STRUCTURAL DYNAMICS RESEARCH CORP /OH/
10-K/A, 1996-05-10
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: STRUCTURAL DYNAMICS RESEARCH CORP /OH/, 10-Q/A, 1996-05-10
Next: STRUCTURAL DYNAMICS RESEARCH CORP /OH/, S-4/A, 1996-05-10



                                  
                                  
                                  
                 SECURITIES AND EXCHANGE COMMISSION
                                  
                       WASHINGTON, D.C.  20549
                         __________________
                                  
                              FORM 10-K/A
                             Amendment No. 1    
                         __________________
                                  
          ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                 THE SECURITIES EXCHANGE ACT OF 1934
                                  
     For the fiscal year ended                    Commission file
      December 31, 1995                             number 33-16541
 
                                  
              STRUCTURAL DYNAMICS RESEARCH CORPORATION
                                  
     An Ohio Corporation                    I.R.S. Employer
                                       Identification No. 31-0733928
                                  
                 2000 Eastman Drive, Milford, Ohio  45150
                    Telephone Number (513) 576-2400
                         __________________
                                  
  Securities registered pursuant to Section 12(b) of the Act: None
                                  
     Securities registered pursuant to Section 12(g) of the Act:
                                  
                           Title of class
                                  
                   Common Stock without par value

  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 (229.405 of this  chapter)  is  not
contained  herein,  and  will  not  be  contained,  to  the  best  of
registrant's knowledge, in definitive proxy or information statements
incorporated  by  reference in Part III of  this  Form  10-K  or  any
amendment to this Form 10-K. [X]
                         __________________

 As of March 12, 1996 the latest practicable date, 31,252,775 shares
of Common  Stock  were outstanding.  The aggregate market  value  of
Common Stock held by non-affiliates was approximately $1,020,764,811
at that date.
                         __________________

                 DOCUMENTS INCORPORATED BY REFERENCE

     List  hereunder  the  following documents  if  incorporated  by
reference and the Part of the Form 10-K into which the  document  is
incorporated:

                                 
        Registrant's  definitive Proxy Statement  dated  March  26,
1996.
                    Part II, Part III and Part IV
                                  

    The Registrant hereby amends the following items and financial
statements of its Annual Report on Form 10-K for the year ended December
31, 1995 as set forth below.  Items not referenced below are not amended. 
Items referenced herein are amended in their entirety as set forth
below:    


Item 3.   Legal Proceedings.

      Securities Litigation and Related Matters

          Except  for the following matters, SDRC is not a  party  to
      any   litigation   other  than  ordinary   routine   litigation
      incidental  to  its business. 

   On September 14, 1994, SDRC announced that in the course of an internal
review of the business practices of its Far East Headquarters Operations,
it had identified that certain shipments of its products intended for sale
to or through third party distribution channels apparently did not
represent valid sales and that as a result it expected to restate its
financial statements for 1992, 1993 and the first two quarters of 1994. 
SDRC further announced that it had dismissed its vice president and
general manager of its Far East Operations, Tony Tolani, and had engaged
outside legal counsel to further examine its internal controls and
business practices.  SDRC also stated that it expected to report a net
loss of $.15 to $.25 per share for the third quarter of 1994, well below
analysts' expectations of earnings of $.11 per share.    

   Following the September 14, 1994 announcement, the market price of SDRC
common stock dropped from approximately $7.625 per share to as low as
approximately $3.625.    

    On November 2, 1994, KPMG Peat Marwick LLP announced that it had
resigned as SDRC's audit firm and withdrew its audit certifications of
SDRC's financial statements for 1991 through 1993 due to serious questions
as to its ability to rely on the representations of SDRC's management.  On
November 3, 1994, SDRC announced that as a result of its outside legal
counsel's ongoing investigation, its senior vice president and chief
financial officer, Ronald Hoffman, and its vice president and controller,
Richard Lajoie, left the company to pursue other interests.  On November
4, 1994, SDRC announced the resignation of its Chairman, President and
Chief Executive Officer, Ronald Friedsam.    

   SDRC completed the restatement of its 1991, 1992 and 1993 annual
financial statements and its unaudited financial statements for the first
and second quarter of 1994 on January 17, 1995.  After the restatement,
1991 revenues were $129.9 million and net income was $9.3 million. 
Previously reported 1991 revenues were $146.30 million and net income was
$17.9 million.  For the year 1992, restated revenues were $149.0 million
and net income was $9.5 million.  Previously reported revenues for 1992
were $163.6 million and net income was $14.5 million.  For the year 1993,
restated revenues were $147.6 million and net loss was $(11.7) million. 
Previously reported revenues for 1993 were $186.3 million and net income
was $14.3 million.    

   Beginning on September 15, 1994 a total of 12 class action lawsuits
alleging various violations of the federal securities laws and two
derivative lawsuits alleging breaches of Ohio corporate law were filed
against SDRC, certain of its current and former officers and directors
(the "Individual Defendants"), and its then audit firm, KPMG Peat Marwick
LLP.  All of the complaints sought unspecified damages.  The class action
cases were consolidated into one case entitled In Re: Structural Dynamics
Research Corporation Securities Litigation, United States District Court,
Southern District of Ohio, Consolidated Master File No. C-1-94-630 (the
"Class Action Case").  Subsequently, the two derivative cases were
consolidated into one case entitled In Re: Structural Dynamics Research
Corporation Derivative Litigation, United States District Court, Southern
District of Ohio, Consolidated Master File No. C-1-94-650 (the "Derivative
Case").    

   The Class Action Case represents a direct claim against SDRC by certain
named plaintiffs acting on behalf of a class of plaintiffs consisting of
certain individuals who purchased and sold SDRC common stock in open
market transactions between February 3, 1992 and September 14, 1994.  The
claims made by the plaintiffs in this case were based on SDRC's alleged
disclosures of misleading information and failure to disclose certain
adverse information arising from the facts described above and the alleged
participation of the Individual Defendants and KPMG Peat Marwick LLP
therein.  The plaintiffs further alleged that certain of the Individual
Defendants had engaged in sales of SDRC Common Stock while in the
possession of material undisclosed information regarding SDRC ("insider
trading"). The plaintiffs asserted that all of the defendants violated
Section 10(b) of the Securities Exchange Act of 1934 (the "Exchange Act")
and Rule 10b-5 promulgated thereunder and that the Individual Defendants,
as controlling persons of SDRC, were also liable under Section 20(a) of
the Exchange Act and, by reason of the alleged insider trading of certain
of the Individual Defendants, were liable under Section 20A(a) of the
Exchange Act.  The plaintiffs also relied upon theories of common law
fraud.  In December 1995, SDRC and plaintiffs' counsel in the Class Action
Case entered into a Memorandum of Understanding setting forth the terms of
a proposed settlement of this case.  On March 22, 1996 the proposed
settlement was approved by the court and a final order was entered. 
Pursuant to the settlement, SDRC established a settlement fund of $27.6
million consisting of $17.6 million cash and $10 million in shares of SDRC
Common Stock (to be valued based on market prices at the time of
distribution).  The settlement does not constitute an admission of
liability on the part of any defendant.  SDRC's Board  of Directors
determined that the settlement was in the best interests of SDRC and its
shareholders in light of the high cost of continued litigation of the
matter and the high level of management time and attention it would
require which could be better spent on SDRC's business.    

   The Derivative Case remains pending, but the parties have entered into
a Memorandum of Understanding for a proposed settlement, subject to final
approval of the United States District Court.  The legal theory of
derivative litigation is that the named plaintiffs, who are shareholders
of the corporation, are pursuing claims on behalf of the corporation
against third parties whose actions have injured the corporation but
against whom the corporation has refused to take independent action.  In
such litigation the corporation is considered a "nominal" defendant.  In
the Derivative Case, SDRC is therefore a "nominal" defendant.  The "real"
defendants consist of various former officers and employees of SDRC and
certain of its directors.  Since the plaintiffs are theoretically acting
on behalf of SDRC, any recovery in this matter would be for the benefit of
SDRC.  However, SDRC could nevertheless face exposure to liability through
the legal obligation, which could be applicable under certain
circumstances, to indemnify and hold harmless certain of the defendants
against whom a judgment might be rendered.  For this reason, and the cost
to SDRC of continued litigation, SDRC's Board of Directors determined that
a reasonable settlement of the Derivative Litigation would be in the best
interests of SDRC and its shareholders.  Under the proposed settlement,
SDRC will pay the plaintiffs' counsel $900,000 in legal fees and up to
$50,000 for out-of-pocket expenses.  The settlement does not constitute an
admission of liability on the part of any defendant.    

Based on the same facts which gave rise to the Class Action Case  and  the 
Derivative  Case, the  Commission  commenced  a formal,  private
investigation of SDRC in September 1994  which remains   pending.   SDRC 
is  fully  cooperating   with   this investigation but cannot predict its
outcome.

   During 1994 and 1995 SDRC carried $5 million of primary directors and
officers liability insurance coverage from the Federal Insurance Company
plus "excess liability coverage" from Agricultural Excess and Surplus
Insurance Company ("AESIC"), which provides $3 million of such coverage,
and from Old Republic Insurance Company ("Old Republic"), which provides
an additional $2 million of such coverage.  The directors and officers
liability insurance, both primary and excess, is potentially available
with respect to the Class Action Case and the Derivative Case because
certain of SDRC's directors and former officers are personal defendants in
those matters.  Coverage under the excess policies is dependent upon first
exhausting the primary coverage.  SDRC came to an early understanding with
the primary insurer with respect to its coverage, and has in fact received
payment of the entire $5 million of such coverage, but the excess carriers
have to date denied coverage.  On October 11, 1995, SDRC and certain
officers and directors named in the Class Action Case and/or the
Derivative Case filed a declaratory judgment action against the excess
carriers in a case entitled Structural Dynamics Research Corporation, et
al. v. Agricultural Excess and Surplus Insurance Company, et al., Clermont
County Court of Common Pleas, Case No. 95-CV-9697.  The action alleges
that neither AESIC nor Old Republic is entitled to rescind its policy or
exclude any of the named plaintiffs from coverage with respect to claims
in the Class Action Case or the Derivative Case.  AESIC and Old Republic
each responded and have taken the position that they are entitled to
rescission and that all claims are excluded under the terms of the policy. 
AESIC and Old Republic based their position on numerous theories,
including among others allegations that their policies are voidable
because SDRC did not disclose alleged improper booking of sales on its
application for the insurance, that their policies do not cover pre-existing 
litigation and the Class Action Case and Derivative Case included
various claims that had previously been asserted against SDRC in prior
litigation, that the matters in question are uninsurable as a matter of
law, and that coverage is not available with respect to alleged deliberate
fraudulent acts or willful violations of statutes or regulations.  While
SDRC intends to vigorously pursue this case, there can be no assurance as
to its ultimate outcome.    


                                  
<PAGE>

Item 6.   Selected Financial Data.

          The  selected  financial  data for  the  five  years  ended
      December  31,  1995 is as follows:    

<TABLE>
   
SUMMARY OF SELECTED FINANCIAL DATA
Structural Dynamics Research Corporation
<CAPTION>

  
                                        Year ended December 31
(in thousands, 
except per share data)            1995     1994      1993     1992      1991
<S>                             <C>       <C>      <C>       <C>       <C>         
Statement of operations data:                                   
                                                                
 Net revenue                    $204,084  $167,547 $147,605  $149,041  $129,932

                                                                
 Income (loss) before income                              
  taxes and cumulative effect
  of accounting changes           (1,917)  (5,168)  (7,356)    13,907    14,525
                                                                
 Income (loss) before cumulative                                
  effect of accounting changes    (8,467)  (9,001) (11,732)     8,775     9,279
                                                                
 Net income (loss)                (8,467) (12,897) (11,732)     9,475     9,279

 Earnings (loss) per share:                                     
                                                                
  Before cumulative effect of 
   accounting changes               (.28)    (.31)    (.39)       .29       .31
                                                                
  Net income (loss)                 (.28)    (.45)    (.39)       .31       .31
                                                                
 Common and common equivalent
  shares                          29,921   28,844   29,876     30,093    29,817
                                                                
Balance sheet data:                                             
                                                                
 Working capital                $ 35,695  $ 27,590 $ 27,474  $ 48,440  $ 45,207
                                                                
 Total assets                    193,522   142,699  134,549   136,130   119,339

 Long-term liabilities             8,163   10,219       326        --        --
                                                                
 Total shareholders' equity       77,409   72,152   84,581     92,447    80,359
    
</TABLE>
   
    During 1993-1994,the Company's level of expenses increased to support 
technological development and revenue growth.  As anticipated revenue growth
did not materialize, the Company's expenses exceeded revenue resulting in
operating and net losses.  In 1995, the anticipated cost of the class action
lawsuit settlement, net of estimated insurance proceeds, was included in the
results of the operations.    
<PAGE>

Item 7.   Management's Discussion and Analysis of Financial Condition
      and Results of Operations.

   The  Company  operates in a single industry segment providing
mechanical   design  automation  (MDA)  software,  product   data
management  (PDM) software and related services.   The  Company's
MDA  product, I-DEAS Master Series, is a world-class,  integrated
CAD/CAM/CAE  product  which  allows  manufacturers  to   optimize
product  performance  and  reduct cost,  while  streamlining  the
product  development process from concept through  manufacturing.
This  total  approach to product and process engineering  enables
significant  improvements  in  quality,  while  reducing  overall
development  time and cost.  Metaphase Series 2 software,  SDRC's
PDM  product, provides a comprehensive approach to the management
and  control  of  product information and configuration,  release
management and work flow.    


   Revenue

Consolidated revenue, including licenses and services,  for  1995
rose  to $204,084 compared with 1994 revenue of $167,547 and 1993
revenue  of $147,605.  This represents increases of 22%  in  1995
and  14%  in  1994.   The growth is due to  an  increase  in  the
Company's installed software base and the associated increase  in
maintenance,  software services and training revenue.   In  1995,
the   Company   merged  its  software  products   marketing   and
engineering services subsidiaries.    

   Software License Revenue.  Software license revenue  for  1995
increased  to $117,573 compared to  1994 revenue of $103,317  and
1993 revenue of $86,754.  These amounts represent an increase  of
14%  in  1995  and  19%  in  1994  which  is  attributed  to  the
enthusiastic  market acceptance  of the I-DEAS Master  Series
product  enhancements and increased demand for the  PDM  product.
In  1995, PDM license revenue increased 54% over 1994.   Also  in
1995,  the Company purchased the minority interest in SDRC  GmbH.
As  of  the acquisition date, license revenue generated  by  SDRC
GmbH was included in the consolidated financial statements.    

   Software Maintenance and Services Revenue.  Software maintenance
and services revenue is derived from software maintenance
contracts, software  services and training.   Combined  software
maintenance and services revenue increased to $86,511 in 1995  or
35%  over  1994  and to $64,230 in 1994 or 6% over  1993.    This
revenue  represents 42%, 38% and 41% of consolidated net  revenue
in  1995,  1994  and  1993, respectively.   Software  maintenance
growth is due to revenue generated from maintenance contracts for
both  new  and existing customers.  Software services  growth  in
1995  over 1994 is primarily attributable to the increased  level
of  I-DEAS  and Metaphase Series 2 implementation and integration
projects.   In addition, the Company's software services  revenue
was  impacted in 1995 by a large contract from one of  its  major
automotive  customers and a renewal of a services  contract  from
one  of  its  major  aerospace customers.  In  1994,  engineering
consulting  revenue did not increase over 1993 due to  downsizing
portions  of  the consulting business not considered  synergistic
with  the software segment. The Company expects that the software
maintenance and services revenue will continue to increase.    

   Geographic.     Total   revenue  from  international   operations
accounted  for  56%, 57% and 61% of consolidated net  revenue  in
1995,  1994  and  1993,  respectively. The  Company  expects  the
international  market to continue to account  for  a  significant
portion of total revenue.    


Cost and Expenses

   Cost  of  Revenue.  Cost of licenses primarily consists of the cost of
distributing software producs and an allocation of the amortization of
capitalized software construction costs and royalty fees paid to third
parties under licensing agreements.  Cost of maintenance and services
primarily consists of the staff and  related  costs  associated with  the 
generation and support of software service revenue and allocation of the
amortization of capitalized software  construction costs and royalty fees
paid to third parties under licensing agreements.    

    Total cost of revenue increased to $63,073 in 1995 from $48,785 in 
1994 and  $46,937  in 1993.  As a percentage of revenue,  these  costs
were  31%, 29% and 32% of net consolidated revenue for 1995, 1994
and 1993, respectively.     

   The cost of licenses in 1995 increased 28% while the associated license
revenue increased 14%.  The increase in cost during 1995 was due primarily
to increased author fees on the Company's I-DEAS Master Series and Product
Data Management products.  In 1994, cost of licenses increased 13% as
compared to the associated license revenue increase of 19%.  An increase
in author fees was partially offset by a decrease in amortization of
software construction costs.       

   Cost of maintenance and services in 1995 increased 30% while the
associated revenue increased 35%.  In 1994, cost of maintenance and
services remained constant with 1993 levels while the associated revenue
increased 6%.  The Company  expects that total cost  of revenue will
continue to increase due to  variable costs  associated  with  license 
and  related  services  revenue growth.    

   Research  and  Development Expenses.  The  Company  continues  to
invest  significant amounts in the technological  advancement  of
its product line.  Research and development expenses amounted  to
$20,496,   $20,715   and  $17,526  in  1995,   1994   and   1993,
respectively.  These amounts represent 10%, 12% and  12%  of  net
revenue  for  1995,  1994  and  1993,  respectively.    In  1995,
research  and development expenses as a percent of total  revenue
decreased because of a reduction in staff and related staff costs
which occurred in the fourth quarter of 1994 and first quarter of
1995.   The  Company  expects that the research  and  development
costs will increase due to the acceleration of the development of
its I-DEAS  Master Series software and other product initiatives.    

   Research  and  development  expenses  consist  of  expenses   for
development  of software products which cannot be capitalized  in
accordance  with  Statement  of  Financial  Accounting  Standards
(SFAS) No. 86, "Accounting for the Costs of Computer Software  to
be Sold, Leased, or Otherwise Marketed." Research and development
expenses exclude internally developed capitalized software  costs
of   $6,928,  $9,312  and  $11,282  in  1995,  1994   and   1993,
respectively.  These capitalized amounts represent 34%,  45%  and
64%  of research and development expenses in 1995, 1994 and 1993,
respectively.  The  percentage  of  capitalized  costs  to  total
research  and development expenses has declined over  the  three-
year period because the product development staff is using a more
effective development process.  With this process, more  time  is
spent   in  the  phases  before  coding  begins  to  refine   the
requirements  and  approach,  reducing  the  amount  of  software
development  costs that are capitalizable.  Capitalized  computer
software costs are amortized over the useful lives of the related
products, which are estimated to be no more than five years.    

   Selling  and Marketing Expenses.  Selling and marketing  expenses
consist  of  the costs associated with the world wide  sales  and
marketing  staff,  advertising and product  localization.   These
expenses  amounted to $87,049, $89,628 and $80,906 in 1995,  1994
and  1993, respectively. These amounts represent 43%, 53% and 55%
of   net   consolidated  revenue  for  1995,   1994   and   1993,
respectively.    The  selling and marketing expense  decrease  in
1995  from 1994 is due to a reduction in staff and related  staff
costs  partially  offset by an increase in sales  incentives  for
both  the  direct and indirect channels.  The Company expects  to
continue  to  expand its sales organization to meet  the  growing
customer demand for its products and services.    

   Throughout  1994  and  1993,  the  Company  incurred  significant
expenses  from  increased headcount in the  sales  and  technical
support organizations to promote direct sales and support new and
existing  customers.   The  primary  focus  was  to  assist   the
Company's customers in their transitioning efforts to the  I-DEAS
Master  Series  product  introduced in June  1993.   The  Company
anticipated  higher  revenue growth  to  offset  the  incremental
headcount costs from sales and support activities.  In the fourth
quarter  of  1994  and  the first quarter of  1995,  the  Company
initiated  a  plan  to cut costs and strengthen  its  competitive
position by reducing its workforce.    

   General  and Administrative Expenses.  General and administrative
expenses consist of costs associated with the corporate, finance,
human   resource   and   administrative  staffs.    General   and
administrative expenses amounted to $11,263, $10,379  and  $9,455
in  1995, 1994 and 1993, respectively. These amounts represent 6%
of net consolidated revenue for each of these years.    


Equity in Losses of Affiliates

   During 1992, the Company and Control Data Systems, Inc. formed  a
joint  venture  known as Metaphase Technology, Inc.  (Metaphase).
Metaphase  is  involved in developing and marketing product  data
management software.  The Company pays royalty fees to  Metaphase
based upon the amount of PDM sales.    

   During  1994,  the  Company formed a joint venture  with  Siemens
Nixdorf Informationssysteme AG (SNI), SDRC Software and Services,
GmbH  (SDRC  GmbH) to market the Company's software  products  in
Central Europe.  The Company's equity in the losses of affiliates
represents  its  share of Metaphase and SDRC GmbH  joint  venture
losses,  the majority of which resulted from the SDRC GmbH  joint
venture.    

   In 1995, the Company purchased the minority interest in SDRC GmbH
at  its net book value.  As of the acquisition date, 100% of  the
operating  results of SDRC GmbH were included in the consolidated
financial statements.  The balance sheet impact increased  assets
by  approximately  $8,928,  decreased  long-term  liabilities  by
$4,737,  and increased current liabilities approximately $13,665.
The  increase  in assets represented primarily cash and  accounts
receivable.   The reduction in long-term liabilities  represented
the reversal of the cumulative losses offset by the recording  of
long-term liability of $1,927 due to SNI under a limited  set  of
circumstances as described in the agreement between SNI and SDRC.
The   increase  in  current  liabilities  represented   primarily
accounts payable, accrued liabilities and deferred revenue.    


Acquisition of CAMAX Manufacturing Technologies, Inc.

   On  January  16,  1996,  the Company entered  into  a  definitive
agreement  to  acquire  CAMAX  Manufacturing  Technologies,  Inc.
(CAMAX)   and  its  wholly  owned  subsidiaries.  CAMAX  provides
computer-aided  manufacturing (CAM)  software  for  computerized-
numerical-control   machining  operations,  with   products   and
services   designed  to  simplify,  automate  and  optimize   the
machining process to streamline production and accelerate time-to-
market.    

   SDRC will issue common stock having a market value of $30,000  in
exchange  for 100 percent ownership of CAMAX common stock.    The
acquisition is expected to be accounted for under the pooling  of
interests  method.  Completion of the transaction is  subject  to
receipt   of   customary   governmental   approvals   and   CAMAX
shareholders' approval.    


Litigation Settlement

   In  December 1995, the Company and plaintiffs' counsel in a class
action lawsuit entered into a Memorandum of Understanding setting
forth  the  terms  of  a proposed settlement.   Pursuant  to  the
proposed settlement, the Company will establish a settlement fund
of  $27,600 consisting of $17,600 cash and $10,000 in the form of
shares  of the Company's common stock.  The anticipated cost of
the settlement net of $5,000 of estimated primary insurance proceeds
was recorded as a 1995 expense.  An additional $5,000 of
potentially available excess liability insurance proceeds was not
offset against the recorded 1995 expense because of ongoing 
coverage litigation with the excess liability insurers.  Accordingly,
if proceeds from the excess liability coverage do not prove to
be ultimately available to the Company, there will be no 
financial statement impact.  In January 1996, $17,600 was transferred
to a settlement   fund  in   accordance  with   the   Memorandum
of Understanding.  In April 1996, the Company received payment
of the $5,000 of primary insurance proceeds which had been offset
against the anticipated settlement cost recorded as a 1995 expense.    



Other Income, Net

   Other  income, net, consists principally of interest  income  and
foreign  currency  losses.   For  the  three-year  period  ending
December 31, 1995, interest income increased due to interest  for
income  tax  refunds received in 1994 and 1995, higher investment
balances  in  1995 and increasing interest  rates throughout  the
period.   In 1995, other income, net, is offset by a net loss  of
$1,878  resulting  from the sale of the United Kingdom  test  and
analysis division.    

Income Taxes

   During  1995 and 1994, the Company recorded tax expense of $6,550
and  $3,833  on pretax losses of $1,917 and $5,168, respectively.
Although the Company incurred losses in 1995 and 1994, there were
provisions for income taxes in both years consisting primarily of
income  taxes  currently  payable to  foreign  jurisdictions  and
foreign  withholding  taxes incurred on  the  Company's  software
licensing  revenue.   These withholding  taxes  can  be  credited
against the Company's U.S. income tax liability.   The Company is
not  currently in a position to utilize all of these foreign  tax
credits  (FTCs).    The  FTCs  and other  tax  carryforwards  are
available  to offset future U.S. income tax liabilities,  subject
to various restrictions.  No tax benefit was currently recognized
for  the excess FTCs and other tax carryforwards since it is more
likely than not that they will not be realized.    

   In 1994, the Company received a tax refund of $1,754 for research
and experimentation credits  not previously recorded.    

Liquidity and Capital Resources

   As  of  December 31, 1995, the Company had $78,167 in cash,  cash
equivalents  and  liquid  investments.    The  Company's  working
capital  was  $35,695  and the Company had  no  borrowings.   The
Company also has an unsecured bank line of credit of $15,000.    

   During 1995, 1994 and 1993 the Company generated cash flows  from
operations  of  $31,343, $6,018 and $18,955,  respectively.   The
increase in net cash provided by operations was primarily due  to
the  increase  in operating income and the increase  in  deferred
revenue, net of the accounts receivable increase.    

   The  Company used $6,477, $20,053 and $19,699 during  1995,  1994
and  1993  for investing activities.  The reduction in  investing
activities  from 1994 to 1995 was primarily due to  reduction  in
investments  as defined in SFAS No. 115 "Accounting  for  Certain
Investments  in  Debt  and  Equity Securities."   The  investment
balances  were  converted into cash and  cash  equivalents.   The
acquisition of the remaining minority interest in SDRC GmbH  also
resulted  in  a  net  increase in cash and  cash  equivalents  of
$1,152.   Net  cash used in investing activities in each  of  the
years   also   includes  the  additions  to   computer   software
construction costs and property and equipment.    

   Net cash provided by financing activities was $12,646, $1,108
and $3,906  during  1995,  1994 and 1993, respectively, representing
proceeds from the Company's stock option programs.    

   The Company's sources of liquidity and funds anticipated to be
generated  from  operations are expected to be adequate  for  the
Company's  cash  requirements  in the  foreseeable  future.   The
Company paid no dividends during the period 1993 through 1995 and
intends  to continue its policy of retaining earnings to  finance
future  growth.   The  Company  has no  current  commitments  for
material  capital expenditures.  See Note 10 to the  consolidated
financial    statements    for   additional    commitments    and
contingencies.  The Company does not expect inflation to  have  a
material impact on its future operations.    

   The  Financial  Accounting Standards Board issued SFAS  No.  121,
"Accounting for the Impairment of Long-Lived Assets and for Long-
Lived  Assets to be Disposed of," which is required to be adopted
by  1996.  The implementation of this Statement will not  have  a
material impact on the Company's financial statements.    

   The  provisions  of  SFAS  No.  123 "Accounting  for  Stock-Based
Compensation"  will be effective for the Company in  1996.   This
recent  standard  requires that stock-based  compensation  either
continue  to  be  determined  under Accounting  Principles  Board
Opinion  (APB) No. 25 "Accounting for Stock Issued to  Employees"
or  in  accordance with the provisions of SFAS  No.  123  whereby
compensation  expense is recognized based on the  fair  value  of
stock-based  awards  on  the grant date.  The  Company  currently
expects  to  continue  to  account  for  such  awards  under  the
provisions  of  APB No. 25.  Although SFAS No. 123  will  require
additional disclosures beginning in 1996, management believes the
impact  of  SFAS  No. 123 will not be material to  the  Company's
financial statements.    



Item 8.   Financial Statements and Supplementary Data.

   Index to Financial Statements:

Financial Statements
                                                        Pages
Report of Independent Accountants . . . . . . . . . . . . 14
Consolidated Statement of Operations - 
 Years ended December 31, 1995, 1994 and 1993. . . . . . .14-15
Consolidated Balance Sheet - 
 December 31, 1995 and 1994. . . . . . . . . . . . . . . .16-17
Consolidated  Statement of Shareholders' Equity - 
 Years ended December 31, 1995, 1994 and 1993. . . . . . .18-19
Consolidated Statement of Cash Flows - 
 Years ended December 31, 1995, 1994 and 1993. . . . . . .20-21
Notes to Consolidated Financial Statements. . . . . . . . 22-36

Financial Statement Schedules

VIII  Valuation and qualifying accounts . . . . . . . . . 37

All other schedules are omitted because they are not applicable or the
required information is shown in the financial statements or notes
thereto.
    

<PAGE>
                Report of Independent Accountants


   
To the Board of Directors
and Shareholders of
Structural Dynamics Research Corporation    

   
In  our opinion, the consolidated financial statements listed in
the accompanying index present fairly, in all material respects,
the financial position of Structural Dynamics  Research
Corporation and its subsidiaries at December 31, 1995  and  1994,
and the results of their operations and their cash flows for each
of  the  three  years in the period ended December 31,  1995,  in
conformity  with generally accepted accounting principles.  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  of these statements in accordance with generally accepted
auditing  standards which 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, assessing the accounting
principles used and significant estimates made by management, and
evaluating  the  overall  financial statement  presentation.   We
believe  that  our  audits  provide a reasonable  basis  for  the
opinion expressed above.    

   As discussed in Note 1 to the consolidated financial statements,
in  1994  the  Company  changed  its  method  of  accounting  for
postemployment benefits.    





Price Waterhouse LLP

Cincinnati, Ohio
January 30, 1996


<TABLE>
   
CONSOLIDATED STATEMENT OF OPERATIONS
Structural Dynamics Research Corporation
<CAPTION>
                                  Year ended December 31
(in thousands,
except per share data)         1995       1994        1993
<S>                          <C>          <C>        <C>                 
Revenue:                                                        
 Software licenses           $117,573     $103,317   $ 86,754
 Software maintenance 
  and services                 86,511       64,230     60,851

   Net revenue                204,084      167,547    147,605

Cost of licenses               23,172       18,118     16,065
Cost of maintainence
 and services                  39,901       30,667     30,872
  Total cost of revenue        63,073       48,785     46,937

   Gross profit               141,011      118,762    100,668

Operating expenses:                                             
 Selling and marketing         87,049       89,628     80,906
 Research and development      20,496       20,715     17,526
 General and administrative    11,263       10,379      9,455

   Total operating expenses   118,808      120,722    107,887

   Operating income (loss)     22,203       (1,960)    (7,219)
Equity in losses of 
 affiliates                      (951)      (5,329)      (614)
Litigation settlement         (24,300)          --         --
Other income, net               1,131        2,121        477

Loss before income taxes and                                    
 cumulative effect of 
 accounting change             (1,917)      (5,168)    (7,356)
Income tax expense              6,550        3,833      4,376

Loss before cumulative                                          
 effect of accounting change   (8,467)      (9,001)   (11,732)

Cumulative effect of 
 accounting change                 --       (3,896)        --

Net loss                     $ (8,467)    $(12,897)  $(11,732)


Loss per share:                                                 
 Before cumulative effect
  of accounting change       $   (.28)    $   (.31)  $   (.39)
 Cumulative effect of 
  accounting change                --         (.14)        --

Net loss per share           $   (.28)    $   (.45)  $   (.39)
                                      

Weighted average common
 shares outstanding            29,921       28,844     29,876
    
</TABLE>
See accompanying notes to consolidated financial statements.

<PAGE>
<TABLE>
   
CONSOLIDATED BALANCE SHEET
Structural Dynamics Research Corporation


<CAPTION>
                                           December 31
(in thousands)                           1995       1994
<S>                                  <C>         <C>         
Assets                                               
Current assets:                                      
 Cash and cash equivalents           $ 59,397    $ 21,885
 Short-term investments                14,305      17,296
 Trade accounts receivable, net        53,897      35,867
 Other accounts receivable             10,164       6,760
 Prepaid expenses and other current 
  assets                                5,882       6,110

   Total current assets               143,645      87,918

                                                     
Long-term investments                   4,465       7,059
Property and equipment, at cost:                     
 Computer and other equipment          34,678      36,259
 Office furniture and equipment        10,064       9,258
 Leasehold improvements                 4,058       3,799

                                       48,800      49,316
Less accumulated depreciation and 
 amortization                          36,604      35,537

   Net property and equipment          12,196      13,779
Computer software construction 
 costs, net                            30,568      30,854
Other assets                            2,648       3,089

   Total assets                      $193,522    $142,699
                                               


See accompanying notes to consolidated financial statements.





                                            December 31
(in thousands, except per share data)     1995       1994
                                                    
Liabilities and Shareholders' Equity                 
Current liabilities:                                 
 Accounts payable                    $   9,938   $   6,857
 Accrued expenses                       31,411      29,495
 Accrued litigation settlement and
  related costs                         28,600          --
 Accrued income taxes                    6,396       4,262
 Deferred revenue                       31,605      19,714

   Total current liabilities           107,950      60,328

Long-term liabilities                    8,163       4,336
Cumulative share of losses in  
affiliate, net                              --       5,883
Commitments and contingencies 
  (Note 10)

Shareholders' equity:                                

 Common stock, stated value $.0069                   
 per share Authorized 100,000 shares;                    
 outstanding shares - 30,617 and  
 28,897 net of 1,510 and 1,652 shares
 in treasury                               213         201
 Capital in excess of stated value      59,116      46,482
 Retained earnings                      18,261      26,728
 Foreign currency translation 
  adjustment                                --        (590)
 Unrealized holding loss on 
  investments                             (181)       (669)

   Total shareholders' equity           77,409      72,152

   Total liabilities and 
    shareholders' equity             $ 193,522   $ 142,699 
    
</TABLE>                           




<PAGE>
<TABLE>
   
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
Structural Dynamics Research Corporation
<CAPTION>
                                                              Foreign     Unrealized  Total
                     Common stock       Capital in            currency    holding     share-
                      outstanding       excess of    Retained translation loss on     holders'
(in thousands)    Shares  Stated value  stated value earnings adjustment  investments equity
<S>               <C>        <C>         <C>          <C>      <C>        <C>         <C>
December 31,1992  28,136      $195       $41,474      $51,357  $(579)     $     --    $92,447

                                                               
 Transactions                                                  
  involving 
  employee                                            
  stock plans        582         4         4,067                                        4,071

                                                               
 Purchases of   
  treasury stock      (9)                  (165)                                         (165)
                                                               
 Net loss                                             (11,732)                        (11,732)

                                                               
 Foreign currency                                              
   translation                                                 
   adjustment                                                    (40)                     (40)

                                                               
December 31,1993  28,709       199        45,376       39,625   (619)           --    (84,581)
                                                               
 Transactions                                                   
  involving               
  employee stock          
  plans              228         2        1,463                                         1,465
                                                               
 Purchases of 
  treasury stock     (40)                  (357)                                         (357)
                                                               
 Net loss                                             (12,897)                        (12,897)

                                                               
 Foreign currency                                              
  translation                                                 
  adjustment                                                      29                       29
                                                               
 Unrealized 
  holding                                            
  loss on 
  investments                                                                 (669)      (669)


                                                               
December 31,1994  28,897       201       46,482        26,728   (590)         (669)    72,152
                                                               
 Transactions                                                  
  involving             
  employee stock        
  plans            1,832        13       14,521                                        14,534
                                                               
 Purchases of   
  treasury stock    (112)       (1)      (1,887)                                       (1,888)
                                                               
 Net loss                                              (8,467)                         (8,467)

                                                               
 Foreign currency                                              
  translation                                                    590                      590
  adjustment 
                                                               
 Unrealized 
  holding                                            
  gain on
  investments                                                                  488        488

                                                               
December 31, 1995 30,617     $ 213       $59,116      $18,261  $  --      $   (181)   $77,409
    
</TABLE>


See accompanying notes to consolidated financial statements.
<PAGE>
<TABLE>
   
CONSOLIDATED STATEMENT OF CASH FLOWS
Structural Dynamics Research Corporation
<CAPTION>

                                                 Year ended December 31
(in thousands)                                1995       1994        1993
<S>                                         <C>       <C>         <C>      
Cash flows from operating activities:                         

 Net loss                                   $(8,467)  $(12,897)   $(11,732)
 Adjustments to reconcile net loss to                         
  net cash provided by operating                        
  activities:
  Depreciation and amortization               6,464      7,166       7,014
  Amortization of computer software
   construction costs                         8,475      7,137       9,539
  Equity in losses of affiliates                951      5,329         614
  Postemployment benefits accounting
   change                                        --      3,896          --
  Litigation settlement                      24,300         --          --
  Loss on sale of UK test and analysis
   division                                   1,878         --          --
  Other                                        (259)       (36)        (42)
  Changes in assets and liabilities, 
   net of SDRC GmbH acquisition:
   (Increase) decrease in accounts
    receivable, net                          (9,472)   (16,158)      8,468
   (Increase) decrease in prepaid
    expenses                                    429       (966)       (717)
   (Increase) decrease in other
    assets                                       11       (261)       (474)
   Increase (decrease) in accounts                          
    payable and accrued expenses             (3,830)     5,141       6,433
   Increase (decrease) in accrued     
    income taxes                              2,134     (1,109)         13
   Increase (decrease) in deferred
    revenue                                   9,990      6,654        (141)
   Increase (decrease) in long-term
    liabilities                              (1,261)     2,122         (20)

     Net cash provided by operating
      activities                             31,343      6,018      18,955

Cash flows from investing activities:                         
 Purchases of investments                   (30,587)   (32,007)    (39,811)
 Proceeds from sales of investments          36,660     28,250      39,296
 Additions to property and equipment, net    (3,844)    (4,939)     (6,106)
 Proceeds from sale of UK test and
  analysis division                             524         --          --
 Additions to computer software
  construction costs                         (8,189)    (9,534)    (11,578)
 Acquisition of minority interest in                        
  SDRC GmbH, net of cash received             1,152         --          --
 Investment in and advances to joint
  ventures                                   (2,193)    (1,823)     (1,500)

    Net cash used in investing activities    (6,477)   (20,053)    (19,699)


Cash flows from financing activities:                         
 Stock issued under employee benefit plans   14,534      1,465       4,071

 Purchases of treasury stock                 (1,888)      (357)       (165)

    Net cash provided by financing
     activities                              12,646      1,108       3,906

Effect of exchange rate changes on cash          --         29         (40)
Increase (decrease) in cash and cash
 equivalents                                 37,512    (12,898)      3,122
Cash and cash equivalents:                                    
 Beginning of period                         21,885     34,783      31,661

 End of period                              $59,397    $21,885     $34,783

Cash paid during the year for income taxes  $ 5,901    $ 3,528     $ 4,450

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

   
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Structural Dynamics Research Corporation

(in thousands, except per share data)

(1)  Summary of Significant Accounting Policies

(a)  Basis of Consolidation    

   The consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries.  Investments in  which
the  Company  has  significant influence, but  not  control,  are
accounted   for   under  the  equity  method.   All   significant
intercompany balances and transactions have been eliminated.    

   (b)       Revenue Recognition

The  use  of software programs is licensed through the  Company's
direct  sales  force  and by specific arrangements  with  certain
distributors,   value-added   resellers   and   other   marketing
representatives.  Revenue generated from licenses  is  recognized
when  the  following criteria have been met: (a) a written  order
for  the unconditional license of software has been received, (b)
the   Company   has   delivered  the   products   and   performed
substantially  all services for which it was committed,  (c)  the
customer is obligated to pay and (d) collectibility is probable.    

   Under  the  terms  of a former licensing agreement  with  an  OEM
customer,  the  Company  was unable to determine  the  amount  of
revenue  earned  until  cash  was  received  from  the  customer.
Amounts  recorded as revenue on the cash basis  were  $5,877  and
$7,877  in 1994 and 1993, respectively.  This licensing agreement
was terminated by the Company in 1994.    


   Maintenance  revenue is recognized ratably over the term  of  the
agreement  and represents the substantial component  of  deferred
revenue. Training revenue is recognized as the services are
performed.    


   (c)       Cost of Revenue

The cost of licenses primarily consists of the cost of distributing the
software products and an allocation of the amortization of capitalized
software construction costs and royalty fees paid to third parties under
licensing agreements.  Costs of maintenance and services primarily
consists of the staff and and related costs associated with the generation
and support of software service revenue and an allocation of the
amortization of capitalized software construction costs and royalty fees
paid to third parties under licensing agreements.  The allocation between
cost of licenses and maintenance and services have been based upon the
percentage of the related revenue source to total revenue.  Management
believes that the methodology for allocating the costs is reasonable.    


   (d)  Per Share Data

Income  (loss) per common and common equivalent share is computed
using  the weighted average number of common and dilutive  common
equivalent shares outstanding during the period. Dilutive  common
equivalent  shares  consist  of stock  option  grants  using  the
treasury stock method.    

   (e)  Cash and Cash Equivalents

The  Company considers investments in interest bearing  accounts,
certificates of deposit, commercial paper and reverse  repurchase
agreements  with original maturities of less than  90  days  to  be
cash equivalents.    

   The Company also has an unsecured bank line of credit of $15,000.    

   (f)  Investments

Effective  January  1,  1994, the Company  adopted  Statement  of
Financial  Accounting Standards (SFAS) No. 115,  "Accounting  for
Certain Investments in Debt and Equity Securities" which requires
the Company to distinguish between those securities held for sale
and  those  for which the ability and intent to hold to  maturity
exists.  Unrealized gains and losses on assets held for sale  are
included  in  a  separate component of  equity.   The  effect  of
adopting SFAS No. 115 was not material.    

   The  Company invests in government agency obligations  which  are
available-for-sale and are recorded at market value.  The Company
also  invests  in  certificates of  deposit  which  are  held-to-
maturity  and  are recorded at amortized cost which  approximates
market  value.   Realized and unrealized  gains  and  losses  are
determined based on the specific identification method.    

   (g)  Property and Equipment

Depreciation  is primarily computed on the straight-line  method.
Leasehold improvements are amortized on the straight-line  method
over  the lesser of the life of the lease or the estimated useful
life  of  the improvement.  The general ranges of years  used  in
calculating depreciation and amortization are: computer and other
equipment, 2-5 years; office furniture and equipment, 7
years; leasehold improvements, 1-10 years.    

   The  Financial  Accounting Standards Board issued SFAS  No.  121,
"Accounting for the Impairment of Long-Lived Assets and for Long-
Lived  Assets to be Disposed of," which is required to be adopted
by  1996.  The implementation of this Statement will not  have  a
material impact on the Company's financial statements.    

   (h)   Computer Software Construction Costs

The  Company  designs,  develops and  markets  computer  software
products.  Costs related to the construction of software that are
incurred  after the technological feasibility of the product  has
been  demonstrated  are capitalized and are  amortized  over  the
useful lives of such software, which are estimated to be no  more
than  five years.  Computer software construction costs are shown
net  of  accumulated  amortization  of  $20,048  and  $11,573  at
December  31,  1995 and 1994, respectively.  As of  December  31,
1995 and 1994, computer software construction costs, net, include
only   those   costs   related  to  current  software   products.
Amortization is calculated on a product by product basis and is
the greater of the amount computed using (a)  the ratio  that
current gross revenue bears to the total of  current and  
anticipated future years' revenue, or (b) the  straight-line
method  over  the  remaining  estimated  economic  lives  of  the
software products.  The Company included in amortization  expense
approximately $3,311 for the year ended December 31, 1993 related
to software construction costs determined to be non-recoverable.    

   (i)  Foreign Currency Translation and Hedging Contracts

For   foreign  software  operations,  the  U.S.  dollar  is   the
functional currency and foreign currency gains and losses,  which
are  not material, are included in determining net income.  Prior
to  the  sale of the UK test and analysis division in  1995,  the
functional  currency was the division's local  currency  and  its
assets  and  liabilities were translated at  period-end  exchange
rates. Revenue, expenses, gains and losses were translated at a 
weighted average rate of exchange. Translation  gains  and  losses  
were  not  included  in determining  net  income  but  were  
accumulated  in  a  separate component of shareholders' equity.  
With the sale of the UK  test and   analysis   division,  the  
accumulated   foreign   currency translation  loss  of  $590  was 
realized  and  included  in  the determination of income for 1995.    

   In  1993  the  Company  began hedging  certain  portions  of  its
exposure   to   foreign  currency  fluctuations,  primarily   the
financial instruments of the Company's European subsidiaries,  by
utilizing  forward foreign exchange contracts.  At  December  31,
1995,  the  Company had contracts to exchange foreign  currencies
totaling $6,250 which matured in January 1996.  Gains and  losses
associated   with  these  financial  instruments   are   recorded
currently  in  income to offset the foreign  exchange  gains  and
losses  on the assets and liabilities being hedged.  The interest
element  of  the foreign currency instruments is recognized  over
the  life  of  the  contract.  Should the counterparty  to  these
contracts  fail  to meet its obligations, the  Company  would  be
exposed to foreign currency fluctuations, along with the cost, if
any, to extinguish the contracts.    

   (j)   Income Taxes

In  accordance with SFAS No. 109, "Accounting for Income  Taxes",
deferred tax assets and liabilities are recognized for the future
tax   consequences  attributable  to  differences   between   the
financial  statement carrying amounts of assets  and  liabilities
and   their   respective  tax  bases.   Based  on  the  Company's
historical tax position and estimates of taxable income  for  the
next  four  years,  a  valuation allowance  is  provided  against
deferred  tax assets when the Company believes it is more  likely
than not that the deferred tax assets will not be realized.    

   The Company does not accrue Federal income taxes on undistributed
earnings of its foreign subsidiaries that (1) have been,  or  are
intended to be, permanently reinvested or (2) if remitted,  would
not have material income tax consequences. Undistributed earnings
amounted to approximately $4,331 at December 31, 1995.    

   (k)  Concentration of Credit Risk

The  Company's revenue is generated from customers in diversified
industries,  primarily in North America, Europe and Asia-Pacific.
The   Company  generated  revenue  from  a  significant  customer
aggregating   14%,  11%  and  11%  in  1995,   1994   and   1993,
respectively.  The Company performs ongoing credit evaluations of
its  customers  and  generally does not require  collateral.  The
Company  maintains allowances for potential credit  losses  which
management believes to be adequate in the circumstances.    

   The   Company  invests  its  excess  cash  with  major  financial
institutions  with strong credit ratings and, by  policy,  limits
the amount of credit exposure in any one such institution.    

   (l)  Use of Estimates

The  financial statements, which are prepared in conformity  with
generally  accepted accounting principles, require management  to
make  estimates and assumptions that affect the reported  amounts
of   assets   and   liabilities  and  disclosure  of   contingent
liabilities  at  the  date of the financial  statements  and  the
reported  amounts  of revenues and expenses  during  the  period.
Actual results could differ from those estimates.  In particular,
management  has  utilized  estimates  based  on  the  facts   and
circumstances  existing at the date of the  financial  statements
which  are  sensitive to change in the near term. The significant
estimates include the estimated useful lives of computer software
construction costs, the likelihood of realization of the deferred
tax assets and litigation exposures.    

   (m)  Fair Value of Financial Instruments

The  carrying  amounts of cash and cash equivalents, investments,
accounts  receivable,  accounts  payable,  accrued  expenses  and
forward foreign exchange contracts approximate fair value.    

   (n)  Postemployment Benefits

As of January 1, 1994, the Company adopted the provisions of SFAS
No.  112,  "Employers'  Accounting for Postemployment  Benefits."
This  statement  requires that entities providing  postemployment
benefits  to  their  employees accrue the cost  of  benefits,  if
attributable to employees' service already rendered.  The Company
provides   severance   benefits  for   involuntarily   terminated
employees.   The  cumulative effect  of  adopting  SFAS  No.  112
reduced  income by $3,896, net of zero tax benefit, in the  first
quarter of 1994.    

   (o)  Stock-Based Compensation

The  provisions  of  SFAS  No.  123 "Accounting  for  Stock-Based
Compensation"  will be effective for the Company in  1996.   This
recent  standard  requires that stock-based  compensation  either
continue  to  be  determined  under Accounting  Principles  Board
Opinion  (APB) No. 25 "Accounting for Stock Issued to  Employees"
or  in  accordance with the provisions of SFAS  No.  123  whereby
compensation  expense is recognized based on the  fair  value  of
stock-based  awards  on  the grant date.  The  Company  currently
expects  to  continue  to  account  for  such  awards  under  the
provisions  of  APB No. 25.  Although SFAS No. 123  will  require
additional disclosures beginning in 1996, management believes the
impact  of  SFAS  No. 123 will not be material to  the  Company's
financial statements.    

   (p)  Reclassifications

Certain  amounts  have been reclassified in  the  1993  and  1994
financial   statements   to  conform  with   the   current   year
presentation.     During    1995,   the   Company    re-evaluated
classifications of  certain expense categories and, based on  its
current   organizational  structure,  determined   that   certain
operating expenses were more appropriately classified as cost  of
revenue.  The Company has reflected the reclassifications in  all
periods presented.    


   (2)  Acquisition of CAMAX Manufacturing Technologies, Inc.

On  January  16,  1996,  the  Company  entered  into  a  definitive
agreement to acquire CAMAX Manufacturing Technologies, Inc. (CAMAX)
and  its  wholly  owned subsidiaries. CAMAX provides computer-aided
manufacturing  (CAM)  software  for  computerized-numerical-control
machining  operations,  with  products  and  services  designed  to
simplify, automate and optimize the machining process to streamline
production and accelerate time-to-market.    

   SDRC  will  issue common stock having a market value of $30,000  in
exchange  for  100  percent ownership of CAMAX common  stock.   The
total  number of SDRC shares of  common stock to be issued will  be
determined  based  on  the  market price for  a  twenty-day  period
preceding the close of the transaction.    

   The  acquisition is expected to be accounted for under the  pooling
of  interests method.  Completion of the transaction is subject  to
receipt of customary governmental approvals and CAMAX shareholders'
approval.    

   Condensed  combined  proforma  data (unaudited)  is  based  on  the
respective consolidated historical financial statements of SDRC and
CAMAX  adjusted to give effect to the transaction as though it  had
occurred as of January 1, 1993.    

<TABLE>
   
<CAPTION>
                                               Year ended
                                               December 31
Condensed combined proforma data 
(unaudited) is as follows:                   1994    1993
<S>                                       <C>       <C>                
Net revenue                               $185,358  $165,893
                                                          
Loss before income taxes and 
 cumulative effect                
 of accounting changes                      (7,696)   (7,050)

Loss before cumulative effect of 
 accounting changes                        (11,577)  (11,365)

Net loss                                   (15,473)  (11,365)
                                                          
Loss per share:                                           

 Before cumulative effect of 
  accounting changes                          (.39)     (.37)

 Net loss                                 $   (.52) $   (.37)
    
</TABLE>
                                                          

   SDRC's assets, long-term liabilities and shareholders' equity  were
$166,277, $6,272 and $90,441, respectively, at September 30,  1995.
Condensed combined proforma data as of September 30, 1995  includes
assets   of   $175,801,  long-term  liabilities   of   $7,219   and
shareholders'  equity of $93,239.   CAMAX data as of  December  31,
1995 was not yet available.    


   (3)  Supplemental Consolidated Balance Sheet Data


                                               December 31
Trade accounts receivable, net, consists of:  1995    1994

Trade accounts receivable                  $56,217  $38,774
Allowance for doubtful accounts and                  
 reserve for returns and allowances         (2,320)  (2,907)


                                           $53,897  $35,867




                                December 31,      December 31,
                                    1995              1994
                               Fair    Amortized   Fair   Amortized
Investments consists of:       Value   Cost        Value  Cost

Short term:                                                 
 Available-for-sale U.S.                                   
  government agency 
  obligations                  $11,230 $11,239   $10,548   $10,741

Held-to-maturity        
 certificates of deposit         3,075   3,075     6,748     6,748       
                            
                               $14,305 $14,314   $17,296   $17,489


Long-term:                                                  
 Available-for-sale U.S.                                  
  government agency   
  obligations                  $ 4,465 $ 4,637   $ 7,059   $ 7,535


Available-for-sale  investments have  maturities  of  $11,230  in
1996, $3,547 in 1997 and $918 in 2013.    



                                           December 31
Accrued expenses consists of:            1995       1994
Accrued compensation                  $18,399      $13,171
Accrued royalties                       5,009        3,020
Accrued taxes other than income
 taxes                                  2,310        1,776
Accrued marketing costs                    88        2,715
Other                                   5,605        8,813

                                      $31,411      $29,495

    

   (4)  Leases

Future minimum lease payments under noncancelable operating leases for
the  five years ending December 31, 2000 approximate $10,193,  $7,488,
$4,951,  $3,346  and  $2,673, respectively,  and  $33,802  thereafter.
Total  rental  expenses under operating leases  for  the  years  ended
December  31,  1995, 1994 and 1993 were $13,730, $13,042 and  $10,673,
respectively.    


   (5)  Income Taxes

Pre-tax accounting income(loss) is as follows:

                              Year ended December 31,

                        1995         1994        1993

Domestic             $ (7,774)    $ (4,900)   $ (5,620)     

Foreign                 5,857       ( 268)      (1,736)
                     ----------------------------------
                     $ (1,917)    $ (5,168)   $ (7,356)  
 

                                         Year ended December 31
The provision for income taxes
consists of the following:             1995       1994        1993
                                                              
Federal:                                                        
 Current                             $   --     $(1,754)    $   --
 Deferred                                --          --         --

                                         --      (1,754)        --
State                                   257         411        500
Foreign:                                                        
 Income taxes                         2,209       1,113        444
 Withholding taxes                    4,084       4,063      3,432

                                     $6,550     $ 3,833     $4,376


Deferred state and foreign taxes are not material.
    

   The provision for income taxes differs                
from the amounts computed by using the
statutory U.S. Federal income tax rate.   

The reasons for the differences are          Year ended December 31
as follows:                                1995       1994       1993
                                                              
Computed expected income tax benefit     $ (671)   $(1,809)   $(2,575)

Increase (reduction) resulting                                  
 from:

 Foreign taxes, without current
  benefit                                 6,293      5,176      3,876
 U.S. losses without tax benefit            671      1,809      2,575
 Receipt of research and                                        
  experimentation tax credit    
  refund not previously recorded             --    (1,754)         --
 State taxes, net of federal     
  benefit                                   257       411         500

                                         $6,550   $ 3,833     $ 4,376
    

   (5)  Income Taxes - continued

The tax effects of temporary differences             
that give rise to the deferred tax assets        December 31
and deferred tax liabilities are as follows:    1995       1994
                                                        
Deferred tax assets:                                     
 Revenue recognition and accounts          
  receivable                                $    971  $    730
 Property and equipment                          802     1,028
 Accrued lawsuit settlement                    8,260        --
 Other liabilities and reserves                5,882     2,926
 Tax credit and net operating loss 
  carryforwards                               16,023    24,412
 Other                                         1,375       792

   Total deferred tax assets                  33,313    29,888
 Valuation allowance                         (31,995)  (19,537)

   Net deferred tax assets                     1,318    10,351

Deferred tax liabilities:                                
 Computer software construction costs
  and capitalized research expenses,
  net of amortization                         (1,318)  (10,351)

   Total net deferred taxes                 $     --  $     --
    

   Of  the $16,023 in tax credit carryforwards available at December
31, 1995, $11,980 of foreign tax credits expire in the years 1996
through  1999,  $2,792  of  research and experimentation  credits
expire  in the years 2006 through 2010, and $1,251 of alternative
minimum taxes never expire.    

   The net change in the valuation allowance for deferred tax assets
was  an  increase of $12,458 in 1995 and $4,909 in 1994.  Of  the
$31,995  in valuation allowance at December 31, 1995, $11,070  is
attributable to the tax benefit of stock option exercises.   Such
benefits  will be credited to capital in excess of  stated  value
when realized.    



   (6)  Joint Venture Investments
  
In 1992 the Company and Control Data Systems, Inc. established  a
joint venture company, Metaphase Technology, Inc. (Metaphase), to
develop  and  market product data management software  worldwide.
The  Company  initially  owned a 30% interest  in  Metaphase  and
increased  such  interest  to  50% during  1993.   The  Company's
investment  in the joint venture is accounted for on  the  equity
basis.    

   In  March  1994, the Company formed a joint venture with  Siemens
Nixdorf  Informationssysteme  AG  (SNI).   The  Company  and  SNI
contributed  certain  assets to the venture,  SDRC  Software  and
Services  GmbH  (SDRC  GmbH), along with the  rights  to  certain
software  products owned by SNI and made loans  to  the  venture.
Although the Company received a 50.1% interest in the venture, it
did not exercise sufficient control to account for SDRC GmbH as a
consolidated subsidiary.    

   (6)  Joint Venture Investments - continued

In  1995,  the Company purchased the remaining 49.9% interest  of
SDRC  GmbH.  The acquisition was accounted for using the purchase
method.  Accordingly, the purchase price of $175 was allocated to
assets  acquired  and  liabilities assumed based  on  their  fair
value.  As of the acquisition date, 100% of the operating results
of   SDRC   GmbH  are  included  in  the  consolidated  financial
statements.   Proforma results of the purchase are not  presented
as  the  amounts are not material when considered in  conjunction
with the consolidated financial statements.    

   Financial data for the years ended December 31, 1995 and 1993 for
Metaphase  and for the year ended December 31, 1994 for Metaphase
and SDRC GmbH is presented below:

                           Year ended and as of December 31
                               1995       1994        1993

Current assets              $ 3,304     $  5,905    $   764
Non-current assets            4,766        4,426      2,185
Current liabilities           8,901        8,564      1,075
Non-current liabilities       3,470        6,760      4,670
Net revenue                  11,295       14,379      3,412
Loss before income taxes       (405)     (10,483)    (1,756)
Net loss                    $  (417)    $(10,502)   $(1,756)
    

   In 1989, the Company and Nissan Motor Co., Ltd.establised a Japanese
joint venture company, ESTECH Corporation ("ESTECH") to provide
engineering services in Japan and the Far East. The impact of the ESTECH 
results were not material to the Company's results of operations.      

   (7)  Other Income, Net
                                     Year ended December 31
Other income, net consists of:      1995       1994        1993

Interest income                  $ 3,480     $2,243      $ 1,642
Loss on sale of UK test and     
 analysis division                (1,878)        --           --
Other, primarily foreign
 currency losses                    (471)      (122)      (1,165)

                                 $ 1,131      $2,121     $   477
    
                                                           
   In July 1995, SDRC sold its test and analysis division located in
the  United  Kingdom  to  MascoTech  Engineering  Europe  Limited
(MascoTech UK) for net proceeds of $524 and realized  a  loss  on
the  sale  of $1,878.  The loss includes foreign currency  losses
and estimated costs pertaining to a lease commitment.    

   (8)  Shareholders' Rights Plan

In  1988  the  Board of Directors adopted a Shareholders'  Rights
Plan  to  protect  shareholders' interests in  the  event  of  an
unsolicited attempt to gain control of the Company.   The  Rights
become  exercisable  if a person acquires  20%  or  more  of  the
Company's outstanding common stock (Common Stock) or announces  a
tender  offer  which would result in a person or group  acquiring
20%  or more of the Common Stock (Distribution Date).  If, at any
time  following  the Distribution Date, and the Company  has  not
redeemed   the   Rights,  the  Company  becomes   the   surviving
corporation in a merger or a person becomes the beneficial  owner
of 20% or more of the Common Stock (Triggering Date), each holder
of a Right will have the right to purchase shares of Common Stock
having  a value equal to two times the Right's exercise price  of
$110.  If, at any time following the Triggering Date, the Company
is acquired in a merger or other business combination transaction
in  which  the  Company  is not the surviving  corporation,  each
holder  of  a  Right shall have the right to purchase  shares  of
Common Stock of the acquiring company having a value equal to two
times  the  exercise price of the Right.  The  Rights  expire  on
August  10,  1998, and may be redeemed by the Company for  $.0025
per Right.    

   (9)  Common Stock and Employee Benefit Plans

In  1991 the shareholders adopted the 1991 Employee Stock  Option
Plan.  Under the 1991 plan, the Company has reserved 5,300 shares
of  previously  unissued common stock.  Options to purchase  such
shares may be granted to key employees and executive officers  at
the fair market value at the date of grant.    

   In   1991   the   shareholders  also   adopted   the   Director's
Non-Discretionary Stock Option Plan which converted  the  Amended
and Restated 1986 Stock Option Plan into a non-discretionary plan
allowing  future grants to outside directors at the  fair  market
value  at  the date of grant.  Under the original 1986 plan,  the
Company  had reserved 7,000 shares of previously unissued  common
stock.  The status of all outstanding options previously  granted
to employees remained unchanged.    

   In  1994  the  shareholders  adopted  the  1994  Long-Term  Stock
Incentive   Plan,  allowing  stock  incentives  including   stock
options,   stock   appreciation   rights,   stock   awards,   and
combinations thereof, to be granted to employees.  The number  of
shares  with respect to which stock incentives may be granted  in
one calendar year shall not exceed 4% of the Company's issued and
outstanding  common stock.  No stock incentives other  than  non-
qualified stock options have been granted under the 1994 plan.    

   Under the plans, employee options expire ten years from the  date
of  grant  and  are  exercisable as follows:  33%  on  the  first
anniversary  of the grant date; an additional 34% on  the  second
anniversary;  and  all  or any remaining  options  on  the  third
anniversary until expiration.  Director options expire five years
from the date of grant and are exercisable 50% upon expiration of
six  months from the grant date and all or any remaining  options
on  the first anniversary of the grant date until expiration.  As
of  December  31, 1995 there were approximately 3,200  shares  on
which options were exercisable.    

   Transactions with respect to the Company's stock options
for the years ended December 31, 1993, 1994 and 1995
are as follows:
                                                   Option Price
                                        Shares      Per Share
Shares under option December 31, 1992   6,386     $ 1.25-28.75

 Granted                                1,627     $13.06-20.18
 Exercised                                439     $ 1.25-16.25
 Cancelled                                164     $ 9.88-28.75

Shares under option December 31, 1993   7,410     $ 1.38-28.75

 Granted                                1,357     $ 4.31-15.94
 Exercised                                154     $ 1.38-15.94
 Cancelled                              1,368     $ 1.81-28.75

Shares under option December 31, 1994   7,245     $ 1.38-28.75

 Granted                                1,022     $ 5.63-23.38
 Exercised                              1,510     $ 1.38-24.44
 Cancelled                              1,917     $ 4.50-28.75

Shares under option December 31, 1995   4,840     $ 1.38-28.75

    


   (9)  Common Stock and Employee Benefit Plans - continued

In  1990  the  Company's Board of Directors established  a  Stock
Purchase  Plan.  Under the plan all domestic full-time  employees
who  are  non-executive  officers are entitled  to  purchase  the
Company's  common  stock at 90% of fair market value.   Employees
electing to participate must contribute at least one percent with
a  maximum  of ten percent of the participants' base  salary  and
commissions each month.  All incidental expenses related  to  the
issuance  of  these shares including the 10% discount  have  been
charged to income.  The plan has no fixed expiration date, may be
terminated  by  the Company at any time and has no limitation  on
the number of shares that may be issued.    

   The Company provides retirement benefits to substantially all 
employees principally through  defined contribution retirement
plans. The Company's contributions to these plans are primarily 
based on employee compensation and years of service. Expenses
related to these plans totaled $2,982, $2,091 and $943 in 1995, 1994 
and 1993, respectively.    

   (10) Commitments and Contingencies

Except  for  the following matters, SDRC is not a  party  to  any
litigation  other than ordinary routine litigation incidental  to
its  business.  Beginning in September 1994 a total of  12  class
action  lawsuits  alleging  various  violations  of  the  federal
securities laws and two derivative lawsuits alleging breaches  of
Ohio  corporate  law  were filed against  SDRC  following  SDRC's
public  disclosure of certain accounting irregularities.  All  of
the  complaints  sought unspecified damages.   The  class  action
cases  were consolidated into one case (the "Class Action  Case")
filed  in the United States District Court, Southern District  of
Ohio.   Subsequently, the two derivative cases were  consolidated
into  one case (the "Derivative Case") filed in the United States
District Court, Southern District of Ohio.    

   The  Class Action Case represents a direct claim against SDRC  by
certain  named  plaintiffs  acting  on  behalf  of  a  class   of
plaintiffs  consisting  of certain purchasers  of  SDRC's  common
stock  between  February  3, 1992 and  September  14,  1994.   In
December  1995, SDRC and plaintiffs' counsel in the Class  Action
Case entered into a Memorandum of Understanding setting forth the
terms  of  a proposed settlement of this case.  Pursuant  to  the
proposed  settlement, SDRC will establish a  settlement  fund  of
$27,600  consisting of $17,600 cash and $10,000 in  the  form  of
shares  of  SDRC's  common stock (to be valued  based  on  market
prices  at the time of distribution).   The anticipated  cost  of
the settlement, net of $5,000 of estimated primary insurance 
proceeds as to which there was no dispute with the insurer (and
which were in fact received by the Company in April 1996), was 
recorded as  a  1995 expense.  The recorded expense was not
reduced by additional potentially available excess liability
insurance proceeds as to which the insurers are contesting 
coverage.  The settlement was subject to final approval of
the District Court which had not yet been obtained as of 
December 31, 1995 but which was subsequently obtained on 
March 22, 1996.    

   The  Derivative  Case  remains  pending.   The  legal  theory  of
derivative  litigation  is  that the named  plaintiffs,  who  are
shareholders of the corporation, are pursuing claims on behalf of
the  corporation against third parties whose actions have injured
the  corporation but against whom the corporation has refused  to
take  independent action.  In such litigation the corporation  is
considered a "nominal" defendant. In the Derivative Case, SDRC is
therefore  a "nominal" defendant.  The "real" defendants  consist
of  various former officers and employees of SDRC and certain  of
its directors.  Since the plaintiffs are theoretically acting  on
behalf  of  SDRC, any recovery in this matter would  be  for  the
benefit  of SDRC.  However, SDRC could nevertheless face exposure
to  liability  through  the  legal  obligation,  which  could  be
applicable  under  certain circumstances, to indemnify  and  hold
harmless certain of the defendants against whom a judgment  might
be  rendered.   Although  there could be no  assurance  as of 
December 31, 1995 as to the ultimate outcome of this matter, management
did not then believe it would have a material adverse impact on the
Company's financial condition, results of operations and/or liquidity,
but could not estimate the range of loss that was reasonably
possible.  Subsequently, in April 1996, the parties to the Derivative
Case entered into a Memorandum of Understanding pursuant to which
the matter would be settled with the Company's payment to the plaintiffs'
counsel of $900,000 of legal fees and up to $50,000 of out-of-pocket
expenses, subject only to final court approval, thus confirming the
nonmateriality of the loss.    

   Based on the same facts which gave rise to the Class Action  Case
and  the  Derivative Case, the Securities and Exchange Commission
commenced  a  formal, private investigation of SDRC in  September
1994  which remains pending.  SDRC is fully cooperating with this
investigation but cannot predict its outcome.    

   (10) Commitments and Contingencies - continued

Pursuant  to  certain contractual obligations,  the  Company  has
agreed  to  indemnify  its directors and officers  under  certain
circumstances against claims arising from lawsuits.  The  Company
may  be  obligated  to  indemnify certain of  its  directors  and
officers  for  the  costs  they may incur  as  a  result  of  the
lawsuits.    

   (11)  Segment and Geographic Information

In  1995,  the Company reevaluated its industry segment reporting
because  of  an  internal reorganization  and  the  sale  of  the
Company's  UK  test  and analysis division  (see  Note  7).   The
Company  determined that it operates in a single industry segment
providing  mechanical  design  automation  software  and  related
services  to manufacturers for the design, analysis, testing  and
manufacturing of mechanical products.  SDRC also supplies product
data management systems providing a comprehensive approach to the
management and control of engineering information.    

<PAGE>
<TABLE>
   
Financial data by industry segment for 1994 and 1993 is as follows:

                                                                        Depreciation
                                                                        and
                                            Operating     Identifiable  Amortization  Capital
                                  Revenue   Income (loss) Assets        Expense       Expenditures

                                                  Year ended December 31, 1994
<S>                              <C>        <C>           <C>           <C>           <C>
Software products and services   $148,450   $(2,255)      $ 82,436      $4,991        $4,223
Engineering services               19,097       295          9,030       1,061           391
Corporate                              --        --         51,233       1,114           325
  Consolidated                   $167,547   $(1,960)      $142,699      $7,166        $4,939

                                                  Year ended December 31, 1993

Software products and services   $127,473   $(7,532)      $ 67,922      $4,545        $4,296
Engineering services               20,132       313          8,455       1,316         1,323
Corporate                              --        --         58,172       1,153           487
  Consolidated                   $147,605   $(7,219)      $134,549      $7,014        $6,106

Disclosure of industry segment for 1995 is not considered material.


    
   Financial data by geographic area is as follows:

                                  Operating     Identifiable
                        Revenue   Income (Loss) Assets

                            Year ended December 31, 1995
                                                         
North America           $89,866       $10,112   $66,278
Europe                   57,430         7,554    38,027
Asia-Pacific             56,788        13,654    13,843
Corporate                    --        (9,117)   75,374

Consolidated           $204,084       $22,203  $193,522

                         Year ended December 31, 1994
                                                         
North America          $ 71,805       $ 5,615  $ 59,168
Europe                   46,027          (477)   26,102
Asia-Pacific             49,715         1,079     6,196
Corporate                    --        (8,177)   51,233

Consolidated           $167,547       $(1,960) $142,699


                         Year ended December 31, 1993
                                                         
North America          $ 57,760       $ 1,407  $ 41,821
Europe                   47,497        (6,977)   30,352
Asia-Pacific             42,348         4,209     4,204
Corporate                    --        (5,858)   58,172

Consolidated           $147,605       $(7,219) $134,549
    

   
</TABLE>


    
   (12)  Quarterly Results of Operations (Unaudited)
The  following table sets forth selected unaudited quarterly financial
information  for  1995  and  1994.   The  Company  believes  that  all
necessary  adjustments  have  been  included  to  present  fairly  the
selected quarterly information.    

<TABLE>
   
<CAPTION>
                               Three months ended                  Year ended
                     March 31, June 30, September 30, December 31,  December 31,
                         1995     1995         1995          1995          1995
<S>                 <C>        <C>         <C>           <C>          <C>   
Revenue             $43,812    46,777      50,694         62,801      $204,084
Gross profit        $30,790    31,853      33,325         45,043      $141,011
Income(loss) before    
 cumulative effect   
 of accounting      
 change             $   267     3,055       5,796        (17,585)     $(8,467)
Net Income(loss)    $   267     3,055       5,796        (17,585)     $(8,467)
Earnings(loss) per
 share              $   .01       .10         .18           (.58)     $  (.31)*      

                 


                           Three months ended                       Year ended
                     March 31, June 30, September 30, December 31,  December 31,
                         1994     1994          1994         1994          1994
                                                           
Revenue             $36,795     42,709     42,500         45,543      $167,547
Gross profit        $26,399     30,671     28,487         33,205      $118,762
Income(loss) before 
 cumulative effect
 of accounting
 change             $(4,314)     1,592          8         (6,287)     $ (9,001)
Net income(loss)    $(8,210)     1,592          8         (6,287)     $(12,897)
Earnings(loss) per                                     
share               $  (.27)       .05         --           (.22)     $   (.45)*

*  Per share amounts are not additive.
    
/TABLE
<PAGE>
Item 9.   Changes in and Disagreements with Accountants on Accounting
      and Financial Disclosure.

          Subsequent to the filing of the Company's Annual Report  on
      Form  10-K  for  the year ended December 31,  1993,  KPMG  Peat
      Marwick  LLP withdrew its opinion with respect to the Company's
      financial  statements for the years ended  December  31,  1993,
      1992,  and  1991  and resigned as the Company's auditors  under
      circumstances   which  may  be  deemed  to  have   involved   a
      disagreement.  Such  matters  are described  in  the  Company's
      Current  Report  on Form 8-K as filed with the  Securities  and
      Exchange Commission on November 2, 1994, as amended by a Form 8-
      K/A  filed  with  the  Securities and  Exchange  Commission  on
      November  15,  1994,  each of which is incorporated  herein  by
      reference.


           Schedule
            VIII          Valuation and qualifying accounts

                                                        SCHEDULE VIII

<TABLE>
   
      STRUCTURAL DYNAMICS RESEARCH CORPORATION AND SUBSIDIARIES
                  VALUATION AND QUALIFYING ACCOUNTS
            YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

                           (in thousands)

<CAPTION>


                        Balance at   Charged    Deductions/   Balance at 
                                                              End 
 Description            Beginning    (Credited) (Recoveries)  of Period
                        of Period    to Income  
<S>                     <C>          <C>          <C>         <C>        
           
Accounts Receivable:                                       
                                                               
 Year ended 
  December 31, 1993     $1,697        1,790       1,136       $2,351

 Year ended        
  December 31, 1994     $2,351          424        (132)      $2,907

 
Year ended         
  December 31, 1995     $2,907         (283)        304       $2,320

    
</TABLE>


        All   other  schedules  have  been  omitted  because   the
      information either has been shown in the Consolidated Financial
      Statements  or notes thereto, or is not applicable or  required
      under the instructions.    

        Financial  statements  of Metaphase  Technology,  Inc.  and
      Estech  Corporation in which the Company owns equity  interests
      of  50%  and  30%, respectively, have been omitted because  the
      registrant's proportionate share of the income or  losses  from
      continuing operations before income taxes, and total assets  of
      each   such   company  is  less  than  20%  of  the  respective
      consolidated  amounts, and the investment in  and  advances  to
      each company is less than 20% of consolidated total assets.    
                                  
                              PART III.

           The  information  required  by  Item  10.  "Directors  and
      Executive  Officers  of the Registrant," Item  11.   "Executive
      Compensation,"  Item  12.   "Security  Ownership   of   Certain
      Beneficial  Owners  and  Management," and  Item  13.   "Certain
      Relationships  and  Related Transactions"  is  incorporated  by
      reference  to  the Company's definitive Proxy  Statement  dated
      March  26,  1996  which relates to its April  30,  1996  Annual
      Meeting of Shareholders.
                                  

                              PART IV.

Item 14.   Exhibits,  Financial Statement Schedules, and  Reports  on
      Form 8-K.

 a.1. and a.2  Financial Statements and Financial Statement Schedules


         See Part II, Item 8 for index to financial statements and
related financial statement schedules, which is hereby incorporated herein
by reference.    




    a.3.  Exhibits:
                            Exhibit                     Reference
                                                     
     3(a)  Amended  Articles  of  Incorporation   of        
           Registrant, including subsequent updates     Note (h)
                                                            
     3(b)  Amended Code of Regulations of Registrant    Note (a)
                                                            
       4   Shareholder Rights Plan                      Note (b)
                                                            
    10(a)  Structural  Dynamics Research Corporation   
           Tax Deferred Capital Accumulation Plan       
           dated January 1, 1989                        Note (f)
                                                            
    10(b)  Executive  Employment  Agreement  between   
           Registrant and Ronald J. Friedsam dated     
           February 15, 1993                            Note (h)
                                                            
    10(d)  Form of Structural Dynamics Research
           Corporation Director Class A Common Stock
           Option Agreement                             Note (a)
                                                            
    10(e)  Structural  Dynamics Research Corporation        
           1991 Employee Stock Option Plan              Note (e)



    10(f)  Structural  Dynamics Research Corporation        
           Directors' Non-Discretionary Stock Option
           Plan                                         Note (e)
                                                            
    10(g)  Joint Venture Agreement between Structural
           Dynamics Research Corporation and Nissan 
           Motor Co., Ltd.                              Note (c)
                                                            
    10(h)  Joint Venture Agreement between 
           Structural Dynamics Research Corporation
           and Vickers, Inc., a Trinova Company         Note (d)
                                                            
    10(i)  Lease agreement (including amendments  #1        
           and #2) between Park 50 Development Company
           Limited Partnership and Structural
           Dynamics Research Corporation                Note(f)
                                                            
    10(j)  Joint Venture Formation Agreement between        
           Structural Dynamics Research Corporation
           and Control Data Systems, Inc.               Note (g)


                            Exhibit                     Reference
                                                            
    10(k)  Joint Venture Agreement between                  
           Structural Dynamics Research Corporation    
           and Siemens Nixdorf Informationssysteme AG   Note(i)
          
                                                            
     11    Statement  regarding computation  of  per  Note (j)
           share earnings
                                                            
     21    Subsidiaries of the Registrant            Note (j)     
 
                                                            
     23    Consent of Independent Accountants         
                                                            
     27    Financial Data Schedule                  Note (j)  

             NOTE REFERENCE:

              (a)    Incorporated  by  reference  to  the   Company's
              Registration   Statement  No.   33-16541,   which   was
              originally   filed  on  August  17,  1987  and   became
              effective on September 29, 1987.

              (b)   Incorporated by reference to the Company's report
              on Form 8-K filed on August 3, 1988.

              (c)   Incorporated by reference to the Company's report
              on Form 10-Q dated May 12, 1989.

              (d)   Incorporated by reference to an exhibit filed  in
              the  Company's Annual Report on Form  10-K for the year
              ended December 31, 1989.

              (e)    Incorporated  by  reference  to  the   Company's
              definitive Proxy Statement dated March 11, 1991.

              (f)   Incorporated by reference to an exhibit filed  in
              the  Company's Annual Report on Form 10-K for the  year
              ended December 31, 1990.

              (g)   Incorporated by reference to an exhibit filed  in
              the  Company's Annual Report on Form 10-K for the  year
              ended December 31, 1992.

              (h)   Incorporated by reference to the Company's Annual
              Report  on  Form 10-K for the year ended  December  31,
              1993 as originally filed on March 11, 1994.

              (i)   Incorporated by reference to the Company's Annual
              Report  on  Form 10-K for the year ended  December  31,
              1994.

            (j)  Previously provided in the Company's Annual Report on
              Form 10-K for the year ended December 31, 1995.

b.            Reports on Form 8-K
                   None

c.            Exhibits as required by Item 601 of Regulation S-K
                   None
<PAGE>
                                                 Report on Form 10-K/A
                                                 for year ended
                                                 December 31, 1995




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.






                            STRUCTURAL DYNAMICS RESEARCH CORPORATION




May 10, 1996                By:/s/ Jeffrey J. Vorholt
Date                           Jeffrey J. Vorholt, Vice President,
                               Chief Financial Officer and Treasurer


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



/s/ Albert F. Peter     May 10, 1996  /s/ John E. McDowell  May 10, 1996
Albert F. Peter,          (Date)     John E. McDowell         (Date)
 President, Chief                    Director
 Executive Officer
 and Director
 (Principal Executive
 Officer)



/s/ William P. Conlin  May 10, 1996  /s/ James W. Nethercott May 10, 1996
William P. Conlin,        (Date)     James W. Nethercott       (Date)
 Chairman of the Board               Director




/s/ Jeffrey J. Vorholt  May 10, 1996  /s/Arthur B. Sims      May 10, 1996
Jeffrey J. Vorholt,       (Date)     Arthur B. Sims            (Date)
 Vice President,                     Director
 Chief Financial Officer 
 and Treasurer         
 (Principal Financial and
  Accounting Officer)









/s/ Gilbert R. Whitaker, Jr. May 10, 1996
Gilbert R. Whitaker, Jr.      (Date)
 Director



/s/ Bannus B. Hudson    May 10, 1996
Bannus B. Hudson          (Date)
 Director


<PAGE>










                                                                     
                                                           EXHIBIT 23



                 Consent of Independent Accountants
                                  
   

We hereby consent to the incorporation by reference in the Registration
Statement on Form S-8 (Nos. 33-20774, 33-22136, 33-40561, 33-41671, 33-58701
and 33-72328) of Structural Dynamics Research Corporation of our
report dated January 30, 1996 appearing in Item 8 of this Form 10-K/A.


Price Waterhouse LLP
Cincinnati, Ohio 
May 10, 1996
    














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