BUSINESS DESCRIPTION
Woodward Governor Company designs
and manufactures engine fuel delivery
and engine controls systems, subsystems,
and components.


CONTENTS
To All Shareholder and Worker Members    2
Woodward - A World Leader        6
Financial Summary and Analysis  13
Financial Statements            19
Summary of Operations/Ten Year Record      31
Board of Directors            32



FINANCIAL HIGHLIGHTS

Fiscal year ended September 30th                    1996      1995      1994
(In Thousands of Dollars except per share
amounts and other data)
                                                            
Operating Results
  Net billings for products and services         $417,290  $379,736  $333,207
  Total costs and expenses*                       382,109   359,553   338,402
  Net earnings (loss)                              22,178    11,936    (3,273)
        Per share                                    7.67      4.11     (1.11)
  Cash dividends per share                           3.72      3.72      3.72

Year-end Financial Position
  Working capital                                 121,103   116,364   113,751
  Total assets                                    348,798   349,599   323,318
  Long-term debt                                   22,696    27,796    32,665
  Shareholders' equity                            207,995   197,903   193,846
				
Other Data
  Shareholders' equity per share                 $  72.05  $  68.21  $  66.29
  Worker members                                    3,211     3,071     3,439
  Registered shareholder members                    2,029     2,179     2,256

*Total costs and expenses includes restructuring expense of $5,927 and 
$23,700 for 1995 and 1994, respectively.


TO ALL SHAREHOLDER AND WORKER MEMBERS
Woodward Governor Company

Last year, I said we had turned a corner and the future  held a 
promise of higher sales and profit levels. As we close fiscal year 
1996, I am delighted to report Woodward has made what appears to be a 
good start toward fulfilling those expectations.

Aircraft Controls saw an upturn in sales, which I find particularly 
encouraging. I believe the business has emerged from facing a 
diminishing market to a market filled with challenge and opportunity. 
Still, I do not believe the industry will be anywhere near the robust 
levels of a few years ago.

Industrial Controls also had an increase in sales, but at a slower 
pace than that of Aircraft Controls. However, Industrial Controls 
serves many different markets, which offer a number of significant 
opportunities. We plan to take full advantage of these situations as a 
means of maintaining a steady rate of business growth.

Sales for fiscal year 1996 were $417.3 million, a 10 percent 
increase over last year's $379.7 million. Net earnings for fiscal year
1996 totaled $22.2 million, 86 percent above last year's $11.9
million. Compared to last year's earnings per share of $4.11, fiscal
year 1996 per share earnings grew to $7.67.

What made this success possible? We can trace part of it to 
stronger market economies throughout the world. However, stronger 
markets alone did not cause our success. We had to plan and diligently 
work toward the plan. Although our task often seemed perplexing, we 
had two crucial factors working in our favor. One, perhaps the most 
important, consists of our members. The second factor concerns our 
strong focus on core competencies in the design, manufacture, and 
application of fuel control technologies. Not only were these factors 
important during the last year, but also they are the foundation for 
future success. With a creative, innovative, energized, focused-in
other words empowered-membership and critical, market-focused core
technologies, Woodward will remain a powerful contender in all of its 
world markets. 

Over the year, we have made more inroads toward empowerment. We 
encourage every member to take an active role in our operations and 
maintain a high degree of interest in the company's success.
Therefore, shaping and maintaining a work environment that permits and 
rewards creativity has become an ongoing job for all Woodward leaders.

For many decades, having a long-term career at Woodward meant 
showing up for work, working hard, and obeying rules. But during the 
last decade, the world changed, and to remain competitive and 
profitable, the company eliminated this expectation. We now recognize 
and reward success when members become thoroughly involved in the 
company and actively contribute to its success.

I am very proud of the way members responded when I urged them to 
become more involved in the company's operation. They put their
creativity to work and discovered many new concepts capable of adding 
greater value to our products. They generated ideas to reduce 
throughput times and past-due orders. They continue to improve 
manufacturing and materials management techniques, which further cut 
costs and inventory investment. I might add, although we continue to 
target inventory reduction, I'm not happy with the results we've
achieved. I expect us to bear down on this troublesome task and show a 
significant improvement this coming year.

Members also implemented more powerful design strategies; they took 
steps to eliminate paperwork and put up-to-date information right at 
their fingertips. They are centralizing many operations to cut costs, 
reduce time, and become more responsive to customer needs. Every day, 
more members make important decisions directly concerning their work.
 
We leaders of the company must devote assets to continue building 
this kind of interactive, creative behavior. We need to simplify what 
we say and do, and we need to create a feeling of self-confidence and 
trust throughout Woodward. We have to focus our energies to electrify 
our thought processes and promote the idea that taking an intelligent 
risk is okay.

We need to snuff out bureaucracy and break down departmental 
barriers that tend to squelch innovative thought. We achieve this by 
encouraging alliances among departments so they can reach goals no 
department alone can attain. We require leaders who can act 
vigorously, deliver on performance commitments, and encourage members 
to be creative and bold. These then are the kinds of leaders we need. 
As far as I'm concerned, if a leader cannot act accordingly, Woodward
has no place for that person in a leadership role.

To achieve these ends, we need to look at vitalizing our 
communication strategies, investing in productive training processes, 
and, most important of all, setting the benchmarks for members to 
follow. We need to eliminate any attitude of "I'll be the best I need
to be" and replace it with "I'll become the very best I can be."

As I mentioned, over the past year, we had good success toward 
achieving a more empowered Woodward. Still, we've just begun, and we
have much more to accomplish. However, I have full trust that with the 
support of good positive-thinking leaders, our members are more than 
ready to meet the challenge.

With members taking a more active role in the business, the second 
key to success centers on achieving the right blend of core 
competencies. Along with building an effective work environment, we 
need to provide the machines, processes and disciplines that will 
build these critical core competencies, which will allow us to serve 
our markets better than anyone else.

For many years, our product base was fairly stable and did not 
require the time, energy, and expense of expanding our technology. 
Today, merely maintaining basic core technologies no longer is 
sufficient. Over the last few years, the world changed its way of 
doing business-and we had to change with it. We found ways of
acquiring new technologies quickly, but with reasonable and prudent 
investment. We were able to offer the right products in the right 
places at the right cost.

The upturn in Aircraft Controls was, to a degree, attributable to 
our commitment to change. By concentrating on strengthening our core 
technologies, we were able to develop vital components required for 
fully integrated fuel-delivery systems. As a result, we developed, 
tested, and marketed several new products. One of them consists of a 
new generation of fuel metering units (FMUs). Our work on the highly 
effective hydraulic multiplexer (HMUX) continues, and the industry 
eagerly has begun to discover the significant merits of this value-
creating device.

Aircraft Controls has taken another innovative approach by 
developing a new line of products, such as actuators and valves, 
outside our traditional product line. We expect these new devices will 
play a significant part in increasing sales revenues.

Because we decided to focus on what we are good at doing, we have 
developed an expanded number of products important to fuel delivery 
systems demanded by the aircraft powerplant industry. Furthermore, by 
designing around a common-platforms philosophy, and using up-to-date 
design tools, we hold costs and reduce product development time and 
product delivery cycles.
 
Rather than investing in electronic system technology, Aircraft 
Controls entered into an agreement with Lockheed Martin Control 
Systems, a company well versed in the manufacture of electronic 
control systems and components. With this decision, we transferred our 
full authority digital engine control (FADEC) technology to Lockheed 
Martin, one of the largest independent electronic controls suppliers. 
Woodward will use its well-defined core competencies to provide an 
expanding catalog of hydromechanical subsystems required for system 
integration. Lockheed Martin will concentrate on system electronics.

Industrial Controls members face a different set of market 
challenges. This group must compete in, and meet, the needs of 
numerous niche markets. These markets range from original equipment 
manufacturers, to particular industries, to an operator of an 
individual engine or turbine driving a generator, pump, compressor, or 
other device. Therefore, complex challenges face these members, but 
they are meeting them aggressively.

Through strategic planning, we achieved significant strides in a 
number of markets. Forecasts indicate the worldwide market for control 
systems designed for engines fueled by natural gas will double by the 
year 2000. We decided to take whatever steps necessary to capitalize 
on this opportunity by becoming the world's market leader in
integrated natural gas engine control systems. To acquire the new 
technologies we needed to achieve our goal, we purchased Deltec Fuel 
Systems B.V. of Rotterdam, The Netherlands. We also entered into a 
licensing agreement with MESA Environmental to use its product line 
and technology for heavy-duty natural gas vehicles (NGV) and 
stationary gas engine applications.

In very short order, we acquired the core knowledge to make us a 
leader in this industry. With Deltec's natural gas engine knowledge,
the MESA Environmental license, and our product and manufacturing 
capabilities, we now offer the most extensive range of integrated 
systems in the world for natural gas fueled engines.
 
We continued to build partnerships. At F. G. Wilson, Europe's
largest supplier of engine-generator equipment, our control package is 
part of its standard offering. As a result, many engines, which 
otherwise may have used a competitor's controls, now use our
equipment.

To keep pace with customer needs, Woodward entered into 
negotiations with Catalytica Combustion Systems, Inc., a leader in 
turbine emission technology, to form a joint venture company. These 
negotiations were finalized during the first quarter of fiscal year 
1997 (October 1996). The new company, called GENXON(tm) Power Systems,
combines Woodward and Catalytica technology to provide critical 
capabilities to upgrade existing turbines. With these capabilities, 
GENXON is able to improve turbine performance and give the machine a 
new lease on life. Now we can help operators of gas turbine fleets 
dramatically improve their profit-making potential.

What does all this mean for our business? It means we intend to 
take advantage of our opportunities. This last year, we enjoyed 
several successes and expect we will see more in the future. Whenever 
situations indicate we need to take steps to meet customer 
expectations, we will act. We will make the decisions that make most 
sense for the situation, the company, and the customer. Never in our 
history has the investment in core technology been as vital to our 
continued success as it is today.

This fiscal year was the first year we used incentive pay as part 
of management compensation. As explained during last year's annual
meeting, incentive pay connects high-level managers directly to the 
results of their operations. Because incentive pay closely links 
managers with results, it serves as a very reliable means for focusing 
on opportunity areas as well as a highly visible method of ensuring 
managerial accountability.

In addition to all these achievements, we recently had some 
important organizational changes. In May, after 37 years with the 
company, Peter Gomm retired as vice president, Asia/Pacific Region, 
and in August, the board elected Chuck Kovac as vice president of the 
Industrial Controls group. Chuck started with Woodward in June 1988, 
and most recently was manager of Engine Controls in Europe. 
Furthermore, at the last board meeting in fiscal year 1996, board 
members elected Steve Carter vice president and treasurer of the 
company. Steve had been serving as assistant treasurer since January 
1994.
 
The past fiscal year certainly has been an exceptional time. We can 
regard change either as a threat or as a door opening to a world 
filled with magnificent opportunities-we have chosen the door. The
path through the door is one of understanding market needs, acquiring 
the core competencies to meet those needs, and empowering the 
membership to fully release its creativity toward that end. This path, 
then, serves as our fundamental strategy to achieve the goals of 
expanding market opportunities; building a solid, rewarding future for 
our members; and creating more wealth for our shareholders.
 
We are not looking to the short term. In the long term, the need to 
promote and accomplish change will remain a vital part of our 
business. Considering the spirit and ingenuity displayed by every 
Woodward member during this past year, and the faith shown by our 
investors, I have no hesitancy in believing we will succeed. I see a 
world of opportunity before us.


John A. Halbrook
Chairman of the Board
and Chief Executive Officer

December 2, 1996


WOODWARD - A WORLD LEADER
Fuel Controls, Integrated Systems, and Components

Woodward continues to face tough competition in every market. The 
demand for more complex fuel systems increases daily. In addition, 
customers want cost-effective, integrated systems, and ideally they 
want those systems supported by one company.
 
We are taking steps to make Woodward that company. We base our 
strategies on anticipated customer needs; investment in product 
research and development; and the addition of new machines, processes, 
and technology as the need arises. Through these strategies, we gather 
vital core disciplines and form the alliances we need to succeed in 
today's competitive world.

The days of making a control that simply "does the job" are gone.
Today, we have to offer customers a control or system that not only 
complies with all form, fit, and function specifications, but also 
offers greater value than competitive units. 

Who interprets that value? The customer. Value may be interpreted 
as more reliability, more efficiency, more on-site service, more 
responsive support, and the list goes on. Sometimes less is more. For 
example, a control that has a lower cost of ownership offers more 
value to the customer. This continues to be our challenge. How have we 
met it?

Members of every Woodward business unit are developing more efficient
work processes and improving on-time deliveries.  They are improving
materials management processes and developing marketing programs
designed to contribute toward improved profit margins.  1)In Aircraft
Controls, increasing numbers of members are participating in Kaizen
events... 2)Throughout Woodward, members look into every aspect of a
process and propose ways to improve it... 3) When necessary, members
even reposition machinery to increase efficiency.

INDUSTRIAL CONTROLS
On the Industrial Controls side of our business, the demand for 
engine and turbine controls and control systems increases, and we 
continue to identify needs of new markets.

This year we not only improved existing partnerships, but also we 
established new ones. We purchased a new business to enhance our core 
competencies toward becoming the leader in the natural gas engine 
control market. We even made the commitment to enter into a joint 
business venture as a means of increasing our turbine retrofit 
business.

As we gain insight into present and future market expectations for 
controls and control systems, we increase our ability to accurately 
focus our research and development efforts on customer concerns. With 
this knowledge, we become even better prepared to develop the means to 
effectively meet market expectations.

ENGINE CONTROLS
Woodward Engine Controls' strategy helps original equipment
manufacturers (OEMs) worldwide sell more engines. We used to provide 
generic controls designed for engines manufactured by several 
different manufacturers. Today, we supply OEMs with anything from a 
control component to a complete control system specifically designed 
to add value to their engines.

Woodward products include all elements of the fuel control system. 
Most new products use advanced micro-controllers executing Woodward's
proprietary Graphical Application Programming (GAP(tm)) software
technology. This combination provides the flexibility to quickly adapt 
engines for diverse applications. Because control optimization remains 
critical for engine applications, Woodward systems allow the customer 
to configure engines to meet the needs of many markets.

Natural gas engines is our fastest growing market segment, and we 
are the recognized leader of technology for this market. As a result, 
customers are eager to work with us and gain our valuable advanced 
technology as well as industry expertise. To serve customers better, 
we acquired Deltec Fuel Systems B.V. of Rotterdam, The Netherlands. 
Through experience, we found Deltec and Woodward naturally complement 
each other. It was by combining Deltec's gas engine "know how" with
our electronic/mechanical design and manufacturing capability that we 
were able to increase our leadership in the natural gas engine 
industry.

A licensing agreement between Woodward and MESA Environmental 
further solidifies our position as an industry leader for natural gas 
engine systems. Through the agreement, we sell MESA Environmental's
products, adapting their technology to meet customer requirements for 
heavy-duty natural gas engines. We developed this technology in 
conjunction with strategic engine programs at key engine 
manufacturers, and currently we are integrating it into the larger 
scope of our control systems for gas engines. 

Our development activities have broadened our range of products. 
Over the past few years, Woodward Engine Controls members developed 
effective electronic fuel injection (EFI) control systems and controls 
for diesel injection pumps. A firm knowledge of engine fuel valves, 
drivers, actuators, and control systems, as well as monitoring, 
sequencing, and engine protection systems makes us a leader in core 
technologies for engines worldwide.
 
Today, Woodward Engine Controls is the largest independent supplier 
of control systems for the stationary gas engine market in the U.S. 
and the world. We offer on-board diagnostic systems for the heavy duty 
engine market, and we have developed engine management systems that 
can adaptively learn and continuously monitor emissions on engines. We 
have been the first to introduce the integration of the electronic 
driver, actuating motor, and throttle body. These air/fuel management 
technologies give us the ability to control mass fuel flow in ways 
that give our customers a highly competitive edge in the fast-paced 
gas engine market.
 
Recently, Woodward Germany signed a contract to supply a fuel 
injection system for a German government-sponsored ocean-going vessel. 
Under this agreement, our electronic fuel injection system will meter 
heavy fuel to the ship's engines. We believe this effort will provide
visible proof of the depth of our capabilities and our strengths in 
this market.

During 1996 we enhanced our partnership with F.G. Wilson, the 
world's third largest producer of engine generator equipment. To meet
some of their specific generator set package needs, we developed a new 
generator control capability. Now, this product is part of their 
standard offering. We are in the early stages of developing an 
enhanced capability product. We believe it is crucial to develop 
strong relationships with customers, helping them become long-term 
winners in their marketplace.

Since the advent of the diesel locomotive, supplying controls for 
their engines has been an important part of the Woodward business. 
Like every industry, railroads have come under increasing pressure to 
improve efficiency and reliability. Last year, the rail industry 
produced a record in tonnage hauled. This increase has helped motivate 
the railroads to continually look for ways to increase the pulling 
power of a locomotive.
 
Locomotive operators now want the ability to dispatch trains with 
fewer locomotives per ton of freight than ever before. To meet this 
need, Woodward offers a complete locomotive control system capable of 
drastically improving the adhesion levels of existing locomotives. 
With less slip of a steel wheel on the steel rail, locomotives gain 
increased efficiency. We also have made troubleshooting the locomotive 
systems easier and increased engine reliability.
 
Woodward's Complete Locomotive Control system provides start fuel
limiting, dynamic brake controls, cooling system controls, lube oil 
pressure shutdowns, and many other features to protect today's high
powered locomotive systems. We continue to support existing equipment 
as well as develop rugged modern electronic locomotive control 
systems. Obviously, we are here for the long haul. 

As Woodward's Engine Controls members solidify their position as
the technology leader in engine controls and systems, the role of 
Central Distributors (CDs) changed. Once only service centers, today's
CDs have engineering staff and sales skills to work directly with end 
users to upgrade engines, particularly to meet the latest mandated 
emissions requirements.

Woodward's dedication to the development of control system
technology backed by service has helped make Engine Controls a full-
line supplier of engine control systems. Our goal is to provide either 
components or a complete system to enhance engine capability and add 
value to the engine over its life. A strong international presence 
gives our customers the added confidence of continuous product support 
when they choose Woodward systems to help them compete with other 
engine companies for market share and recognition worldwide.

TURBOMACHINERY CONTROLS
A world leader in the design and manufacture of controls and 
accessories for gas, steam, and hydraulic turbines, Woodward's
Turbomachinery Controls serves power generation, cogeneration, gas 
transmission, marine propulsion, petrochemical, and processing 
industries worldwide.

Turbomachinery Controls' members design, manufacture, market, and
sell a full range of mechanical and electronic industrial rotating 
equipment control devices. Their products range from simple electronic 
devices which measure speed and control it by monitoring fuel flow, to 
32-bit digital microprocessor-based systems capable of performing 
complex control functions including plant control. Mechanical products 
include a large variety of liquid and gas fuel valves, on-engine 
hardware, hydraulic fuel skids, and actuators.

Customers recognize that Woodward's Turbomachinery Controls
products offer exceptional value through fully integrated control 
solutions. Not only do members design and manufacture power-generation 
control systems that provide turbine and plant control with complete 
fuel management, start sequencing, load control, and grid 
synchronization, but they also manufacture superior corrosion-
resistant fuel valves to control critical, highly specialized 
turbomachinery equipment. In addition, these members developed a 
unique dry-low emission control system that accurately meters fuel 
mass flow for individual or multi-zone combustion. The system controls 
air-to-fuel ratio within extremely tight tolerances.

To keep pace with customer needs, in October 1996, Woodward 
finalized an agreement to form a joint venture company with Catalytica 
Combustion Systems, Inc., a leader in turbine emission technology. The 
new company, called GENXON(tm) Power Systems, combines Woodward and
Catalytica technology to offer a highly competitive ultra-low NOx 
emission control system. This one-stop-shop approach combines superior 
dry-low emission control with proven turbomachinery control for 
operators of fleets of installed, out-of-warranty industrial gas 
turbines.

Because success comes through meeting customer needs with 
innovative solutions, Woodward engineers continually research new 
products. Recent introductions include: new model-based controls with 
smoother actuator operation, eliminating traditional dither and 
causing less wear and tear; a unique compressor surge and process 
control that ensures smooth, efficient operation; and an upgraded 505 
digital control system package for steam and hydraulic turbines that 
consists of a stand-alone unit controller, an operator control panel, 
and a first-out indicator.

Throughout the world, market demand for Woodward turbine controls 
is increasing. In particular, South America, Asia, and Central Europe 
show strong growth potential. This year, as part of a global expansion 
effort, business unit members opened several new offices and developed 
new customer-focused products and services.

Recently Turbomachinery Controls members supplied a plant control 
system to facilitate river management and plant automation to six 
Georgia, USA, hydroelectric plants on one river system. They provided 
integrated turbine and compressor controls for large petrochemical 
plants in Jilin, China; Alberta, Canada; and Kansas, USA. Woodward 
products are managing critical cogeneration processes for power 
generation and precise steam extraction in Spain, Aruba, Czech 
Republic, the USA, and Australia. Woodward engineers modernized 
controls and valves for a 1,000 MW mainline steam turbine customer in
New York City to yield marked improvements and to position this 
customer for pending deregulation.

Whether control needs are simple or complex, Turbomachinery 
Controls progressively uses its resources and application experience 
to solve fuel management problems. The company's highly effective
product development, manufacturing, test, and support resources 
continue to provide reliable, cost-effective answers for the world's
turbomachinery control markets.

AIRCRAFT CONTROLS
Customers have indicated they want us to develop improved, 
integrated aircraft fuel systems. Demands for these systems have been 
unequaled in the past. To meet the challenge, Aircraft Controls 
members use highly developed core competencies to produce and improve 
products designed to meet emerging system requirements. At the same 
time, they constantly investigate inventive ideas to improve the 
products and services used in today's fuel systems.

Fulfilling new market requirements is a big job. And continuing to 
satisfy current customer needs at the same time is an even more 
demanding undertaking. To concurrently fulfill both of these 
significant goals, members focused on:

- -  Maintaining a forward-looking approach to meet market needs for
   both the short and the long term;

- -  Refining core competencies needed to design, manufacture, and
   support the controls capable of fulfilling market needs;

- -  Undertaking a program of simplification to develop products to
   satisfy present and future fuel-delivery strategies at lower costs and
   with increased reliability.

One of the earliest results of this new approach was the 
development of the super fuel metering unit (FMU) platform. The super 
FMU has won every project for which it has openly competed. The BMW 
Rolls-Royce BR710 and BR715 turbofans employ one of Woodward's family
of super FMUs. Super FMUs deliver fuel to the new Boeing 777s equipped 
with GE90 turbofans. Also, the McDonnell Douglas MD-90 and Airbus 320 
family of aircraft equipped with International Aero Engines (IAE) 
V2500 turbofans use the new FMU platform, as will the newest version 
of GE CF-34 turbofans.

As we developed the super FMU, we learned many lessons. We applied 
the lessons in the design, development, and production of components 
outside our normal product line. No longer can industry look at 
Woodward as a "one product company." We are developing-and
delivering-actuators, valves, and other components essential to fully
integrated fuel management systems. As we move forward, we believe 
products of this nature will account for an increasing amount of 
aircraft control sales.

Already, new turbine designs are using a number of Woodward 
products. For example, the  BR715 incorporates traditional as well as 
new Woodward products in its fuel management system. The turbofan uses 
a super FMU, an overspeed splitter unit, a booster bleed valve 
actuator, a variable stator vane actuator, a bypass and vent valve, 
and a buffer air valve.

Another success, Woodward's small block platform, has found high
acceptance in small turbine engine markets. A highly flexible 

platform, the small block allows Woodward to provide controls ranging 
from purely mechanical to full single channel electronic control with 
mechanical backup. Furthermore, the backup control can vary from 
simple pilot control of fuel flow to a fully functional mechanical 
governing control.

By deciding to use common families of components throughout these 
platforms, we reduced development and production time. We also gained 
flexibility to custom design a control for a specific need using short 
development lead times. The platform concept also results in the end 
user obtaining field-proven hardware that offers high reliability from 
service entry to the end of its service life.

With the degree of system commonality contained within the 
platforms, members quickly integrate them into a complete line of 
fuel-system devices. In this manner, they cost effectively fulfill the 
needs of highly integrated fuel delivery systems.

This year, HSC Controls Inc., a part of Aircraft Controls, 
continued to meet market needs. HSC designs and manufacturers small 
torque motors and servovalves, key elements in any fuel system. 
Although the company principally serves aircraft markets, it also 
supplies products to select industrial and medical markets. HSC is 
highly recognized for its ability to design and deliver small, 
specialized servovalves and other electrical-mechanical devices. 
Several of its newer developments are proving to meet very special 
needs of the aircraft-powerplant industry.

We are continuing to aggressively pursue research and development 
activities. These efforts have converted new technologies into 
products that address the aircraft industry's fundamental
requirements-cost and reliability. In just one example, Woodward
focused efforts on simplifying actuation control and developed a 
patented hydraulic multiplexer or HMUX. This device performs the task 
previously done by several servovalves or solenoids. It is less 
expensive to acquire, less costly to operate, and more reliable than 
previously available systems.

In addition, multi-functional teams are undertaking large-scale 
reengineering activities in many facets of our business. These teams 
review and improve activities that range from reducing development 
cycle time and cost, to reorganizing our manufacturing operations to 
support responsive lead times. These teams are redefining roles and 
interfaces that allow members to more clearly concentrate on their 
responsibilities. They are looking at ways to continually reduce parts 
supply, repair, and overhaul times as a means to more effectively meet 
customer needs.

We are energizing the membership through the consistent use of the 
continuous-improvement technique called Kaizen. As a result, members 
are participating in events aimed at eliminating waste and reducing 
lead times, all of which helps improve efficiency and reduce costs.
 
As Aircraft Controls becomes more involved in global activity, its 
need to continually look for new ideas to streamline processes, reduce 
lead times, supply highly affordable products, and provide the highest 
value-to-cost ratio to the industry grows in importance. We are 
committed to continuously supporting OEM customers and end users 
throughout a product's life. With this level of commitment, the
Woodward Aircraft Controls group will remain a world leader in 
aviation engine controls, accessories, and control systems.

After careful consideration, we made the decision that electronic 
aircraft controls did not lie within our core competencies. Therefore, 
we entered into an agreement with Lockheed Martin, a company well 
versed in the manufacture of electronic control systems and 
components. With this move, we transferred our full authority digital 

engine control (FADEC) technology to Lockheed Martin Control Systems 
and joined this industry leader to provide state-of-the-art, fully 
integrated control systems, with a low cost of ownership, to aircraft 
powerplant manufacturers and operators. In this partnership of the 
largest independent engine controls suppliers, Woodward will use a 
fully developed core competency to provide an expanding catalog of 
hydromechanical subsystems required for system integration, while 
Lockheed Martin supplies system electronics.

As we begin the new fiscal year, the aviation industry is in a 
period of recovery and offers many opportunities. We are keeping 
abreast of industry trends and continue to develop new products, many 
outside our traditional product line. We are investigating the 
opportunities to participate in engine development programs with many 
aircraft turbine manufacturers. We also perform aftermarket work for 
these same manufacturers as well as some of the world's largest third-
party repair shops. We reached this position because we maintain a 
commitment to meet the needs of our customers.

Cost drives customer decisions. Quality and reliability remain 
musts-they are routinely expected features. Value delivered for money
invested remains the most important criteria for success. In addition, 
end users have heightened their influence on engine manufacturers to 
place a strong emphasis on life-cycle costs. With cost containment an 
important consideration, alternative methods of financing are growing 
in importance, both for supporting OEM sales to airlines and for 
winning service contracts. Woodward's strong financial position
continues to work in our favor as we create and market innovative ways 
to help end users cut costs, particularly in the support of their fuel 
controls. 

Woodward is strengthening its global presence, whether it's developing
a new idea or improving an existing one, we are a company dedicated to
the continuous development of control system technology.  We seek to
provide our customers with service and products that are second to
none-anywhere in the world.

FINANCIAL SUMMARY AND ANALYSIS
Woodward Governor Company

RESULTS OF OPERATIONS
1996 Compared to 1995

This annual report contains forward-looking statements reflecting 
Woodward's current expectations. Such forward-looking statements include, 
without limitation, references relating to expected shipments and net 
earnings, Industrial Controls opportunities in overseas and domestic 
markets, Aircraft Controls outlook, the level of capital expenditures, the 
adequacy of earnings and lines of credit to handle cash requirements, and 
the impact of currency exchange rate changes on operating results. These 
statements involve risk and uncertainty. Actual future results and trends 
may differ materially depending on a variety of factors, including the 
volume and timing of orders received during the year, the mix of changes in 
distribution channels through which the company's products are sold, the 
timing and acceptance of new products and product enhancements by the 
company or its competitors, the success rate of the company's research and 
development efforts, changes in pricing, product life cycles, purchasing 
patterns of customers, competitive conditions in the industry, business 
cycles affecting the markets in which the company's products are sold, 
extraordinary events, such as litigation or acquisitions, including related 
charges, and economic conditions generally or in various geographic areas. 
All of the foregoing matters are difficult to forecast. The future results 
of the company may fluctuate as a result of these and the other risk 
factors.

Shipments
Shipments during 1996 were $417,290,000, 9.9% greater than the $379,736,000 
shipped in 1995. Price increases accounted for only 1.5% of the change from 
last year, as it continues to be difficult to raise prices to customers. 
The volume of shipments increased 9.9% from last year's total including the 
nonrecurring engineering charges incurred in 1995. Without these charges, 
the volume increase was approximately 12%. Foreign exchange rates also had 
an effect on the shipment level as shipments from overseas plants 
translated into over $5,600,000 or 1.5% fewer U.S. dollars compared to the 
prior year. Both Aircraft Controls' and Industrial Controls' shipments have 
increased since last year. Military sales increased this year to 10.0% of 
sales compared to 7.4 % last year.

Industrial Controls' shipments were $232,746,000 in 1996, a 7.0% 
increase from the 1995 total of $217,612,000. This represents 55.8% of 1996 
total company shipments, compared to 57.3% last year. The shipments from 
overseas plants were up 9.0% from the prior year and continued to increase 
at a faster rate than shipments from domestic plants which were up almost 
4.8% from last year. The greater opportunities for growth for Industrial 
Controls will continue to be in the overseas markets. The domestic markets 
are projected to remain flat or increase slightly. New product 
introductions as well as strategic alliances and joint ventures will 
provide additional opportunities in the domestic markets.

Aircraft Controls' shipments increased 13.8% to $184,544,000 from 
$162,124,000 in 1995. The 1995 total included over $7,000,000 in 
nonrecurring engineering charges incurred in previous years. Without this 
item, shipments are up over 19% from last year. This increase reflects the 
strengthening of the demand for products in the commercial aircraft 
markets, particularly in aftermarket spares and overhauls, and also 
additional military sales. Aircraft Controls' shipments represent 44.2% of 
total company shipments in 1996, compared to 42.7% in 1995.

Cost of Goods Sold
Cost of goods sold was $304,887,000 or 73.1% of net sales in 1996 compared 
to $274,676,000 or 72.3% of net sales in 1995. This represents an increase 
of 11%. The company continues to implement plans to control costs and 
improve efficiencies, and expects improvements in profitability. The 
company recognizes the need to invest for the future; as a result, spending 
on research and development was $13,800,000 in 1996 and $13,700,000 in 
1995. Customer support and satisfaction are important to the company's 
success, and engineering costs in support of these items continue to 
increase.

Sales, Service, and Administrative Expenses
Sales, service, and administrative expenses in 1996 were $69,874,000 or 
16.7% of sales, compared to $69,961,000 or 18.4% in 1995. This decrease as 
a percent of sales reflects the cost containment efforts in this area. To 
meet customer service expectations, additional resources have been added in 
the marketing and sales areas and new offices have been established in 
other locations around the world.
 
Restructuring Expense
The company did not incur restructuring expense in 1996. In 1995, 
restructuring expenses of $5,927,000 were incurred. Many of the initiatives 
started in prior years have been completed and adequate accruals have been 
provided by the company for severance, early retirement, and other closure 
costs still in process. During 1996, Bauer Aerospace was sold, completing 
the divestiture announced in fiscal year 1994. Efforts continue to sell the 
plant in Stevens Point and to date no acceptable offers have been received. 
Part of the plant continues to be leased, which offsets some of the costs 
to maintain the facility.

Interest Expense
Interest expense was $3,325,000 in 1996 compared to $3,825,000 in 1995. 
This decrease was due to the lower level of borrowing in 1996.

Interest Income
Interest income in 1996 was $825,000 compared to $555,000 in 1995.

Other Expense-Net
Other expense-net was $4,848,000 in 1996 compared to $5,719,000 in 1995.

Income Taxes
The income tax expense in 1996 was $13,003,000 and the effective tax rate 
was 37.0%. In 1995, the effective tax rate was 40.9% and the tax expense 
was $8,247,000. The effective rate is lower due to a higher portion of 
income being generated in the United States this year compared to last 
year.

Net Earnings
Net earnings for 1996 were $22,178,000, an increase of $10,242,000 or 86% 
from the 1995 net earnings of $11,936,000. While the 1996 results do not 
include any restructuring expenses, there were $5,927,000 of restructuring 
expenses in 1995. Return on sales in 1996 was 5.3% compared to 3.1% in 
1995. Return on average net worth was 10.9% in 1996 and 6.1% in 1995. 
Earnings per share increased to $7.67 per share in 1996 from $4.11 per 
share in 1995.

Earnings before income taxes from foreign operations increased from 
$15,126,000 in 1995 to $17,857,000 in 1996. The shipment level also 
increased from $118,293,000 in 1995 to $127,666,000 in 1996. Domestic 
shipments increased to $289,624,000 in 1996 from $261,443,000 in 1995. Over 
the same period, earnings before income taxes increased to $17,324,000 in 
1996 from $5,057,000 in 1995. Without the restructuring expense of 
$5,927,000 in 1995, earnings before income taxes from domestic operations 
would have been $10,984,000.

Expectations of management are that shipments will continue to increase 
next year. Net earnings are also expected to increase, but will be affected 
by investments in product development and the results of joint venture 
activities.
 
The growth experienced in the Aircraft Controls group in 1996 was 
greater than had been anticipated, and this growth is expected to level off 
and be basically flat in the next year. The aircraft market has 
substantially recovered from the downward move in the early '90s, but the 
number of planes being built is still less than the historic high levels. 
This group continues to work toward the goal of being a total fuel delivery 
system supplier to the aircraft industry.

Shipments for the Industrial Controls group are expected to increase 
next year, principally due to the continued increase in the overseas 
markets. This group is developing new products for ever-changing customer 
needs.
 
The company is currently involved in matters of litigation arising from 
the normal course of business, including certain environmental and product 
liability matters. For further discussion of these issues, refer to Notes 
to Consolidated Financial Statements, Footnote L, "Contingencies," on page 
28.

Financial Condition
Cash and cash equivalents increased from $12,451,000 in 1995 to $13,070,000 
in 1996. Combined short-term and long-term debt decreased from $62,960,000 
in 1995 to $42,868,000 in 1996. With the increase in shipments, and 
accounts receivable and inventory remaining at the same levels, the cash 
generated was used primarily to repay debt.

Accounts receivable decreased slightly at September 30, 1996 to 
$80,902,000 from $81,880,000 at September 30, 1995. While shipments 
increased 10%, the level of accounts receivable remained stable due to 
collection efforts. The prior year allowance for losses included a 
$1,100,000 specific reserve for one customer that was written off in 1996.

Inventories decreased slightly to $92,135,000 at September 30, 1996 from 
$92,831,000 at September 30, 1995. Although inventories remained level with 
the increased shipment amount, the company continues to look to decrease 
the investment in inventory.

Property, plant, and equipment-net decreased from $118,066,000 at
September 30, 1995 to $114,213,000 at September 30, 1996. This is a result 
of holding the level of capital expenditures in 1996 below depreciation 
expense for the fourth consecutive year.

Deferred income taxes decreased from $39,630,000 at September 30, 1995 
to $38,559,000 at September 30, 1996. Deferred income tax assets are 
expected to be realized through future earnings.

Accounts payable and accrued expenses increased to $61,597,000 at 
September 30, 1996 from $50,765,000 at September 30, 1995. Accounts payable 
have increased from last year due to the higher level of shipment activity. 
Accrued salaries and wages have increased due to additional withholding 
taxes and additional profit sharing due to the improved results in 1996.

Other liabilities reflects the non-current accumulated postretirement 
benefit obligation.

Shareholders' equity increased to $207,995,000 at September 30, 1996 
from $197,903,000 at September 30, 1995 due to the increase in earnings in 
1996 compared to 1995.

Liquidity and Capital Expenditures
Cash dividends paid to the shareholders in 1996 and 1995 were $3.72 per 
share.

Net cash provided by operating activities was $52,482,000 in 1996 
compared to $31,321,000 in 1995. The primary reasons for the increase in 
cash provided were the increase in earnings and controlling increases in 
accounts receivable and inventories from 1995 to 1996, even with increased 
shipment levels.

Net cash flows (used) in investing activities were ($20,084,000) in 1996 
compared to ($18,428,000) in 1995. The primary use of cash is capital 
expenditures which increased in 1996 over the 1995 level.
The company does not expect a significant increase in capital expenditures 
in 1997.

Net cash (used) in financing activities was ($31,372,000) in 1996 
compared to ($11,522,000) in 1995. Reduction of borrowing levels and 
payment of dividends were the main uses of cash during 1996. Both lines of 
credit and cash flow from operations should be adequate to meet company 
cash requirements in 1997.

Membership
Worldwide membership increased to 3,211 at September 30, 1996 from 3,071 at 
September 30, 1995. The increasing level of shipments and members gained 
through acquisitions are the reasons for the increase. Company leadership 
is working very hard to keep the number of members at the appropriate level 
to meet customer requirements and yet be cost effective.

New Accounting Pronouncements
In March 1995, the Financial Accounting Standards Board (FASB) issued 
Statement of Financial Accounting Standards No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed 
Of" (SFAS 121). This new standard requires that long-lived assets be 
reviewed for impairment whenever the carrying amount of those assets may 
not be recoverable. The recoverability is based on the estimated future 
cash flow resulting from the use of the asset. Adoption of SFAS 121 is 
required in fiscal 1997. The company does not expect the adoption of SFAS 
121 to have a material impact on the company's financial condition or 
results of operations.

In October 1995, the FASB issued Statement of Financial Accounting 
Standards No. 123, "Accounting for Stock-based Compensation" (SFAS 123). 
This new standard encourages, but does not require, a fair-value based 
method of accounting for stock-based compensation plans. Adoption of the 
disclosure requirements of SFAS 123 is required in fiscal 1997. The company 
expects to adopt only the disclosure provisions of SFAS 123 and, therefore, 
there will be no impact on the company's financial condition or results of 
operations.


RESULTS OF OPERATIONS
1995 Compared to 1994

Shipments
Shipments in 1995 were $379,736,000, 14% greater than the $333,207,000 
shipped in 1994. Price increases accounted for 1.5% of the change and 
volume increases 8.8% of the change in 1995 shipments. In addition, 
shipments from overseas plants translated into over $11,700,000 or 3.5% 
more U.S. dollars compared to prior year exchange rates. Aircraft Controls' 
and Industrial Controls' shipments have both increased since last year. 
Military sales continued to decline and were 7.4% of sales this year 
compared to 9.6% last year.

Aircraft Controls' shipments were $162,124,000 in 1995, up 14.5% from 
last year's total of $141,632,000. There were some items in 1995 that need 
to be considered when comparing to 1994. Over $9,500,000 of revenue was 
recognized in 1995 for reimbursement of nonrecurring engineering charges. 
This compares to $2,600,000 in 1994. Shipments in 1994 for the then newly 
acquired HSC Controls Inc. and Bauer Aerospace, which at year end 1994, the 
company announced its intent to divest of, were $7,300,000. In 1995, these 
entities had shipments of $14,525,000. Aircraft Controls' shipments were 
42.7% of total company shipments in 1995 compared to 42.5% in 1994. The 
aircraft industry has seen some stabilization of the market, and the 
company is seeing an increase in market share.

Industrial Controls' shipments in 1995 were $217,612,000 compared to 
$191,575,000 in 1994, a 13.6% increase. This represents 57.3% of total 
company shipments in 1995 compared to 57.5% in 1994. Shipments from the 
overseas plants continue to increase at a much higher rate than domestic 
shipments which were down slightly from the prior year. The domestic 
business units are the principal manufacturing support for the overseas 
plants, so even though customer shipments from the domestic plants were 
down, the manufacturing activity was up. The growth in the overseas markets 
is projected to continue in the near future, with the domestic markets 
remaining flat or increasing slightly.

Cost of Goods Sold
Cost of goods sold was $274,676,000 or 72.3% of net sales in 1995. This 
compares to $248,839,000 or 74.7% in 1994. The favorable change as a 
percent of shipments from 1994 to 1995 reflects the company's cost control 
efforts and early benefits related to the restructuring plan implemented in 
1995. Research and development efforts continue to be an important part of 
customer commitment, with many customers requesting work be done to develop 
new applications for control technology. Spending on research and 
development was $13,700,000 in 1995 compared to $16,400,000 in 1994. 
Engineering costs overall continue to increase to meet the demands of 
customer support.

Sales, Service, and Administrative Expenses
For 1995, sales, service, and administrative expenses were $69,961,000 or 
18.4% of sales compared to $58,557,000, or 17.6% in 1994. Included in 1995 
are some items that should not be incurred in the future: these include 
costs related to the ongoing restructuring and consolidation of the 
Aircraft Controls group which was essentially completed in 1995 and a 
$1,100,000 bad debt provision relating to a long time customer. These items 
in total added over $4,000,000 in expenses.

Restructuring Expense
In 1995, restructuring expenses of $5,927,000 were incurred. These 
principally relate to an early retirement program announced in fiscal year 
1994 that was implemented in 1995 and the move of the Hydro business unit 
from Stevens Point to the plants in Colorado. The decision to make this 
move was made in the first quarter of 1995 and the move completed in the 
third quarter.

Interest Expense
Interest expense was $3,825,000 in 1995 compared to $3,941,000 in 1994.

Interest Income
Interest income in 1995 was $555,000 compared to $708,000 in 1994.

Other Expense-Net
Other expense-net was $5,719,000 in 1995 compared to $4,073,000 in 1994.

Income Taxes
The income tax expense in 1995 was $8,247,000 and the effective rate was 
40.9%. In 1994, there was a tax benefit of $1,922,000 primarily due to a 
significant restructuring charge. The effective rate in 1995 is higher than 
the statutory rate in the United States due to the fact that a significant 
portion of the income was generated at overseas locations at higher tax 
rates.

Net Earnings (Loss)
The 1995 net earnings were $11,936,000, an increase of $15,209,000 from the 
net (loss) in 1994 of ($3,273,000). The results for 1994 included a 
restructuring expense of $23,700,000 while 1995 also included $5,927,000 of 
restructuring expenses. The return on sales was 3.1% in 1995 compared to 
(1.0%) in 1994. Return on average net worth was 6.1% in 1995 and (1.7%) in
1994. Earnings (loss) per share were $4.11 in 1995 and ($1.11) in 1994.

The earnings before income taxes from foreign operations increased from 
$12,550,000 in 1994 to $15,126,000 in 1995. The shipment level also 
increased, going from $89,128,000 in 1994 to $118,293,000 in 1995. 
Shipments from domestic operations increased from $244,079,000 in 1994 to 
$261,443,000 in 1995. Over the same period, earnings (loss) before income 
taxes from domestic operations went from ($17,745,000) in 1994 to
$5,057,000 in 1995. Without the restructuring expense of $23,700,000, 1994 
would have reflected earnings before income taxes from domestic operations 
of $5,955,000. The 1995 earnings before income taxes from domestic 
operations would have been $10,984,000 without the restructuring expense of 
$5,927,000. The net earnings of $3,646,000 in 1995 compared to the net 
(loss) in 1994 of ($10,710,000) for domestic operations.

The company is currently involved in matters of litigation arising from 
the normal course of business, including certain environmental and product 
liability matters. For a further discussion of these issues refer to Notes 
to Consolidated Financial Statements, Footnote L, "Contingencies," on page 
28.

Financial Condition
Cash and cash equivalents increased from $10,272,000 in 1994 to $12,451,000 
in 1995. Combined short- and long-term debt increased slightly to 
$62,960,000 in 1995 from $61,591,000 in 1994. With the increase in accounts 
receivable and inventory, this increase was not unexpected.

Accounts receivable increased from $69,778,000 at September 30, 1994 to 
$81,880,000 at September 30, 1995. This increase is due to the exceptional 
shipment level in the month of September 1995, $7,500,000 greater than 
September 1994, and the deterioration in timely payments from our 
customers. In addition, the allowance for losses increased from $3,021,000 
in 1994 to $4,605,000 in 1995. Of this increase, $1,100,000 relates to a 
specific reserve for one customer.

Inventories increased from $80,272,000 at September 30, 1994 to 
$92,831,000 at September 30, 1995. The increase was disappointing. Although 
shipments increased, the inventory level needs to be better managed. 
Material flow teams have been formed to focus on this issue and major 
changes are underway in inventory management.

Property, plant, and equipment-net decreased from $122,911,000 at
September 30,1994 to $118,066,000 at September 30, 1995. The decrease is a 
result of holding the capital expenditure level in 1995 below the 
depreciation expense.

Deferred income taxes increased from $35,328,000 in 1994 to $39,630,000 
in 1995. A valuation allowance of $9,006,000 in 1995 and $7,518,000 in 1994 
was recorded principally due to foreign tax credit and acquired foreign net 
operating loss carryforward limitations. Remaining deferred tax assets are 
expected to be realized through future earnings.

Accounts payable and accrued expenses increased from $37,972,000 at 
September 30, 1994 to $50,765,000 at September 30,1995. Accounts payable 
have increased from fiscal 1994 due to greater shipment activity. Accrued 
salaries and wages are up due to the additional days pay accrued in fiscal 
1995, additional withholding taxes, and profit sharing. In addition, the 
accrued early retirement liability increased as a result of the program 
offered in fiscal 1995.

Other liabilities reflects the non-current accumulated postretirement 
benefit obligation.

Shareholders' equity at September 30, 1995 increased to $197,903,000 
from $193,846,000 at September 30,1994.

Liquidity and Capital Expenditures
Cash dividends paid to shareholders in 1995 and 1994 were $3.72 per share.

Cash flows provided from operations were $31,321,000 in 1995 compared to 
$35,805,000 in 1994.

Cash flows (used) in investing activities were ($18,428,000) in 1995. 
This compares to ($23,902,000) in 1994. The primary use of cash is capital 
expenditures, with capital expenditures in 1995 up from 1994. The 1994 
total also included the acquisitions of HSC Controls Inc. and the two 
companies that comprise Woodward Governor Germany GmbH.

Net cash (used) in financing activities was ($11,522,000) in 1995 and 
($11,833,000) in 1994. Cash dividends continue to be the principal use of 
cash in this area. The main financing activities are related to short-term 
borrowings and long-term debt payments.

Membership
Worldwide membership decreased in 1995 from 3,439 at the beginning of the 
year to 3,071 at September 30, 1995. The decrease occurred in the Aircraft 
Controls group and was accomplished through an early retirement program, 
attrition, and the closing of the Stevens Point plant.


The shares of the company are traded over-the-counter. The company stock is 
listed on the NASD OTC Bulletin Board. The following schedule presents the 
bid price range and dividends paid for each quarter of the last two fiscal 
years. The bid price ranges are based upon quotations from brokers and may 
not necessarily represent actual transactions. Payment of dividends is 
subject to certain restrictions described in the Notes to Consolidated 
Financial Statements, Footnote F, "Long-term debt," page 25. 

                       Quarterly       Quarterly
                       Bid Price       Dividends

Quarter Ended          High    Low     Per Share

September 30, 1996     $92     $87        $.93
June 30, 1996           93      85         .93
March 31, 1996          88      73         .93
December 31, 1995       73      65         .93

September 30, 1995     $67     $60        $.93
June 30, 1995           63      55         .93
March 31, 1995          67      55         .93
December 31, 1994       83      59         .93





FINANCIAL STATEMENTS
Woodward Governor Company and Subsidiaries



STATEMENTS OF CONSOLIDATED EARNINGS (LOSS)
Woodward Governor Company and Subsidiaries

                                                    Year Ended September 30,

(In Thousands of Dollars except per share amounts)  1996     1995      1994

                                                            
Net billings for products and services           $417,290  $379,736  $333,207

Costs and expenses:
     Cost of goods sold                           304,887   274,676   248,839
     Sales, service, and administrative expenses   69,874    69,961    58,557
     Restructuring expense                           -        5,927    23,700
     Interest expense                               3,325     3,825     3,941
     Interest income                                 (825)     (555)     (708)
     Other expense-net                              4,848     5,719     4,073

      Total costs and expenses                    382,109   359,553   338,402

Earnings (loss) before income taxes                35,181    20,183    (5,195)
			
Income taxes                                       13,003     8,247    (1,922)
			
Net earnings (loss)                              $ 22,178  $ 11,936 $  (3,273)
			
Net earnings (loss) per share                    $   7.67  $   4.11 $   (1.11)
			
			
Average number of shares outstanding            2,892,621 2,905,750 2,941,177


See accompanying Notes to Consolidated Financial Statements.




CONSOLIDATED BALANCE SHEETS
Woodward Governor Company and Subsidiaries

                                                          At September 30,

(In Thousands of Dollars except per share amounts)        1996        1995
                                                              
Assets
   Current assets:
       Cash and cash equivalents                        $ 13,070    $ 12,451
       Accounts receivable, less allowance for losses
       of $2,755 for 1996 and $4,605 for 1995             80,902      81,880
       Inventories                                        92,135      92,831
       Deferred income taxes                              19,991      21,853

           Total current assets                          206,098     209,015

   Property, plant, and equipment, at cost:
       Land                                               6,218        6,674
       Buildings and improvements                       120,283      121,870
       Machinery and equipment                          182,680      175,455
       Construction in progress                           6,971          985

                                                        316,152      304,984
       Less allowance for depreciation                  201,939      186,918

   Property, plant, and equipment-net                   114,213      118,066
   Intangibles and other assets                           9,919        4,741
   Deferred income taxes                                 18,568       17,777

Total assets                                           $348,798     $349,599


Liabilities and shareholders' equity
   Current liabilities:
       Short-term borrowings                           $ 15,310     $ 30,297
       Current portion of long-term debt                  4,862        4,867
       Accounts payable and accrued expenses             61,597       50,765
       Taxes on income                                    3,226        6,722

          Total current liabilities                      84,995       92,651

   Long-term debt, less current portion                  22,696       27,796
   Other liabilities                                     33,112       31,249
   Commitments and contingencies                           -            -

   Shareholders' equity represented by:
       Preferred stock, par value $.01 per share,
           authorized 3,000,000 shares, no shares issued   -            -
       Common stock, par value $.0625 per share,
           authorized 7,000,000 shares, issued 3,040,000
           shares                                           190         190
       Additional paid-in capital                        13,165      13,560
       Unearned ESOP compensation                       (14,665)    (17,333)
       Currency translation adjustment                   13,620      16,802
       Retained earnings                                207,392     195,598

                                                        219,702     208,817
       Less treasury stock, at cost                      11,707      10,914

                                                        207,995     197,903

Total liabilities and shareholders' equity             $348,798    $349,599


See accompanying Notes to Consolidated Financial Statements.




STATEMENTS OF CONSOLIDATED SHAREHOLDER'S EQUITY
Woodward Governor Company and Subsidiaries


(In Thousands
of Dollars                  Add'l   Unearned  Currency
except per       Common  Paid-in   ESOP    Trans.   Retained Treas.   Stock
share amounts)   Stock   Capital  Compen.  Adjust.  Earnings Shares    Amt.

                                                            
Balance
 at Sept. 30, 1993$190   $13,884  $(22,327) $12,786 $207,924  69,178  $ 6,235

Net (loss)          -       -         -         -     (3,273)   -         -

Purchases of
 treasury stock     -       -         -         -       -     47,130    3,546

Issuance of stock
 to ESOP            -          7      -         -       -       (397)     (25)

ESOP compensation
 expense            -       -         -        2,550    -       -         -

Cash dividends-$3.72
 per common share   -       -         -         -    (10,956)   -         -

Tax benefit applicable
 to ESOP dividend   -       -         -         -        393    -         -

Translation adjustments,
 including income taxes
 allocated of $238  -       -         -        2,424    -       -         -


Balance
at Sept. 30, 1994  190    13,891   (19,777)   15,210 194,088 115,911    9,756

Net earnings        -       -         -         -     11,936    -        -

Purchases of
 treasury stock     -       -         -         -       -     52,016    3,363

Sales of treasury
 stock              -       (334)     -         -       -    (27,795)  (2,120)

Issuance of stock
 to ESOP            -          3      -         -       -     (1,344)     (85)

ESOP compensation
 expense            -       -        2,444      -       -       -        -

Cash dividends-$3.72
  per common share  -       -         -         -    (10,811)   -        -

Tax benefit applicable
 to ESOP dividend   -       -         -         -        385    -        -

Translation adjustments,
 including income taxes
 allocated of $19   -       -         -        1,592    -       -        -


Balance
 at Sept. 30, 1995 190    13,560   (17,333)   16,802 195,598 138,788   10,914

Net earnings        -       -         -         -     22,178    -        -

Purchases of treasury
 stock              -       -         -         -       -     22,357    1,730

Sales of treasury
 stock              -       (343)     -         -       -     (6,600)    (778)

Issuance of stock
 to ESOP            -        (52)     -         -       -     (1,399)    (159)

ESOP compensation
 expense            -       -        2,668      -       -       -       -

Cash dividends-$3.72
 per common share   -       -         -         -    (10,758)   -       -

Tax benefit applicable
 to ESOP dividend   -       -         -         -        374    -       -

Translation adjustments,
 including income taxes
 allocated of $14   -       -         -       (3,182)   -       -       -


Balance
at Sept. 30, 1996 $190   $13,165  $(14,665)  $13,620$207,392 153,146  $11,707


See accompanying Notes to Consolidated Financial Statements.



STATEMENTS OF CONSOLIDATED CASH FLOWS
Woodward Governor Company and Subsidiaries

                                                Year Ended September 30,

(In Thousands of Dollars)                     1996       1995       1994
                                                        
Cash flows from operating activities:
Net earnings (loss)                          $22,178   $11,936   $ (3,273)

Adjustments to reconcile net earnings (loss)
      to net cash provided (used) by
      operating activities:
Restructuring                                   -         -        23,306
Depreciation and amortization                 23,394    23,786     26,614
Deferred income taxes                           (791)   (3,407)   (10,419)
ESOP compensation expense                      2,668     2,444      2,550
Changes in assets and liabilities,					
    net of effect of acquisitions:
  Accounts receivable                           (430)  (11,158)      (788)
  Inventories                                   (577)  (11,830)     8,394
  Current liabilities, other than short-term
    borrowings and current portion of long-term
    debt                                      10,000    20,415     (9,762)
  Other-net                                   (3,960)     (865)      (817)
					
    Total adjustments                         30,304    19,385     39,078
					
Net cash provided by operating activities     52,482    31,321     35,805
					
Cash flows from investing activities:					
Payments for purchase of property, plant,
  and equipment                              (21,163)  (18,988)   (16,515)
Acquisitions, net of cash                       -         -        (8,014)
Other                                          1,079       560        627
					
Net cash (used) in investing activities      (20,084)  (18,428)   (23,902)
					
Cash flows from financing activities:					
Cash dividends paid                          (10,758)  (10,811)   (10,956)
Proceeds from sales of treasury stock            435     1,377       -
Purchases of treasury stock                   (1,730)   (3,363)    (3,546)
Payments of long-term debt                    (5,105)   (4,254)    (4,012)
Short-term borrowings proceeds (payments)    (14,588)    5,144      6,288
Tax benefit applicable to ESOP dividend          374       385        393
					
Net cash (used) in financing activities      (31,372)  (11,522)   (11,833)
					
Effect of exchange rate changes on cash         (407)      808       (295)
					
Net change in cash and cash equivalents          619     2,179       (225)

Cash and cash equivalents, beginning of year  12,451    10,272     10,497
					
Cash and cash equivalents, end of year       $13,070   $12,451    $10,272
					
					
Supplemental cash flow information:					
Interest expense paid                        $ 3,680   $ 3,930    $ 4,073
Income taxes paid                            $13,475   $ 8,669    $ 9,576

See accompanying Notes to Consolidated Financial Statements.


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In Thousands of Dollars except per share amounts)

A. Significant accounting policies are as follows:

Principles of consolidation: The consolidated financial statements include 
the accounts of the company and its subsidiaries, the majority of which are 
wholly-owned. Intercompany transactions have been eliminated.

Use of estimates in the preparation of financial statements: The 
preparation of financial statements in conformity with generally accepted 
accounting principles requires management to make estimates and assumptions 
that affect the amounts reported in the financial statements and 
accompanying notes. Actual results could differ materially from those 
estimates.

Foreign currency translation: The balance sheets of substantially all 
subsidiaries outside the United States have been translated at year-end 
rates of exchange and earnings and cash flow statements at weighted average 
rates of exchange. In addition, gains and losses from translation are 
accumulated as a separate component of shareholders' equity; gains or 
losses resulting from overseas currency transactions are included in net 
earnings (loss) and are not significant.

Inventories: Inventories, substantially all of which are work in process 
and component parts, are valued at the lower of cost (on a first-in, first-
out basis) or market.

Property, plant, and equipment: Expenditures for major renewals and 
improvements are capitalized at cost while repairs and maintenance are 
charged to expense. Depreciation is provided principally on the declining-
balance method over the estimated useful lives of the assets (5 to 45 years 
for buildings and improvements and 3 to 15 years for machinery and 
equipment). Upon disposal of an asset the resulting gain or loss is 
included in net earnings.

Intangibles: The excess of purchase price over the fair values of net
assets acquired has been recorded as an intangible which is being amortized 
using the straight-line method over 10 years, subject to impairment write-
offs determined by underlying cash flows. The accumulated amortization as 
of September 30, 1996 and 1995 is $608 and $481, respectively.

Statements of cash flows: For purposes of the statements of cash flows, all 
highly liquid investments purchased with an original maturity of three 
months or less are considered to be cash equivalents.

Income taxes: Deferred income taxes are provided for the temporary
differences between the financial reporting basis and the tax basis of the 
company's assets and liabilities. The company has provided for taxes which 
would be payable if undistributed earnings of overseas subsidiaries were to 
be remitted to the United States.

Revenue recognition: Revenue is recognized from product sales primarily 
upon shipment to the customer.

Research and development costs: Expenditures related to new product 
development are charged to expense when incurred and total approximately 
$13,800, $13,700, and $16,400, for 1996, 1995, and 1994, respectively.

B. Acquisitions: The company purchased three companies in 1994. The 
acquisitions have been accounted for by the purchase method of accounting 
and the operating results of the acquisitions are included in the company's 
consolidated results of operations from the date of acquisition. The excess 
of cost over fair value of the assets acquired is being amortized over a 
10-year period. Pro forma results of these acquisitions, assuming they had 
been made at the beginning of each year presented, would not be materially 
different from the results reported.

C. Restructuring charges: In the fourth quarter of 1994, the company 
recognized $23,700 in connection with a board-approved restructuring 
initiative. The restructuring charge reflects costs associated with closing 
facilities and the divestiture of Bauer Aerospace, manufacturer of the test 
equipment product line. In 1995, the company recognized additional costs 
associated with the restructuring initiative including $1,300 related to 
the relocation of machinery and members and $4,627 of early retirement 
benefits and costs based on a company designed severance package.

The components of the restructuring provision were as follows:


                                          1996    1995    1994
                                                
Write-down of property, 		
  plant, and equipment
  and intangible assets                  $  -   $   -    $19,148
Severance and early retirement              -     4,627    1,913
Other closure costs                         -     1,300    2,639
                                         $  -   $ 5,927  $23,700

The restructuring activity for the years ended September 30 is as follows:


                                                  1996    1995
                                                   
Beginning balance                               $10,164  $ 8,834
Current year provision                              -      5,927
Expenses incurred                                (2,557)  (4,597)
                                                $ 7,607  $10,164



The components of the accruals related to restructuring at September 30 
were as follows:


                                                  1996    1995
                                                   
Severance related benefits                      $   353  $ 1,149
Early retirement                                  6,157    7,093
Other closure costs                               1,097    1,922
                                                $ 7,607  $10,164

The early retirement benefits are payable for up to 10 years. Other closure 
costs at September 30, 1996 are expected to be incurred next year.

D. The provision for income taxes consists of:


                                          1996    1995    1994
                                                
Currently payable:
  Federal                               $ 4,590 $ 2,754  $   960
  State                                   1,058   1,007      614
  Foreign                                 6,525   7,386    4,991
Deferred                                    830  (2,900)  (8,487)
                                        $13,003 $ 8,247  $(1,922)

The components of the net deferred tax assets at September 30 were as 
follows:


                                                  1996    1995
                                                   
Deferred tax assets:
  Postretirement and 
    early retirement benefits                   $15,941  $15,213
  Restructuring                                   4,114    7,900
  Foreign net operating loss and tax credits     10,116    9,114
  Inventory                                       9,145    8,778
  Other items                                    11,485    9,919
  Valuation allowance                            (9,332)  (9,006)
    Total deferred tax assets                    41,469   41,918

Deferred tax liabilities:
  Unremitted earnings of 
    foreign subsidiaries                         (1,867)  (1,766)
  Other items                                    (1,043)    (522)
    Total deferred tax liabilities               (2,910)  (2,288)
  Net deferred tax assets                       $38,559  $39,630


The company has recorded a valuation allowance to reflect the estimated 
amount of deferred tax assets which may not be realized principally due to 
a capital loss carryforward and acquired foreign net operating loss 
carryforward limitations. Remaining deferred tax assets are expected to be 
realized through future earnings. The change in the valuation allowance for 
the years ended September 30 is as follows:


                                                  1996    1995
                                                   
Beginning balance                               $(9,006) $(7,518)
Foreign net operating loss carryforward          (1,771)    (440)
Utilization of foreign tax credit carryover       1,647      265
State net operating loss carryforward               (75)     (60)
Capital loss carryforward                          (127)  (1,253)
                                                $(9,332) $(9,006)

The reasons for the differences between the effective tax rate of the 
company and the United States statutory federal income tax rate are as 
follows:


                                       Percent of pre-tax earnings
                                          1996    1995    1994
                                                 
Statutory rate                            35.0    35.0   (35.0)
State income taxes                         2.4     1.9    (4.0)
Foreign tax rate differences              (1.1)    2.1     4.4
Effect of rate change                       -       -      2.4
Foreign sales corporation                 (1.3)   (1.8)   (7.8)
Other items, net                           2.0     3.7     3.0
Effective rates                           37.0    40.9   (37.0)

E. Short-term borrowings: Bank lines of credit available to the company 
totaled $60,305, of which $15,310 were used at September 30, 1996. Interest 
on borrowings under the lines is based on various short-term rates. Several 
of the lines require compensating balances or commitment fees. The lines, 
generally reviewed annually for renewal, are subject to the usual terms and 
conditions applied by the banks.

The weighted average interest rate for the company's borrowings was 5.8%, 
6.3%, and 5.3% for 1996, 1995, and 1994, respectively. 

F. Long-term debt:


                                                  1996    1995
                                                  
9.45% note                                      $10,200 $12,200
ESOP debt guarantee                              17,000  19,500
Other                                               358     963
                                                 27,558  32,663
Less current portion                             (4,862) (4,867)
                                                $22,696 $27,796

The company has a note agreement dated July 1990, wherein the company 
issued a $20,000 unsecured note due August 1, 2000 with an interest rate of 
9.45%. Principal payments are due annually, with interest due semi-
annually.

The principal payments required on the 9.45% note and other debt in years 
succeeding 1996 are: $2,362 in 1997, $2,479 in 1998, $2,783 in 1999, and 
$2,934 in 2000.

The company has a Member Investment and Stock Ownership Plan, which 
includes a qualified employee stock ownership plan (ESOP), and covers all 
worker members meeting certain service requirements. Using this ESOP 
feature, on June 18, 1992, the Plan borrowed $25,000 for a term of 11 years 
at an interest rate of 8.01% and used the proceeds to buy 256,806 shares of 
common stock from the company. The company guaranteed payment of the loan 
and agreed to make future contributions to the Plan sufficient to repay the 
loan. The loan and guarantee are recorded in the company's Consolidated 
Balance Sheets as long-term debt and unearned ESOP compensation. The 
related shares are being allocated to participants over 11 years as the 
debt is repaid. The Plan debt requires principal payments each September 
30, through 2003. Payments are $2,500 with a final payment of $2,000. 
Interest of $1,562 was paid in 1996, $1,722 in 1995, and $1,882 in 1994.

Dividends on these common shares are paid to the Plan and, together with 
company contributions, are used by the Plan to repay principal and interest 
on the outstanding debt. Shares are allocated to participants based upon 
the ratio of the current year's debt service to the sum of total principal 
and interest payments over the life of the loan. The unallocated shares 
were 150,631, 178,038, and 203,152 as of September 30, 1996, 1995, and 
1994, respectively.

The company recognized ESOP related expense on the Shares Allocated Method 
as follows:



                                          1996    1995    1994
                                               
Interest expense                         $  652  $  789 $   933
Compensation expense                      2,668   2,444   2,550
                                         $3,320  $3,233  $3,483

Company cash contributions to the Plan used for debt service were $3,152, 
$2,788, and $2,933, in 1996, 1995, and 1994, respectively. Dividends on 
these shares used for debt service were approximately $910 in 1996, $934 in 
1995, and $949 in 1994.

Federal income tax benefits of $374, $385, and $393 in 1996, 1995, and 
1994, respectively, resulting from the deductibility of certain dividends 
paid by the company to the Plan, were credited directly to retained 
earnings.

The provisions of the note and the guarantee limit the ability of the 
company to, among other things, incur debt, pay cash dividends, sell 
certain assets, acquire other businesses, and purchase the company's 
capital stock. The agreements include a provision that change in control of 
the company may result in all unpaid principal and interest becoming due. 
The company must maintain consolidated net worth of $150,000 and a 
consolidated current ratio of 1.25. At September 30, 1996, the company 
could pay dividends and purchase the company's common stock up to an amount 
not exceeding $20,200.

G. Accounts payable and accrued expenses:


                                                  1996    1995
                                                  
Accounts payable                                $14,327 $10,419
Salaries and wages                               13,523   6,148
Restructuring                                     7,607  10,164
Taxes, other                                      7,262   6,103
Warranty                                          3,666   3,646
Postretirement and postemployment                 3,000   3,000
Other items-net                                  12,212  11,285
                                                $61,597 $50,765

H. Retirement and benefit plans: The company provides certain health care 
benefits to eligible retired members and their dependents and survivors. 
Generally, participants become eligible after reaching age 55 with 10 years 
of service or after reaching age 65. The health plans (medical, dental, 
vision, and hearing) are unfunded and pay 100% of eligible expenses not 
paid by Medicare. A maximum reimbursement amount exists for each plan. The 
plans require cost-sharing by the members in varying amounts based on years 
of service. The company has the right to modify or terminate these 
benefits.

The accumulated postretirement benefit obligations were as follows:


                                                  1996    1995
                                                  
Retirees                                        $21,195 $19,021
Fully eligible active plan participants              81     156
Other active plan participants                   12,854  14,275
Accumulated postretirement 
  benefit obligation                             34,130  33,452
Unrecognized net gain (loss) from past 
  experience different from that assumed            982    (203)
Total accumulated postretirement 
  benefit obligation                            $35,112 $33,249


The company has included $33,112 and $31,249 in other liabilities and the 
balance in current liabilities for 1996 and 1995, respectively.

The periodic postretirement benefit cost consists of:


                                          1996    1995    1994
                                                
Service cost-benefits attributed
  to service during the period           $  927  $  894  $  951
Interest cost on accumulated 
  postretirement benefit 
  obligation                              2,443   2,347   2,143
Net periodic postretirement 
  benefit cost                           $3,370  $3,241  $3,094

Actuarial assumptions used were as follows:


                                          1996    1995    1994
                                                 
Projected healthcare cost 
  trend rate                               8.5%    9.0%    9.5%
Ultimate trend rate                       5.25%   5.25%   5.25%
Year ultimate trend rate 
  is achieved                             2002    2002    2007
Effect of a 1.0% increase in 
  the healthcare trend rate
  on the accumulated post-
  retirement benefit obligation         $6,054  $6,216  $5,280
Effect of a 1.0% increase in the 
  healthcare trend rate on the
  net periodic cost                     $  724  $  690  $  695
Weighted average discount rate            7.75%   7.75%   8.25%


In 1995, the company extended loans to certain outside directors for the 
purpose of purchasing company stock. The notes are to be repaid in exchange 
for directors' retainer fees over the next four years and totaled $303 and 
$385 as of September 30, 1996 and 1995, respectively.

The company is required, under local regulations, to provide a defined 
benefit plan covering approximately 120 members in a foreign country. 
Benefits are based primarily on each member's years of service and average 
compensation over the period of participation.

The components of the net periodic pension cost are as follows:


                                          1996    1995    1994
                                                  
Service cost-benefits earned
  during the period                        $334    $492    $497
Interest cost on projected 	
  benefit obligation                        504     562     662
Actual return on plan's assets             (539)   (546)   (629)
Net amortization and deferral                36     107     107
Net periodic pension cost                  $335    $615    $637

Assumptions used in the accounting for net periodic pension cost were:



                                          1996    1995    1994
                                                  
Weighted average discount rate             4.5%    4.0%    5.0%
Expected long-term rate of 	
  return on plan's assets                  4.5%    3.1%    5.5%
Compensation increase rate                 3.5%    3.0%    3.5%

The plan's funded status at September 30 is as follows:


                                                  1996    1995
                                                   
Accumulated benefit obligation                   $7,192  $12,890
Increase in benefits due to estimated 
  future compensation increases                   3,481    1,972
Projected benefit obligation                     10,673   14,862
Plan's assets at fair value                      11,518   13,040
Projected benefit obligation in 
  excess of (less than) plan's assets              (845)   1,822
Unrecognized net gain (loss) 
  from experience                                 2,021     (158)
Unrecognized transition amount                   (1,335)  (1,602)
Accrued (asset) liability                       $  (159) $    62

The company has a Member Investment and Stock Ownership Plan (formerly 
referred to as the Deferred Profit Sharing Plan). For members meeting 
certain service requirements, the company contributes 5% of eligible wages 
and matches member contributions with respect to a 401k feature up to 
certain limits. The 5% company contribution to the Plan is used to first 
fund debt service associated with the ESOP debt guarantee (described in 
Note F), with remaining funds allocated to members based upon eligible 
wages. Company contributions to the Member Investment and Stock Ownership 
Plan totaled $4,483, $2,788, and $2,933, in 1996, 1995, and 1994, 
respectively.

I.  Stock Option Plan:  In 1996, the company's shareholders approved the 
adoption of the 1996 Long-Term Incentive Compensation Plan (the "Plan"). 
The purpose of the Plan is to promote the interests of the company and its 
shareholders by retaining the services of outstanding key management members
and encouraging them to have a greater financial investment in the
company and increase their personal interest in its continued success. 
Under this nonqualified plan, 200,000 shares of the company's common stock 
are available for issuance upon grant of the options.

During 1996, the company granted a maximum of 24,250 options to purchase 
common stock at the fair market value on October 1, 1995 ($66.50 per 
share), contingent upon the achievement of certain performance requirements 
in 1996. The options are generally exercisable after six months and expire 
no later than 10 years from the date of grant. The company accrued 
compensation expense of $500 for 1996 based on estimated performance.

The Financial Accounting Standards Board has issued Statement of Financial 
Accounting Standards No. 123, "Accounting for Stock-based Compensation" 
(SFAS 123) governing the accounting for stock options, which must be 
adopted by fiscal 1997. The company expects to adopt only the disclosure 
provisions of SFAS 123 and, therefore, there will be no impact on the 
company's financial condition or results of operations.

J. Shareholder Rights Plan:  On January 17, 1996, the Board of Directors of 
the company adopted a shareholder rights plan and declared a dividend of 
one preferred share purchase right (a "Right") for each outstanding share 
of common stock. The company adopted the plan to protect shareholders 
against unsolicited attempts to acquire control of the company that do not 
offer what the company believes to be an adequate price to all 
shareholders. The dividend was paid on February 2, 1996, to the 
shareholders of record on that date. Each right entitles the registered 
holder thereof to purchase from the company one one-hundredth of a share of 
Series A Preferred Stock, par value $.01 per share, of the company at a 
price of $300.00, subject to adjustment. The Rights expire on January 17, 
2006.

The Rights are not exercisable or transferable apart from the company 
common stock until the earlier to occur of (i) 10 days following a public 
announcement that a person or group of affiliated or associated persons (an 
"Acquiring Person") has acquired beneficial ownership of 15% or more of the 
outstanding common shares or (ii) 15 business days (or such later date as 
may be determined by action of the Board of Directors of the company prior 
to such time as any person or group of affiliated persons becomes an 
Acquiring Person) following the commencement of, or announcement of an 
intention to make, a tender offer or exchange offer, the consummation of 
which would result in the beneficial ownership by a person or group of 15% 
or more of the outstanding common shares.

The Board of Directors may redeem the Rights in whole, but not in part, at 
a redemption price of $.01 per right at any time prior to the acquisition 
by an Acquiring Person of 15% or more of the outstanding company common 
stock.

K. Leases: The company has entered into leases for certain facilities. 
Future minimum rental commitments under these operating leases are: $1,215 
in 1997, $1,047 in 1998, $978 in 1999, $936 in 2000, and $373 in 2001. Rent 
expense for leases was approximately $1,228, $765, and $867, for 1996, 
1995, and 1994, respectively.

L. Contingencies: The company is currently involved in matters of 
litigation arising from the normal course of business, including certain 
environmental and product liability matters. The company had accruals of 
approximately $2,058 and $1,634 at September 30, 1996 and 1995, 
respectively. These accruals are based on the company's current estimate of 
the most likely amount of losses that it believes will be incurred. These 
amounts, which are expected to be paid over the next several years, have 
been included in accounts payable and accrued expense. The most significant 
portion of these accruals relates to the matters in the following two 
paragraphs:

The company is involved in certain environmental matters, in several of 
which it has been designated a "de minimis potentially responsible party" 
with respect to the cost of investigation and cleanup of third-party sites. 
The company's current accrual for these matters is based on costs incurred 
to date that have been allocated to the company and its estimate of the 
most likely future investigation and cleanup costs. There is, as in the 
case of most environmental litigation, the theoretical possibility of joint 
and several liability being imposed upon the company for damages which may 
be awarded.

It is the opinion of management, after consultation with legal counsel, 
that additional liabilities, if any, resulting from these matters are not 
expected to have a material adverse effect on the financial condition of 
the company, although such matters could have a material effect on 
quarterly or annual operating results and cash flows when (or if) resolved 
in a future period.

The company settled its claim regarding pricing provisions with a major 
customer in the first quarter of 1995. The company received approximately 
$7,000 for reimbursement of non-recurring engineering charges.

M. Financial instruments: The estimated fair values of the company's financial
instruments at September 30 were as follows:


                                                  1996    1995
                                                  
Cash and cash equivalents                       $13,070 $ 12,451
Short-term borrowings                           (15,310) (30,297)
Long-term debt                                  (29,500) (34,119)

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments:

Cash and cash equivalents: The carrying amounts approximate fair value 
because of the short-term maturity of the instruments.

Short-term borrowings: The carrying amounts approximate fair value because 
of the short-term maturity of the instruments and market rates of interest.

Long-term debt: Fair value estimate is based on rates currently offered to 
the company for similar debt of the same maturities.

N. Company operations: The company designs and manufactures engine fuel 
delivery and engine control systems, subsystems, and components in the 
United States and in other countries. The company does business with the 
government as both a prime contractor and a subcontractor. Substantially 
all contracts are firm fixed price and may require cost data to be 
submitted in connection with contract negotiations. The contracts are 
subject to government audit and review.

Billings to a single customer were approximately 17%, 16%, and 17%, of the 
net billings to customers in 1996, 1995, and 1994, respectively. The 
company's accounts receivable from the customer were $15,375 and $11,314 at 
September 30, 1996 and 1995, respectively. Billings derived from domestic 
sales to unaffiliated customers in other countries were approximately 11%, 
12%, and 15% of the net billings to customers in 1996, 1995, and 1994, 
respectively. Intercompany transfers are made at established intercompany 
selling prices. Summarized financial information relating to these 
operations is as follows:



                           United States Other Countries Eliminations  Total
                                                          
1996
 Net billings:
   Customers                   $289,624      $127,666      $   -     $417,290
   Intercompany transfers        30,928         3,533       (34,461)     -

                               $320,552      $131,199      $(34,461) $417,290

 Earnings before income taxes  $ 17,324      $ 17,857          -     $ 35,181
 
 Net earnings                  $ 11,108      $ 11,070          -     $ 22,178

 Identifiable assets           $272,890      $ 75,908          -     $348,798

1995
 Net billings:
   Customers                   $261,443      $118,293      $   -     $379,736
   Intercompany transfers        29,680         4,101       (33,781)     -

                               $291,123      $122,394      $(33,781) $379,736

 Earnings before income taxes  $  5,057     $  15,126          -     $ 20,183
 
 Net earnings                  $  3,646     $   8,290          -     $ 11,936

 Identifiable assets           $271,508     $  78,091          -     $349,599

1994
 Net billings:
   Customers                   $244,079     $  89,128      $   -     $333,207
   Intercompany transfers        18,199         3,599       (21,798)     -

                               $262,278     $  92,727      $(21,798) $333,207

 Earnings (loss) before income
     taxes                    $ (17,745)    $  12,550          -     $ (5,195)

 Net earnings (loss)          $ (10,710)    $   7,437          -     $ (3,273)

 Identifiable assets          $ 263,628     $  59,690          -     $323,318




REPORT OF INDEDPEDENT ACCOUNTANTS

Shareholder and Worker Members
Woodward Governor Company

We have audited the accompanying consolidated balance sheets of Woodward 
Governor Company and Subsidiaries as of September 30, 1996 and 1995, and 
the related statements of consolidated earnings (loss), shareholders' 
equity, and cash flows for the years ended September 30, 1996, 1995, and 
1994. These financial statements are the responsibility of the company's 
management. Our responsibility is to express an opinion on these financial 
statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the consolidated financial position of Woodward 
Governor Company and Subsidiaries as of September 30, 1996 and 1995, and 
the results of their consolidated operations and their cash flows for the 
years ended September 30, 1996, 1995, and 1994, in conformity with 
generally accepted accounting principles.





Coopers & Lybrand L.L.P.
Chicago, Illinois
November 12, 1996





SUMMARY OF OPERATIONS/TEN YEAR RECORD
(In Thousands of Dollars except per share amounts and other data)

Net Billings, Costs and Earnings

                                            Net Earnings
For  Net Billings   Total                                     % of Avg.  For
the  for Products Costs and   Income            Per            Shrhldrs'  the
Year and Services Expenses     Taxes  Amount  Share % of Sales  Equity   Year
                                              >C>    
1996     $417,290  $382,109  $13,003 $22,178  $7.67        5.3     10.9   1996
1995      379,736   359,553**  8,247  11,936   4.11        3.1      6.1   1995
1994      333,207   338,402** (1,922) (3,273) (1.11)      (1.0)    (1.7)  1994
1993      331,156   308,072**  9,695  13,389*  4.50*       4.0      6.3   1993
1992      374,173   341,197** 12,764  20,212   7.23        5.4      9.4   1992
1991      361,924   323,907   13,724  24,293   8.86        6.7     12.1   1991
1990      340,128   293,913   16,776  29,439  10.74        8.7     16.0   1990
1989      299,789   258,659   15,627  25,503   9.28        8.5     15.5   1989
1988      277,656   238,108   15,306  24,242   8.83        8.7     16.5   1988
1987      244,656   212,494   14,505  17,657   6.44        7.2     13.5   1987

Dividends, Expenditures and Other Data

     Weighted     Cash Dividends
For   Average                                           Registered
the    Shares              Per  Capital Deprec. Worker  Shareholder  At the
Year Outstanding  Amount  Share Expend. Expense Members   Members   Year End

1996  2,892,621  $10,758  $3.72 $21,163 $22,786  3,211     2,029      1996
1995  2,905,750   10,811   3.72  18,988  23,334  3,071     2,179      1995
1994  2,941,177   10,956   3.72  16,515  26,114  3,439     2,256      1994
1993  2,972,300   11,057   3.72  18,335  24,837  3,264     2,301      1993
1992  2,794,657   10,330   3.70  52,684  22,241  3,632     2,301      1992
1991  2,741,838   10,145   3.70  33,075  18,236  3,953     2,303      1991
1990  2,741,562    9,181   3.35  22,057  15,397  3,673     2,209      1990
1989  2,749,056    7,971   2.90  31,190  13,165  3,317     2,084      1989
1988  2,744,832    6,862   2.50  21,540  11,213  3,180     1,919      1988
1987  2,740,678    5,617   2.05  12,887  10,204  2,947     1,704      1987

Financial Position

                           Plant and                  Shareholders' Equity
 At the   Working Current  Equipment Total  Long-term            Per   At the
Year End  Capital  Ratio     Net     Assets   Debt     Amount   Share Year End

  1996   $121,103 2.4 to 1 $114,213 $348,798 $22,696  $207,995 $72.05   1996
  1995    116,364 2.3 to 1  118,066  349,599  27,796   197,903  68.21   1995
  1994    113,751 2.7 to 1  122,911  323,318  32,665   193,846  66.29   1994
  1993    107,809 2.7 to 1  144,016  332,461  36,246   206,222  69.42   1993
  1992    103,818 2.5 to 1  151,126  331,653  40,135   219,690  73.90   1992
  1991    105,213 2.4 to 1  118,417  306,534  17,300   208,564  76.07   1991
  1990    115,737 3.3 to 1  101,985  269,221  18,700   194,081  70.78   1990
  1989     83,009 2.2 to 1   96,075  249,833    -      173,241  62.95   1989
  1988     81,798 2.6 to 1   78,504  211,240    -      156,083  56.77   1988
  1987     74,220 3.0 to 1   68,267  181,447    -      138,318  50.39   1987

Management's Financial Summary and Analysis is on pages 13-18.

*Net earnings for 1993 is before cumulative effect of accounting changes.

**Total costs and expenses includes restructuring expense of $5,927, 
$23,700, $3,480, and $2,741 for 1995, 1994, 1993, and 1992, respectively.