                -----------------
<S>                                             <C>        <C>
Deferred tax assets:
   Deferred compensation . . . . . . . . .      $1,352     $1,591
   Other postretirement benefits . . . . .       1,191      1,335
   Foreign net operating
      loss carryforward. . . . . . . . . .       1,132      1,111
   Other items . . . . . . . . . . . . . .       2,617      2,117
   Valuation allowance . . . . . . . . . .           -     (1,111)
                                                -----------------
Total gross deferred tax assets. . . . . .       6,292      5,043
Deferred tax liabilities:
   Pensions. . . . . . . . . . . . . . . .      (2,216)    (2,026)
   Plant assets. . . . . . . . . . . . . .      (5,210)    (4,645)
   Other items . . . . . . . . . . . . . .      (1,317)      (904)
                                                -----------------
Total gross deferred
   tax liabilities . . . . . . . . . . . .      (8,743)    (7,575)
                                                -----------------
Net deferred tax liability . . . . . . . .     $(2,451)   $(2,532)
                                                -----------------
                                                -----------------
</TABLE>

     Deferred tax assets, including foreign net operating loss carryforwards,
are expected to be realized through reversal of taxable temporary differences
and future earnings.

     The cumulative effect of adopting SFAS 109 in the first quarter of 1994 was
$630. In 1993, deferred income taxes resulted principally from timing
differences in the recognition of depreciation, accrued pension liabilities and
compensation expenses. The deferred income tax provision in 1993 includes $487
resulting from the excess of tax over book depreciation; $2 resulting from
differences in the recognition of accrued pension liabilities; and $305
resulting from differences in recognizing compensation expenses.


                                       35
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 ................................................................................
(Continued)


     Earnings before income taxes and cumulative effect of change in accounting
method included the following components:

<TABLE>
<CAPTION>
                                                1995       1994        1993
                                               ------------------------------
<S>                                            <C>        <C>         <C>
Domestic income. . . . . . . . . . . . . .     $33,612    $33,511     $28,950
Foreign income (loss). . . . . . . . . . .         524       (951)     (1,872)
                                               ------------------------------
Total. . . . . . . . . . . . . . . . . . .     $34,136    $32,560     $27,078
                                               ------------------------------
                                               ------------------------------
</TABLE>

     The provision for income taxes resulted in effective tax rates which differ
from the statutory federal income tax rates. The reasons for these differences
are as follows:

<TABLE>
<CAPTION>
                                                         Percent of
                                                      Pretax Earnings
                                                 ----------------------------
                                                 1995       1994        1993
                                                 ----------------------------
<S>                                              <C>        <C>         <C>
Statutory U.S. tax rates . . . . . . . . .       35.0%      35.0%       34.9%
State income taxes,
   net of federal benefit. . . . . . . . .        2.6        3.2         3.2
Reduction of previously
   established accruals. . . . . . . . . .          -       (1.4)       (2.6)
Capital loss utilization . . . . . . . . .          -       (1.3)          -
Foreign tax credit (utilization) . . . . .       (0.1)         -        (1.7)
Foreign net operating
   loss (utilization). . . . . . . . . . .       (3.3)       1.3         2.6
Other, net . . . . . . . . . . . . . . . .        1.5       (0.1)       (0.1)
                                                 ----------------------------
Consolidated effective
   income tax rate . . . . . . . . . . . .       35.7%      36.7%       36.3%
                                                 ----------------------------
                                                 ----------------------------
</TABLE>

J.   CONTINGENCIES

     The Company is involved in legal actions arising in the normal course of
business. After taking into consideration legal counsel's evaluation of such
actions, management is of the opinion that their outcome will not have a
material adverse effect on the Company's consolidated results of operations or
financial position.

K.   PREFERRED STOCK PURCHASE RIGHTS

     In April 1986, the Board of Directors of CLARCOR Inc. adopted a Shareholder
Rights Plan (which was amended by the Board of Directors in June 1989) and
declared a dividend of one preferred stock purchase right (a "right") for each
outstanding share of CLARCOR common stock held as of April 25, 1986. Each full
right entitles shareholders of record to purchase from the Company, until the
earlier of April 25, 1996 or the redemption of the rights, one one-hundredth of
a share of Series A Junior Participating Preferred Stock at an exercise price of
$75, subject to certain adjustments or, under certain circumstances, to obtain
additional shares of common stock of the Company (or of a corporation acquiring
the Company) in exchange for the rights.

     The rights will not be exercisable or transferable apart from the CLARCOR
common stock until the earlier of (1) 10 days following the public announcement
that a person or affiliated group has acquired or obtained the right to acquire
15% or more of CLARCOR's common stock, or (2) 10 days following the commencement
of, or announcement of an intention to make, a tender offer or exchange offer
the consummation of which would result in the ownership by a person or group of
30% or more of the Company's outstanding common stock. The Board of Directors
may redeem the rights at a price of $.05 per right at any time prior to the
acquisition by a person of 15% or more of the outstanding CLARCOR common stock.

     The authorized preferred stock includes 300,000 shares designated as Series
A Junior Participating Preferred Stock.

L.   INCENTIVE PLAN

     In 1994, the shareholders of CLARCOR Inc. adopted the 1994 Incentive Plan,
which allows the Company to grant stock options, restricted stock and
performance awards to officers, directors and key employees. The 1994 Incentive
Plan incorporates the various incentive plans in existence prior to March 1994,
including the


                                       36
<PAGE>


1984 Stock Option Plan, the 1987 Long Range Performance Share Plan, and the 1990
Director's Restricted Stock Compensation Plan.

     The following is a description and a summary of key provisions related to
this plan.

STOCK OPTIONS

     Nonqualified stock options may, at the discretion of the Board of
Directors, be granted at the fair market value at the date of grant or an
exercise price less than the fair market value at the date of grant.

     Shares under nonqualified stock options are as follows:

<TABLE>
<CAPTION>
                                               1995        1994        1993
                                             --------------------------------
<S>                                          <C>        <C>          <C>
Outstanding at beginning
   of year . . . . . . . . . . . . . . . .   1,112,269    862,206     852,609
Granted (prices ranging from
   $16.50 to $19.875 per share). . . . . .     195,250    261,500     158,000
Exercised/surrendered. . . . . . . . . . .     (54,613)   (11,437)   (148,403)

                                             --------------------------------
Outstanding at end of year
   (prices ranging from $9.33
   to $19.875 per share) . . . . . . . . .   1,252,906  1,112,269     862,206
                                             --------------------------------
                                             --------------------------------
Exercisable at end of year . . . . . . . .     726,000    572,033     431,891
                                             --------------------------------
                                             --------------------------------
</TABLE>


     On October 23, 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 123, "Accounting for Stock Based
Compensation" (SFAS 123). SFAS 123 encourages, but does not require, companies
to adopt a fair value based method for determining expenses related to stock
based compensation. Companies who do not adopt the provisions of SFAS 123 for
recognition purposes must disclose pro forma effects as if the fair value based
method of accounting had been applied. The Company does not intend to adopt the
new recognition aspects of SFAS 123 but will provide required disclosure of pro
forma information beginning in 1997. The pro forma impact has not yet been
determined.

LONG RANGE PERFORMANCE AWARDS

     Officers and key employees may be granted target awards of Company shares
of common stock and performance units which represent the right to a cash
payment. The awards are earned and shares are issued only to the extent that the
Company achieves performance goals determined by the Board of Directors during a
three-year performance period.

     During the performance period, officers and key employees are permitted to
vote the restricted stock and receive compensation equal to dividends declared
on common shares. The Company accrues compensation expense for the performance
opportunity ratably during the performance cycle. Compensation expense for the
plan totaled $446, $284 and $364 in 1995, 1994 and 1993, respectively.
Distribution of  Company common stock and cash for the performance periods ended
November 30, 1995, 1994 and 1993 were $312, $237 and $432, respectively.

DIRECTORS' RESTRICTED STOCK COMPENSATION

     The 1994 Incentive Plan grants all nonemployee directors, in lieu of cash,
shares of common stock equal to five years directors' annual retainer. The
directors' rights to the shares vest 20% on date of grant and 20% annually
during the next four years. The directors are entitled to receive dividends and
exercise voting rights with respect to all shares prior to vesting. Any unvested
shares are forfeited if the director ceases to be a nonemployee director for any
reason. Compensation expense for the plan totaled $104, $125 and $131 in 1995,
1994 and 1993, respectively. During 1995, $26 of Company common stock were
issued under the plan.


                                       37
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 ................................................................................
(Continued)


M.   UNAUDITED QUARTERLY FINANCIAL DATA

     The unaudited quarterly data for 1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                          First      Second       Third      Fourth
                         Quarter     Quarter     Quarter     Quarter     Total
- --------------------------------------------------------------------------------
<S>                      <C>         <C>         <C>         <C>        <C>
1995:
Net sales. . . . . . .   $62,137     $70,478     $71,829     $85,750    $290,194
Gross profit . . . . .    17,692      20,099      20,480      22,270      80,541
Net earnings . . . . .     3,972       4,906       5,886       7,190      21,954
Net earnings
   per common
   share . . . . . . .   $  0.27     $  0.33     $  0.40     $  0.48    $   1.48

1994:
Net sales. . . . . . .   $55,890     $65,131     $67,724     $81,378    $270,123
Gross profit . . . . .    16,184      18,919      20,000      22,564      77,667
Earnings before
   cumulative effect
   of accounting
   change. . . . . . .     3,415       4,175       5,879       7,156      20,625
Cumulative effect
   of accounting
   change. . . . . . .       630           -           -           -         630
                         -------------------------------------------------------
Net earnings . . . . .   $ 4,045      $4,175      $5,879      $7,156     $21,255
                         -------------------------------------------------------
                         -------------------------------------------------------
Net earnings
   per common share:
Earnings before
   accounting
   change. . . . . . .   $  0.23     $  0.28     $  0.40     $  0.48      $ 1.39
Cumulative effect
   of accounting
   change. . . . . . .      0.04           -           -           -        0.04
                         -------------------------------------------------------
                         $  0.27     $  0.28     $  0.40     $  0.48      $ 1.43
                         -------------------------------------------------------
                         -------------------------------------------------------
</TABLE>


NOTES TO QUARTERLY FINANCIAL DATA

     In the fourth quarter of 1994, the Company recorded a nonoperating gain of
$4,166 related to the sale of an investment in an affiliate and nonoperating
expenses of approximately $1,900 related to the disposal of certain assets.
During the fourth quarter of 1994, LIFO inventory reductions increased net
earnings by approximately $480.

N.   SEGMENT INFORMATION

     The Company operates in two principal product segments:  Filtration
Products and Consumer Products. Filtration Products manufactures and markets a
complete line of filters used in the filtration of internal combustion engines,
clean rooms, and lubrication oils, air, fuel, coolant, hydraulic and
transmission fluids. Consumer Products manufactures and markets plastic
closures, custom designed lithographed metal and metal-plastic containers, and
collapsible metal tubes.

     Net sales represent sales to unaffiliated customers, as reported in the
consolidated statements of earnings. Intersegment sales were not material.
Assets are those assets used in each business segment. Corporate assets consist
of cash and short-term cash investments, deferred income taxes, world
headquarters facility, pension assets and various other assets which are not
specific to an industry segment.

     The segment data for the years ended November 30, 1995, 1994 and 1993 are
as follows:

<TABLE>
<CAPTION>
                                            1995           1994           1993
- --------------------------------------------------------------------------------
<S>                                       <C>            <C>            <C>
Net sales:
   Filtration Products . . . .            $221,034       $199,793       $156,165
   Consumer Products . . . . .              69,160         70,330         69,154
                                         ---------------------------------------
      Total. . . . . . . . . .            $290,194       $270,123       $225,319
                                         ---------------------------------------
                                         ---------------------------------------
- --------------------------------------------------------------------------------
Operating profit:
   Filtration Products . . . .            $ 28,698       $ 26,597       $ 19,661
   Consumer Products . . . . .               6,667          5,769          9,406
                                         ---------------------------------------
      Total. . . . . . . . . .            $ 35,365       $ 32,366       $ 29,067
                                         ---------------------------------------
                                         ---------------------------------------
- --------------------------------------------------------------------------------
Assets:
   Filtration Products . . . .            $138,706       $114,501       $105,278
   Consumer Products . . . . .              39,853         32,386         30,377
   Corporate . . . . . . . . .              44,703         41,561         37,912
                                         ---------------------------------------
      Total. . . . . . . . . .            $223,262       $188,448       $173,567
                                         ---------------------------------------
                                         ---------------------------------------
- --------------------------------------------------------------------------------
Additions to plant assets:
   Filtration Products . . . .           $   8,142      $   6,715      $   6,339
   Consumer Products . . . . .               5,591          4,157          3,816
   Corporate . . . . . . . . .                 177            544             63
                                         ---------------------------------------
      Total. . . . . . . . . .            $ 13,910       $ 11,416       $ 10,218
                                         ---------------------------------------
                                         ---------------------------------------
- --------------------------------------------------------------------------------
Depreciation:
   Filtration Products . . . .            $  4,742       $  3,840       $  2,758
   Consumer Products . . . . .               2,787          2,763          2,912
   Corporate . . . . . . . . .                 207            175            146
                                         ---------------------------------------
      Total. . . . . . . . . .            $  7,736       $  6,778       $  5,816
                                         ---------------------------------------
                                         ---------------------------------------
</TABLE>


                                       38
<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS                            EXHIBIT 13(a)(vii)
 ...............................................................................


The Board of Directors and Shareholders
CLARCOR Inc.
Rockford, Illinois

     We have audited the accompanying consolidated balance sheets of CLARCOR
Inc. and Subsidiaries as of November 30, 1995 and 1994, and the related
consolidated statements of earnings, shareholders' equity, and cash flows for
each of the three years in the period ended November 30, 1995. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of CLARCOR Inc.
and Subsidiaries as of November 30, 1995 and 1994, and the consolidated results
of their operations and their cash flows for each of the three years in the
period ended November 30, 1995, in conformity with generally accepted accounting
principles.

     As discussed in Note A to the consolidated financial statements, the
Company changed its method of accounting for income taxes, effective December 1,
1993 and changed its method of accounting for certain investments in debt and
equity securities, effective November 30, 1994.


                                                  /s/ Coopers & Lybrand L.L.P.
                                                  Rockford, Illinois
                                                  January 8, 1996


                                       39
<PAGE>

MANAGEMENT'S REPORT ON RESPONSIBILITY                        EXHIBIT 13(a)(viii)
 ................................................................................
FOR FINANCIAL REPORTING
 ................................................................................

     The management of CLARCOR is responsible for the preparation, integrity and
objectivity of the Company's financial statements and the other financial
information in this report. The financial statements were prepared in conformity
with generally accepted accounting principles and reflect in all material
respects the results of operations and the Company's financial position for the
periods shown. The financial statements are presented on the accrual basis of
accounting and, where appropriate, reflect estimates based upon judgments of
management.

     In addition, management maintains a system of internal controls designed to
assure that Company assets are safeguarded from loss or unauthorized use or
disposition. Also, the controls system provides assurance that transactions are
authorized according to the intent of management and are accurately recorded to
permit the preparation of financial statements in accordance with generally
accepted accounting principles. For the periods covered by the financial
statements in this report, management believes this system of internal controls
was effective concerning all material matters. The effectiveness of the controls
system is supported by the selection and training of qualified personnel, an
organizational structure that provides an appropriate division of
responsibility, a strong budgetary system of control and a comprehensive
internal audit program.

     The Audit Committee of the Board of Directors, which is composed of four
outside directors, serves in an oversight role to assure the integrity and
objectivity of the Company's financial reporting process. The Committee meets
periodically with representatives of management and the independent and internal
auditors to review matters of a material nature related to financial reporting
and the planning, results and recommendations of audits. The independent and
internal auditors have free access to the Audit Committee. The Committee is also
responsible for making recommendations to the Board of Directors concerning the
selection of the independent auditors.


/s/ Lawrence E. Gloyd       /s/ Bruce A. Klein            /s/ William F. Knese
Lawrence E. Gloyd           Bruce A. Klein                William F. Knese
Chairman of the Board &     Vice President-Finance &      Vice President,
Chief Executive Officer     Chief Financial Officer       Treasurer & Controller

January 8, 1996


                                       40
<PAGE>

11 - YEAR FINANCIAL SUMMARY                                    EXHIBIT 13(a)(ix)
 ................................................................................
                                                                          [LOGO]
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
                                                 1995            1994          1993           1992           1991           1990
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>            <C>            <C>            <C>            <C>            <C>
PER SHARE
Equity . . . . . . . . . . . . . . . . . .     $   8.82       $   7.96       $   7.06       $   6.64       $   6.42       $   5.57
Earnings from Continuing Operations. . . .         1.48           1.39           1.16           1.10           1.24           1.29
Net Earnings . . . . . . . . . . . . . . .         1.48           1.43           1.16           0.94           1.26           1.37
Dividends. . . . . . . . . . . . . . . . .       0.6325         0.6225          0.610          0.600          0.550          0.521
Price: High. . . . . . . . . . . . . . . .        27.00          22.38          20.00          22.50          22.67          17.83
       Low . . . . . . . . . . . . . . . .        18.13          15.88          16.00          15.00          13.00          11.83
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS DATA ($000)
Net Sales. . . . . . . . . . . . . . . . .     $290,194       $270,123       $225,319       $188,625       $179,538       $170,279
Operating Profit . . . . . . . . . . . . .       35,365         32,366         29,067         27,630         30,853         30,832
Interest Expense . . . . . . . . . . . . .        2,693          2,788          3,525          3,803          3,682          3,675
Pretax Income. . . . . . . . . . . . . . .       34,136         32,560         27,078         25,305         28,543         30,204
Income Taxes . . . . . . . . . . . . . . .       12,182         11,935          9,827          8,796         10,068         10,999
Earnings from Continuing Operations. . . .       21,954         20,625         17,251         16,509         18,475         19,205
Earnings from Discontinued Operations. . .           --             --             --             --            297          1,250
Net Earnings . . . . . . . . . . . . . . .       21,954         21,255         17,251         14,139         18,772         20,405
Average Shares Outstanding . . . . . . . .       14,801         14,814         14,838         14,973         14,873         14,843
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS ANALYSIS
Operating Margin . . . . . . . . . . . . .        12.2%          12.0%          12.9%          14.6%          17.2%          18.1%
Pretax Margin. . . . . . . . . . . . . . .        11.8%          12.1%          12.0%          13.4%          15.9%          17.7%
Effective Tax Rate . . . . . . . . . . . .        35.7%          36.7%          36.3%          34.8%          35.3%          36.4%
Net Margin-Continuing Operations . . . . .         7.6%           7.6%           7.7%           8.8%          10.3%          11.3%
Net Margin . . . . . . . . . . . . . . . .         7.6%           7.9%           7.7%           7.5%          10.5%          12.0%
Asset Turnover . . . . . . . . . . . . . .        1.54x          1.56x          1.40x          1.19x          1.25x          1.30x
Return on Assets . . . . . . . . . . . . .        11.6%          12.2%          10.7%           8.9%          13.0%          15.6%
Financial Leverage . . . . . . . . . . . .        1.61x          1.66x          1.62x          1.66x          1.74x          1.80x
Return on Equity . . . . . . . . . . . . .        18.7%          20.3%          17.3%          14.8%          22.7%          28.1%
Dividend Payout to Net Earnings. . . . . .        42.5%          43.3%          52.4%          63.4%          43.5%          37.8%
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET ($000)
Current Assets . . . . . . . . . . . . . .     $117,570       $ 98,450       $ 86,161       $ 93,627       $ 75,207       $ 72,623
Plant Assets, net. . . . . . . . . . . . .       67,036        052,615         47,636         35,584         45,712         42,748
Total Assets . . . . . . . . . . . . . . .      223,262        188,448        173,567        161,255        157,999        144,127
Current Liabilities. . . . . . . . . . . .       42,460         39,461         33,288         25,272         20,570         20,758
Long-Term Debt . . . . . . . . . . . . . .       34,417         17,013         24,617         29,325         35,834         35,810
Shareholders' Equity . . . . . . . . . . .      130,815        117,462        104,641         99,551         95,662         82,689
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET ANALYSIS ($000)
Debt to Capitalization . . . . . . . . . .        20.8%          12.7%          19.0%          22.8%          27.3%          30.2%
Working Capital. . . . . . . . . . . . . .     $ 75,110       $ 58,989       $ 52,873       $ 68,355       $ 54,637       $ 51,865
Quick Ratio. . . . . . . . . . . . . . . .        1.6:1          1.6:1          1.6:1          2.5:1          2.1:1          2.1:1
- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOW DATA ($000)
From Operations. . . . . . . . . . . . . .     $ 19,214       $ 24,603       $ 19,992       $ 22,807       $ 18,343       $ 25,284
For Investment . . . . . . . . . . . . . .      (28,353)          (469)        (1,193)        (7,185)       (14,719)        (4,973)
From/(for) Financing . . . . . . . . . . .        8,369        (18,405)       (20,012)       (10,200)        (8,805)       (10,316)
Change in Cash & Equivalents . . . . . . .         (798)         5,729         (1,213)         5,422         (5,181)         9,995
Capital Expenditures . . . . . . . . . . .       13,910         11,416         10,218          7,450          8,128          8,638
Depreciation . . . . . . . . . . . . . . .        7,736          6,778          5,816          7,044          6,707          6,619
Dividends Paid . . . . . . . . . . . . . .        9,330          9,201          9,036          8,958          8,165          7,708
Interest (Income)/Expense. . . . . . . . .        1,863          2,240          2,650          3,505          2,560          3,143
Income Taxes Paid. . . . . . . . . . . . .       11,868         10,087          9,860         10,982          9,474         10,068

- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOW ANALYSIS ($000)
Operating Cash Flow (1). . . . . . . . . .     $ 32,945       $ 36,930       $ 32,502       $ 37,294       $ 30,377       $ 38,495
Net Cash Flow (2). . . . . . . . . . . . .       19,035         25,514         22,284         29,844         22,249         29,857
Elective Cash Flow (3) . . . . . . . . . .       (4,026)         3,986            738          6,399          2,050          8,938
- ----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
                                                 1989           1988           1987           1986           1985
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>            <C>            <C>            <C>            <C>
PER SHARE
Equity . . . . . . . . . . . . . . . . . .     $   4.83       $   6.99       $   6.36       $   5.76       $   5.22
Earnings from Continuing Operations. . . .         0.69           1.02           0.95           0.90           0.86
Net Earnings . . . . . . . . . . . . . . .         0.42           1.15           1.04           0.96           0.93
Dividends. . . . . . . . . . . . . . . . .        0.480          0.453          0.431          0.418          0.391
Price: High. . . . . . . . . . . . . . . .        18.92          14.59          16.89          14.17          12.78
       Low . . . . . . . . . . . . . . . .        11.75           9.75           9.25          10.09          10.00
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS DATA ($000)
Net Sales. . . . . . . . . . . . . . . . .     $156,530       $149,468       $146,225       $135,319       $143,716
Operating Profit . . . . . . . . . . . . .        2,128         27,287         29,045         25,032         27,222
Interest Expense . . . . . . . . . . . . .        1,327            151            176            192            216
Pretax Income. . . . . . . . . . . . . . .        2,084         28,833         30,378         29,769         30,139
Income Taxes . . . . . . . . . . . . . . .        0,474         10,647         13,270         13,566         14,492
Earnings from Continuing Operations. . . .       11,610         18,186         17,108         16,203         15,647
Earnings from Discontinued Operations. . .       (4,493)         2,412          1,672          1,165          1,250
Net Earnings . . . . . . . . . . . . . . .        7,117         20,598         18,780         17,368         16,897
Average Shares Outstanding . . . . . . . .       17,040         17,926         18,121         18,094         18,074
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS ANALYSIS
Operating Margin . . . . . . . . . . . . .        14.1%          18.3%          19.9%          18.5%          18.9%
Pretax Margin. . . . . . . . . . . . . . .        14.1%          19.3%          20.8%          22.0%          21.0%
Effective Tax Rate . . . . . . . . . . . .        47.4%          36.9%          43.7%          45.6%          48.1%
Net Margin-Continuing Operations . . . . .         7.4%          12.2%          11.7%          12.0%          10.9%
Net Margin . . . . . . . . . . . . . . . .         4.5%          13.8%          12.8%          12.8%          11.8%
Asset Turnover . . . . . . . . . . . . . .        1.09x          1.11x          1.19x          1.16x          1.34x
Return on Assets . . . . . . . . . . . . .         4.9%          15.3%          15.3%          14.9%          15.7%
Financial Leverage . . . . . . . . . . . .        1.16x          1.17x          1.18x          1.23x          1.27x
Return on Equity . . . . . . . . . . . . .         5.7%          17.9%          18.0%          18.4%          20.0%
Dividend Payout to Net Earnings. . . . . .       116.5%          39.4%          41.6%          43.5%          41.8%
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET ($000)
Current Assets . . . . . . . . . . . . . .     $ 58,019       $ 70,028       $ 67,523       $ 75,457       $ 72,837
Plant Assets, net. . . . . . . . . . . . .       44,223         42,063         39,828         32,431         27,934
Total Assets . . . . . . . . . . . . . . .      131,009        143,842        134,877        122,779        116,184
Current Liabilities. . . . . . . . . . . .       21,405         14,244         15,899         13,153         15,815
Long-Term Debt . . . . . . . . . . . . . .       32,634          1,116          1,507          1,634          1,875
Shareholders' Equity . . . . . . . . . . .       72,662        125,012        115,015        104,186         94,372
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET ANALYSIS ($000)
Debt to Capitalization . . . . . . . . . .        31.0%           0.9%           1.3%           1.5%           1.9%
Working Capital. . . . . . . . . . . . . .     $ 36,614       $ 55,784       $ 51,624       $ 62,304       $ 57,022
Quick Ratio. . . . . . . . . . . . . . . .        1.4:1          3.3:1          2.9:1          4.2:1          3.4:1
- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOW DATA ($000)
From Operations. . . . . . . . . . . . . .     $ 17,791       $ 18,545       $ 22,015       $ 16,330       $ 22,752
For Investment . . . . . . . . . . . . . .       (8,251)        (1,374)       (16,231)        (7,923)       (22,511)
From/(for) Financing . . . . . . . . . . .      (23,915)       (11,105)        (8,374)        (7,767)        (7,306)
Change in Cash & Equivalents . . . . . . .      (14,375)         6,066         (2,590)           640         (7,065)
Capital Expenditures . . . . . . . . . . .        8,334          6,137          5,086          9,720          4,187
Depreciation . . . . . . . . . . . . . . .        6,321          6,287          6,008          4,384          3,676
Dividends Paid . . . . . . . . . . . . . .        8,290          8,121          7,814          7,560          7,069
Interest (Income)/Expense. . . . . . . . .           53           (946)          (911)        (1,876)        (1,819)
Income Taxes Paid. . . . . . . . . . . . .       11,234         13,313         14,502         13,117         16,871
- ----------------------------------------------------------------------------------------------------------------------------------
CASH FLOW ANALYSIS ($000)
Operating Cash Flow (1). . . . . . . . . .     $ 29,078       $ 30,912       $ 35,606       $ 27,571       $ 37,804
Net Cash Flow (2). . . . . . . . . . . . .       20,744         24,775         30,520         17,851         33,617
Elective Cash Flow (3) . . . . . . . . . .        1,167          4,287          9,115           (950)        11,496
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) From operations before interest income/expense and taxes paid.
(2) Operating Cash Flow less capital expenditures.
(3) Net Cash Flow less dividends +(-) interest income/expense and less taxes
    paid.


                                       24
                                       25
<PAGE>

FINANCIAL REVIEW                                               EXHIBIT 13(a)(x)
 ...............................................................................
(SHARES AND DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)                  [LOGO]


     CLARCOR's 1995 operations produced another year of record sales, operating
profit, net earnings and earnings per share. Both the Filtration Products and
Consumer Products segments generated gains in operating profit. This financial
review should be read in conjunction with other financial information presented
in this report.

     Information related to CLARCOR business segments is shown on page 23, and
this financial review should be read in conjunction with the segment
information. Operating results are shown in comparative form in the table below.

<TABLE>
<CAPTION>


OPERATING RESULTS
                                                                   1995 vs. 1994                                  1994 vs. 1993
                                                                      Change                                         Change
                                               ----------------------------------           ------------------------------------
                                               $ 1995    % Sales     $        %              $ 1994   % Sales    $           %
                                               ----------------------------------           ------------------------------------
<S>                                            <C>       <C>       <C>       <C>             <C>      <C>       <C>        <C>
Net Sales. . . . . . . . . . . . . . . .       $290.2    100.0%    $20.1     7.4%            $270.1   100.0%    $44.8      19.9%
Cost of Sales. . . . . . . . . . . . . .        209.6     72.2%     17.2     8.9%             192.4    71.2%     36.8      23.7%
Selling &  Administrative Expenses . . .         45.2     15.6%     (0.1)   (0.3)%             45.3    16.8%      4.7      11.5%
Operating Profit . . . . . . . . . . . .         35.4     12.2%      3.0     9.3%              32.4    12.0%      3.3      11.3%
Other Income (Deductions). . . . . . . .         (1.3)    (0.4%)    (1.5)   --                  0.2     0.1%      2.2      --
Earnings Before Taxes. . . . . . . . . .         34.1     11.8%      1.5     4.8%              32.6    12.1%      5.5      20.2%
Income Taxes . . . . . . . . . . . . . .         12.1      4.2%      0.2     2.1%              11.9     4.5%      2.1      21.5%
Earnings . . . . . . . . . . . . . . . .         22.0      7.6%      1.3     6.4%              20.7     7.6%      3.4      19.6%
Cumulative Effect of Accounting Change .         --       --        (0.6)   --                  0.6     0.3%      0.6      --
Net Earnings . . . . . . . . . . . . . .        $22.0      7.6%     $0.7     3.3%             $21.3     7.9%     $4.0      23.2%
                                               ----------------------------------           ------------------------------------
                                               ----------------------------------           ------------------------------------
Earnings Per Share . . . . . . . . . . .         $1.48              $0.09    6.5%              $1.39             $0.23     19.8%
Cumulative Effect of Accounting Change .         --                ($0.04)  --                 $0.04             $0.04     --
   Total . . . . . . . . . . . . . . . .         $1.48              $0.05    3.5%              $1.43             $0.27     23.3%

Average Shares Outstanding . . . . . . .         14.8                                          14.8
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

SALES

     CLARCOR's 1995 net sales set a new Company record.  Net sales of $290.2
were 7.4% higher than sales of $270.1 recorded in fiscal year 1994.  The current
year's increased sales were fueled by internal growth and an acquisition in the
Filtration Products segment.  Net sales of $225.3 were reported for the 1993
fiscal year.  Consolidated 1994 net sales were 19.9% higher than sales in 1993
and reflected increased sales in both of the Company's operating segments.

     Comparative net sales information related to CLARCOR's operating segments
is shown in the tables to the right.
<TABLE>
<CAPTION>

                                                                      Change vs. 1994
NET SALES                                     1995       % Total        $         %
- ---------------------------------------------------------------------------------------
<S>                                          <C>         <C>          <C>       <C>
Filtration Products. . . . . . .             $221.0        76.2%      $21.2     10.6%
Consumer Products. . . . . . . .               69.2        23.8%       (1.1)    (1.7%)
                                             -----------------------------------------

   Total . . . . . . . . . . . .             $290.2       100.0%      $20.1      7.4%
                                             -----------------------------------------
                                             -----------------------------------------
<CAPTION>

                                                                       Change vs. 1993
NET SALES                                      1994      % Total        $           %
- --------------------------------------------------------------------------------------
<S>                                          <C>          <C>         <C>       <C>
Filtration Products. . . . . . .             $199.8        74.0%      $43.6     27.9%
Consumer Products. . . . . . . .               70.3        26.0%        1.2      1.7%
                                             -----------------------------------------
        Total. . . . . . . . . .             $270.1       100.0%      $44.8     19.9%
                                             -----------------------------------------
                                             -----------------------------------------
</TABLE>


                                       17
<PAGE>

FINANCIAL REVIEW
 ................................................................................
(SHARES AND DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)

     Net sales of $221.0 in the Filtration Products segment increased 10.6% in
1995 over sales of $199.8 in 1994.   The increase was principally the result of
increased sales of heavy duty filter products at Baldwin Filters, and the
inclusion of three months of sales in the current year from the acquisition of
Hastings Filters, Inc.  Excluding the Hastings sales, Filtration segment sales
would have increased 5.9% over the 1994 level.  Sales of the Company's Airguard
Industries industrial and environmental filter lines declined 7.0% from prior
year levels, the result of the transfer of a product line to Baldwin, and a
decline in the sales of certain product lines transferred in 1994 from Baldwin
and Clark Filter.   On a comparable products basis, Airguard sales increased
2.9% over the prior year.  Sales of Clark Filter's railroad locomotive line
products increased 8.3% over 1994 levels.  Filtration Products segment 1994 net
sales increased 27.9% over sales of $156.2 in 1993, a year which contained a
partial year's sales from the mid-year acquisitions of Airguard Industries and
Guardian Filters/UEL.

     Net sales in the Consumer Products segment declined 1.7% to $69.2 in 1995
from $70.3 in 1994.  This decline was due principally to lower spice can sales
and flat sheet and promotional decorating business in the current year, offset
by an increase in plastic sales.  Sales in 1994 increased 1.7% from the year-
earlier level of $69.1, due chiefly to higher shipment levels of plastic
closures and increased flat sheet decorating.

EARNINGS

     CLARCOR achieved record consolidated operating profit of $35.4 in 1995.
Current year operating profit increased 9.3% over operating profit of $32.4
recorded in 1994.  Gains were recorded in both the Filtration Products and
Consumer Products segments.  The 1994
operating profit increased 11.3% over the $29.1 produced in 1993.  Comparative
operating profit information related to the Company's business segments is shown
below.
<TABLE>
<CAPTION>

                                                                            Change vs. 1994
OPERATING PROFIT                                   1995      % Total        $             %
- --------------------------------------------------------------------------------------------
<S>                                               <C>        <C>          <C>         <C>
Filtration Products. . . . . . . . .               $28.7      81.1%       $2.1         7.9%
Consumer Products. . . . . . . . . .                 6.7      18.9%         .9        15.6%
                                                   -----------------------------------------
     Total . . . . . . . . . . . . .               $35.4     100.0%       $3.0         9.3%
                                                   -----------------------------------------
                                                   -----------------------------------------
<CAPTION>

                                                                            Change vs. 1993
OPERATING PROFIT                                    1994      % Total      $           %
- --------------------------------------------------------------------------------------------
<S>                                                 <C>       <C>         <C>         <C>
Filtration Products. . . . . . . . .               $26.6      82.2%       $6.9        35.3%
Consumer Products. . . . . . . . . .                 5.8      17.8%       (3.6)      (38.7%)
                                                   -----------------------------------------
     Total . . . . . . . . . . . . .               $32.4     100.0%       $3.3        11.3%
                                                   -----------------------------------------
                                                   -----------------------------------------
</TABLE>

<TABLE>

OPERATING PROFIT AS A
PERCENT OF NET SALES                                1995      1994         1993
- -------------------------------------------------------------------------------
<S>                                                 <C>       <C>         <C>
Filtration Products. . . . . . . . .                13.0%     13.3%       12.6%
Consumer Products. . . . . . . . . .                 9.6%      8.2%       13.6%
                                                   ----------------------------
     Total . . . . . . . . . . . . .                12.2%     12.0%       12.9%
                                                   ----------------------------
                                                   ----------------------------
</TABLE>

     Filtration Products segment operating profit totaled $28.7 in 1995, 7.9%
higher than  operating profit of $26.6 reported in the prior year.  The
increased 1995 operating profit reflected gains in Baldwin heavy duty
operations, both domestic and international.  Profit at the segment's Airguard
unit declined in the current year, the result of significant increases in raw
material prices, a product failure caused by faulty media from an outside
vendor, startup problems with a new distribution center and costs related to a
new management information system. The September 4, 1995 acquisition of Hastings
Filters, Inc. had no operating profit impact.  Operating profit in 1994
increased 35.3% over fiscal 1993 operating profit and principally reflected
strong gains in all of the segment's businesses.  In addition, the 1994 profits
included a full year of profits from the 1993 acquisitions of Airguard and
Guardian/UEL.  The

                                       18
<PAGE>

1993 operating profit was negatively impacted by $1.5 of charges related to the
Baldwin N.V. operation and the settlement of a litigation contingency.
Operating profit as a percent of net sales was 13.0%, compared to 1994 profit at
13.3% of sales.  In 1993, operating profit was 12.6% of sales.  Current year
Filtration segment operating profit represented 81.1% of consolidated operating
profit, compared to 82.2% in 1994  and 67.6% in 1993.

     Consumer Products segment operating profit in 1995 totaled $6.7.  This was
an increase of 15.6% and reflected the impact of improved profitability in the
plastics business.  In 1994, Consumer Products segment operating profit declined
by 38.7% to $5.8.  Operating profit declined from the 1993 level due to the sale
in 1993 of high-margin engineering services which did not repeat in 1994 and
one-time 1994 consulting expenses.  Operating profit as a percent of sales
increased to 9.6% in 1995 from 8.2% in 1994.  In 1993, operating profit was
13.6% of sales.  The 1995 profit was 18.9% of consolidated operating profit.
This compares to 17.8% of the total in 1994 and  32.4% in 1993.

     Other expense in 1995 totaled a net $1.3.  Of this total, interest expense
was $2.7.  Income items included $.8 of interest on cash and short- term cash
investments and other items of $.6, chiefly currency-related gains. The 1994
total was a net other income of $.2.  Of this total, income items included a
$4.2 gain from the sale of the Company's investment in the stock of G.U.D.
Holdings Limited.  Expense items included interest of $2.8, chiefly related to
CLARCOR's long-term debt.  In 1993, non-operating items netted to $2.0 of
expense, principally related to $3.5 of interest expense on the long-term debt.

     Earnings before income taxes in 1995 totaled $34.1, up 4.8% from $32.6 in
the prior year.  This increase reflected higher operating
profits reduced by a current year increase in net other expense.  In 1994,
earnings before income taxes and the cumulative effect of a change in accounting
method increased 20.2% over pre-tax earnings of $27.1 in 1993.  The increase in
1994 earnings reflected strong Filtration operations and an increase in other
income to $.2 from an expense of $2.0 in other items in 1993.

     The 1995 provision for income taxes totaled $12.1 and was higher than the
1994 provision due principally to taxes on higher profits offset by favorable
treatment of certain income tax items.  Deferred tax assets, including foreign
net operating loss carryforwards, are expected to be realized through reversal
of taxable temporary differences and future earnings.  CLARCOR's provision for
income taxes in 1994 totaled $11.9.  This was an increase from the level of $9.8
recorded in 1993.  The increase over 1993 was attributable to higher earnings
from operations.  The current year effective tax rate was 35.7%, compared to
36.7% in 1994.  The 1994 rate was  a slight increase from 1993's 36.3% rate.

     Earnings from operations before the cumulative effect of a change in
accounting method totaled $22.0.  In 1994, these earnings were $20.7, compared
to $17.3 in 1993.  In 1994, CLARCOR adopted Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes."  The adoption of this new
standard contributed $.6 to earnings in the first quarter of the year of
adoption.

     CLARCOR recorded total net earnings of $22.0 in 1995, 3.3% higher than  net
earnings in 1994 of $21.3.  Total net earnings in 1994  were 23.2% higher than
$17.3 in 1993.

     Earnings per share before the cumulative effect of accounting changes
totaled $1.48, and  increased 6.5% over comparable earnings of

                                       19
<PAGE>

FINANCIAL REVIEW
 ................................................................................
(SHARES AND DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)


$1.39 in 1994.  The 1994 figure was a 19.8% increase over per share earnings of
$1.16 in 1993.  In 1994, the cumulative effect of the income tax accounting
change contributed an additional $.04 per share, resulting in 1994 total
earnings per share of $1.43.

     On October 23, 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 123, "Accounting for Stock Based
Compensation" (SFAS 123).  SFAS 123 encourages, but does not require, companies
to adopt a fair value based method for determining expense related to stock
based compensation.  Companies which do not adopt the provisions of SFAS 123 for
recognition purposes must disclose pro forma effects as if the fair value based
method of accounting had been applied.  The Company does not intend to adopt the
new recognition aspects of SFAS 123, but will provide required disclosure of pro
forma information beginning in 1997.  The pro forma impact has not yet been
determined.

FINANCIAL CONDITION
CORPORATE LIQUIDITY

     The discussion of corporate liquidity should be read in conjunction with
information presented in the Consolidated Statements of Cash Flows on page 29.

     CLARCOR's cash flows in the year 1995 included an additional borrowing to
finance the Hastings Filters, Inc. acquisition.  Current year cash flows from
operating activities totaled $19.2.  This was down 21.9% from the 1994 cash
flows which totaled $24.6.  The 1994 cash flows were a 23.1% increase over a
total of $20.0 from these activities in 1993.  Current year operating activities
included higher gross cash flow of $30.2 from net earnings and non-cash charges
of depreciation and amortization.  This was reduced by a net investment in
assets and liabilities of $10.6, the result of increased business and asset
additions from the Hastings acquisition. In 1994, operating activities included
a total of $27.9 from higher operating earnings and increased non-cash charges,
compared to a total of $23.5 from these items in 1993.  Changes in assets and
liabilities in 1994 were a mix of increases and decreases which mostly offset
each other.  Changes in assets and liabilities in 1993 resulted in a $3.0 use of
cash.

     Cash flows used in investing activities in 1995 totaled $28.4, compared to
$.5 in 1994 and $1.2 in 1993.  In the current year, the Hastings acquisition
used $14.1, and $13.9 was used for investment in plant assets.  In 1994, cash of
$10.7 was collected from the sale of G.U.D. stock, and cash of $1.7 was received
from other sources.  Cash used included $11.4 for plant additions and $1.5 for
the acquisition of a business.   Of the 1993 total, $20.7 of cash proceeds
originated from the sale of the Precision Products Group, and other investing
activities generated a net $1.1.  Cash of $12.8, net of cash acquired, was
invested in business acquisitions, and $10.2 was spent on plant asset additions.

     Cash provided by 1995 financing activities totaled $8.4.  This compares to
$18.4 used in 1994.  Cash used in 1993 totaled $20.0.  The 1995 total reflects
cash inflows of $25.0 from the new long-term borrowing. Cash used in financing
activities included $7.6 of payments on the long-term debt and dividend payments
of $9.3.  In 1994, cash of $18.4 was used, principally for treasury share
purchases of $1.3, debt payments of $7.9, and dividend payments of $9.2.  In
1993, cash of $20.0 was used for $7.6 of long-term debt payments, $3.4 of
treasury stock purchases, and $9.0 of dividend payments.

                                       20
<PAGE>

     CLARCOR continues to generate sufficient cash necessary to maintain current
operating levels, to provide for the replacement and addition of needed capital
assets, and to service its long-term debt.  CLARCOR maintains lines of credit
sufficient to fund its current operations and to fund planned future growth.

CAPITAL RESOURCES

     The Company's 1995 balance sheet continued to remain both strong and
liquid.
<TABLE>
<CAPTION>

SUMMARY BALANCE                                  1995                   1994
                                        ----------------------------------------------
SHEET                                      $       % Change         $      % Change
- -------------------------------------------------------------------------------------
<S>                                     <C>         <C>          <C>       <C>
Current Assets . . . . . . . .           $117.6       19.4%      $ 98.5        14.3%
Plant Assets, net. . . . . . .             67.0       27.4%        52.6        10.5%
Excess Cost over
   Fair Value, net . . . . . .             14.9       (2.0%)       15.2        (3.2%)
Pension & Other Assets . . . .             23.8        7.7%        22.1        (7.8%)

Total Assets . . . . . . . . .           $223.3       18.5%      $188.4         8.6%

Current Liabilities. . . . . .           $042.5        7.6%      $ 39.5        18.5%
Long-Term Debt . . . . . . . .             34.4      102.3%        17.0       (30.9%)
Pension & Other Liabilities. .             15.6        8.3%        14.4        31.7%
Shareholders' Equity . . . . .            130.8       11.4%       117.5        12.3%

Total Liabilities &
   Shareholders' Equity. . . .           $223.3       18.5%      $188.4         8.6%
</TABLE>

     Year-end total assets climbed to $223.3 in 1995 from $188.4 last year.
This was an increase of 18.5%.  The 1994 total was an increase of 8.6% over
total assets of $173.6 at the end of 1993.  Working capital reached $75.1,
compared to $59.0 at year-end 1994.  The current ratio was 2.8:1, compared to
the 1994 ratio of 2.5:1.  In addition to the cash borrowed for the acquisition
of Hastings Filters, Inc., the Company continued to generate the cash needed for
working capital investment and plant and equipment additions.  Cash and short-
term cash investments were $18.8 at year-end 1995, compared to a total of $19.6
in 1994.  Due principally to the Hastings acquisition, 1995 net accounts
receivable and inventories reached $50.0 and $43.0, respectively, compared to
$42.5 and $30.3, respectively, at the end of 1994.  Net plant assets in 1995
rose to $67.0 from $52.6 at the end of the year, reflecting both the Hastings
acquisition and normal asset additions.  In both 1995 and 1994, marketable
equity securities reflected the Company's remaining 5% interest in G.U.D.
Holdings Limited, classified as available-for-sale and valued at current market
value under the provisions of Statement of Financial Accounting Standards No.
115, "Accounting for Certain Investments in Debt and Equity Securities."

<TABLE>
                               1995    1994
                             ----------------
<S>                          <C>        <C>
Current Ratio. . .            2.8:1     2.5:1
Quick Ratio. . . .            1.6:1     1.6:1
Debt/Equity. . . .            26.3%     14.5%

</TABLE>

Current liabilities totaled $42.5 at year-end 1995, compared to a total of $39.5
in 1994.  The increase was principally the result of higher accounts payable and
accrued liabilities.  The Company's long-term debt balance increased to $34.4
from $17.0, and reflected the new long-term borrowing, reduced by scheduled
repayments on the old long-term loan.  As a percent of total capitalization,
1995 long-term debt was 20.8%, and 1994 long-term debt was 12.7%.  Shareholders'
equity at year-end was $130.8, an increase of $13.3, or 11.4%, over equity of
$117.5 at the prior year-end.  Shareholders' equity represented 79.2% of total
capitalization at year-end 1995, compared to 87.3% at the end of 1994.

     At year-end, the Company had outstanding 14,825,296 shares of common stock
of $1.00 par value.  This compares to 14,760,888 shares outstanding at the
prior year-end.


                                       21
<PAGE>

FINANCIAL REVIEW
 ................................................................................
(SHARES AND DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)

THE FUTURE

     The Company believes that sales, operating profit, and net earnings will
increase, continuing the trend of past years.  Baldwin Filters will continue to
be the principal driving force for CLARCOR.  The primary focus at Baldwin will
continue to be supplying the highest quality mobile filtration products to its
customers and distributors.  The combination of Hastings Filters with Baldwin
provides CLARCOR with the widest product range and the largest distribution
network of any company in the mobile filtration industry.

     CLARCOR expects to see an increase in Baldwin's sales, when combined with
Hastings Filters for a full year, of over 20% in 1996.  Their combined margins
will decline somewhat as Hastings Filters will not contribute to operating
profitability until later in 1996.  Hastings Filters will add to earnings per
share in 1996 and will be a significant part of CLARCOR's growth and profits in
the future.

     Both Airguard's sales and margins are expected to improve in 1996.
Operating profit as a percent of sales is anticipated to grow toward a long-term
goal of 8-10%.

     International filtration sales are expected to continue to grow from 13% of
sales in 1995 and will show increased profitability in 1996.  The Company is
exploring other acquisitions and alliances outside the United States and expects
to announce additional ventures in the future.

     J. L. Clark will continue to invest resources in the expansion of its
plastics business and expects to continue growth in sales and operating margins.
In early 1996, J. L. Clark completed a 25,000-square-foot addition to its
plastics manufacturing facility, enabling it to
continue meeting the increasing demand for its plastic products.

     CLARCOR's plans for internal growth, coupled with anticipated future
acquisitions and expected strategic alliances, will further the realization of
the Company's sales, operating profit, and net earnings objectives.  The
realization of these objectives will provide the liquidity and financial
strength necessary for growth and for an increase in shareholder value.

SEGMENT INFORMATION

     Financial data relating to the principal segments of the business and the
geographic areas in which they operate are shown in the following tables for the
years ended November 30, 1995 through 1993.

     Net sales represent sales to unaffiliated customers as reported in the
Consolidated Statements of Earnings. Net sales by geographic area are based on
sales to the final customer within that segment.  Intersegment sales were not
material.  Assets are those assets used in each business segment.

                                       22
<PAGE>

<TABLE>
<CAPTION>


INDUSTRY SEGMENTS

(Dollars in Thousands)                      1995           1994            1993
- ----------------------------------------------------------------------------------
FILTRATION
<S>                                      <C>             <C>            <C>
Net Sales. . . . . . . . . . . . .        $221,034       $199,793       $156,165
Operating Profit . . . . . . . . .          28,698         26,597         19,661
Assets . . . . . . . . . . . . . .         138,706        114,501        105,278
Invested Capital . . . . . . . . .         107,827         87,009         79,865

Operating Margin . . . . . . . . .            13.0%          13.3%          12.6%
Number of Employees. . . . . . . .           1,788          1,614          1,419

CONSUMER
Net Sales. . . . . . . . . . . . .         $69,160        $70,330        $69,154
Operating Profit . . . . . . . . .           6,667          5,769          9,406
Assets . . . . . . . . . . . . . .          39,853         32,386         30,377
Invested Capital . . . . . . . . .          32,841         26,711         26,068

Operating Margin . . . . . . . . .             9.6%           8.2%          13.6%
Number of Employees. . . . . . . .             559            565            612
- ----------------------------------------------------------------------------------
Sales volume by class of product for Consumer Products segment.*

<CAPTION>
                                               1995           1994           1993
                                               ----------------------------------
<S>                                            <C>            <C>            <C>
Containers                                      18%            20%            24%
</TABLE>

* Includes only those classes of products which contributed 10% or more to total
Corporate revenue.  No class of products within the Company's Filtration
Products segment accounted for as much as 10% of the total Sales of the Company.
<TABLE>
<CAPTION>

GEOGRAPHIC SEGMENTS

(Dollars in Thousands)                       1995           1994            1993
- ---------------------------------------------------------------------------------
<S>                                      <C>             <C>            <C>
Net Sales
Sales Within the
   United States . . . . . . . . .        $251,483       $242,830       $202,367
Export Sales to
   Other Countries . . . . . . . .          25,760         21,159         16,985
Sales Within
   Other Countries . . . . . . . .          12,951          6,134          5,967
                                          --------------------------------------
                                          $290,194       $270,123       $225,319
                                          --------------------------------------
                                          --------------------------------------
Operating Profit
On Sales Within the
   United States . . . . . . . . .        $ 32,381       $ 31,154       $ 29,285
On Export Sales to
   Other Countries . . . . . . . .           2,505          1,895          1,757
On Sales Within
   Other Countries . . . . . . . .             479           (683)        (1,975)
                                          --------------------------------------
                                          $ 35,365       $ 32,366       $ 29,067
                                          --------------------------------------
                                          --------------------------------------
Identifiable Assets
United States. . . . . . . . . . .        $211,315       $178,969       $167,263
Other Countries. . . . . . . . . .          11,947          9,479          6,304
                                          --------------------------------------
                                          $223,262       $188,448       $173,567
                                          --------------------------------------
                                          --------------------------------------
</TABLE>


                                       23

<PAGE>
                                                                      EXHIBIT 21

                           CLARCOR INC. SUBSIDIARIES
                            AS OF FEBRUARY 23, 1996

<TABLE>
<CAPTION>
                                                 JURISDICTION OF
                                                 INCORPORATION OR     PERCENT OF
                    NAME                           ORGANIZATION        OWNERSHIP
- ---------------------------------------------  --------------------  -------------
<S>                                            <C>                   <C>
CLARCOR Consumer Products, Inc.                Delaware                     100%
  J.L. Clark, Inc.                             Delaware                     100%
  Clark Europe, Inc.                           Delaware                     100%
CLARCOR Filtration Products, Inc.              Delaware                     100%
  Airguard Industries, Inc.                    Kentucky                     100%
  Baldwin Filters, Inc.                        Delaware                     100%
    Baldwin Filters N.V.                       Belgium                      100%*
    Baldwin Filters Limited                    United Kingdom               100%*
    Baldwin South Africa, Inc.                 Delaware                     100%
      Baldwin-Unifil S.A.                      South Africa                  70%(B)
    Hastings Filters, Inc.                     Delaware                     100%
      Hastings Filters Ltd. Canada             Canada                       100%
  Baldwin Filters (Aust.) Pty. Limited         Australia                     50%
  Clark Filter, Inc.                           Delaware                     100%
  Filtros Baldwin de Mexico                    Mexico                        90%
CLARCOR International, Inc.                    Delaware                     100%
  Baldwin-Weifang Filters Ltd.                 China                         60%(A)
CLARCOR Foreign Sales Corporation              Virgin Islands               100%
CLARCOR Trading Company                        Delaware                     100%*
</TABLE>

- ------------------------
*   Direct or indirect
(A) Acquired in December 1995.
(B) Acquired in February 1996.

<PAGE>
                                                                      EXHIBIT 23

                       CONSENT OF INDEPENDENT ACCOUNTANTS

    We  consent to the incorporation by reference in each Registration Statement
of CLARCOR Inc. on Form S-8 (file numbers 33-5456, 33-38590, 33-39374,  33-53763
and  33-53899)  of our  reports  dated January  8, 1996,  on  our audits  of the
consolidated financial  statements  of  CLARCOR  Inc.  and  Subsidiaries  as  of
November  30, 1995 and 1994 and for the  years ended November 30, 1995, 1994 and
1993, and the  financial statement  schedule for  the years  ended November  30,
1995, 1994, and 1993, which reports are included or incorporated by reference in
this Annual Report on Form 10-K.

                                          COOPERS & LYBRAND L.L.P.

Rockford, Illinois
February 23, 1996

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-02-1995
<PERIOD-START>                             DEC-04-1994
<PERIOD-END>                               DEC-02-1995
<CASH>                                          18,769
<SECURITIES>                                         0
<RECEIVABLES>                                   51,591
<ALLOWANCES>                                     1,557
<INVENTORY>                                     42,972
<CURRENT-ASSETS>                               117,570
<PP&E>                                         143,363
<DEPRECIATION>                                  76,327
<TOTAL-ASSETS>                                 223,262
<CURRENT-LIABILITIES>                           42,460
<BONDS>                                         34,417
                                0
                                          0
<COMMON>                                        14,825
<OTHER-SE>                                     115,990
<TOTAL-LIABILITY-AND-EQUITY>                   223,262
<SALES>                                        290,194
<TOTAL-REVENUES>                               290,194
<CGS>                                          209,653
<TOTAL-COSTS>                                  209,653
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   386
<INTEREST-EXPENSE>                               2,693
<INCOME-PRETAX>                                 34,136
<INCOME-TAX>                                    12,182
<INCOME-CONTINUING>                             21,954
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    21,954
<EPS-PRIMARY>                                     1.48
<EPS-DILUTED>                                     1.45
        

</TABLE>


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