GLEASON CORP /DE/
10-K/A, 1997-10-02
MACHINE TOOLS, METAL CUTTING TYPES
Previous: MORGAN PRODUCTS LTD, SC 13G/A, 1997-10-02
Next: GLEASON CORP /DE/, 10-Q/A, 1997-10-02




     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 IO N
                       Washington, D. C.  20549

                           FORM 10-K/A

[X] Annual Report pursuant to Section 13 or 15(d) of the Securities 
    Exchange Act of 1934.
    For the fiscal year ended December 31, 1996.

[ ] 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/A or any amendment to this
Form 10-K/A.  (   )

     The aggregate market value of registrant's voting stock held
by non-affiliates as of March 13, 1997 was approximately
$132,209,521.

     The number of shares of Common Stock, $1.00 par value,
outstanding as of March 13, 1997 was 9,959,760.

              Documents Incorporated by Reference

      Portions of the Company's Annual Report to Stockholders for
      the year ended December 31, 1996 are incorporated by
      reference into Parts I and II of this Form 10-K/A.

      Portions of the Company's proxy statement, dated March 31,
      1997, filed in connection with its 1997 Annual Meeting of
      Stockholders are incorporated by reference into Part III of
      this Form 10-K/A.  Certain documents previously filed with the
      SEC have been incorporated by reference into Part IV of this 
      Form 10-K/A.

             The exhibit index follows the signature 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, 1996, 
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 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, 1996, which is incorporated herein 
by reference.

<PAGE>

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.  In 1996, the
Company began the establishment of a manufacturing facility at its
operation in Bangalore, India.  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, 1996, 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 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


<PAGE>

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.

     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.

<PAGE>

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 73 percent and 65 percent in
1996 and 1995, respectively.  The majority of overseas sales were to
European and Asian customers.  Sales to overseas markets in 1996 were
higher as a percentage of total sales primarily due to higher
shipments to the Asia-Pacific region and the full year addition of
Hurth sales which were more heavily concentrated outside the U.S.

     The domestic and foreign automotive and truck industries
accounted for approximately 76 percent and 74 percent of sales in
1996 and 1995, respectively.

     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.

<PAGE>

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, 1996 backlog
totaled $122.8 million compared to $124.5 million as of December
31, 1995. The Company expects substantially all of the December 31,
1996 backlog to be shipped by the end of 1997.


Research and Development

     Amounts expended for research and development are presented in
the Consolidated Statements of Operations in the Company's Annual Report 
to Stockholders for the year ended December 31, 1996, 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, 1996, the Company had 1,543 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.


<PAGE>

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>


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.  In 1996, the
Company began the establishment of a manufacturing facility at its
operation in Bangalore, India.  The activity at this location was not
material to overall operations in 1996.

     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 term ending in 2001.
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 retained ownership of the land and
buildings of Alliance Precision Plastics and Alliance Carolina Tool
and Mold, which were sold in 1992, and leased these properties to 
the new owners of these businesses.  In March of 1997, the Company sold
the Alliance Carolina Tool and Mold property to the lessee.  In 1995, 
the Company sold the land and building of its former Alliance Metal 
Stamping and Fabricating division.

     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.


<PAGE>

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, 1996 is incorporated 
herein by reference.


ITEM 6.  SELECTED FINANCIAL DATA

     The selected financial data presented in the Five Year Review in the
Company's Annual Report to Stockholders for the year ended December
31, 1996 is incorporated herein by reference.


<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, 1996 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, 1996 are incorporated herein by reference:

     Consolidated Statements of Operations - Years ended December 31,
     1996, 1995 and 1994.

     Consolidated Balance Sheets - December 31, 1996 and 1995.

     Consolidated Statements of Cash Flows - Years ended December 31,
     1996, 1995 and 1994.

     Consolidated Statements of Stockholders' Equity - Years ended
     December 31, 1996, 1995 and 1994.

     Notes to Consolidated Financial Statements - December 31, 1996.

     Quarterly Results of Operations.


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

     None.


<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, 1996, 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

James S.       62      1966         Chairman and President since
  Gleason                           January 1985.


David J.       42      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.


John B.        55      1986         Vice President - Administration
  Kodweis                           and Human Resources since 1992.


Ralph E.       63      1989         Vice President, Secretary
  Harper                            & Treasurer since August 1993; Vice 
                                    President, Secretary & Corporate
                                    Counsel since 1992.


<PAGE>
 
                      EXECUTIVE
                       OFFICER          POSITIONS AND
NAME          AGE      SINCE            OFFICES HELD

John J.        36      1993         Vice President - Finance since
  Perrotti                          August 1995; Vice President -
                                    Controller from August 1993 to July
                                    1995;  Controller from 1992 to
                                    July 1993.

John W.        34      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.



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 end of the fiscal year
ended December 31, 1996, which information is incorporated herein by
reference.



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 end of the fiscal year
ended December 31, 1996, which information is incorporated herein by
reference.

<PAGE>

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED
          TRANSACTIONS

     Information regarding relationships 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 end
of the fiscal year ended December 31, 1996, which information is
incorporated herein by reference.


<PAGE>

                            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, 1996 which are incorporated herein by
reference:

     Consolidated Statements of Operations - Years ended
      December 31, 1996, 1995 and 1994.

     Consolidated Balance Sheets - December 31, 1996 and
      1995.

     Consolidated Statements of Cash Flows - Years
      ended December 31, 1996, 1995 and 1994.

     Consolidated Statements of Stockholders' Equity - Years
      ended December 31, 1996, 1995 and 1994.

     Notes to Consolidated Financial Statements -
      December 31, 1996.

     Report of Independent Auditors.

     (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.


<PAGE>
                    
                 (b) The Certificate of Amendment of the Certificate of
                     Incorporation of Gleason Corporation as filed with the
                     Delaware Secretary of State on May 8, 1996 is 
                     incorporated by reference to Exhibit 3 of the 
                     Registrants Form 10-Q for the quarter ended 
                     March 31, 1996.

                 (c) 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), 3(b) and 3(c) 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.

          (10) Material contracts.

                 (a) The Company's 1992 Stock Plan, as amended, is incorporated 
                     by reference to Exhibit 10 of Gleason Corporation Form 
                     10-K file number 1-8782, for the year ended December 31, 
                     1996.
                     
                (b)  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 Form 10-Q, file number 1-8782, for the quarter 
                     ended September 30, 1995.

                 (c) 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.

                 (d) 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.

                 (e) 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/A) 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.


<PAGE>

                (f) 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.

                (g) 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.

                (h) 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.

                (i) 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.

                (j) 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.

                (k) 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, 1996 expressly incorporated by 
               reference into this Report.  Refer to the Index to Exhibits.

          (21) Subsidiaries of the registrant is incorporated by reference to
               the Gleason Corporation Form 10-K, file number 1-8782, for the
               year ended December 31, 1996.

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

          (24) Power of Attorney is incorporated by reference to Exhibit 24
               to the Gleason Corporation Form 10-K, file number 1-8782, for
               the year ended December 31, 1996.

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


<PAGE>

(b)  Reports on Form 8-K filed in the fourth quarter of 1996:
     None.


(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/A.


<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


                          /s/James S. Gleason
                          James S. Gleason
                          Chairman and President


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


                          /s/John W. Pysnack
                          John W. Pysnack
                          Controller



Date: October 1, 1997

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:  /s/ Ralph E. Harper
     Ralph E. Harper
     Attorney in Fact

Date: October 1, 1997



<PAGE>

              GLEASON CORPORATION AND SUBSIDIARIES
                       INDEX TO EXHIBITS


     Certain exhibits to this report on Form 10-K/A 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, 
     1996 expressly incorporated by reference into the
     Form 10-K/A.                                 

(23) Consents of Experts and Counsel

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

(27) Financial Data Schedules                            




                                                                           
                                                               EXHIBIT (11)
<TABLE>

                                     
                            GLEASON CORPORATION
                                     
                     COMPUTATION OF PER SHARE EARNINGS
                                     
<CAPTION>                                     
                                     
(In thousands, except per share amounts.  Share and per share amounts have
been restated to reflect the two-for-one stock split effective September 26,
1977)
 
                                                  1996      1995      1994

<S>                                            <C>       <C>       <C>      
Primary
   Average shares outstanding                   10,334    10,342    10,326
   Net effect of dilutive stock
      options - based on the treasury
      stock method using average
      market price                                 302       220        --
   Hypothetical shares for the
      deferral of directors' fees                   46        38        --
   Total                                        10,682    10,600    10,326

   Net income                                  $19,660   $30,827   $ 7,228

   Per share amount                            $  1.84   $  2.91   $   .71


Fully Diluted
   Average shares outstanding                   10,334    10,342    10,326
   Net effect of dilutive stock
      options - based on the treasury
      stock method using the higher of
      the average or ending market price           302       300        --
   Hypothetical shares for the
      deferral of directors' fees 
                                                    46        38        --
   Total                                        10,682    10,680    10,326

   Net income                                  $19,660   $30,827   $ 7,228

   Per share amount                            $  1.84   $  2.89   $   .71

</TABLE>



<TABLE>

Five Year Review
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>
Dollars in thousands,
except per share amounts                          1996        1995         1994        1993        1992

Summary of Operations
<S>                                           <C>         <C>          <C>         <C>         <C>           
Net sales                                     $248,089    $197,046     $128,462    $103,870    $147,274
Income (loss) from continuing operations        19,660      30,382<Fa>    4,332      (2,873)    (23,764)<Fb>
Gain on disposal of discontinued operations         --         445        2,956          --          --
Cumulative effect of change in accounting
   for postretirement benefits other than 
   pensions                                         --          --           --          --     (37,472)<Fc>
Net income (loss)                               19,660      30,827        7,288      (2,873)    (61,236)

Primary earnings (loss) per common share<Fd>:
   Continuing operations                          1.84        2.87<Fa>      .42        (.28)      (2.18)<Fb>
   Disposal of discontinued operations              --         .04          .29          --          --
   Cumulative effect of change in accounting
      for postretirement benefits other than 
      pensions                                      --          --           --          --       (3.43)<Fc>
   Net income (loss)                              1.84        2.91          .71        (.28)      (5.61)

Cash dividends declared per common share<Fd>       .25         .25          .20         .20         .20


Financial Position at Year-End
Cash and equivalents                             7,199       9,926        3,173       4,155       7,105
Net property, plant and equipment               61,391      60,948       53,604      60,286      67,479
Total assets                                   190,674     197,198      122,016     121,849     140,089
Long-term debt                                   4,506      25,315        2,600      14,575       6,172
Total debt                                       4,841      26,810        3,283      15,115       7,388
Stockholders' equity                            84,864      73,291       42,199      35,009      41,458

Other Data
Capital expenditures                            10,281       8,309        3,527       5,587      24,526
Depreciation and amortization                   10,707       9,992        9,293       9,221       9,641
New orders                                     246,352     226,107      156,962      94,970     108,274
Backlog                                        122,800     124,500       54,700      26,200      35,100
Number of employees (continuing operations)      1,543       1,455        1,079       1,049       1,420


<FN>
Notes:
<Fa> Income from continuing operations for 1995 included positive adjustments 
to record deferred tax assets not previously recognized.  Income from 
continuing operations for 1995 using normalized tax rates would have been 
approximately $12.9 million, or $1.22 per share.

<Fb> (Loss) from continuing operations for 1992 included restructuring costs 
of $26.0 million, or $2.38 per share, and environmental costs of $2.9 
million, or $.26 per share.

<Fc> No tax benefit was recorded on the cumulative effect of accounting 
change in 1992.

<Fd> Per share data has been adjusted to reflect the two-for-one stock split
effective September 26, 1997.
</FN>
</TABLE>

<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 parallel path and 
have a variety of applications, including transmissions of vehicles.  On 
July 1, 1995, the Company acquired the technology and certain assets of Hurth
Maschinen und Werkzeuge GmbH ("Hurth") in Munich, Germany adding complemen-
tary 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.
In 1996, over 73 percent of total sales were to customers outside the U.S.,
compared to 65 percent in 1995.  Because of the Company's dependence on these
global markets, economic conditions and trends in the world's major industrial
markets can significantly influence overall sales and operating results.


Results of Operations

     1996 Compared to 1995

     Earnings

     Operating income (earnings before interest and taxes) increased 45
percent in 1996 to $31.3 million, or 12.6 percent of sales, compared to $21.5
million, or 10.9 percent of sales, in 1995. This improvement in operating
income was primarily attributable to benefits from higher operating volumes,
improved margins and incremental earnings from the Hurth operation.

     Net income for 1996 was $19.7 million, or $1.84 per share, compared to
$30.8 million, or $2.91 per share, in 1995.  Net income for 1995 was increased



<PAGE>

by significant tax benefits related to the recognition of deferred tax assets
associated with charges recorded in prior years.  Management estimates that 
net income for 1995 using normalized tax rates would have been approximately 
$13.3 million, or $1.26 per share.  Net income for 1995 also included a gain 
on the disposal of discontinued operations of $0.4 million, or $.04 per share.


     Orders and Backlog

     Order levels in 1996 were $246.4 million, an increase of 9 percent from
1995. New orders, excluding the Company's Gleason-Hurth subsidiary which was
acquired in mid-1995, increased 5 percent compared to 1995. Order volumes were
higher primarily due to a 25 percent increase in orders for bevel gear
production machinery, partially offset by lower incoming orders for cylind-
rical gear production equipment and tooling products. Bevel gear machinery 
orders increased with the continued strong demand for rear-wheel and all-
wheel drive vehicles, which use bevel gears, and the advantages for these 
vehicle producers to replace their older installed base of bevel gear 
production equipment with the Company's newer PHOENIX line of products.  
Order levels for cylindrical gear machinery were lower than in 1995 primarily
due to a reduction in orders from Europe. Orders in 1995 included multiple 
machine orders from European vehicle producers related to transmission 
production expansion programs.  The order rate for cylindrical gear produc-
tion machines increased during 1996, with orders in the second half more than
double the first half level. Tooling orders, excluding Hurth, were down 7 
percent in 1996 due to lower orders for bevel gear cutting tools.

     Backlog was $122.8 million at December 31, 1996 compared to $124.5 
million at December 31, 1995.  Bevel gear production machinery accounted for 
about 60 percent of total machine backlog at December 31, 1996 compared to 
42 percent at 1995 year-end.


     Net Sales

     Net sales were $248.1 million in 1996, a 26 percent increase from 1995.
Sales, excluding Hurth, increased 8 percent compared to the prior year. This
increase in sales was primarily a result of higher shipments of gear produc-
tion machines.

     Machine product sales, excluding Hurth machines, increased 15 percent
compared to 1995.  Higher shipments of bevel gear machinery more than offset
lower shipments of cylindrical gear production machines.  Bevel gear produc-


<PAGE>


tion machine sales were higher largely due to increased sales to the Asian 
market.  The majority of this increase was attributable to capital spending 
programs associated with new or expanding capacity requirements for vehicle 
producers in that region. The reduction in cylindrical gear production 
machine sales, excluding Hurth, was primarily due to lower shipments of the 
Company's G-TECH (Registered Trademark) gear hobbing machines.  Sales of 
these products were negatively impacted by the introduction, in 1996, of a 
new PHOENIX medium sized gear hobbing machine, for which shipments began in 
early 1997.  Shipments of the Company's PHOENIX cylindrical gear cutting 
machines increased 13 percent in 1996 compared to 1995.

     Sales of the Company's tooling products, excluding Hurth, were 
comparable to those in 1995.  Workholding equipment sales, which increased 10
percent, were offset by a decrease in shipments of bevel gear cutting tools to
customers in the U.S.  Sales of other products including spare parts, field 
service and software were down slightly from 1995.

     Costs and Expenses

     Cost of goods sold as a percentage of sales was 67.7 percent compared to
69.8 percent in 1995.  The lower cost of sales percentage for 1996 was
primarily due to increased margins across all major machine product lines and a
more favorable sales mix of higher margin machine products including bevel 
gear and Hurth gear shaving machines.  Margins on machine products, in general,
were positively impacted by the higher production volumes which increased the
coverage of fixed operating costs.  This was partially offset by a higher
percentage of machines in the overall sales mix.  Generally, machine products
have lower margins than tooling or other products.

     Selling, general and administrative expenses were $42.6 million, or 
17.2 percent of sales, compared to $33.8 million, or 17.1 percent of sales, 
in 1995.  Spending as a percentage of sales was basically flat year over year,
however commission expense as a percentage of sales increased compared to 
1995.  Commissions paid to dealers increased due to higher shipments into the
Asia-Pacific and South American regions where the Company is represented by
independent machine dealers.



<PAGE>

     Research and development spending in 1996 was $7.2 million, or 2.9
percent of sales, compared to $5.6 million, or 2.9 percent of sales, in 1995.
Development spending in 1996 exceeded 1995 levels because of increased 
spending for new product development for both bevel and cylindrical gear 
production equipment and manufacturing technology initiatives for the
Company's tooling operations.

     Other income decreased to $1.0 million in 1996 from $1.3 million in
1995 primarily due to lower outside commission income.

     Income Taxes

     In 1996, the Company recorded a tax provision of $11.1 million on 
pre-tax income of $30.7 million, or an effective rate of 36 percent.  In 
1995, the Company recorded a net tax benefit of $9.4 million for continuing 
operations on pre-tax income of $21.0 million.  1995 income taxes were 
lowered by significant deferred tax benefits 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.  The Company 
had previously been limited, under the provisions of FASB Statement No. 109, 
in the amount of the deferred tax asset it had been able to record.

     Outlook

     The Company's prospects for further growth in 1997 remain positive.
While sales of cylindrical gear equipment are not forecasted to increase from
1996, shipments of bevel gear machinery, which serve the popular light truck
and sport utility vehicle markets, should increase from 1996 given the higher
starting backlog for these products.  In the second quarter of 1996, the
Company received two large orders totaling $24 million for bevel gear
production equipment from U.S. vehicle and axle manufacturers. These orders
provide a good example of the large market potential for replacement of the
older installed base of bevel gear production equipment with the Company's 
more advanced line of PHOENIX products.  These orders are expected to ship 
in 1997.

     These forward-looking statements are subject to a number of factors 
that could cause actual results to differ materially from those expected.  
These risk factors include, but are not limited to, failure to receive 
customer orders to support the sales projections, possible delays in the 
development of new products that are planned for shipment in 1997, and 
economic conditions in the major industrial markets which the Company serves.


<PAGE>

1995 Compared to 1994

     Earnings

     Operating income (earnings before interest and taxes) in 1995 improved 
to $21.5 million, or 10.9 percent of sales, from $5.2 million, or 4.0 percent
of sales, in 1994.  The improvement in operating income from 1994 resulted 
from higher sales, improved margins and incremental earnings from the Hurth
operation.

     The Company had income from continuing operations of $30.4 million, or
$2.87 per share, in 1995, compared to $4.3 million, or $.42 per share, in 
1994.  Income from continuing operations for 1995 was increased by positive
adjustments related to the recognition of deferred tax assets associated with
charges recorded in prior years.  Management estimates that income from
continuing operations for 1995 using normalized tax rates would have been
approximately $12.9 million, or $1.22 per share.  Net income for the year was
$30.8 million, or $2.91 per share, including an after-tax gain from
discontinued operations of $0.4 million, or $.04 per share.  Net income for
1994 was $7.3 million, or $.71 per share, which included an after-tax gain 
from discontinued operations of $3.0 million, or $.29 per share.


     Orders and Backlog

     Order levels in 1995 increased 44 percent over 1994 to $226.1 million.
Orders for the Hurth operation totaled $41.2 million for the six-month period
from the acquisition to December 31, 1995.  New orders, excluding Hurth,
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 was attributable to improved demand from the
Company's overseas markets.

     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 operation. 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 operation totaled $32.8 million, accounting for
approximately 48 percent of the total increase.  The remaining increase in
sales of $35.8 million, represented a 28 percent improvement from 1994
shipment levels.  Sales of all product lines increased compared to 1994 with
higher machine sales accounting for the largest portion of the improvement.



<PAGE>

     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 cylind-
rical gear machine sales.  Shipments to customers in the United States 
accounted for approximately 60 percent of the 1995 full year total cylindri-
cal 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 the Hurth operation, 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 operation contributed favorably to 
the overall gross margin percentage from its acquisition through December 
31, 1995.

     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 with the inclusion of the Hurth 
operation 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 1995 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.


<PAGE>


     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 $0.8 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 FASB 
Statement 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 perfor-
mance and available tax planning strategies provided the necessary positive 
evidence that it was more likely than not that future income would be 
sufficient to fully realize the deferred tax asset recorded at December 31, 
1995. A valuation allowance for deferred tax assets of $7.0 million remained 
at December 31, 1995 for certain tax credits and net foreign operating loss 
carryforwards for which realization could not be anticipated at that time.


Liquidity and Capital Resources

     Borrowings under the Company's revolving credit facilities decreased to
$3.9 million at December 31, 1996 from $24.7 million at 1995 year-end.
Available unused short and long-term credit lines with banks, including
revolving credit facilities, totaled approximately $35 million at December 
31, 1996.  Cash and equivalents decreased to $7.2 million at December 31, 1996 
from $9.9 million at December 31, 1995.

     Operating activities provided $37.6 million of net cash in 1996, 
compared to $4.7 million in 1995.  Operating cash flows were higher in 1996 
primarily due to higher operating earnings and significantly lower increases 
in working capital, primarily accounts receivable and inventories.

     Investing activities used $10.0 million of net cash in 1996 compared to
$18.6 million of net cash used in 1995.  The purchase of Hurth accounted for
$10.6 million of the cash used in investing activities in 1995.  Capital
expenditures in 1996 increased to $10.3 million, compared to $8.3 million in
1995 and $3.5 million in 1994.  This increase in capital spending included the
purchase of equipment for the Company's tooling operations associated with the

<PAGE>

modernization program underway. Capital expenditures for 1997 are expected to
exceed depreciation expense with the majority of this spending planned for
further investments to upgrade existing production capabilities.

     In July 1996, the Company's Board of Directors authorized the repurchase
of up to 10 percent of the Company's currently outstanding common stock in 
open market or privately negotiated transactions. In 1996, the Company used 
$6.2 million in cash to repurchase shares.

     In the third quarter of 1996, the Company announced its intention to
acquire the operations of The Hermann Pfauter Group for cash, with an
option for the seller to receive up to 25 percent of the consideration in
shares of the Company's Common Stock.  Pfauter is a leading manufacturer
of cylindrical gear production equipment headquartered in Ludwigsburg,
Germany with major operating locations in Germany, the United States and
Italy.  As of March 7, 1997, the Company had not entered into a definitive
agreement for the acquisition.

     The Company is in the process of restructuring its credit facilities to
finance the acquisition of Pfauter and its other investment and working 
capital requirements. Management expects these credit facilities to be in 
place at the time of closing on the acquisition.

Dividends

     In January 1995, the Board of Directors approved a 25 percent increase 
in the Company's quarterly dividend from $.05 per share to $.0625 per share.  
Total dividend payments were $2,585,000 for 1996 and 1995 and $2,065,000 for 
1994.



<PAGE>

<TABLE>

Consolidated Statements of Operations
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>
__________________________________________________________________________
Dollars in thousands, except per share amounts
            Year Ended December 31             1996       1995       1994

<S>                                       <C>        <C>        <C> 
Net sales                                  $248,089   $197,046   $128,462
Costs and expenses
  Cost of products sold                     167,958    137,461     94,935
  Selling, general and
    administrative expenses                  42,614     33,789     24,539
  Research and development expenses           7,243      5,617      4,729
  Interest expense--net                         513        527         11
  Other (income)--net                          (982)    (1,328)      (909)

                                            217,346    176,066    123,305

Income from continuing operations
  before income taxes                        30,743     20,980      5,157

Provision (benefit) for income taxes         11,083     (9,402)       825


Income from continuing operations            19,660     30,382      4,332

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

Net income                                 $ 19,660   $ 30,827   $  7,288

Primary earnings per common share:
  Income from continuing operations        $   1.84   $   2.87   $    .42
  Gain on disposal of discontinued 
    operations                                   --        .04        .29
  Net income                               $   1.84   $   2.91   $    .71

Fully diluted earnings per common share:
  Income from continuing operations        $   1.84   $   2.85   $    .42
  Gain on disposal of discontinued 
    operations                                   --        .04        .29
  Net income                               $   1.84   $   2.89   $    .71

Weighted average number of common shares
  outstanding:
  Primary                                10,681,644 10,600,234 10,325,754
  Fully diluted                          10,681,644 10,679,742 10,325,754


Cash dividends declared per common share   $    .25   $    .25   $    .20

<FN>
See Notes to Consolidated Financial Statements.
</FN>

</TABLE>

<PAGE>

<TABLE>

Consolidated Balance Sheets
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>

Dollars in thousands
                    December 31                           1996        1995

<S>                                                   <C>         <C>
Assets
Current assets
   Cash and equivalents                               $  7,199    $  9,926
   Trade accounts receivable                            65,583      65,288
   Inventories                                          27,986      29,565
   Deferred tax asset                                    6,894       4,113
   Other current assets                                  4,038       5,468

Total current assets                                   111,700     114,360

Property, plant and equipment - net                     61,391      60,948
Deferred tax asset                                      10,013      14,755
Other assets                                             7,570       7,135

Total assets                                          $190,674    $197,198

Liabilities and Stockholders' Equity
Current liabilities
   Short-term borrowings                              $    329    $  1,489
   Current portion of long-term debt                         6           6
   Trade accounts payable                               16,972      16,153
   Income taxes                                         10,224       2,335
   Other current liabilities                            30,335      33,968
Total current liabilities                               57,866      53,951

Long-term debt                                           4,506      25,315
Pension plans and other retiree benefits                38,220      38,876
Other liabilities                                        5,218       5,765

Total liabilities                                      105,810     123,907

Stockholders' equity
   Preferred Stock, par value $1 per share;
     authorized 500,000 shares; issued:  none
   Common Stock, par value $1 per share;
     authorized 20,000,000 shares; issued:
     11,594,140 shares in 1996 and 11,592,892
     shares in 1995                                     11,594      11,593
   Additional paid-in capital                            5,731       5,952
   Retained earnings                                    86,187      69,112
   Cumulative foreign currency translation 
     adjustment                                         (2,149)     (2,156)
   Minimum pension liability adjustment                   (461)     (1,093)
                                                       100,902      83,408
   Less treasury stock of 1,603,594 shares
     in 1996 and 1,229,182 shares in 1995, at cost      16,038      10,117

Total stockholders' equity                              84,864      73,291

Total liabilities and stockholders' equity            $190,674    $197,198

<FN>
See Notes to Consolidated Financial Statements.
</FN>

</TABLE>

<PAGE>

<TABLE>

Consolidated Statements of Cash Flows
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>

Dollars in thousands
               Year Ended December 31            1996       1995       1994
<S>                                          <C>        <C>        <C>
Cash flows from operating activities:
  Net income                                 $ 19,660   $ 30,827   $  7,288
  Adjustments to reconcile net income
    to net cash from operating activities:
      Depreciation and amortization            10,707      9,992      9,293
      (Gain) loss on disposals of property,
         plant and equipment                      113        (23)       (36)
      Provision (benefit) for deferred 
         income taxes                           2,286    (14,836)    (1,426)
      Changes in operating assets and 
         liabilities:
         (Increase) in accounts receivable       (954)   (23,134)   (13,774)
         (Increase) decrease in inventories       374    (10,170)     3,288
         (Increase) decrease in other 
            current assets                      1,321     (2,979)       901
         Increase in accounts payable             786      5,821      3,355
         Increase in all other current 
            operating liabilities               4,318      8,114      3,261
         Other, net                            (1,037)     1,102     (1,366)
 Net cash provided by operating activities     37,574      4,714     10,784

Cash flows from investing activities:
   Capital expenditures                       (10,281)    (8,309)    (3,527)
   Investment in unconsolidated affiliate          --         --     (1,489)
   Investment in subsidiary                        --    (10,582)        --
   Proceeds from sales of businesses and
     asset disposals                              206        100      3,787
   Proceeds from collection of notes 
     receivable                                    54        199      3,281
   Net cash provided by (used in)
     investing activities                     (10,021)   (18,592)     2,052

Cash flows from financing activities:
   Net proceeds from (repayments of)
     short-term borrowings                     (1,185)       876        183
   Net proceeds (repayments) under
     revolving credit agreements              (20,646)    22,490    (12,148)
   Proceeds from long-term debt                   130        145         83
   Repayment of long-term debt                   (131)       (68)      (139)
   Dividends paid                              (2,585)    (2,585)    (2,065)
   Purchase of treasury stock                  (6,219)       (59)        (7)
   Net stock issued                                78        232         --
   Net cash provided by (used in) financing
     activities                               (30,558)    21,031    (14,093)

Effect of exchange rate changes on cash
   and equivalents                                278       (400)       275
Increase (decrease) in cash and equivalents    (2,727)     6,753       (982)
Cash and equivalents, beginning of year         9,926      3,173      4,155
Cash and equivalents, end of year            $  7,199   $  9,926   $  3,173

<FN>
See Notes to Consolidated Financial Statements.
</FN>

</TABLE>


<PAGE>

<TABLE>

Consolidated Statements of Stockholders' Equity
GLEASON CORPORATION AND SUBSIDIARIES

<CAPTION>
Dollars in thousands                        Years Ended December 31, 1996, 1995 and 1994

                                                                   Cumulative 
                                                                      Foreign      Minimum                 Total
                                         Additional                  Currency      Pension                Stock-
                                  Common    Paid-in    Retained   Translation    Liability   Treasury   holders'
                                   Stock    Capital    Earnings    Adjustment   Adjustment      Stock     Equity
 
<S>                               <C>       <C>         <C>          <C>          <C>       <C>          <C>
Balance at December 31, 1993,     $ 5,796   $11,909     $35,647      $(1,315)     $(6,585)  $(10,443)    $35,009
  as previously reported
Effect of stock split               5,797    (5,797)                                                        --
Balance at December 31, 1993,
  as restated                      11,593     6,112      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      11,593      6,112      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      11,593      5,952      69,112       (2,156)      (1,093)   (10,117)     73,291
Net income                                               19,660                                           19,660
Dividends declared                                       (2,585)                                          (2,585)
Shares issued under Stock Plans        1       (221)                                             298          78
Foreign currency translation 
  adjustments                                                              7                                   7
Change in minimum pension 
  liability adjustment                                                                632                    632
Purchase of treasury stock                                                                    (6,219)     (6,219)
_________________________________________________________________________________________________________________
Balance at December 31, 1996      $11,594    $ 5,731     $86,187      $(2,149)     $  (461)  $(16,038)    $84,864

<FN>
See Notes to Consolidated Fnancial Statements.
</FN>

</TABLE>

<PAGE>

Notes to Consolidated Financial Statements

GLEASON CORPORATION AND SUBSIDIARIES

December 31, 1996

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 1996, 1995 and 1994.

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 59% and 61% of consolidated inventories at December 31, 1996
and 1995, 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 reflected 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


<PAGE>

higher than the average price for the period, in the calculation of
the number of common share equivalents.

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.

Reclassification:  Certain reclassifications have been made to prior
years' financial statements to conform to the 1996 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.

     Results of operations after the acquisition date are included in
the Consolidated Statements of Operations.  The following unaudited
pro forma information has been prepared assuming that this acquisition
had taken place at the beginning of 1995 and 1994.  The pro forma


<
PAGE>

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.

<TABLE>
<CAPTION>

(Unaudited)
(In thousands, except per share amounts)
Year ended December 31                        1995       1994

<S>                                       <C>        <C> 
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                      $   2.69   $    .20
Net income per common share                   2.73        .48

</TABLE>
     
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.

     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 for the year
ended December 31, 1994.

     Accrued costs related to discontinued operations at December 31,
1996 are presented in the Consolidated Balance Sheets as follows:   
$200,000 ($1,179,000 in 1995) in other current liabilities, and
$2,077,000 ($1,500,000 in 1995) in other liabilities.  These


<PAGE>

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:

<TABLE>
<CAPTION>

(In thousands)                                         1996        1995

<S>                                                 <C>         <C> 
Raw materials and purchased parts                   $ 5,269     $ 5,373
Work in process                                      18,063      18,889
Finished products                                     4,654       5,303

                                                    $27,986     $29,565
</TABLE>

   If the valuation of all inventories had been determined on the FIFO
accounting method, inventories would have been $24,929,000 and
$24,209,000 higher at December 31, 1996 and 1995, respectively.


Note 5 -- Property, Plant and Equipment

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

<TABLE>
<CAPTION>

(In thousands)                                         1996        1995

<S>                                                <C>         <C>
Land                                               $    848    $    838
Buildings and improvements                           49,620      48,821
Machinery and equipment                             119,616     112,040
                                                    170,084     161,699
Less accumulated depreciation                       108,693     100,751

                                                   $ 61,391    $ 60,948
</TABLE>


Note 6 -- Other Current Liabilities

      The components of other current liabilities were as follows:

<TABLE>
<CAPTION>

(In thousands)                                         1996        1995

<S>                                                 <C>         <C>
Salaries, wages and related costs                   $11,095     $ 8,109
Advance payments from customers                       6,177       8,286
Pension and other retiree
  benefit plan contributions                          4,614       6,673
Warranty, installation and related costs              4,603       5,184
Other current liabilities                             3,846       5,716

                                                    $30,335     $33,968

</TABLE>


<PAGE>

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.

     A summary of the components of net periodic pension costs relating to
the domestic defined benefit plan is presented below:

<TABLE>
<CAPTION>

(In thousands)                               1996      1995      1994

<S>                                       <C>      <C>        <C>
Interest cost on projected
  benefit obligation                      $ 6,292  $  6,625   $ 6,387
(Positive) negative return
  on plan assets                           (9,288)  (25,171)    2,012
Net amortization and
  deferral                                  2,517    19,117    (8,249)

Net periodic pension 
  (income) expense                        $  (479) $    571   $   150

</TABLE>

     The expected long-term rate of return on plan assets used in determining
net periodic pension costs was 9.0% for 1996 and 1995, and 8.25% for 1994.

     The following table sets forth the domestic defined benefit plan's

<PAGE>

funded status and amounts recognized in the Company's consolidated
financial statements at December 31, 1996 and 1995:

<TABLE>
<CAPTION>


(In thousands)                                         1996        1995

<S>                                                 <C>         <C>
Actuarial present value of benefit
  obligations:
Accumulated benefit obligation
  including vested benefits of
  $88,279 in 1996 and $88,690 
  in 1995                                           $92,707     $92,900

Projected benefit obligation                        $92,707     $92,900
Plan assets at market value                          94,680      90,430

Projected benefit obligation
  (lower than) in excess of plan 
  assets                                             (1,973)      2,470
Unrecognized prior service cost                        (760)       (868)
Unrecognized net gain (loss)                            702      (1,163)
Adjustment to recognize minimum
  pension liability                                      --       2,031

(Prepaid pension asset) pension 
   liability recognized in the 
   consolidated balance sheets                      $(2,031)    $ 2,470

</TABLE>


     The discount rate used in determining the projected benefit obligation
was 7.0% for December 31, 1996 and 1995.  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.

     In accordance with FASB Statement 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.  At December 31, 1996 the Company recognized a prepaid pension
asset of $2,031,000.  In 1995 the Company recorded an additional liability
of $2,031,000, an intangible asset of $868,000 and an equity reduction of
$768,000.  The current portion of the pension liability recognized in the
Consolidated Balance Sheets was $1,972,000 at December 31, 1995.  The
decrease in the minimum pension liability adjustment and resulting prepaid
pension asset in 1996 was primarily due to an increase in the market value
of plan assets.

     The plan's assets at December 31, 1996 were primarily invested in a
tactical asset allocation fund, cash equivalents and 770,104 shares of the
Company's Common Stock which had a market value of $12,707,000 and
$12,514,000 at December 31, 1996 and 1995, respectively.  Dividends paid on
the Company's Common Stock were $192,500 in 1996 and 1995.



<PAGE>

     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 $1,616,000, $1,490,000 and $1,267,000 in
1996, 1995 and 1994, respectively.

     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 FASB Statement No. 87, the Company recognized pension expense
of $297,000, $272,000 and $210,000 in 1996, 1995 and 1994, respectively.
At December 31, 1996, the Company recorded a minimum pension liability of
$2,119,000 ($1,779,000 in 1995), an intangible asset of $409,000 ($490,000
in 1995) and an equity reduction of $461,000 ($325,000 in 1995).

     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 FASB Statement No. 87 at
December 31, 1996 was $9,608,000 ($8,615,000 in 1995).  The discount rate
used in determining the accumulated benefit obligation was 8.25% in 1996
and 1995.  The fair market value of plan assets at December 31, 1996
totaled $10,782,000 ($8,522,000 in 1995).  The Company had a liability for
this plan on its Consolidated Balance Sheets at December 31, 1996 of
$455,000 ($326,000 in 1995).  The expense associated with this plan totaled
$430,000, $463,000 and $457,000 in 1996, 1995 and 1994, respectively.

     The Company also has unfunded retirement benefit plans for employees at
certain other foreign operations, including its Gleason-Hurth subsidiary.
The costs of these foreign benefit plans were $218,000, $231,000 and
$177,000 for 1996, 1995 and 1994, respectively.  The liabilities included
in the Consolidated Balance Sheets for these plans were $3,175,000 and
$3,200,000 at December 31, 1996 and 1995, 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


<PAGE>

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:

<TABLE>
<CAPTION>

(In thousands)                              1996       1995        1994

<S>                                       <C>        <C>         <C>
Service cost for benefits
  earned during the year                  $  111     $   87      $  141
Interest cost on the
  accumulated postretirement
  benefit obligation                       2,105      2,563       2,599
Net amortization of prior
  (gains)                                   (141)      (289)         --

Total expense                             $2,075     $2,361      $2,740

</TABLE>

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

<TABLE>
<CAPTION>

(In thousands)                                         1996        1995

<S>                                                 <C>         <C>
Accumulated postretirement 
  benefit obligation:
    Retirees                                        $25,264     $26,714
    Fully eligible active plan participants           2,587       2,440
    Other active plan participants                    2,803       2,542
Total accumulated postretirement 
  benefit obligation                                 30,654      31,696
Unrecognized net gain                                 4,777       4,578
Total liability for postretirement health
  and life insurance benefits                        35,431      36,274
Less current portion                                  2,960       3,200
Noncurrent liability for postretirement
  health and life insurance benefits                $32,471     $33,074

</TABLE>

     The discount rate used in determining the accumulated postretirement
benefit obligation was 7.0% at December 31, 1996 and 1995.  The decrease in
the total accumulated postretirement benefit obligation was primarily
attributable to a decrease in the number of retiree participants.

     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.

<PAGE>

Note 9 -- Debt


      Long-term debt at December 31, 1996 and 1995 consisted of the following:

<TABLE>
<CAPTION>

(In thousands)                                         1996       1995

<S>                                                  <C>       <C>
Notes payable to banks under revolving
  loan agreements                                    $3,900    $24,709
Other obligations                                       612        612
                                                      4,512     25,321
Less current maturities                                   6          6

                                                     $4,506    $25,315

</TABLE>


     At December 31, 1996, 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 $8.8 million at
December 31, 1996 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 6.53% at
December 31, 1996 and 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.

     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 $34,981,000 at December 31, 1996.
The weighted average borrowing rates under short-term credit facilities
were 10.70% and 6.50% at December 31, 1996 and 1995, respectively.

     Scheduled maturities of long-term debt in each of the next five years
are $6,000, $3,930,000, $4,000, $4,000 and $4,000 in 1997 through 2001,
respectively.

     Interest expense for each of the three years in the period ended
December 31, 1996 was $877,000, $950,000 and $415,000, respectively.

<PAGE>

Note 10 -- Income Taxes

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

<TABLE>
<CAPTION>

(In thousands)                               1996       1995      1994

<S>                                       <C>        <C>        <C>
United States                             $14,619    $12,144    $  815
Foreign                                    16,124      8,836     4,342

Total                                     $30,743    $20,980    $5,157

</TABLE>


     Provisions (benefits) for income taxes included the following:

<TABLE>
<CAPTION>

(In thousands)                               1996       1995      1994


<S>                                        <C>      <C>        <C>
Current:
  Continuing operations:
    Federal                                $1,703   $  1,781   $ 1,000
    State                                     556        600       148
    Foreign                                 6,538      3,053     1,103
                                            8,797      5,434     2,251
  Discontinued operations                      --        229       400

Total current                              $8,797   $  5,663   $ 2,651

Deferred:
  Continuing operations:
    Federal                                $3,045   $(13,038)  $(1,447)
    State                                      --     (2,311)       --
    Foreign                                  (759)       513        21

Total deferred                             $2,286   $(14,836)  $(1,426)

</TABLE>


     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:

<TABLE>
<CAPTION>

(In thousands)                               1996       1995       1994

<S>                                       <C>       <C>          <C>
U.S. federal statutory rate                   34%        34%        34%

Taxes at statutory rate                   $10,453   $  7,133     $1,753
Provision (benefit) resulting from:
  Change in valuation allowance            (1,000)   (15,400)      (880)
  Effect of consolidating foreign
    subsidiaries                            1,297       (695)      (352)
  Foreign Sales Corporation                  (396)      (304)        --
  Other                                       729       (136)       304
Tax provision (benefit)                   $11,083   $ (9,402)    $  825

</TABLE>

<PAGE>
 
     Deferred tax assets and liabilities were comprised of the following:

<TABLE>
<CAPTION>

(In thousands)                                         1996        1995

<S>                                                 <C>         <C>
Deferred tax assets:
  Accrued retiree and other
    employee benefits                               $15,737     $15,497
  Foreign tax loss carryforwards                      1,000       2,000
  Federal and state tax credits                       7,365      10,701
  Discontinued operations                               819       1,000
  Other                                               5,287       4,441

  Total deferred tax assets                          30,208      33,639

Less valuation allowance                              6,000       7,000

Deferred tax asset                                   24,208      26,639

Deferred tax liabilities:
  Depreciation                                        7,940       7,526
  Other                                                 757         912
Total deferred tax liabilities                        8,697       8,438

Net deferred tax asset                              $15,511     $18,201

</TABLE>

     The 1995 provision for income taxes was lowered by significant
deferred tax benefits resulting from a reduction in the valuation allowance
recorded against deferred tax assets. The Company determined that 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.  Accordingly, the Company reduced the
valuation allowance and increased the net deferred tax asset to $18,201,000
at December 31, 1995.   A valuation allowance of $7,000,000 was still
required at December 31, 1995 for domestic tax credits which could expire
before they are utilized and a German loss carryforward that could not be
recognized due to a history of recent losses and certain limitations on its
usage.  The valuation allowance of $6,000,000 at December 31, 1996 is still
required for these same issues.  The decrease in the allowance during 1996
was a result of the utilization of certain German tax loss carryforwards in
the current period.  The net deferred tax asset was $15,511,000 at December
31, 1996.  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 $15,511,000 at December 31, 1996
($18,201,000 in 1995) is presented in the Consolidated Balance Sheets as
follows: $6,894,000 ($4,113,000 in 1995) in current assets; $10,013,000
($14,755,000 in 1995) in non-current assets and $1,396,000 ($667,000 in
1995) in other liabilities.


<PAGE>

     Foreign loss carryforwards totaling $2.2 million, which may be carried
forward indefinitely, are available to reduce future taxable income. Domestic
tax credits of $7.4 million are also available to reduce future federal and
state income taxes and expire at various dates through 2004, 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 $13.1 million at December 31, 1996.  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 (potentially offset by foreign tax credits) 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.

     Under the Company's 1992 Stock Plan, 1,000,000 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 2,000 shares at the market value per share on 
the date of grant, is granted each year to each director of the Company who 

<PAGE>

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 are also charged to
expense.  Grants of 800 shares of restricted stock were made during 1995
and restrictions lapsed on 4,000 shares during 1995.  At December 31, 1996
and 1995, 800 restricted shares were outstanding.

     The following is a summary of option transactions under both Plans:

<TABLE>
<CAPTION>
                                                        
                                           Shares           Price Range

<S>                                       <C>         <C>
Outstanding December 31, 1993             520,406     $ 6.25  -  $ 9.69
Granted                                   140,000     $ 5.66  -  $ 7.56
Forfeited                                 (32,000)    $ 6.56  -  $ 9.31
Outstanding December 31, 1994             628,406     $ 5.66  -  $ 9.69
Granted                                    81,000     $10.59  -  $17.41
Forfeited                                 (20,000)    $ 6.81
Exercised                                 (54,908)    $ 6.25  -  $ 7.94
Outstanding December 31, 1995             634,498     $ 5.66  -  $17.41
Granted                                   103,000     $14.85  -  $20.38
Exercised                                 (53,822)    $ 7.00  -  $ 9.38
Outstanding December 31, 1996             683,676     $ 5.66  -  $20.38


Exercisable at December 31:   
  1996                                    594,676     $ 5.66  -  $20.38
  1995                                    567,498     $ 5.66  -  $10.59
  1994                                    498,406     $ 5.66  -  $ 9.69

Available for additional grants
 at December 31:
  1996                                    464,200
  1995                                    567,200
  1994                                    649,000
  1993                                    785,000

</TABLE>

      The Company has elected to follow Accounting Principles Board Opinion 
No. 25, "Accounting for Stock Issued to Employees" (APB 25) and related
interpretations in accounting for its employee stock options because, as
discussed below, the alternative fair value accounting provided for under
FASB Statement No. 123, "Accounting for Stock-Based Compensation" requires
use of option valuation models.  Under APB 25, because the exercise price


<PAGE>


of the Company's employee stock options equals the market price of the
underlying stock on the date of grant, no compensation expense is
recognized.

      Pro forma information regarding net income and earnings per share is
required by FASB Statement No. 123, which also requires that the
information be determined as if the Company had accounted for its stock
options granted subsequent to December 31,1994 under the fair value method
of that Statement.  The fair value for these options was estimated at the
date of grant using a Black-Scholes option pricing model with the following
weighted-average assumptions:  risk free interest rates of 6.80% and 6.34%
for 1996 and 6.12% and 5.65% for 1995; a dividend yield of 1.38%;
volatility factors of the expected market price of the Company's Common
Stock of .313 and .358 in 1996 and .345 and .335 in 1995; and a weighted
average expected life of the options of 7 years.  The weighted average
exercise price and remaining contractual life of these options were $9.73
and 7 years, respectively as of December 31, 1996.

     The Black-Scholes option valuation model was developed for use in
estimating the fair value of traded options which have no vesting
restrictions and are fully transferable.  In addition, option valuation
models require the input of highly subjective assumptions including the
expected stock price volatility. Because the Company's employee stock
options have characteristics significantly different from those of traded
options, and because changes in the subjective input assumptions can
materially affect the fair value estimate, in management's opinion, the
existing models do not necessarily provide a reliable single measure of the
fair value of its employee stock options.

     For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period.  The
Company's pro forma information follows:

<TABLE>
<CAPTION>

(In thousands, except                                 1996        1995
 per share amounts)

<S>                                                <C>         <C>
Pro forma net income                              $19,079     $30,765
Pro forma earnings per share:
  Primary                                         $  1.79     $  2.90
  Fully diluted                                   $  1.79     $  2.88

</TABLE>


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

<PAGE>

Company for $22.50, one two-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
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 $22.50, 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 ($22.50) 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 $.005 per Right.


Note 13 -- Supplemental Cash Flow Information

     Cash payments (net refunds) for income taxes were $3,188,000, $4,378,000
and ($1,188,000) for 1996, 1995 and 1994, respectively.  Interest payments
were $963,000, $837,000 and $444,000 in 1996, 1995 and 1994, 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.



<PAGE>

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.

     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 1996, 1995 and 1994 are summarized as follows:

<TABLE>
<CAPTION>

(In thousands)                              1996       1995        1994

<S>                                     <C>        <C>         <C> 
Net sales to unaffiliated customers
  United States                         $162,305   $146,344    $113,304
  Western Europe                          85,784     50,702      15,158

                                        $248,089   $197,046    $128,462

Interarea sales and transfers
  United States                         $    399   $    468    $    431
  Western Europe                           8,777      7,774       6,844
                                                                  
                                        $  9,176   $  8,242    $  7,275

Total sales
  United States                         $162,704   $146,812    $113,735
  Western Europe                          94,561     58,476      22,002

                                         257,265    205,288     135,737
Less interarea sales                       9,176      8,242       7,275
                                           
                                        $248,089   $197,046    $128,462

_______________________________________________________________________

Operating income
  United States                         $ 17,642   $ 14,296    $  3,250
  Western Europe                          16,749      9,622       4,011

                                          34,391     23,918       7,261
Less:
  Interest expense -- net                    513        527          11
  Corporate and other non-allocable
    expenses                               3,135      2,411       2,093

Income from continuing
  operations before income taxes        $ 30,743   $ 20,980    $  5,157
_______________________________________________________________________
Identifiable assets
  United States                         $136,349   $137,683    $103,871
  Western Europe                          47,115     49,578      13,416

                                         183,464    187,261     117,287

Corporate assets                           7,210      9,937       3,199
Assets of discontinued operations             --         --       1,530

Total assets                            $190,674   $197,198    $122,016

</TABLE>

<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 1996, 1995 and 1994 included
export sales (exclusive of intercompany sales) to the following geographic
areas:

<TABLE>
<CAPTION>

(In thousands)                              1996       1995        1994

<S>                                      <C>        <C>         <C>
Europe / Africa                          $33,892    $37,536     $27,938
Asia / Pacific                            49,105     29,197      19,114
Americas                                  14,025     10,829       5,660
                                                                 
                                         $97,022    $77,562     $52,712
</TABLE>

     During 1996, one single customer accounted for 14% 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.


Note 16 -- Concentrations of Risk

     The Company's major customers are predominately in the automotive and
truck industries.  Other markets utilizing the Company's products include
aerospace, manufacturers of power tools, marine, farm and construction


<PAGE>

equipment.  The Company's markets are worldwide.  Approximately 73% and 65%
of total sales in 1996 and 1995, respectively, 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 $8.9 million at December 31,
1996.


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 $2.7 million and $12.5 million at December
31, 1996 and 1995, respectively.  The aggregate value of contracts for the
sale of U.S. dollars in exchange for foreign currencies was $7.1  million
and $1.3 million at December 31, 1996 and 1995, respectively.  The
aggregate value of contracts for the exchange of other foreign currencies
was $1.4 million at December 31, 1996.  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, 1996 and 1995, were not material.


<PAGE>

Note 19 - Subsequent Event

On August 28, 1997, the Board of Directors declared a two-for-one (2-for-1)
stock split on the Company's common stock, including shares held in its
treasury, effected in the form of a 100% common stock distribution payable on
September 26, 1997 to holders of record on September 12, 1997.  The distribution
on September 26, 1997 increased the number of shares issued from 5,797,070 to 
11,594,140 which includes an increse in treasury stock from 820,614 to 
1,641,228.  Common stock and additional paid-in capital as of December 31, 
1996, 1995 and 1994 and have been restated to reflect this split.  
In addition, all share and per share data, including stock option and 
stock plan information have been stated to reflect the split.

Note 20 - Subsequent Event (unaudited)

On July 31, 1997 the Company purchased all of the general and limited
partnerhsip interests of Hermann Pfauter GmbH & Co. ("Pfauter") from its 21
limited partners (its general partner was owned by the limited partnership)
pursuant to an agreement between the Sellers and Purchasers dated July 23,
1997.

Pfauter, headquartered in Ludwigsburg, Germany, is a leading designer 
and manufacturer of machinery for the manufacture of cylindrical gears, 
with subsidiary companies for the assembly of such machines in the U.S. and
Italy.  Tooling used in the production of cylindrical gears is produced by
Pfauter-Maag Cutting Tools Limited Partnerhsip ("PMCT"), located in Loves 
Park, Illinois, 76.12% of which (including 100% of its managing general 
partner) was owned by Pfauter, and was acquired in the purchase of Pfauter.

The remaining 23.88% of partnership interests of PMCT was also purchased on 
July 31, 1997, simultaneously with the purchase of Pfauter, by a wholly 
owned subsidiary of the Company from PMCT management personnel, who held 
limited partnership interest, and a limited liability company owned by such
personnel, which held the other general partnership interest.

The purchase price pursuant to both agreements was paid in cash, with
$25,074,575 being paid pursuant to the Pfauter agreement, and $9,700,000
being paid pursuant to the PMCT agreement.

As a result of the purchases, the Company acquired all of the assets and 
liabilities of Pfauter, its machinery assembly subsidiary companies, and PMCT,
including the assumption of approximately $56 million of bank debt.

The purchases were financed through a new multi-currency credit agreement
dated as of July 31, 1997 between the Company and its significant
subsidiaries, including Pfauter, its machinery assembly subsidiary companies,
and PMCT, and The Chase Manhattan Bank and nine other banks, providing for
term loans, revolving credit and standby letters of credit totaling up to
$170 million.

The Company will account for the acquisition under the purchase 
accounting method.

<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, 1996 and 1995, and the
related consolidated statements of operations, stockholders' equity, and
cash flows for each of the three years in the period ended December 31,
1996.  These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position
of Gleason Corporation and subsidiaries at December 31, 1996 and 1995,
and the consolidated results of their operations and their cash flows for
each of the three years in the period ended December 31, 1996, in
conformity with generally accepted accounting principles.

Syracuse, New York                     
January 30, 1997, except for Note 19,              Ernst & Young LLP
as to which the date is October 1, 1997



<PAGE>

Quarterly Information (Unaudited)

Selected quarterly information for the years 1996 and 1995 are shown below:

<TABLE>
<CAPTION>

Dollars in thousands,                                                   1996
  except per share amounts           First      Second      Third     Fourth

<S>                                <C>         <C>        <C>        <C>
Net sales                          $59,510     $65,157    $53,467    $69,955
Cost of products sold               40,371      44,488     35,722     47,377
Income from continuing
  operations                         4,600       4,738      3,765      6,557
Net income                           4,600       4,738      3,765      6,557

Primary earnings per common share:
  Income from continuing 
   operations                          .43         .44        .35        .62
  Net income                           .43         .44        .35        .62
Fully diluted earnings per common 
  share:
   Income from continuing  
     operations                        .43         .44        .35        .62
  Net income                           .43         .44        .35        .62

Cash dividends declared per
  common share                       .0625       .0625      .0625      .0625

Stock prices
  High                              21 1/2      21 3/8     20 1/2     19 7/8
  Low                               13 5/8      18         15 1/2     14 1/8

</TABLE>
<TABLE>
<CAPTION>

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

<S>                                <C>         <C>        <C>        <C>
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    .28         .35        .37       1.88
  Net income                           .28         .35        .37       1.92

Fully diluted earnings per common  
  share:
   Income from continuing  
    operations                         .28         .35        .37       1.88
  Net income                           .28         .35        .37       1.92
Cash dividends declared per
  common share                       .0625       .0625      .0625      .0625

Stock prices
  High                               9 1/2      12 3/4     18 5/8     18
  Low                                7 3/8       8 7/8     11         13 3/4

</TABLE>

Notes: Income from continuing operations for the 1995 fourth quarter
included a $13.7 million, or $1.30 per share, positive adjustment to record
deferred tax assets not previously recognized.  Income from continuing
operations for the 1995 full year using normalized tax rates would have
been approximately $12.9 million, or $1.22 per share.

Net income in 1995 included a gain on the disposal of discontinued
operations of $445,000, or $.04 per share, in the fourth quarter.

Per share amounts have been adjusted to reflect the two-for-one stock split
effective September 26, 1997.

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 1996 and 1995
are shown above.  As of December 31, 1996 there were 3,203 holders of
record of the Company's Common Stock.




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 use of our report dated January 10, 1997 (except for Note 19,
as to which the date is October 1, 1997) included in the Annual Report on
Form 10-K of Gleason Corporation for the year ended December 31, 1996, with
respect to the consolidated financial statements, as amended, included in this
Form 10-K/A.

We also consent to the use in the Registration Statements (Form S-8 No.
2-91656 and Form S-8 No. 33-62447) and Registration Statement (Form S-3 No.
2-84220) of Gleason Corporation of our report dated January 30, 1997 (except
for Note 19, as to which the date is October 1, 1997) included in the Annual
Report on Form 10-K of Gleason Corporation for the year ended December 31,
1996, with respect to the consolidated financial statements, as amended,
included in this Form 10-K/A.



Syracuse, New York
October 1, 1997




<TABLE> <S> <C>


        <S> <C>

<ARTICLE>           5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 1996 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-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                            7199
<SECURITIES>                                         0
<RECEIVABLES>                                    65583
<ALLOWANCES>                                         0
<INVENTORY>                                      27986
<CURRENT-ASSETS>                                111700
<PP&E>                                          170084
<DEPRECIATION>                                  108693
<TOTAL-ASSETS>                                  190674
<CURRENT-LIABILITIES>                            57866
<BONDS>                                              0
<COMMON>                                         11594
                                0
                                          0
<OTHER-SE>                                       73270
<TOTAL-LIABILITY-AND-EQUITY>                    190674
<SALES>                                         248089
<TOTAL-REVENUES>                                248089
<CGS>                                           167958
<TOTAL-COSTS>                                   167958
<OTHER-EXPENSES>                                 48875
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 513
<INCOME-PRETAX>                                  30743
<INCOME-TAX>                                     11083
<INCOME-CONTINUING>                              19660
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     19660
<EPS-PRIMARY>                                     1.84
<EPS-DILUTED>                                     1.84
        

        

</TABLE>


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