GLEASON CORP /DE/
10-K405, 1996-03-28
MACHINE TOOLS, METAL CUTTING TYPES
Previous: REPUBLIC SECURITY FINANCIAL CORP, 10-KT, 1996-03-28
Next: GLEASON CORP /DE/, DEF 14A, 1996-03-28





S E C U R I T I E S  A N D  E X C H A N G E  C O M M I S S I O N
                    Washington, D. C.  20549

                           FORM 10-K
                          ___________

[X] Annual Report pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934. 
    For the fiscal year ended December 31, 1995.

[ ] Transition Report pursuant to Section 13 or 15(d) of the
    Securities Exchange Act of 1934.

    Commission file number 1-8782
                          ___________

                       GLEASON CORPORATION
     (Exact name of registrant as specified in its charter)
                          ___________
          Delaware                         16-1224655
(State or other jurisdiction of           (I.R.S. Employer
incorporation or organization)            Identification No.)

       1000 University Avenue
       Rochester, New York                     14692
(Address of principal executive offices)    (Zip Code)

Registrant's telephone number, including area code:   (716) 473-1000

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

                                         Name of each exchange
     Title of each class                 on which registered
Common Stock, $1.00 Par Value                 New York
                                            Stock Exchange

     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 for 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 of registrant's voting stock held
by non-affiliates as of March 14, 1996 was approximately
$220,941,317.

     The number of shares of Common Stock, $1.00 par value,
outstanding as of March 14, 1996 was 5,183,374 shares.



              Documents Incorporated by Reference

      Portions of the Company's Annual Report to Stockholders for
      the year ended December 31, 1995 are incorporated by
      reference into Parts I and II of this Form 10-K.

      Portions of the Company's proxy statement, dated March 29,
      1996, filed in connection with its 1996 Annual Meeting of
      Stockholders are incorporated by reference into Part III of
      this Form 10-K. Certain documents previously filed with the 
      SEC have been incorporated by reference into Part IV of this
      Form 10-K.

             The exhibit index follows the signature page.


<PAGE>
<PAGE>
                             PART I
ITEM 1.  BUSINESS

      General

      Gleason Corporation was incorporated in the State of
Delaware in 1984 and in May of 1984, by virtue of a merger,
became a holding company which owns all the outstanding stock of
The Gleason Works.  The Gleason Works was incorporated in New
York State in 1903 as successor to the businesses of two
corporations and has, with its predecessors, been in business
since 1865.  As used herein, unless the context otherwise
indicates, "Company" includes Gleason Corporation and its
subsidiaries and divisions.

      In 1995, the Company acquired certain assets and technology
of Hurth Maschinen und Werkzeuge GmbH, a Munich, Germany-based
leader in the design and production of cylindrical gear machinery
and tooling.  Further information regarding the acquisition is
presented in Note 2 of the Notes to the Consolidated Financial
Statements in the Company's Annual Report to Stockholders 
for the year ended December 31, 1995, which is incorporated 
herein by reference.

      In 1989, the Company announced that its Components Group,
which consisted of four businesses that manufacture industrial
products including powder metal parts, metal stampings and
precision plastic parts, was for sale.  In December 1991, the
Company sold Pennsylvania Pressed Metals, Inc., the largest of
its four Components Group operations.  In 1992, the Company sold
two of the three remaining businesses, Alliance Precision
Plastics and Alliance Carolina Tool and Mold.  In 1994, the
Company ceased operations at the last remaining Components Group
business, Alliance Metal Stamping and Fabricating, and sold the
machinery and equipment located at this division's facility.
Further information regarding discontinued operations is

<PAGE>
<PAGE>
presented in Note 3 of the Notes to the Consolidated Financial
Statements in the Company's Annual Report to Stockholders for 
the year ended December 31, 1995, which is incorporated herein
by reference.


Description of Business

      The Company operates in one business segment engaged in
the design, manufacture and sale of gear production machinery and
equipment.  The Company has manufacturing operations in
Rochester, New York, Munich, Germany and Plymouth, England.  The
Company sold its former Belgian manufacturing operation to a new
company owned by former employees of the Company in the fourth
quarter of 1993.  The successor company serves as a contract
manufacturer for some of the Company's products.

      Foreign and domestic operations, export sales and major
customer financial information is presented in Note 14 of the
Notes to the Consolidated Financial Statements in the Company's 
Annual Report to Stockholders for the year ended December 31, 
1995, which is incorporated herein by reference.

Products

Bevel Gear Products

      The Company believes it is the world leader in the
technology, design, application and methods of production of
hypoid and other bevel gears, and in the manufacture of machines
for the production of these gears.

      Hypoid and other bevel gears are used to transmit
mechanical power at an angle, such as from the drive shaft to the
rear-driven axle of an automobile.  The gears produced by Gleason
machines are used in drive trains of automobiles, sport utility
vehicles, trucks, buses, aircraft, marine, agricultural and
construction machinery, and must meet a wide range of complex

<PAGE>
<PAGE>

specifications which are determined by the function required of a
particular gear set.

      The Company sells over 30 models of machines for the
production and testing of hypoid and other bevel gears.  Some of
these machines can produce gears as small as 1/4 of an inch in
diameter, weighing only 1/2 ounce, while others can produce gears
as large as 36 inches in diameter, weighing more than 1,000
pounds.  The latest design of these machines incorporates full
computer numerical controls (CNC) which contribute to improved
quality and productivity.

      In December 1989, the Company sold its first PHOENIX (Registered
Trademark) gear production machine.  This line of machines incorporates
state-of-the-art, full CNC design for the production of spiral
bevel and hypoid gears.  CNC machine features include the
elimination of manual set-ups, permitting a significant reduction
in the overall cost of manufacturing spiral bevel and hypoid
gears.  PHOENIX products now account for the vast majority of
bevel gear machine sales.

      The Company designs and produces tooling, including cutting
tools and workholding equipment, principally for use on its bevel
gear production machines.  Other products include spare parts,
service, and gear design software.

Cylindrical Gear Products

      The Company also manufactures machines for the production
of spur and helical gears up to 20 inches in diameter.  Spur and
helical or cylindrical gears are used for the straight-line or
parallel transmission of mechanical power.  This type of gearing
has a broad range of applications, such as the main drive axles
of passenger cars with front-wheel-drive and transverse mounted
engines, automotive transmissions, speed reducers, pumps and gear
motors.

<PAGE>
<PAGE>
 
     In 1993, the Company began making shipments of its first
PHOENIX machine for cylindrical gear production.  This machine,
the 125GH gear hobber has significantly increased the Company's
sales in this market.

      The acquisition of Hurth in 1995 added complementary
product lines which strengthen the Company's position in the
cylindrical gear equipment market.  Hurth has been a leader in
the technology and production processes for shaving and fine
finishing of cylindrical gears.  Similar to the Company's other
gear equipment, the Company offers tooling, spare parts and field
service for its cylindrical gear machines.

Marketing

      The Company's sales and service functions in North America
and Europe are performed directly by employees of the Company.
Sales in other territories are generally handled by independent
foreign machinery dealers.

      In 1994, the Company acquired a 20 percent interest in OGA
Corporation, its exclusive sales and service representative in
Japan and Taiwan, in order to strengthen its presence and enhance
growth in that region.

      Overseas markets are important to the Company.  The
percentage of sales outside the United States was 65 percent and
53 percent in 1995 and 1994, respectively.  The majority of
overseas sales were to European and Asian customers.  Sales to
overseas markets in 1995 were higher as a percentage of total
sales primarily due to the addition of Hurth sales which were
more heavily concentrated in Europe.

      The domestic and foreign automotive and truck industries
accounted for approximately 74 percent and 73 percent of sales in
1995 and 1994, respectively.

<PAGE>
<PAGE>

      The Company has no contracts or subcontracts with U.S.
government agencies that are significant.


Competition

      The Company believes that it produces the largest number
and greatest variety of machines for the manufacture of bevel and
hypoid gears.  However, it does have competition from other
producers of such machinery, particularly foreign producers, as
well as from producers of equipment for the production of bevel
and hypoid gears by processes other than machining, such as
forging and sintered powder metal processes.

      The Company faces greater competition from manufacturers of
spur and helical gear equipment.  Competition is primarily from
Japanese and German companies.


Backlog

      Backlog (unshipped orders), is an important measure of
short-term business activity.  Because of the nature of the
industry, backlog is subject to fluctuation.  As of December 31,
1995 backlog totaled $124.5 million compared to $54.7 million as
of December 31, 1994.  Backlog for the Hurth operation included
in the December 31, 1995 totals was $49.3 million.  The remaining
increase of $20.5 million in backlog was driven primarily by the
increased demand for bevel gear machine products, with orders for
for these products up 41 percent in 1995 over 1994 levels.  The
Company expects substantially all of the December 31, 1995
backlog to be shipped by the end of 1996.


Research and Development

      Amounts expended for research and development are presented
in the Consolidated Statements of Operations of the

<PAGE>
<PAGE>

Company's Annual Report to Stockholders for the year ended
December 31, 1995, which is incorporated herein by reference.


Patents

      The Company owns a substantial number of United States and
foreign patents and patent applications.  The Company is not
significantly dependent upon any one patent or group of patents
for its business.


Employees

      At December 31, 1995, the Company had 1,455 employees.
Many employees possess a high degree of engineering, technical
and mechanical skills.  Employee relations are considered good.
With the exception of government-mandated Workers Council
representation in Germany, the Company's employees are not
represented by any collective bargaining agent.


Other Information

      The Company is not significantly dependent on any one
source for raw materials essential to its business.

      The Company is not aware of any federal, state or local
provisions which have been enacted or adopted regarding discharge
of material into the environment, compliance with which might
have a material effect on the consolidated capital expenditures,
earnings or competitive position of the Company.  The Company
makes expenditures for environmental control equipment on an
ongoing basis in its efforts to comply with applicable
environmental regulations.


<PAGE>
<PAGE>

ITEM 2.  PROPERTIES

      The Company's corporate office is located in Rochester, New
York and its manufacturing operations are conducted at plants in
Rochester, Munich, Germany and Plymouth, England.

     A table of the major facilities and products manufactured is
displayed below:

                          Plant               Principal
     Location          Square Footage         Products


Owned Facilities

Rochester, New York        721,400         Gear production machines,
                                           workholding equipment
                                           and cutting tools

Plymouth, England          106,000         Cutting tools


Leased Facilities

Munich, Germany            248,000         Cylindrical gear
                                           production machines and
                                           tooling



     The Munich facility is being leased for a five year term
ending in 2000.  The Company owns approximately 250 acres of
undeveloped land in Monroe County, New York and leases office
space in various locations around the world.  The Company has
retained ownership of the land and buildings of Alliance
Precision Plastics and Alliance Carolina Tool and Mold, which
were sold in 1992.  These properties are being leased to the new
owners of these businesses.  In 1995, the Company sold the land
and building of its former Alliance Metal Stamping and
Fabricating division.

<PAGE>
<PAGE>

     The Company's plants consist of well-lighted, well-
maintained buildings and provide good working conditions.
Production machinery and equipment are generally owned by the
Company and suited to its manufacturing requirements.


ITEM 3.  LEGAL PROCEEDINGS

     Neither the Company nor any of its subsidiaries is a party
to any material pending legal proceedings required to be
disclosed under this item.


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

     There were no matters submitted to a vote of security
holders during the fourth quarter of the fiscal year covered by
this report.


                            PART II

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


     Information regarding the market for the Company's common
stock and related stockholder matters presented in the
Company's Annual Report to Stockholders for the year ended
December 31, 1995 is incorporated herein by reference.


ITEM 6.  SELECTED FINANCIAL DATA

     The selected financial data presented in the Five Year Review
of the Company's Annual Report to Stockholders for the year ended
December 31, 1995 is incorporated herein by reference.

<PAGE>
<PAGE>

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

     Management's Discussion of Financial Condition and Results
of Operations is presented in the Company's Annual Report to 
Stockholders for the year ended December 31, 1995 and is 
incorporated herein by reference.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The following consolidated financial statements and
supplementary data of the Company and its subsidiaries presented
in the Company's Annual Report to Stockholders for the year
ended December 31, 1995 are incorporated herein by reference:

     Consolidated Statements of Operations - Years ended December
31, 1995, 1994 and 1993.

     Consolidated Balance Sheets - December 31, 1995 and 1994.

     Consolidated Statements of Cash Flows - Years ended December
31, 1995, 1994 and 1993.

     Consolidated Statements of Stockholders' Equity - Years
ended December 31, 1995, 1994 and 1993.

     Notes to Consolidated Financial Statements - December 31,
1995.

     Quarterly Results of Operations.



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


     None.

<PAGE>
<PAGE>
                            PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     Certain information required to be furnished by Items 401
and 405 of Regulation S-K are described in a definitive proxy
statement which will be filed with the Securities and Exchange
Commission pursuant to Regulation 14-A within 120 days after the
close of the fiscal year ended December 31, 1995, which
information is incorporated herein by reference.  Additional
information required to be furnished by Item 401 of Regulation S-
K is as follows:


          List of Executive Officers of the Registrant

                     EXECUTIVE
                      OFFICER           POSITIONS AND
NAME          AGE      SINCE            OFFICES HELD

Gleason Corporation:

James S.      61       1966       Chairman and President since
  Gleason                         January 1985.

David J.      41       1992       Executive Vice President since
  Burns                           August 1995; Vice President -
                                  Machine Products Group from 
                                  November 1992 to July 1995; 
                                  General Manager-Standard 
                                  Products Group from February 
                                  1991 to October 1992; Plant 
                                  Manager of Gleason Works-
                                  Rochester from April 1989 to
                                  January 1991.


John B.       54       1986       Vice President-Administration
  Kodweis                         and Human Resources since
                                  December 1992; Vice President-Human
                                  Resources and Public Affairs from May
                                  1986 to November 1992.

<PAGE>
<PAGE>

                     EXECUTIVE
                      OFFICER           POSITIONS AND
NAME          AGE      SINCE            OFFICES HELD

Ralph E.      62       1989       Vice President, Secretary
  Harper                          & Treasurer since August 1993; Vice 
                                  President, Secretary & Corporate
                                  Counsel since December 1992;
                                  Secretary and Corporate Counsel
                                  from October 1989 to November 1992.

John J.       35       1993       Vice President - Finance since
   Perrotti                       August 1995; Vice President -
                                  Controller from August 1993 to July
                                  1995; Controller from December 1992
                                  to July 1993; Director of Accounting
                                  and Reporting from January 1988 to
                                  November 1992.

John W.       33       1995       Controller since August 1995;
  Pysnack                         Director of Accounting and Reporting
                                  from January 1995 to July 1995;
                                  Finance Manager from October 1991 to
                                  December 1994.

Gleason Works:

Robert J.     54       1991       Vice President-Tooling Products
  Ball                            Group and General Manager of Gleason 
                                  Works Limited since February 1991;
                                  Managing Director of Gleason Works 
                                  Limited from November 1989 to January 
                                  1991.

Gary J.       52       1992       Vice President-Engineering
  Kimmet                          since December 1988.



ITEM 11.  EXECUTIVE COMPENSATION

     The information required to be furnished by Item 402 of
Regulation S-K is included in a definitive proxy statement which
will be filed with the Securities and Exchange Commission
pursuant to Regulation 14-A within 120 days after the close of
the fiscal year ended December 31, 1995, which information is
incorporated herein by reference.

<PAGE>
<PAGE>

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT

     Certain information regarding security ownership of certain
beneficial owners and management required to be furnished by Item
403 of Regulation S-K is included in a definitive proxy statement
which will be filed with the Securities and Exchange Commission
pursuant to Regulation 14-A within 120 days after the close of
the fiscal year ended December 31, 1995, which information is
incorporated herein by reference.



ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED
          TRANSACTIONS

     None.


                            PART IV

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

(a) (1).  The following is a list of the consolidated financial
statements of the Company and its subsidiaries and Report of
Independent Auditors presented in its Annual Report to
Stockholders for the year ended December 31, 1995 which are
incorporated herein by reference:

     Consolidated Statements of Operations - Years ended
       December 31, 1995, 1994 and 1993.
     Consolidated Balance Sheets - December 31, 1995 and
       1994.
     Consolidated Statements of Cash Flows - Years
       ended December 31, 1995, 1994 and 1993.
     Consolidated Statements of Stockholders' Equity - Years
       ended December 31, 1995, 1994 and 1993.
     Notes to Consolidated Financial Statements -
       December 31, 1995.
     Report of Independent Auditors

<PAGE>
<PAGE>

     (2)  All schedules for which provision is made in the
applicable accounting regulation of the Securities and Exchange
Commission are not required under the related instructions or are
inapplicable, and therefore have been omitted.

     (3)  Exhibits required to be listed including exhibits
incorporated by reference under this Item and filed as exhibits
under (c) of this Item 14 pursuant to Item 601 Table I of
Regulation S-K are as follows:

          (3)  Articles of Incorporation and By-Laws.

               (a)     The Restated Certificate of Incorporation of
                       Gleason Corporation, as filed with the 
                       Delaware Secretary of State on May 5, 1987,
                       is incorporated by reference to Exhibit A of 
                       the Registrant's Form 10-Q for the quarter 
                       ended March 31, 1987.

               (b)     By-laws, as amended, are incorporated by
                       reference to Exhibit 3(b) of Gleason 
                       Corporation Form 10-K, file number 1-8782, 
                       for the year ended December 31, 1991.

          (4)  Instruments defining the rights of security
               holders, including indentures.

               (a)     See 3(a) and 3(b) above.

               (b)     Gleason Corporation Preferred Stock Purchase
                       Rights Agreement, dated as of June 8, 1989,
                       as amended, is incorporated by reference to 
                       the Registrant's Form 8-A Registration 
                       Statement dated June 8, 1989, Form 8 
                       Amendment No. 1, dated March 2, 1990, and 
                       Form 8 Amendment No. 2, dated February 6,
                       1992.

<PAGE>
<PAGE>

         (10)  Material contracts.

               (a)     Loan Agreement between Gleason Corporation
                       and Chase Manhattan Bank, N.A. and NBD Bank, 
                       dated September 29, 1995 is incorporated by 
                       reference to Exhibit 6(a) of Gleason 
                       Corporation Form 10-Q, file number 1-8782,
                       for the quarter ended September 30, 1995.

               (b)     Gleason Corporation Annual Management 
                       Incentive Compensation Plan is incorporated 
                       by reference to Exhibit 10(a) of Gleason
                       Corporation Form 10-K, file number 1-8782, 
                       for the year ended December 31, 1994.

               (c)     Gleason Corporation Supplemental Retirement 
                       Plan, as restated, is incorporated by 
                       reference to Exhibit 10(c) of Gleason 
                       Corporation Form 10-K, file number 1-8782,
                       for the year ended December 31, 1993.

               (d)     A Supplemental Retirement Benefit Agreement 
                       between the Company and Richard Johnstone 
                       dated August 25, 1993 is incorporated by 
                       reference to Exhibit 10(d) of Gleason 
                       Corporation Form 10-K, file number 1-8782,
                       for the year ended December 31, 1993.

               (e)     The Company's 1992 Stock Plan, as amended, is 
                       incorporated by reference to Exhibit 10(a) of
                       Gleason Corporation Form 10-K, file number 1-8782,
                       for the year ended December 31, 1992.

               (f)     Executive Agreement between the Company and 
                       its executive officers (for which there are 
                       identical agreements for those officers 
                       listed in Part III, Item 10 of this Form 10-
                       K) is incorporated by reference to Exhibit 
                       10(c) of Gleason Corporation Form 10-K, file 
                       number 1-8782, for the year ended December 
                       31, 1991.

               (g)     The Company's 1981 Stock Plan, as amended
                       January 23, 1990, is incorporated by 
                       reference to Exhibit I of Gleason Corporation 
                       Form 10-K, file number 1-8782, for the year 
                       ended December 31, 1989.

               (h)     Trust Agreement for Gleason Corporation 
                       executive agreements and Supplemental  
                       Retirement Plan is incorporated by reference 
                       to Exhibit L of Gleason Corporation Form 10-
                       K, file number 1-8782, for the year ended 
                       December 31, 1989.

<PAGE>
<PAGE>
               (i)     Gleason Corporation Plan for Deferral of
                       Directors Fees is incorporated by reference
                       to Exhibit J of Gleason Corporation Form 10-
                       K, file number 1-8782, for the year ended 
                       December 31, 1988.

               (j)     Gleason Corporation Executive Life Insurance 
                       Program is incorporated by reference to
                       Exhibit L of Gleason Corporation Form 10-K,
                       file number 1-8782, for the year ended 
                       December 31, 1987.

               (k)     Gleason Corporation Long Term Disability Plan 
                       is incorporated by reference to Exhibit I of 
                       Gleason Corporation Form 10-K, file number 1-
                       8782, for the year ended December 31, 1986.

               (l)     Gleason Corporation 1986 Deferred 
                       Compensation Plan is incorporated by 
                       reference to Exhibit J of Gleason Corporation 
                       Form 10-K, file number 1-8782, for the year 
                       ended December 31, 1986.

         (11)  Computation of Per Share Earnings.  Refer to the
               Index to Exhibits.

         (13)  Annual Report to Stockholders of the registrant
               for the year ended December 31, 1995 expressly
               incorporated by reference into this Report. 
               Refer to the Index to Exhibits.

         (21)  Subsidiaries of the registrant. Refer to the 
               Index to Exhibits.

         (23)  Consent of Independent Auditors.  Refer to the 
               Index to Exhibits.

         (24)  Power of Attorney.  Refer to the Index to Exhibits.

         (27)  Financial Data Schedules.  Refer to the Index to
               Exhibits.


(b)  Reports on Form 8-K filed in the fourth quarter of 1995:
     None.

<PAGE>
<PAGE>


(c) and (d) Exhibits required by Item 601 of Regulation S-K and
     required by Article 5 of Regulation S-X under Item 8 are
     filed as exhibits to this Report on Form 10-K.

<PAGE>
<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.


                          Gleason Corporation
                          Registrant


                          James S. Gleason
                          James S. Gleason
                          Chairman, President and Director


                          John J. Perrotti
                          John J. Perrotti
                          Vice President - Finance


                          John W. Pysnack
                          John W. Pysnack
                          Controller


Date: March 28, 1996

Pursuant to the requirements of the Securities Exchange Act of
1934, each of the following named directors has personally
authorized the signing of this report on their behalf by the
Attorney in Fact named below.

Martin L. Anderson     )
Julian W. Atwater      )
Robert W. Bjork        )
J. David Cartwright    )  Directors
James S. Gleason       )
John W. Guffey, Jr.    )
Donald D. Lennox       )
Robert A. Sherman      )


By:  Ralph E. Harper
     Ralph E. Harper
     Attorney in Fact

Date: March 28, 1996

<PAGE>
<PAGE>


              GLEASON CORPORATION AND SUBSIDIARIES
                       INDEX TO EXHIBITS


     Certain exhibits to this report on Form 10-K have been
incorporated by reference.  For a list of these exhibits, see
Item 14 hereof.

     The following exhibits are being filed herewith:

Exhibit
  No.                                                  

(11) Computation of Per Share Earnings                   

(13) Portions of the Annual Report to 
     Stockholders of the Registrant for the
     year ended December 31, 1995 expressly 
     incorporated by reference into the Form 10-K.

(21) Subsidiaries of the Registrant

(23) Consents of Experts and Counsel

     (a)  Consent of Ernst & Young LLP,
          Independent Auditors

(24) Power of Attorney

(27) Financial Data Schedules




                                                                           
                                                               EXHIBIT (11)
<TABLE>
<CAPTION>
                                      
                            GLEASON CORPORATION
                                     
                     COMPUTATION OF PER SHARE EARNINGS
                                     
                                     
                                     
(In thousands, except per share amounts)

                                             1995       1994       1993
<S>                                      <C>        <C>       <C>      
Primary
   Average shares outstanding               5,171      5,163      5,156
   Net effect of dilutive stock
      options - based on the treasury
      stock method using average
      market price                            110         --         --
   Hypothetical shares for the
      deferral of directors' fees              19         --         --
   Total                                    5,300      5,163      5,156

   Net income                            $ 30,827   $  7,228  $  (2,873)

   Per share amount                      $   5.82   $   1.41  $    (.56)


Fully Diluted
   Average shares outstanding               5,171      5,163      5,156
   Net effect of dilutive stock
      options - based on the treasury
      stock method using ending
      market price                            150         --         --
   Hypothetical shares for the
      deferral of directors' fees              19         --         --
   Total                                    5,340      5,163      5,156

   Net income                            $ 30,827   $  7,228  $  (2,873)

   Per share amount                      $   5.77   $   1.41  $    (.56)

</TABLE>


<TABLE>


Five Year Review
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>
Dollars in thousands,
except per share amounts                          1995         1994       1993         1992        1991
<S>                                           <C>          <C>        <C>          <C>         <C>    
Summary of Operations
 Net sales                                    $197,046     $128,462   $103,870     $147,274    $177,522
 Income (loss) from continuing operations       30,382        4,332     (2,873)     (23,764)      4,355
 Gain on disposal of discontinued operations       445        2,956         --           --       2,305
 Cumulative effect of change in
  accounting for postretirement benefits
  other than pensions                               --           --         --      (37,472)         --
 Net income (loss)                              30,827        7,288     (2,873)     (61,236)      6,660
 Primary earnings per common share:
  Continuing operations                           5.74          .84       (.56)       (4.35)        .76
  Disposal of discontinued operations              .08          .57         --           --         .40
  Cumulative effect of change in
    accounting for postretirement benefits
    other than pensions                             --           --         --        (6.86)         --
  Net income (loss)                               5.82         1.41       (.56)      (11.21)       1.16
 Cash dividends declared per common share          .50          .40        .40          .40         .20


Financial Position at Year-End
 Cash and equivalents                            9,926        3,173      4,155        7,105      44,451
 Net property, plant and equipment              60,948       53,604     60,286       67,479      61,168
 Total assets                                  197,198      122,016    121,849      140,089     194,875
 Long-term debt                                 25,315        2,600     14,575        6,172      11,688
 Total debt                                     26,810        3,283     15,115        7,388      18,720
 Stockholders' equity                           73,291       42,199     35,009       41,458     123,562

Other Data
 Capital expenditures                            8,309        3,527      5,587       24,526      22,242
 Depreciation and amortization                   9,992        9,293      9,221        9,641       7,852
 New orders                                    226,107      156,962     94,970      108,274     125,322
 Backlog                                       124,500       54,700     26,200       35,100      74,100
 Number of employees (continuing operations)     1,455        1,079      1,049        1,420       1,706

</TABLE>
<PAGE>
<PAGE>


Management's Discussion and Analysis
of Results of Operations and Financial Condition


About the Company

      The Company operates within one business segment.
The principal activity is the design, manufacture and sale
of machinery and equipment for the production of bevel and
cylindrical gears.  The Company manufactures a complete line
of machines and tooling for bevel gears.  Bevel gears
transmit power at an angle, such as from the drive shaft to
the rear-driven axle of a vehicle.  The Company also
manufactures machines and tooling for producing cylindrical
gears.  Cylindrical gears transmit power in a straight line
and have a variety of applications, including transmissions
of front-wheel-drive vehicles.  On July 1, 1995, the Company
acquired the technology and certain assets of Hurth
Maschinen und Werkzeuge GmbH ("Hurth") in Munich, Germany
adding complementary product lines which strengthen its
position in the cylindrical gear equipment market.

      The Company's major customers are in the automotive
and truck industries, which normally account for three-
fourths of its total sales each year.  Other industries
served include aerospace, construction, farm and marine.
The Company's markets are worldwide; historically two-thirds
of total sales each year have been to customers located
outside of the United States.

   
Business Conditions

      Because of the Company's dependence on global markets,
economic conditions and trends in the world's major
industrial markets significantly influence overall sales and
operating results.  In 1995, sales increased in all of these
markets, with 65 percent of the Company's sales outside of
the U.S.

      Despite two-thirds of sales coming from outside of the
U.S. in 1995, this region, in terms of sales, remained the
Company's largest, posting impressive gains over 1994.  The
Company's increased sales activity in the U.S. was supported
by higher investment by the major vehicle producers, who
reported record-high capital spending in 1995.  Demand for
the Company's products was also buoyed by the increasing
popularity of light truck and four-wheel-drive vehicles.
These vehicles, which generally use bevel gears, had higher
sales in 1995, while overall vehicle sales in the U.S. were
lower compared to 1994.  The Company also continued to
increase its sales of cylindrical gear products to the U.S.,
primarily as a result of the success of its PHOENIX gear
hobbing machine, which, introduced just two years ago, is
now the Company's best selling machine model.

<PAGE>
 
     The Company's overseas markets showed some recovery
from 1994 levels.  The greatest increase in overseas sales
were to Europe, primarily a result of the addition of the
Hurth operations, which have traditionally had the majority
of their sales in this region.  Another important trend was
the increase in sales to emerging markets.  Sales to these
markets, including China, India and South America, accounted
for 20 percent of total sales compared to only 12 percent in
1994.  The economies of these nations are generally growing
at a faster rate than those of more industrialized nations.
There are ambitious long-range plans, in these emerging
economies, to develop key industries, such as automotive and
truck, which should provide long-term growth opportunities
for the Company.



Results of Operations

      1995 Compared to 1994

      Earnings

      The Company had income from continuing operations of
$30.4 million, or $5.74 per share, in 1995, compared to $4.3
million, or $.84 per share, in 1994.  Included in the 1995
results was a $13.7 million, or $2.59 per share, fourth
quarter positive adjustment to record deferred tax assets
not previously recognized.  Net income for the year was
$30.8 million, or $5.82 per share, including an after-tax
gain from discontinued operations of $.4 million, or $.08
per share. This compares to net income of $7.3 million, or
$1.41 per share, in 1994 which included an after-tax gain
from discontinued operations of $3.0 million, or $.57 per
share.

      Operating income (before interest and taxes) in 1995
improved to $21.5 million, or 10.9 percent of sales, from
$5.2 million, or 4 percent of sales in 1994. This
improvement in operating income from 1994 resulted from
higher sales, improved margins and incremental earnings from
the Hurth operations.

      Orders and Backlog

      Order levels in 1995 increased 44 percent over 1994 to
$226.1 million. Orders for the Hurth operations totaled
$41.2 million for the six-month period since acquisition.
New orders, excluding  Hurth operations, increased 18
percent compared to 1994.  This increase primarily resulted
from higher order levels for PHOENIX bevel gear machinery
and bevel gear cutting tools.  The higher order rate is
attributable to improved demand from the Company's overseas
markets.

<PAGE>
<PAGE>
      Backlog was $124.5 million at December 31, 1995,
compared to $54.7 million at December 31, 1994.  This
increase in backlog of $69.8 million included $49.3 million
for the Hurth operations.  The remaining increase of $20.5
million in backlog was principally for bevel gear machinery.


      Net Sales

      Net sales were $197.0 million in 1995, a 53 percent
increase from 1994.  Sales for the Hurth operations totaled
$32.8 million, accounting for approximately 48 percent of
the total increase.  The remaining increase in sales of
$35.8 million, represents a 28 percent improvement from 1994
shipment levels.  Sales of all product lines increased
compared to the prior year with higher machine sales
accounting for the largest portion of the improvement.

      Machine product sales, excluding Hurth machines,
increased $26.8 million compared to 1994.  This increase was
divided relatively equally between bevel and cylindrical
gear machinery.  Higher shipments of the Company's PHOENIX
gear hobbing machines accounted for the majority of the
increase in cylindrical gear machine sales.  Shipments to
customers in the United States accounted for approximately
60 percent of the full year total cylindrical gear machine
sales and the largest portion of the year over year
increase.  Bevel gear machine sales were higher largely due
to increased sales to the Asian market, primarily China and
India.

      Sales of the Company's tooling products also showed
strong improvement.  Tooling sales were $8.1 million higher,
excluding Hurth operations, with the greatest increase
coming from overseas markets which accounted for
approximately 70 percent of the increase.


      Costs and Expenses

      Cost of goods sold as a percentage of sales was 69.8
percent compared to 73.9 percent in 1994.  The lower
percentage was primarily attributable to improved margins on
machine products.  Margin improvement on these products
resulted from lower direct product costs on most machine
product lines and the effect of higher production volumes,
which increased capacity utilization and coverage of fixed
operating costs.  Margins on tooling products also increased
compared to 1994.  The Hurth operations contributed
favorably to the overall gross margin percentage since its
acquisition in mid-1995.

<PAGE>
      Selling, general and administrative expenses were
$33.8 million, or 17.1 percent of sales, compared to $24.5
million, or 19.1 percent of sales, in 1994.  Spending
decreased as a percentage of sales due to the higher sales
volumes.  Total spending increased in 1995 by $9.3 million
compared to 1994 due to the inclusion of the Hurth
operations in the second half of 1995 and increased variable
selling expenses, including warranty and commissions.
Variable selling expenses as a percentage of sales were
similar to 1994.

      Research and development spending in 1995 was $5.6
million, or 2.9 percent of sales, compared to $4.7 million,
or 3.7 percent of sales, in 1994.  Major development
programs in 1995 included a new CNC gear testing machine,
shipments of which began in the fourth quarter.  In
addition, spending for development programs associated with
new product design and manufacturing technology initiatives
for the Company's tooling operations increased in 1995
compared to 1994.  The Company expects research and
development spending levels to be somewhat higher in 1996
than 1995.


      Income Taxes

      In 1995, the Company recorded a net tax benefit of
$9.4 million for continuing operations on pre-tax income of
$21.0 million.  In 1994, the Company recorded a tax
provision of $.8 million for continuing operations on pre-
tax income of $5.2 million.   The 1995 tax benefit included
a net deferred benefit of $14.8 million primarily resulting
from a reduction in the valuation allowance recorded for
deferred tax assets. This reduction in the valuation
allowance resulted in an increase in the net deferred tax
asset recorded on the Company's Consolidated Balance Sheet
at December 31, 1995 to $18.2 million from $2.8 million at
December 31, 1994.  Under the provisions of FAS No. 109, the
Company had been limited, primarily due to its prior
domestic operating losses, in the amount of the deferred tax
asset it had been able to record.  Significant improvements
in domestic operating performance and available tax planning
strategies have provided the necessary positive evidence
that it is more likely than not that future income will be
sufficient to fully realize the deferred tax asset recorded
at December 31, 1995.  Of the total $14.8 million deferred
tax benefit included in income from continuing operations
for 1995, $13.7 million was recorded in the fourth quarter
based on the Company's ability to rely on future income.  A
valuation allowance for deferred tax assets of $7.0 million
remains at December 31, 1995 for certain tax credits and net
foreign operating loss carryforwards for which realization
can not be anticipated at this time.  The Company's
effective tax rate for 1996 should approximate applicable
statutory rates.

<PAGE>
<PAGE>

      Outlook

      The general outlook for 1996 is for some reduction in
capital spending by vehicle producers in the U.S.  The
Company, however, still expects relatively strong demand for
its products, particularly for its bevel gear machinery
which supports the popular light truck and sport utility
vehicle markets.  The relatively old average age of the
installed base of bevel gear production machinery also
provides a strong replacement market opportunity for the
Company.  The Company remains cautiously optimistic about
growth opportunities in 1996 from its overseas markets,
which showed some recovery in 1995.



      1994 Compared to 1993

      Earnings

      The Company had income from continuing operations of
$4.3 million, or $.84 per share, in 1994, compared to a net
loss of $2.9 million, or $.56 per share, in 1993.  Net
income for 1994 was $7.3 million, or $1.41 per share, which
included an after-tax gain from discontinued operations of
$3.0 million, or $.57 per share, related to lower than
expected costs associated with the closure of the Company's
Alliance Metal Stamping and Fabricating Division.  The
improvement in operating earnings from 1993 resulted from
higher sales, improved margins and lower spending levels.

      Orders and Backlog

      Order levels in 1994 increased 65 percent compared to
1993 to $157 million.  Order levels for all product lines
were higher with the largest increase in machine orders.
Order levels for bevel and cylindrical gear machinery each
increased about $23 million, for a combined increase of $46
million, or about 98 percent, compared to 1993.   Backlog
increased to $54.7 million at December 31, 1994 from $26.2
million at December 31, 1993.


      Net Sales

      Net sales were $128.5 million in 1994, or 24 percent
higher than in 1993.  Sales of all product lines increased
compared to 1993.  Machine sales increased 30 percent, with
cylindrical gear machinery increasing 66 percent.  In 1994,
the Company began making shipments of its first cylindrical
gear grinding machine, which was jointly developed with
Okamoto Machine Tool Works, and had a full year of shipments
of its new PHOENIX gear hobbing machine for which the
Company first began deliveries in mid-1993.  Cylindrical
gear machines accounted for 37 percent of total machine
sales compared to 29 percent in 1993.

<PAGE>
     Sales of the Company's tooling products, which include
workholding equipment and bevel gear cutting tools,
increased 13 percent from 1993.  The largest increase was in
cutting tools, primarily due to higher vehicle production
worldwide.  Workholding equipment sales also increased,
principally due to higher sales of equipment for cylindrical
gear applications.

      Other product categories, including spare parts,
service, customer training, software and application
support, increased as well, a result of the overall
improvement in the major markets served by the Company.


      Costs and Expenses

      Cost of goods sold as a percentage of sales was 73.9 
percent compared to 76.7 percent in 1993.  The lower
percentage was primarily attributable to improved margins on
tooling products.  Margins increased for these products due
to higher production volumes and cost reduction programs.

      Machine margins also improved from 1993.  The Company
began to realize the benefits of its new factory as higher
machine volumes were produced in that facility.  However,
strong price competition among machine producers continued
to pressure margins, particularly for cylindrical gear
machinery.

      Selling, general and administrative expenses were
$24.5 million, or 19.1 percent of sales, compared to $24.4
million, or 23.5 percent of sales, in 1993.  Spending within
the Company's worldwide sales and service offices increased
during 1994 as the Company expanded its direct
representation in Europe.  The Company has direct sales and
service representation throughout North America and Europe.
Commissions paid to dealers increased from 1993, but were
relatively constant as a percentage of sales.  These higher
expenses were largely offset by lower administrative and
support spending resulting from cost reduction initiatives.

      Research and development spending was $4.7 million, or
3.7 percent of sales.  Spending was 7 percent lower than in
1993 as that year had a greater number of new machine
introductions, including PHOENIX bevel and cylindrical gear
machines.  Major 1994 programs included a new PHOENIX bevel
gear lapping machine, for which shipments began in the first
quarter of 1995, and a cylindrical gear grinding machine for
which shipments began in 1994.

<PAGE>
<PAGE>

      Income Taxes

      In 1994, the Company recorded a tax provision of $.8
million for continuing operations on pre-tax income of $5.2
million, or an effective rate of 16 percent.  Taxes on
foreign income of $1.1 million were reduced by a refund of
previously paid income taxes due to a repatriation of funds
in 1994.  The net domestic tax benefit of $.3 million
included an increase to the deferred tax asset of $1.4
million.  The Company had a domestic deferred tax asset of
approximately $3.7 million at December 31, 1994 recorded to
offset future taxable income.  Under FAS No. 109, the
Company had been limited in the amount of the deferred tax
asset it had been able to record based on future income.
Management determined that it was more likely than not that
future income would be sufficient to fully realize the
deferred tax asset recorded at December 31, 1994.


      Liquidity and Capital Resources

      Borrowings under the Company's revolving credit
facilities increased to $24.7 million at December 31, 1995
from $2.1 million at 1994 year-end.  In 1995, the Company
entered into a new three-year $40 million unsecured
revolving credit agreement, with a portion of the facility
allocated to standby letters of credit and bank guarantees.
Available unused short and long-term credit lines with
banks, including revolving credit facilities, totaled $10.6
million at December 31, 1995.  Cash and equivalents
increased to $9.9 million at December 31, 1995 from $3.2
million at December 31, 1994.

      Operating activities provided $4.7 million of net cash
in 1995, compared to $10.8 million in 1994. Higher working
capital requirements, income tax payments and lower cash
flow from discontinued operations contributed to the
reduction in net cash generated from operations. The largest
increase in working capital requirements was in trade
accounts receivable.  This increase resulted from higher
business volumes during the fourth quarter compared to the
same period in 1994.  Sales in the fourth quarter of 1995
were $19.2 million higher than in the 1994 fourth quarter.
Inventory levels were also higher at year-end to support
higher sales volumes expected in the first half of 1996.
Other current assets increased in 1995 primarily due to
advance payments made to vendors.  The negative cash flow
impacts from these increases were partially offset by higher
operating earnings and an increase in current operating
liabilities.

<PAGE>
     Investing activities used $18.6 million of net cash in
1995 compared to $2.1 million of net cash provided in 1994.
The purchase of Hurth accounted for $10.6 million of the
cash used in investing activities in 1995.  Capital
expenditures in 1995 increased to $8.3 million, compared to
$3.5 million in 1994 and $5.6 million in 1993.  This
increase in capital spending included the purchase of
equipment for the Company's tooling operations associated
with the modernization program underway. Capital
expenditures for 1996 are expected to exceed depreciation
expense with the majority of this spending planned for
further investments to upgrade existing production
capabilities. Cash provided by investing activities in 1994
included collections of notes receivable associated with the
sales of former businesses totaling $3.3 million and
proceeds from the sale of machinery and equipment of
discontinued operations of $3.6 million.  Investing
activities for 1994 also included the use of $1.5 million in
cash for a 20 percent investment interest in OGA
Corporation, the Company's exclusive sales and service
representative in Japan and Taiwan.

      The Company's cash balances, presently available lines
of credit and anticipated funds from operations should be
sufficient to meet its near-term operating and investing
activities.  Management believes that it will be able to
obtain additional long-term financing if such financing is
required.


      Dividends

      In January 1995, the Board of Directors approved a 25
percent increase in the Company's quarterly dividend from
$.10 per share to $.125 per share.  Total dividend payments
were $2,585,000, $2,065,000 and $2,062,000 for 1995, 1994
and 1993, respectively.

<PAGE>
<PAGE>

<TABLE>
Consolidated Statements of Operations
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>
_______________________________________________________________________________
Dollars in thousands, except per share amounts      Year Ended December 31
                                                    1995       1994      1993
<S>                                             <C>        <C>       <C>  
Net sales                                       $197,046   $128,462  $103,870
Costs and expenses
  Cost of products sold                          137,461     94,935    79,672
  Selling, general and
    administrative expenses                       33,789     24,539    24,431
  Research and development expenses                5,617      4,729     5,091
  Interest (income) expense--net                     527         11      (152)
  Other (income)--net                             (1,328)      (909)   (1,182)
                                                 176,066    123,305   107,860
Income (loss) from continuing operations
  before income taxes                             20,980      5,157    (3,990)

Provision (benefit) for income taxes              (9,402)       825    (1,117)

Income (loss) from continuing operations          30,382      4,332    (2,873)

Gain on disposal of discontinued
  operations                                         445      2,956        --

Net income (loss)                               $ 30,827   $  7,288  $ (2,873)

Primary earnings (loss) per common share:
  Income (loss) from continuing operations      $   5.74   $    .84  $   (.56)
  Gain on disposal of discontinued operations        .08        .57        --
  Net income (loss)                             $   5.82   $   1.41  $   (.56)

Fully diluted earnings (loss) per common share:
  Income (loss) from continuing operations      $   5.69   $    .84  $   (.56)
  Gain on disposal of discontinued operations        .08        .57        --
  Net income (loss)                             $   5.77   $   1.41  $   (.56)


Weighted average number of common shares
  outstanding:
  Primary                                       5,300,117  5,162,877 5,156,231
  Fully diluted                                 5,339,871  5,162,877 5,156,231

Cash dividends declared per common share        $     .50  $    .40  $    .40

<FN>
See notes to consolidated financial statements.

</TABLE>
<PAGE>
<PAGE>
<TABLE>

Consolidated Balance Sheets
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>
Dollars in thousands          December 31                  1995         1994
<S>                                                    <C>          <C>
Assets
Current assets
  Cash and equivalents                                 $  9,926     $  3,173
  Trade accounts receivable                              65,288       42,363
  Inventories                                            29,565       11,244
  Deferred tax asset                                      4,113        1,322
  Other current assets                                    5,468        2,589
    Total current assets                                114,360       60,691

Property, plant and equipment - net                      60,948       53,604
Deferred tax asset                                       14,755        2,032
Other assets                                              7,135        4,159
Net assets of discontinued operations                       -          1,530

Total assets                                           $197,198     $122,016

Liabilities and Stockholders' Equity
Current liabilities
  Short-term borrowings                                $  1,489     $    613
  Current portion of long-term debt                           6           70
  Trade accounts payable                                 16,153       10,335
  Income taxes                                            2,335        3,324
  Other current liabilities                              33,968       17,753
    Total current liabilities                            53,951       32,095

Long-term debt                                           25,315        2,600
Pension plans and other retiree benefits                 38,876       42,274
Other liabilities                                         5,765        2,848

Total liabilities                                       123,907       79,817

Stockholders' equity
  Preferred Stock, par value $1 per share;
    authorized 500,000 shares; issued:  none
  Common Stock, par value $1 per share;
    authorized 8,750,000 shares; issued:
    5,796,446 shares in 1995 and 5,795,546
    shares in 1994                                        5,796        5,796
  Additional paid-in capital                             11,749       11,909
  Retained earnings                                      69,112       40,870
  Cumulative foreign currency translation adjustment     (2,156)        (917)
  Minimum pension liability adjustment                   (1,093)      (5,009)
                                                         83,408       52,649
  Less treasury stock of 614,591 shares in 1995
    and 632,992 shares in 1994, at cost                  10,117       10,450

  Total stockholders' equity                             73,291       42,199

Total liabilities and stockholders' equity             $197,198     $122,016

<FN>

See notes to consolidated financial statements.

</TABLE>
<PAGE>
<PAGE>
<TABLE>
Consolidated Statements of Cash Flows
GLEASON CORPORATION AND SUBSIDIARIES
<CAPTION>
                                                    Year Ended December 31
Dollars in thousands                                 1995      1994       1993
<S>                                              <C>       <C>        <C>
Cash flows from operating activities:
  Net income (loss)                              $ 30,827  $  7,288   $ (2,873)
  Adjustments to reconcile net income (loss)
   to net cash from operating activities:
    Depreciation and amortization                   9,992     9,293      9,221
    (Gain) loss on disposals of property,
      plant and equipment                             (23)      (36)        12
    Provision (benefit) for deferred income
      taxes                                       (14,836)   (1,426)        99
    Changes in operating assets and liabilities:
     (Increase) decrease in accounts receivable   (23,134)  (13,774)     2,806
     (Increase) decrease in inventories           (10,170)    3,288      2,329
     (Increase) decrease in other current assets   (2,979)      901     (1,350)
     Increase (decrease) in accounts payable        5,821     3,355     (2,328)
     Increase (decrease) in all other current
       operating liabilities                        8,114     3,261     (9,747)
     Other, net                                     2,410      (451)       490
    (Gain) on disposal of discontinued
       operations                                    (674)   (3,356)        -
    Discontinued operations                          (634)    2,441        146
  Net cash provided by (used in)
    operating activities                            4,714    10,784     (1,195)

Cash flows from investing activities:
  Capital expenditures                             (8,309)   (3,527)    (5,587)
  Investment in unconsolidated affiliate               -     (1,489)        -
  Investment in subsidiary                        (10,582)       -          -
  Proceeds from sales of businesses and
    asset disposals                                   100     3,787         55
  Proceeds from collection of notes receivable        199     3,281        411
  Cash of subsidiary sold                              -         -      (2,284)
  Net cash provided by (used in)
    investing activities                          (18,592)    2,052     (7,405)

Cash flows from financing activities:
  Net proceeds from (repayments of)
    short-term borrowings                             876       183       (161)
  Net proceeds (repayments) under
    revolving credit agreements                    22,490   (12,148)     8,969
  Proceeds from long-term debt                        145        83         65
  Repayment of long-term debt                         (68)     (139)      (957)
  Dividends paid                                   (2,585)   (2,065)    (2,062)
  Net stock activity                                  173        (7)       -
  Net cash provided by (used in) financing
    activities                                     21,031   (14,093)     5,854

Effect of exchange rate changes on cash
  and equivalents                                    (400)      275       (204)
Increase (decrease) in cash and equivalents         6,753      (982)    (2,950)
Cash and equivalents, beginning of year             3,173     4,155      7,105
Cash and equivalents, end of year                $  9,926  $  3,173   $  4,155

<FN>
See notes to consolidated financial statements.

</TABLE>
<PAGE>
<PAGE>

<TABLE>

Consolidated Statements of Stockholders' Equity
GLEASON CORPORATION AND SUBSIDIARIES
<CAPTION>
                                                                        Cumulative
                                                                        Foreign       Minimum                 Total
Years Ended December 31,                         Additional             Currency      Pension                 Stock-
1995, 1994 and 1993                  Common      Paid-in    Retained    Translation   Liability    Treasury   holders'
Dollars in thousands                 Stock       Capital    Earnings    Adjustment    Adjustment   Stock      Equity
________________________________________________________________________________________________________________________
<S>                                  <C>        <C>          <C>        <C>           <C>          <C>        <C>  
Balance at December 31, 1992         $5,792     $11,863      $40,582    $(1,897)      $(4,347)     $(10,535)  $ 41,458             
                                     
   Net (loss)                                                 (2,873)                                           (2,873)
   Dividends declared                                         (2,062)                                           (2,062)
   Shares issued under
     Stock Plans                          4          46                                                  92        142
   Foreign currency                                                                                                
     translation adjustments                                               (981)                                  (981)        
   Sale of foreign subsidiary                                             1,563                                  1,563
   Change in minimum pension
     liability adjustment                                                              (2,238)                  (2,238)
________________________________________________________________________________________________________________________
Balance at December 31, 1993          5,796      11,909       35,647     (1,315)       (6,585)      (10,443)    35,009
    Net income                                                 7,288                                             7,288
    Dividends declared                                        (2,065)                                           (2,065)
    Foreign currency
      translation adjustments                                               398                                    398
    Change in minimum pension
      liability adjustment                                                              1,576                    1,576
    Purchase of treasury stock                                                                           (7)        (7)
________________________________________________________________________________________________________________________
Balance at December 31, 1994          5,796      11,909       40,870       (917)       (5,009)      (10,450)    42,199
    Net income                                                30,827                                            30,827
    Dividends declared                                        (2,585)                                           (2,585)
    Shares issued under
      Stock Plans                                  (147)                                                320        173
    Foreign currency
      translation adjustments                                            (1,239)                                (1,239)  
    Change in minimum pension
      liability adjustment                                                              3,916                    3,916
    Purchase of treasury stock                                                                          (59)       (59) 
    Other shares issued to employees                (13)                                                 72         59
________________________________________________________________________________________________________________________
Balance at December 31, 1995         $5,796     $11,749      $69,112    $(2,156)      $(1,093)     $(10,117)  $ 73,291

<FN>

See notes to consolidated financial statements.

</TABLE>
<PAGE>
<PAGE>


Notes to Consolidated Financial Statements

GLEASON CORPORATION AND SUBSIDIARIES

December 31, 1995

Note 1--Summary of Significant Accounting Policies

Consolidation:  The consolidated financial statements include the
accounts of the Company and its subsidiaries, all of which are wholly-
owned.  All significant intercompany transactions are eliminated in
consolidation.

Revenue Recognition:  Sales generally are recognized by the Company
when products are shipped or services have been provided.  Sales are
reported net of returns and allowances.

Foreign Currency Translation:  All asset and liability accounts of
foreign operations are translated at the current exchange rate, income
statement items are translated at average exchange rates, and the
resulting translation adjustments are made directly to a separate
component of stockholders' equity designated as "cumulative foreign
currency translation adjustment."  Gains and losses from foreign
currency transactions are reported in operations and had a minimal
impact on the Company in 1995, 1994 and 1993.

Cash and Equivalents:  The Company considers all highly liquid
investments with a maturity of three months or less when purchased to
be cash equivalents.

Inventories:  Inventories are valued at the lower of cost or market.
Inventories valued using the last-in, first-out (LIFO) method
comprised 61% and 82% of consolidated inventories at December 31, 1995
and 1994, respectively.  Inventories not valued using the LIFO method
are determined on the first-in, first-out (FIFO) method.

Property and Depreciation:  Property, plant and equipment are
recorded at cost.  Depreciation is computed on the straight-line
method over estimated useful lives of 10 to 32 years for buildings and
improvements and 4 to 12 years for machinery and equipment.  Upon
retirement or disposal of an asset, the asset and related accumulated
depreciation are eliminated with any gain or loss reported in
earnings.

Earnings Per Share:  The computation of primary earnings per common
share is determined by dividing the weighted average number of common
shares and (in periods in which they have a dilutive effect) common
share equivalents outstanding during the year into net earnings.
Common share equivalents include stock options and hypothetical shares
associated with the Company Plan for Deferral of Directors' Fees.
Fully diluted earnings per share in 1995 reflects the additional
dilution related to stock options due to the use of the market price
of the Company's Common Stock at the end of the period, which was
higher than the average price for the period, in the calculation of
the number of common share equivalents.

<PAGE>
Use of Estimates:  The preparation of financial statements in
conformity with generally accepted accounting principles requires
management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes.
Estimates are based on currently available information. Actual results
could differ from the estimates.

Stock Based Compensation:  The Company grants stock options for a
fixed number of shares to employees with an exercise price equal to
the market value of the shares at the date of grant.  The Company
accounts for stock option grants in accordance with APB Opinion No.
25,"Accounting for Stock Issued to Employees," and accordingly,
recognizes no compensation expense for the stock option grants.

Reclassification:  Certain reclassifications have been made to prior
years' financial statements to conform to the 1995 presentation.

Additional accounting policies are described in the applicable notes.


Note 2 -- Hurth Acquisition
     
     Effective July 1, 1995,  the Company acquired, for $10,582,000 in
cash, certain assets of Hurth Maschinen und Werkzeuge GmbH ("Hurth"), a
Munich, Germany-based leader in the design and production of
cylindrical gear machinery and tooling.  The Company purchased the
assets from the receiver in bankruptcy proceedings.  Hurth, which
entered bankruptcy on May 31, 1995, had experienced financial losses
during 1994 and 1993 due to the economic recession in Europe. The
Company acquired patents, trademarks, rights to technology and know-
how, machinery and equipment, and inventories, and retained
approximately 280 employees at the Munich location.  Under the
agreement, the Company assumed existing obligations for installation
and warranty of machines previously sold and completion of customer
orders in backlog.

     The Company accounted for the acquisition under the purchase
accounting method.  The purchase included, stated at fair value,
inventories ($8,350,000), machinery and equipment ($9,310,000),
technology ($1,450,000), current liabilities ($6,428,000), long-term
pension and other employee benefits ($2,100,000).  The acquisition was
funded from the Company's revolving credit facility.

<PAGE>
<PAGE>
 
    Results of operations after the acquisition date are included in
the Consolidated Statements of Operations for the year ended December
31, 1995.  The following unaudited pro forma information has been
prepared assuming that this acquisition had taken place at the
beginning of the respective periods.  The pro forma information
includes adjustments for lower personnel costs associated with the
reduction in headcount and lower fixed costs associated with rental of
the Munich facility, additional depreciation and amortization based on
the fair market value of machinery, equipment and technology acquired,
elimination of a Hurth investment in subsidiary loss for 1994, lower
outside dealer commission expense due to contract terminations and
higher interest expense that would have been incurred to finance the
acquisition.  The pro forma financial information is not necessarily
indicative of the results of operations as they would have been had
the transaction been effected on the assumed dates.

(Unaudited)
(In thousands, except per share amounts)
Year ended December 31,                     1995           1994
Net sales                               $212,823       $166,724
Income from continuing operations         28,535          1,989
Net income                                28,980          4,945
Income from continuing operations
    per common share                    $   5.38       $    .39
Net income per common share                 5.46            .96


Note 3 - Discontinued Operations

     In the fourth quarter of 1995, the Company sold the land and
building of its former Alliance Metal Stamping and Fabricating
division and recognized a gain on this disposal of $445,000 (net of
applicable income taxes of $229,000).  Proceeds from the sale included
an interest bearing note receivable of $2,100,000 due five years from
the date of sale.  The land and building were classified as net assets
of discontinued operations at December 31, 1994.
<PAGE>
     During 1994, the Company ceased operations at the Alliance Metal
Stamping and Fabricating division and sold the machinery and equipment
located at this division's facility for $3,550,000.  The Company
recognized a gain from discontinued operations of $2,956,000 (net of
applicable income taxes of $400,000), as the loss for the disposition
of this division was lower than the amount previously estimated.  Net
sales for this discontinued operation were $7,508,000 and $11,559,000
for the years ended December 31, 1994 and 1993, respectively.

     Accrued costs related to discontinued operations at December 31,
1995 are presented in the Consolidated Balance Sheets as follows:
$1,179,000 ($2,007,000 in 1994) in other current liabilities, and
$1,500,000 ($1,473,000 in 1994) in other liabilities.  These
liabilities principally consisted of estimated expenses for
environmental matters related to the properties of the Company's
former Components Group businesses.  Refer to Note 15 - Environmental
Matters for further discussion.

Note 4--Inventories

     The components of inventories were as follows:

   (In thousands)                            1995        1994

Raw materials and purchased parts         $ 5,373     $ 1,405
Work in process                            18,889       6,955
Finished products                           5,303       2,884

                                          $29,565     $11,244


   If the valuation of all inventories had been determined on the FIFO
accounting method, inventories would have been $24,209,000 and
$23,835,000 higher at December 31, 1995 and 1994, respectively.


Note 5--Property, Plant and Equipment

   The components of property, plant and equipment were as follows:

   (In thousands)                             1995        1994

Land                                      $    838    $    840
Buildings and improvements                  48,821      48,300
Machinery and equipment                    112,040      96,582
                                           161,699     145,722
Less accumulated depreciation              100,751      92,118

                                          $ 60,948    $ 53,604


<PAGE>
<PAGE>

Note 6--Other Current Liabilities

   The components of other current liabilities were as follows:

   (In thousands)                            1995        1994

Advance payments from customers           $ 8,286     $ 2,922
Salaries, wages and related costs           8,109       4,168
Pension and other retiree
  benefit plan contributions                6,673       5,327
Warranty, installation and related costs    5,184       1,426
Costs related to discontinued operations    1,179       2,007
Other current liabilities                   4,537       1,903

                                          $33,968     $17,753


Note 7--Employee Retirement Plans

   The Company has a defined contribution retirement plan and a
defined benefit retirement plan which cover most domestic employees.
The employees of certain foreign operations participate in various
postemployment benefit arrangements, some of which are considered to
be defined benefit plans for financial reporting purposes.

   Effective December 31, 1990, the Company amended its domestic
defined benefit plan to provide for the freezing of all active
employee accrued defined benefits and full vesting of all active
employees in the plan.  In addition, the plan amendment provides that
upon settlement of the plan, if the fair value of plan assets exceeds
the accrued defined benefit obligation, any surplus will be
distributed on a pro rata basis as additional benefits to active
employees.  If the plan assets are not sufficient to fund the accrued
defined benefit obligation, the Company will make any required
additional contributions.  All active employees in the defined benefit
plan were enrolled in the defined contribution plan effective January
1, 1991.

   The Company's funding policy is to contribute amounts to the plan
sufficient to meet the minimum funding requirements set forth in the
Employee Retirement Income Security Act of 1974, plus such additional
amounts as the Company may determine to be appropriate from time to
time.
<PAGE>
   A summary of the components of net periodic pension costs relating
to the domestic defined benefit plan is presented below:

  (In thousands)                      1995       1994       1993

   Interest cost on projected
   benefit obligation             $  6,625   $  6,387   $  6,429

   (Positive) negative return
   on plan assets                  (25,171)     2,012     (7,134)

   Net amortization and
   deferral                         19,117     (8,249)       928

   Net periodic pension costs     $    571   $    150   $    223

   The expected long-term rate of return on plan assets used in
determining net periodic pension costs was 9.0% for 1995 and 8.25% for
1994 and 1993.

   The following table sets forth the domestic defined benefit plan's
funded status and amounts recognized in the Company's consolidated
financial statements at December 31, 1995 and 1994:

   (In thousands)                               1995       1994
   Actuarial present value of benefit
     obligations:
   Accumulated benefit obligation
     including vested benefits of
     $88,690 in 1995 and
     $74,180 in 1994                         $92,900    $77,900

   Projected benefit obligation              $92,900    $77,900
   Plan assets at market value                90,430     71,912

   Projected benefit obligation
     in excess of plan assets                  2,470      5,988
   Unrecognized prior service cost              (868)      (977)
   Unrecognized net (loss)                    (1,163)    (4,759)
   Adjustment to recognize minimum
     pension liability                         2,031      5,736

   Pension liability recognized
     in the consolidated balance sheet       $ 2,470    $ 5,988


   The discount rates used in determining the projected benefit
obligation were 7.0% for December 31, 1995 and 8.75% for December 31,
1994.  The nonvested portion of the accumulated benefit obligation
primarily represents certain early retirement benefits for individuals
not currently eligible.  The accumulated benefit obligation is
calculated using the 1983 Group Annuity Mortality Table.  The increase
in the accumulated benefit obligation was primarily attributable to a
decrease in the discount rate.

<PAGE>
<PAGE>
 
  In accordance with FAS No. 87, "Employers' Accounting for
Pensions," the Company must recognize a pension liability at least
equal to the minimum pension liability.  The minimum pension liability
is the excess of the accumulated benefit obligation over plan assets.
A corresponding amount is recognized as either an intangible asset or
a reduction of equity.  The Company recorded an additional liability
of $2,031,000 ($5,736,000 in 1994), an intangible asset of $868,000
($977,000 in 1994) and an equity reduction of $768,000 ($4,759,000 in
1994).  The current portion of the pension liability recognized in the
Consolidated Balance Sheets was $1,972,000 at December 31, 1995
($385,000 in 1994).  The minimum pension liability adjustment
decreased in 1995 primarily due to an increase in the market value of
plan assets.

   The plan's assets at December 31, 1995 were primarily invested in a
tactical asset allocation fund, cash equivalents and the Company's
common stock which had a market value of $12,514,000 and $5,680,000 at
December 31, 1995 and 1994, respectively.

   All domestic employees participate in the defined contribution
retirement plan.  Amounts contributed under this plan are based upon
4% of compensation for eligible employees.  The amounts expensed under
this plan for continuing operations were $1,490,000 in 1995,
$1,267,000 in 1994 and $1,309,000 in 1993.

   The Company also has an unfunded supplemental defined benefit
retirement plan to provide certain executives a minimum level of
retirement pay, up to a maximum of 55% of final average earnings.  In
accordance with the provisions of FAS No. 87, the Company recognized
pension expense of $272,000, $210,000 and $204,000 in 1995, 1994 and
1993, respectively.  At December 31, 1995, the Company recorded a
minimum pension liability of $1,779,000 ($1,401,000 in 1994), an
intangible asset of $490,000 ($572,000 in 1994), and an equity
reduction of $325,000 ($250,000 in 1994).

   The Company has a funded defined benefit pension plan which covers
employees at its U.K. subsidiary.  The accumulated benefit obligation
for this plan calculated under the provisions of FAS No. 87 at
December 31, 1995 was $8,615,000 ($7,486,000 in 1994).  The discount
rate used in determining the accumulated benefit obligation was 8.25%
in 1995 (9% in 1994).  The fair market value of plan assets at
December 31, 1995 totaled $8,522,000 ($6,976,000 in 1994).  The
Company had a liability for this plan on its Consolidated Balance
Sheets at December 31, 1995 of $326,000 ($419,000 in 1994).  The
expense associated with this plan totaled $463,000, $457,000 and
$342,000 in 1995, 1994 and 1993, respectively.
<PAGE>
   The Company also has unfunded retirement benefit plans for
employees at certain other foreign operations, including its Hurth
subsidiary.  The costs of these foreign benefit plans were $231,000,
$177,000 and $198,000 for 1995, 1994 and 1993, respectively.  The
liabilities included in the Consolidated Balance Sheets for these
plans were $3,200,000 and $1,500,000 at December 31, 1995 and 1994,
respectively.


Note 8--Postretirement Health and Life Insurance Benefits

   The Company provides certain health and life insurance benefits for
retired domestic employees.  Employees hired prior to January 1, 1993
generally become eligible for these benefits if they retire while
working for the Company at age 62 with a minimum of 15 years of
service with the Company.  Employees hired after this date are not
eligible to receive benefits.  Health benefits are provided through
supplemental insurance policies whose premiums are based on group
rates.  Life insurance benefits are paid directly by the Company.

   The components of periodic expense for postretirement benefits were
as follows:

  (In thousands)                      1995       1994       1993

   Service cost for benefits
   earned during the year         $     87   $    141   $    142

   Interest cost on the
   accumulated postretirement
   benefit obligation                2,563      2,599      2,839

   Net amortization of prior
   (gains)                            (289)        --         --

   Total expense                  $  2,361   $  2,740   $  2,981


   The recorded liabilities for this unfunded postretirement benefit
plan were as follows:


(In thousands)                                  1995       1994

Accumulated postretirement benefit obligation:
  Retirees                                   $26,714    $27,262
  Fully eligible active plan participants      2,440      1,865
  Other active plan participants               2,542      1,867
Total accumulated postretirement benefit
  obligation                                  31,696     30,994
Unrecognized net gain                          4,578      5,991
Total liability for postretirement health
  and life insurance benefits                 36,274     36,985
Less current portion                           3,200      3,400
Noncurrent liability for postretirement
  health and life insurance benefits         $33,074    $33,585

<PAGE>
<PAGE>

   The discount rates used in determining the accumulated
postretirement benefit obligation were 7.0% and 8.75% at December 31,
1995 and 1994, respectively.  The increase in the total accumulated
postretirement benefit obligation was primarily attributable to a
decrease in the discount rate.

   The cost of health insurance premiums of this plan are shared
between the Company and the retiree.  There are no future increases in
the Company's share of health insurance premiums.


Note 9--Debt

Long-term debt at December 31, 1995 and 1994 consisted of the
following:

  (In thousands)                                1995         1994
Notes payable to banks under revolving
 loan agreements                             $24,709      $ 2,135
Other obligations                                612          535
                                              25,321        2,670
Less current maturities                            6           70

                                             $25,315      $ 2,600


     At December 31, 1995, the Company had unsecured borrowing
facilities that provided for borrowings up to a combined $40
million on a revolving loan basis through September 29, 1998.
Approximately $11 million of the total was allocated for borrowings
outside the U.S.  Available borrowings under these facilities were
reduced by approximately $10.9 million at December 31, 1995 for bank
guarantees and standby letters of credit issued in the normal course
of business.  These revolving credit facilities provide the Company
the option to borrow at rates no higher than the prevailing prime rate
(weighted average borrowing rate was 5.77% at December 31, 1995).  The
agreements contain covenants with respect to maintenance of working
capital, interest coverage, the level of indebtedness, tangible net
worth and cash flow as a percentage of indebtedness.
<PAGE>
   Lines of credit of the consolidated subsidiaries are generally in
connection with bank overdraft and note facilities for which there are
neither material commitment fees nor compensating balance
requirements.  Unused short and long-term credit lines with banks,
including the revolving credit facilities, totaled approximately
$10,640,000 at December 31, 1995.  The weighted average borrowing
rates under short-term credit facilities were 6.50% and 10.25% at
December 31, 1995 and 1994, respectively.

   Scheduled maturities of long-term debt in each of the next five
years are $6,000, $30,000, $24,713,000, $4,000 and $4,000 in 1996
through 2000, respectively.

   Interest expense for each of the three years in the period ended
December 31, 1995 was $950,000, $415,000 and $525,000, respectively.


Note 10--Income Taxes

     For financial reporting purposes, income (loss) from continuing
operations before income taxes included the following:

(In thousands)                 1995        1994           1993

United States              $ 12,144     $   815        $(7,206)
Foreign                       8,836       4,342          3,216

Total                      $ 20,980     $ 5,157        $(3,990)


Provisions (benefits) for income taxes included the following:

(In thousands)                 1995         1994          1993

Current:
 Continuing operations:
   Federal                 $  1,781      $ 1,000       $(2,247)  
   State                        600          148            44      
   Foreign                    3,053        1,103           987     
                              5,434        2,251        (1,216)       

 Discontinued operations        229          400             -          

Total current              $  5,663      $ 2,651       $(1,216)  

Deferred:
 Continuing operations:  
   Federal                 $(13,038)     $(1,447)      $     -
   State                     (2,311)           -             -
   Foreign                      513           21            99

Total deferred             $(14,836)     $(1,426)      $    99

<PAGE>
<PAGE>
 

  The differences between the provision (benefit) for income taxes
attributable to continuing operations at the United States federal
statutory income tax rate and the tax provision (benefit) were as
follows:

(In thousands)                                1995        1994      1993

U.S. federal statutory rate                    34%         34%       34%

Taxes at statutory rate                   $  7,133     $ 1,753   $(1,357)
Provision (benefit) resulting from:
  Change in valuation allowance            (15,400)       (880)       71
  Effect of consolidating foreign
    subsidiaries                              (695)       (352)       (7)
  Foreign Sales Corporation                   (304)         -       (207)
  Other                                       (136)        304       383
Tax provision (benefit)                   $ (9,402)    $   825   $(1,117)


  Deferred tax assets and liabilities were comprised of the following:

(In thousands)                           1995           1994

Deferred tax assets:
  Accrued retiree and other
     employee benefits                $15,497        $18,195
  Foreign tax loss carryforwards        2,000          2,200
  Federal and state tax credits        10,701         13,500
  Discontinued operations               1,000          1,287
  Other                                 4,441          3,872

  Total deferred tax assets            33,639         39,054

Less valuation allowance                7,000         28,697

Deferred tax asset                     26,639         10,357

Deferred tax liabilities:
  Depreciation                          7,526          7,463
  Other                                   912             93

Total deferred tax liabilities          8,438          7,556

Net deferred tax asset                $18,201        $ 2,801
<PAGE>

  In the fourth quarter of 1995 the Company determined it was more likely
than not that there would be sufficient future domestic taxable income
to recognize deferred temporary differences which had previously been
offset by a valuation allowance.  This conclusion was based on recent
operating income, the favorable outlook for the future and available tax
planning strategies.  A valuation allowance of $7,000,000 is still
required for domestic tax credits expiring before they are utilized and
a German loss carryover that cannot be recognized due to a history of
recent losses.  Accordingly, the Company reduced the valuation allowance
and increased the net deferred tax asset to $18,201,000.  Management
believes that sufficient income will be earned in the future to fully
realize the net deferred tax asset.

  The net deferred tax asset of $18,201,000 at December 31, 1995
($2,801,000 in 1994) is presented in the Consolidated Balance Sheets as
follows:  $4,113,000 ($1,322,000 in 1994) in current assets; $14,755,000
($2,032,000 in 1994) in non-current assets and $667,000 ($553,000 in
1994) in other liabilities.

  Foreign loss carryforwards totaling $4.4 million, which may be carried
forward indefinitely, are available to reduce future taxable income.
Domestic tax credits of $10.7 million are also available to reduce
future federal and state income taxes and expire at various dates
through 2001, with the exception of the federal alternative minimum tax
credits which can be carried forward indefinitely.

   Undistributed earnings of the Company's foreign subsidiaries amounted to
approximately $13.3 million at December 31, 1995.  Those earnings are
considered to be indefinitely reinvested and accordingly no provisions for
U.S. federal or state income taxes have been provided thereon.  Upon
distribution of these earnings, the Company would be subject to both U.S.
income tax and withholding taxes payable to the foreign country.  It is not
practicable to estimate the amount of additional tax that might be payable
on the foreign earnings.


Note 11--Stock Plan

   The Company's 1992 Stock Plan, which became effective May 5, 1992, is a
successor to the Company's 1981 Stock Plan.  No additional grants of
options could be made under the 1981 Stock Plan after December 16, 1991.


<PAGE>
<PAGE>

   Under the Company's 1992 Stock Plan, 500,000 common shares have been
reserved for granting of options, stock appreciation rights (SARs) and
restricted stock to key employees.  Options are granted at prices equal to
100% of the market value of the common stock at the date of grant and may
be exercisable beginning six months and ending ten years from the date of
grant.  The Executive Compensation Committee of the Company's Board of
Directors at its discretion may at the time of grant of an option provide
further limitations on periods during which options may be exercised.  SARs
allow the optionee to surrender the option and receive a number of shares
of common stock, cash, or cash and shares of common stock, as the Executive
Compensation Committee determines, with an aggregate value equal to the
amount by which the fair market value of the shares covered by the
surrendered option exceeds the option price.  Increases in the value of
SARs resulting from changes in the market value of common stock will be
charged to expense as they occur.  Options automatically carry with them
conditional SARs which are exercisable in the event of a tender offer
meeting certain specified conditions.  No SARs have been granted under the
Plan.

   Under the Plan an option, which is exercisable beginning six months from
the date of grant, to purchase 1,000 shares at the market value per share
on the date of grant, is granted each year to each director of the Company
who is not, and has not been an employee of the Company since the beginning
of the preceding year.

   Grants of restricted stock entitle the grantee to vote and receive cash
dividends on the shares, but not to transfer or otherwise dispose of such
shares while they are subject to restrictions.  The restriction period
cannot be less than one year or more than ten years from the date of grant.
As restrictions lapse, the difference between the market value on the date
of grant and the grant price, if any, is charged to expense.  Any dividends
paid to the grantee during the restriction period is also charged to
expense. Grants of 400 shares of restricted stock were made during 1995
and restrictions lapsed on 2,000 shares of restricted stock during 1995.
At December 31, 1995, 400 restricted shares were outstanding.
<PAGE>
   The following is a summary of option transactions under both Plans:

                                      Shares            Price Range
Outstanding December 31, 1992         214,203        $12.50  -  $19.37
   Granted                             56,000        $14.44  -  $14.63
   Forfeited                          (10,000)       $15.81
Outstanding December 31, 1993         260,203        $12.50  -  $19.37
   Granted                             70,000        $11.31  -  $15.12
   Forfeited                          (16,000)       $13.12  -  $18.62
Outstanding December 31, 1994         314,203        $11.31  -  $19.37
   Granted                             40,500        $21.18  -  $34.81
   Forfeited                          (10,000)       $13.62
   Exercised                          (27,454)       $12.50  -  $15.87
Outstanding December 31, 1995         317,249        $11.31  -  $34.81


Exercisable at December 31:
   1995                               283,749        $11.31  -  $21.18
   1994                               249,203        $11.31  -  $19.37
   1993                               209,203        $12.50  -  $19.37

Available for additional grants
 at December 31:
   1995                               283,600
   1994                               324,500
   1993                               392,500
   1992                               451,500



Note 12--Preferred Stock Purchase Rights

   Pursuant to the Company's Shareholder Rights Plan, each outstanding
share of the Company's common stock carries one Preferred Stock purchase
right.  Each right, when exercisable, entitles the holder to purchase from
the Company for $45, one one-hundredth of a share of Series A Junior
Participating Preferred Stock, par value $1 per share, of the Company.  The
Rights become exercisable, subject to certain exceptions, upon announcement
that a person or group has acquired 15% or more of the Company's
outstanding common stock, or 10 days, or such other period as the Board may
determine, following commencement of, or announcement of an intention to
commence, a tender or exchange offer consummation of which would result in
a person or group owning 15% or more of the Company's outstanding common

<PAGE>
<PAGE>

stock, whichever occurs first.  If any person or group becomes the
beneficial owner of 15% of the outstanding common stock, other than
pursuant to a Permitted Offer, as defined in the Plan, holders, other than
an Acquiring Person as defined in the Plan, will have the right to purchase
from the Company common stock (or, in certain circumstances, cash, property
or other securities of the Company or to a reduction in the purchase price)
having a value equal to two times the exercise price of $45, or the Board
may elect to issue without any payment common stock and/or equivalents of
the Company with a value equal to the exercise price.  If a person or group
becomes beneficial owner of 15% or more of the Company's outstanding common
stock and the Company is thereafter acquired by another entity, by merger,
consolidation, or transfer of 50% or more of the Company's assets, in one
or more transactions, holders of Rights, other than an Acquiring Person,
will have the right to receive, upon exercise common shares of the
acquiring company (including the Company if it is the surviving company)
having a value two times the exercise price ($45) of the Right.  The Rights
will expire on June 15, 1999, unless exercised by the holder or redeemed by
the Company prior to that date.  The Company may, subject to certain
conditions, redeem the Rights at a price of $.01 per Right.


Note 13--Supplemental Cash Flow Information

   Cash payments (net refunds) for income taxes were $4,378,000,
($1,188,000) and $79,000 for 1995, 1994 and 1993, respectively.  Interest
payments were $837,000, $444,000 and $466,000 in 1995, 1994 and 1993,
respectively.

   Non-cash investing activities in 1995 included notes receivable of
$2,100,000 from the sale of the land and building of Alliance Metal
Stamping and Fabricating.  Refer to Note 3 - Discontinued Operations.


Note 14--Business Segment and Foreign Operations

   The Company's operations are conducted within one business segment.  The
principal activity is the design, manufacture and sale of machinery and
equipment for the production of gears.

   The Company's sales in North America and Europe are in general made
directly by employees of the Company.  Sales in other territories are
handled by independent foreign machine dealers.
<PAGE>
   The Company's major foreign operations are located in Western Europe.
Information about the Company's operations in the United States and Western
Europe for 1995, 1994 and 1993 are summarized as follows:

(In thousands)                         1995        1994        1993

Net sales to unaffiliated customers
  United States                    $146,344    $113,304    $ 81,479
  Western Europe                     50,702      15,158      22,391
                                   $197,046    $128,462    $103,870

Interarea sales and transfers
  United States                    $    468    $    431    $    913
  Western Europe                      7,774       6,844       6,920
                                   $  8,242    $  7,275    $  7,833

Total sales
  United States                    $146,812    $113,735    $ 82,392
  Western Europe                     58,476      22,002      29,311
                                    205,288     135,737     111,703
Less interarea sales                  8,242       7,275       7,833
                                   $197,046    $128,462    $103,870

_______________________________________________________________________

Operating income (loss)
  United States                    $ 14,296    $  3,250    $ (4,528)
  Western Europe                      9,622       4,011       2,100
                                     23,918       7,261      (2,428)
Less:
  Interest (income) expense -- net      527          11        (152)
  Corporate and other non-allocable
    expenses                          2,411       2,093       1,714

Income (loss) from continuing
  operations before income taxes   $ 20,980    $  5,157    $ (3,990)
_______________________________________________________________________
Identifiable assets
  United States                    $137,683    $103,871    $100,835
  Western Europe                     49,578      13,416      11,852
                                    187,261     117,287     112,687

Corporate assets                      9,937       3,199       4,194
Assets of discontinued operations        --       1,530       4,968

Total assets                       $197,198    $122,016    $121,849

<PAGE>
<PAGE>

   Interarea sales and transfers are generally accounted for at prices to
yield normal returns to the selling company in relation to the costs of
production.  Identifiable assets represent assets directly identified with
each geographic region.  Corporate assets consist primarily of cash and
equivalents.


   United States continuing operations for 1995, 1994 and 1993 included
export sales (exclusive of intercompany sales) to the following geographic
areas:

(In thousands)               1995         1994        1993

Europe / Africa           $37,536      $27,938     $23,659
Asia / Pacific             29,197       19,114       8,645
Americas                   10,829        5,660       6,203
                          $77,562      $52,712     $38,507

For the years presented, no single customer accounted for 10% or more of
consolidated sales.


Note 15-Environmental Matters

   Environmental expenditures that relate to continuing operations are
expensed or capitalized in accordance with generally accepted accounting
principles.  Liabilities are recorded when environmental assessments and/or
remedial efforts are probable, and the costs can be reasonably estimated.

   The Company has made provisions for environmental matters at certain
discontinued operations for which the Company retains responsibility.
These provisions were recorded in discontinued operations in 1991 and are
believed to be adequate based upon information known at this time.

   The Company is subject to federal, state and local laws and regulations
concerning the environment, and is currently participating in
administrative proceedings involving different sites under these laws, as a
participant in a group of potentially responsible parties.  These
proceedings are at various stages, and it is impossible to estimate with
any certainty the ultimate cost, timing and extent of remedial actions
which may be required by governmental authorities, or the amount of the
liability, if any, of the Company alone or in relation to that of the other
responsible parties.  Based on the facts presently known, the Company does
not believe that the outcome of any of these proceedings will have a
material adverse effect on its results of operations or financial position.
<PAGE>

Note 16 -- Concentrations of Risk

   The Company's major customers are predominantly in the automotive and
truck industries.  Other markets utilizing the Company's products include
aerospace, manufacturers of power tools, marine, farm and construction
equipment.  The Company's markets are worldwide.  In 1995, approximately 65
percent of total sales were to customers outside of the U.S.  This
geographical sales distribution offsets, to a degree, the cyclical
fluctuations of regional economies.  As such, the Company is not
significantly at risk to the economic cycle of a single region.


Note 17--Commitments and Contingencies

   The Company is involved in various claims and lawsuits incidental to its
business.  In the opinion of management, the ultimate liability, if any,
resulting from such actions will not have a material impact on the
Company's future results of operations or financial position.

   The Company was contingently liable under standby letters of credit
issued in the normal course of business for $12.7 million at December 31,
1995.


Note 18--Fair Values of Financial Instruments

   The following methods and assumptions were used by the Company in
estimating its fair value disclosures for financial instruments:

   Cash and cash equivalents:  The carrying amount reported in the balance
sheet for cash and cash equivalents approximates its fair value.

   Long and short-term debt:  The carrying amounts of the Company's short-
term borrowings and variable rate long-term debt approximate their fair
value.

   Foreign currency exchange contracts:  The Company enters into foreign
currency forward contracts to hedge transactions involving foreign
currencies primarily for firm commitments to buy or sell goods.  The
aggregate contract value of agreements to sell foreign currencies in
exchange for U.S. dollars was $12.5 million and $6.8 million at December
31, 1995 and 1994, respectively.  The aggregate value of contracts for the
sale of U.S. dollars in exchange for foreign currencies was $1.3 million
and $5.4 million at December 31, 1995 and 1994, respectively.  The fair
values of these contracts, representing the difference between the contract
values and the estimated settlement values based on the quoted market
prices of comparable contracts at December 31, 1995 and 1994, were not
material.

<PAGE>
<PAGE>

Report of Independent Auditors

Stockholders and Board of Directors 
of Gleason Corporation

We have audited the accompanying consolidated balance sheets of Gleason 
Corporation and subsidiaries as of December 31, 1995 and 1994, and the 
related consolidated statements of operations, stockholders' equity, and 
cash flows for each of the three years in the period ended December 31, 
1995.  These financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an opinion on
these financial statments 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 Gleason Corporation and subsidiaries at December 31, 1995 and 1994, 
and the consolidated results of their operations and their cash flows for
each of the three years in the period ended December 31, 1995, in
conformity with generally accepted accounting principles.

Syracuse, New York
January 25, 1996                        Ernst & Young LLP

<PAGE>
<PAGE>

Quarterly Information (Unaudited)

Selected quarterly information for the years 1995 and 1994 are shown below:

Dollars in thousands,                                           1995
  except per share amounts       First    Second     Third    Fourth

Net sales                      $31,901   $40,604   $54,550   $69,991
Cost of products sold           21,394    28,429    38,472    49,166
Income from continuing
  operations                     2,913     3,643     3,772    20,054
Net income                       2,913     3,643     3,772    20,499

Primary earnings per common share:
  Income from continuing
    operations                     .56       .70       .73      3.75
  Net income                       .56       .70       .73      3.83

Fully diluted earnings per common
  share:
  Income from continuing
    operations                     .56       .70       .73      3.75
  Net income                       .56       .70       .73      3.83

Cash dividends declared per
  common share                    .125      .125      .125      .125

Stock prices
   High                         19        25 1/2    37 1/4    35 7/8
   Low                          14 5/8    17 3/4    22        27 3/8

Dollars in thousands,                                           1994
  except per share amounts       First    Second     Third    Fourth

Net sales                      $23,699   $27,608   $26,392   $50,763
Cost of products sold           17,801    20,222    18,105    38,807
Income from continuing
  operations                        65       603     1,032     2,632
Net income                          65     2,043     1,032     4,148

Primary earnings per common share:
  Income from continuing
    operations                     .01       .12       .20       .51
  Net income                       .01       .40       .20       .80

Fully diluted earnings per common
  share:
  Income from continuing
    operations                     .01       .12       .20       .51
  Net income                       .01       .40       .20       .80

Cash dividends declared per
  common share                     .10       .10       .10       .10

Stock prices
   High                         15 1/4    13 1/4    16 1/2    15 7/8
   Low                          12 1/2    11        10 7/8    14



Notes:  Income from continuing operations for the 1995 fourth quarter
included a $13.7 million, or $2.59 per share, positive adjustment to
record deferred tax assets not previously recognized.  Net income
in 1995 included a gain on the disposal of discontinued operations of 
$445,000 or $.08 per share, in the fourth quarter.  Net income
in 1994 included a gain on the disposal of discontinued operations of
$1,440,000, or $.28 per share, in the second quarter and $1,516,000,
or $.29 per share, in the fourth quarter.



The Company's Common Stock (symbol GLE) is traded on the New York Stock
Exchange.  The high and low sales price in each quarter of 1995 and 1994
are shown above.  As of December 31, 1995 there were 3,288 holders of
record of the Company's Common Stock.






                                                       EXHIBIT (21)


                  GLEASON CORPORATION AND SUBSIDIARIES

                     SUBSIDIARIES OF THE REGISTRANT

                                          State or Country     Percent
        Subsidiary                        of Incorporation     Ownership

Gleason Foreign Sales Corporation         Barbados                100

The Gleason Works                         New York                100

    Alliance Tool Corporation             New York                100

    Gleason Works (Holdings) Limited      United Kingdom          100

        Gleason Works Limited             United Kingdom          100

    Gleason International
       Marketing Corporation              Delaware                100

    Gleason Corporation Sales             Michigan                100

    Gleason Australia (Services)
       Pty. Limited                       Australia               100

    Gleason - Hurth Maschinen
       und Werkzeuge GmbH                 Germany                 100

    Gleason Works (India) Private
       Limited                            India                   100





Ernst & Young LLP
1800 One MONY Plaza                Phone:  315 425-8011
Syracuse, New York  13202          Fax:    315 422-5226



Consent of Independent Auditors


We consent to the incorporation by reference in this Annual
Report (Form 10-K) of Gleason Corporation of our report
dated January 25, 1996, included in the 1995 Annual Report
to Stockholders of Gleason Corporation.

We also consent to the incorporation by reference in the
Registration  Statements (Form S-8 No. 2-91656 and Form S-8 No. 33-62447)
and the Registration Statement (Form S-3 No. 2-84220) of Gleason
Corporation of our report dated January 25, 1996, with
respect to the consolidated financial statements of Gleason
Corporation and subsidiaries incorporated by reference in
the Annual Report (Form 10-K) for the year ended December
31, 1995.

                         Ernst & Young LLP


Syracuse, New York
March 25, 1996



                      POWER OF ATTORNEY



          The undersigned, directors of Gleason Corporation
("Company"), hereby constitute and appoint James S. Gleason
and Ralph E. Harper, or either of them, their respective
true and lawful attorneys and agents, each with full power
and authority to act as such without the other, to sign the
name of the undersigned to the Company's fiscal 1995 Annual
Report on Form 10-K, and to any amendment thereto, to be
filed with the Securities and Exchange Commission under the
Securities Exchange Act of 1934 and the related rules and
regulations thereunder, the undersigned hereby ratifying and
confirming all that said attorneys and agents, or either one
of them, shall do or cause to be done by virtue hereof.

          IN WITNESS WHEREOF, the undersigned have signed
and delivered these presents as of this 15th day of
February, 1996.

Martin L. Anderson            Julian W. Atwater
________________________      ________________________
Martin L. Anderson            Julian W. Atwater

Robert W. Bjork               J. David Cartwright
________________________      ________________________
Robert W. Bjork               J. David Cartwright

James S. Gleason              John W. Guffey, Jr.
________________________      ________________________
James S. Gleason              John W. Guffey, Jr.

Donald D. Lennox              Robert A. Sherman
________________________      ________________________
Donald D. Lennox              Robert A. Sherman




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 1995 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<CIK> 0000743239
<NAME> GLEASON CORPORATION
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                            9926
<SECURITIES>                                         0
<RECEIVABLES>                                    65288
<ALLOWANCES>                                         0
<INVENTORY>                                      29565
<CURRENT-ASSETS>                                114360
<PP&E>                                          161699
<DEPRECIATION>                                  100751
<TOTAL-ASSETS>                                  197198
<CURRENT-LIABILITIES>                            53951
<BONDS>                                              0
<COMMON>                                          5796
                                0
                                          0
<OTHER-SE>                                       67495
<TOTAL-LIABILITY-AND-EQUITY>                    197198
<SALES>                                         197046
<TOTAL-REVENUES>                                197046
<CGS>                                           137461
<TOTAL-COSTS>                                   137461
<OTHER-EXPENSES>                                 38078
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 527
<INCOME-PRETAX>                                  20980
<INCOME-TAX>                                    (9402)
<INCOME-CONTINUING>                              30382
<DISCONTINUED>                                     445
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     30827
<EPS-PRIMARY>                                     5.82
<EPS-DILUTED>                                     5.77
        

</TABLE>


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