SECURITIES AND EXCHANGE COMMISSION
                       Washington, D. C.  20549
                                   
                               FORM 10-K
      (Mark One)
   (  X  )     ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                        SECURITIES ACT OF 1934
              For The Fiscal Year Ended December 31, 1996
                                   
                                  OR
                                   
  (     )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                  THE SECURITIES EXCHANGE ACT OF 1934
                                   
      For the Transition Period From ___________ to ____________
                    Commission File Number 0-22462
                                   
                      GIBRALTAR STEEL CORPORATION
        (Exact name of Registrant as specified in its charter)
                                   
       Delaware                                16-1445150
  (State or other jurisdiction             (I.R.S. Employer
   of incorporation organization)           Identification No.)
  
  3556 Lake Shore Road, PO Box 2028, Buffalo, New York  14219-0228
      (address of principal executive offices)         (Zip Code)
                             (716) 826-6500
          Registrant's telephone number, including area code
                                   
      Securities registered pursuant to Section 12(b) of the Act:
  
  Title of each class    Name of each exchange on which registered
  Common Stock,            NASDAQ National Market System
  $.01 par value
  
      Securities registered pursuant to Section 12(g) of the Act:
                                   
                                 NONE
                                   
  Indicate by check mark whether the Registrant (1) has filed all
  reports required to be filed by Section 13 or 15(d) of the
  Securities Exchange Act of 1934 during the preceding 12 months (or
  for such shorter period that the Registrant was required to file
  such reports), and (2) has been subject to such filing
  requirements for the past 90 days.  YES  X    NO
  
  Indicate by check mark if disclosure of delinquent filers pursuant
  to Item 405 of Regulation S-K is not contained herein, and will
  not be contained, to the best of the Registrant's knowledge, in
  definitive proxy or information statements incorporated by
  reference in Part III of the Form 10-K or any amendment to this
  Form 10-K. (  )
  
  As of December 31, 1996, the aggregate market value of the voting
  stock held by nonaffiliates of the Registrant amounted to
  $159,766,000.
  
  As of December 31, 1996, the number of common shares outstanding
  was: 12,322,400.
  
                  DOCUMENTS INCORPORATED BY REFERENCE
                                   
  Portions of the Registrant's definitive Proxy Statement for the
  Annual Meeting of Shareholders to be held May 20, 1997, are
  incorporated by reference into Part III of this report.
                                          Exhibit Index is on Page 36

                                PART I
                                   
     Item 1.  Description of Business
     
     General
     
     The Company is an intermediate processor of value-added
     steel products, consisting primarily of a broad range of
     fully processed cold-rolled strip steel products.  Cold-
     rolled strip steel products comprise a segment of the cold-
     rolled sheet steel market that is defined by narrower
     widths, improved surface conditions and tighter gauge
     tolerances and are used by customers that demand critical
     specifications in their raw material needs. The Company
     manufactures high quality steel strapping for industrial
     applications and operates a precision metals facility for
     flat-rolled sheet steel and other processed metals
     products.  The Company is a supplier of galvanized,
     galvalume and prepainted steel to the commercial and
     residential metal building industry.  The Company operates
     materials management facilities that link steel producers
     and end-user manufacturers by integrating the inventory
     purchasing, receiving, inspection, billing, storage and
     shipping functions resulting in true just-in-time delivery
     of materials, thereby enabling both the steel producers
     and the end-user manufacturers to manage inventory more
     efficiently.  Carolina Commercial Heat Treating, Inc.
     (CCHT), acquired in February 1996, provides metallurigical
     heat treating services for customers in a wide variety of
     industries.
     
     Industry Overview
     
     Intermediate steel processors occupy a market niche that
     exists between primary steel producers and end-user
     manufacturers.  Primary steel producers typically focus on
     the sale of standard size and tolerance steel to large
     volume purchasers, including intermediate steel
     processors.  At the same time, end-user manufacturers
     require steel with closer tolerances and on shorter lead
     times than the primary steel producers can provide
     efficiently.
     
     Products and Services
     
     The Company utilizes any one or a combination of 20
     different processes and services to produce and deliver a
     variety of products on a just-in-time basis to industrial
     manufacturers and fabricators in the

       -2-

     automotive, automotive supply, appliance, metal building,
     machinery, hardware, office equipment, electrical, and
     steel industries.  The following table sets forth certain
     information regarding sales of products and services as a
     percentage of net sales for the past three years:
     
     Product or Service           Year Ended December 31,
     
                                   1994      1995      1996
     Cold-rolled strip steel        67%       50%       43%
     Other processed metals and
     services                       22%       42%       50%
     Steel strapping products       11%        8%        7%
     
     Cold-Rolled Strip Steel
     
     The Company produces a broad range of fully processed cold-
     rolled strip steel products.  The Company buys wide, open
     tolerance sheet steel in coils from primary steel producers
     and processes it to specific customer orders by performing
     such computer-aided processes as cold reduction, annealing,
     edge rolling, roller leveling, slitting and cutting to
     length.  Cold reduction is the rolling of steel to a
     specified thickness, temper and finish.  Annealing is a
     thermal process which changes hardness and certain
     metallurgical characteristics of steel.  Edge rolling
     involves conditioning edges of processed steel into square,
     full round or partially round shapes.  Roller leveling
     applies pressure across the width of the steel to achieve
     precise flatness tolerances.  Slitting is the cutting of
     steel to specified widths.  Depending on customer
     specifications, one or more of these processes are utilized
     to produce steel strip of a precise grade, temper, tolerance
     and finish.
     
     The Company operates 10 rolling mills at its facilities in
     Cleveland, Ohio, Chattanooga, Tennessee and Buffalo, New
     York, and is capable of rolling widths of up to 38 inches.
     The Company has the capability to process coils up to a
     maximum 72 inch outside diameter.  The Company's rolling
     mills include a hydraulic roll force system and an automatic
     gauge control system which is linked to a statistical
     process control computer, allowing microsecond adjustments
     during processing.  The Company's computerized mills enable
     it to satisfy a growing industry demand for a range of steel
     from heavier gauge and special alloy steels to low carbon
     and light gauge steels, in each case having a high-quality
     finish and precision gauge tolerance.  This equipment can
     process flat-rolled steel to specific customer requirements
     for thickness tolerances as close as +/- .00025 inches.

       -3-

     The Company's rolling facility is further complemented by 15
     high convection annealing furnaces, which shorten annealing
     times over conventional annealers.  The Company's newest
     furnaces incorporate the use of a hydrogen atmosphere for the
     production of cleaner and more uniform steel.  As a result of
     its annealing capabilities, the Company is able to produce cold-
     rolled strip steel with improved consistency in terms of
     thickness, hardness, molecular grain structure and surface.
     
     The Company can produce certain of its strip steel products
     on oscillated coils which wind the steel strip in a manner
     similar to the way thread is wound on a spool.  Oscillating
     the steel enables the Company to put at least six times
     greater volume of finished product on a coil than standard
     ribbon winding, allowing customers to achieve longer
     production runs by reducing the number of equipment shut-
     downs to change coils.  Customers are thus able to increase
     productivity, reduce downtime, improve yield and lengthen die
     life.
     
     Other Processed Metals and Services
     
     Precision Metals.  The Company operates a precision metals
     facility for flat-rolled sheet steel and other processed metal
     products.  In addition to slitting and cutting to length, the
     Company's precision metals facility can produce higher value-
     added products that are held to close tolerances and tight
     specifications through cold-rolling, annealing, blanking,
     oscillating and edging rolling.
     
     The Company through its Hubbell Steel facility acquired in 1995
     also processes galvanized, galvalume and prepainted steel for the
     commercial and residential metal building industries.  This
     facility has the capability to slit and cut to length material
     based upon customer specifications.
     
     Materials Management.  The Company operates two materials
     management facilities that link primary steel producers and end-
     user manufacturers by integrating the inventory purchasing,
     receiving, inspection, billing, storage and shipping functions
     and producing true just-in-time delivery of materials.  The
     Company's facilities receive shipments of steel by rail and
     truck from steel producers, which retain ownership of the steel
     until it is delivered to the end-user manufacturer.  The
     Company inspects the steel and stores it in a climate-
     controlled environment through the use of a specialized stacker
     crane and racking system.  When an order is placed, the Company
     often delivers the steel to the end-user manufacturer within
     one hour using Company-owned trucks that have been custom
     designed to facilitate the loading and unloading process.   The
     initial material management facility was opened in 1990 in
     Lackawanna, New York.   During the third quarter of  1995, a
     second facility was opened in Woodhaven, Michigan.

       -4-

     Joint Venture.  Through a subsidiary, the Company is a minority
     partner in two steel pickling operations. After the hot-rolling
     process, the surface of sheet steel is left with a residue
     known as scale, which must be removed prior to further
     processing by a cleaning process known as pickling.  This joint
     venture pickles steel on a toll basis, receiving fees for its
     pickling services without acquiring ownership of the steel.
     
     The initial pickling operation was opened in 1989 in Cleveland,
     Ohio.  During the third quarter of 1995, a second joint
     ventured pickling operation opened  in Twinsburg, Ohio.
     
     Metallurgical Heat Treating Services.  In February 1996, the
     Company acquired CCHT which through its facilities located in
     North Carolina, South Carolina, Tennessee and Georgia provides
     metallurgical heat treating services for customer-owned parts.
     These services include case-hardening, surface-hardening and
     through-hardening processes, for customers in a wide variety of
     industries.  Using methods such as annealing, flame hardening,
     vacuum hardening, carburizing and nitrating, as well as a host
     of other services, these facilities can harden, soften or
     otherwise impart desired properties on parts made of steel,
     copper and various alloys and other metals.  A variety of
     brazing services to join metallic objects together is also
     provided.  CCHT maintains a metallurgical laboratory at each
     facility, providing a range of testing capabilities to add
     value to treated parts and enhance quality control.  Consistent
     quality control is maintained by application of a statistical
     process control system.  Additionally, CCHT maintains a fleet
     of trucks and trailers to provide rapid turnaround time for its
     customers.
     
     Steel Strapping Products
     
     Steel strapping is banding and packaging material that is used
     to close and reinforce shipping units such as bales, boxes,
     cartons, coils, crates and skids.  The Company believes that it
     is one of three major domestic manufacturers of high tensile
     steel strapping, which is used in heavy duty applications.
     High tensile strapping is subject to strength requirements
     imposed by the American Association of Railroads for packaging
     of different products for common carrier transport.  This high
     tensile steel strapping is essential to producers of large,
     heavy products such as steel, paper and lumber where
     reliability of the packaging material is critical to the safe
     transport of the product.
     
     The Company's strapping facility manufactures high tensile
     steel strapping by slitting, oscillating, heat treating,
     painting and packaging cold-rolled coils.

       -5-

     Steel strapping is cold-rolled to precise gauge on the
     Company's rolling mill, which incorporates hydraulic screw
     downs and automatic gauge controls with statistical charting.
     This process ensures strapping product of the most uniform
     gauge available and produces the maximum amount of strapping
     per pound of steel.  All products are tested by on-site
     laboratory personnel for width, thickness and other
     metallurgical properties.
     
     To meet the differing needs of its customers, the Company
     offers its strapping products in various thicknesses, widths
     and coil sizes.  The Company also manufactures custom color and
     printed strapping.  In addition, the Company offers related
     strapping products, such as seals and tools, and is able to
     manufacture tensional strapping for lighter duty applications.
     
     Quality Control
     
     The Company carefully selects its raw material vendors and uses
     computerized inspection and analysis to assure that the steel
     that enters its production processes will be able to meet the
     most critical specifications of its customers.  The Company
     uses documented procedures during the production process, along
     with statistical process control computers linked directly to
     processing equipment, to monitor that such specifications are
     met.  Physical, chemical and metallographic analyses are
     performed during the production process to verify that
     mechanical and dimensional properties, cleanliness, surface
     characteristics and chemical content are within specification.
     
     Suppliers and Raw Materials
     
     Intermediate steel processing companies are required to
     maintain substantial inventories of raw materials in order to
     accommodate the short lead times and just-in-time delivery
     requirements of their customers.  Accordingly, the Company
     generally maintains its inventory of raw materials at levels
     that it believes are sufficient to satisfy the anticipated
     needs of the customers based upon historic buying practices and
     market conditions.  The primary raw material utilized by the
     Company in its processing operations is flat-rolled steel.  The
     Company purchases flat-rolled steel at regular intervals from a
     number of suppliers, however, a majority of its steel
     requirements is purchased from approximately 15 major North
     American suppliers.  The Company has no long-term commitments
     with any of its suppliers.
     
     Technical Services
     
     The Company employs a staff of engineers and other technical
     personnel and maintains fully-equipped, modern laboratories to
     support is operations.  The facilities enable the Company to
     verify, analyze and document the

       -6-

     physical, chemical, metallurgical and mechanical properties of
     its raw materials and products.  Technical service personnel also
     work in conjunction with the sales force to determine the types
     of flat rolled steel required for the particular needs of the
     Company's customers.

     Sales and Marketing
     
     The Company's products and services are sold primarily by
     Company sales personnel located throughout the midwest,
     northeast and southeast United States and Mexico.  This
     marketing staff is supported by a vice president of sales for
     each of the Company's principal product lines.
     
     Customers and Distribution
     
     The Company services over 4,500 industrial customers located
     primarily in the midwest, northeast and southeast United
     States, Canada and Mexico.  In 1996, net sales to automotive
     and automotive supply manufacturers accounted for approximately
     17% and 29%, respectively.  The Company also sells its products
     to customers in the appliance, metal building, machinery,
     hardware, office equipment, electrical, and steel industries.
     
     The Company manufacturers its products exclusively to customer
     order rather than for inventory. Although the Company
     negotiates annual sales orders with a majority of its
     customers, these orders are subject to customer confirmation as
     to product amounts and delivery dates.
     
     In 1994 and 1995, General Motors Corporation, the Company's
     largest customer, through its various subsidiaries and
     affiliates, accounted for approximately 14% and 11% of net sales,
     respectively.  In 1996, no customer of the Company represented
     10% or more the Company's net sales.
     
     Competition
     
     The steel processing market is highly competitive.  The Company
     competes with a small number of other intermediate steel
     processors, some of which also focus on fully processed high
     value-added steel products.  The Company competes on the basis
     of the precision and range of achievable tolerances, quality,
     price and the ability to meet delivery schedules dictated by
     customers.

       -7-
     
     The Company also competes with a small number of other steel
     strapping manufacturers on the basis of quality, price, product
     variety and the ability to meet delivery schedules dictated by
     customers.
     The Company competes with a small number of suppliers of heat
     treating services in its market areas on the basis of quality,
     reliable delivery and price.
     
     Employees
     
     At December 31, 1996, the Company employed 911 people.
     Approximately 170 of the Company's hourly plant personnel are
     represented by the Local Union No. 55 of the United Automobile
     Workers under two separate contracts at the precision metals
     facility and the Buffalo-based cold-rolled strip steel and
     strapping facility, which expire in April 1997 and July 1999,
     respectively.  In addition, under a contract which expires in
     February 1998, approximately 27 hourly plant personnel are
     represented by the Local Union No. 101, Chicago Truck Drivers,
     Helpers and Warehouse Workers at the precision metals facility
     in Franklin Park.  The Company believes that its relationship
     with its employees is good.
     
     Backlog
     
     Because of the nature of the Company's products and the short
     lead time order cycle, backlog is not a significant factor in
     the Company's business.  The Company believes that
     substantially all of its backlog of firm orders existing on
     December 31, 1996 will be shipped prior to the end of 1997.
     
     Governmental Regulation
     
     The Company's processing centers and manufacturing facilities
     are subject to many federal, state and local requirements
     relating to the protection of the environment.  The Company
     believes that it is in material compliance with all
     environmental laws, does not anticipate any material
     expenditures in order to meet environmental
     requirements and does not believe that future compliance with
     such laws and regulations will have a material adverse effect
     on its results of operations or financial condition.
     
     The Company's operations are also governed by many other laws
     and regulations.  The Company believes that it is in material
     compliance with these laws and regulations and does not believe
     that future compliance with such laws and regulations will have
     a material adverse effect on its results of operations or
     financial condition.
     
       -8-

     Item 2.  Description of Properties
     
     The Company maintains its corporate headquarters in Buffalo,
     New York and conducts its business operations in facilities
     located in New York, Michigan, Illinois, Ohio, Tennessee, South
     Carolina, Texas, North Carolina and Georgia.
     
     The Company believes that its primary existing facilities,
     listed below, and their equipment are effectively utilized,
     well maintained, in good condition and will be able to
     accommodate its capacity needs through 1997.
     
     Location              Utilization                   Square    Owned or
                                                         Footage   Leased

     Buffalo, New York     Headquarters                   23,000     Leased
     Buffalo, New York     Precision metals                             
                           processing; warehouse         207,000     Owned
     Cheektowaga, New      Cold-rolled strip steel                      
     York                  processing and strapping                     
                           products                      148,000     Owned
     Tonawanda, New York   Cold-rolled strip steel and                  
                           precision metals processing   128,000     Owned
     Lackawanna, New       Materials management                         
     York                  facility                       65,000     Leased
     Dearborn, Michigan    Strapping tool products         3,000     Owned
     Woodhaven, Michigan   Materials management                         
                           facility                      100,000     Owned
     Franklin Park,        Coated sheet steel and                       
     Illinois              precision metals processing    99,000     Owned
     Cleveland, Ohio       Cold-rolled strip steel                      
                           processing                    229,200    Leased
     Chattanooga,                                                       
     Tennessee             Steel processing               65,000     Owned
     North Charleston,                                                  
     S. Carolina           Distribution warehouse        190,000    Leased
     Brownsville, Texas    Distribution warehouse         15,000    Leased
     Fountain Inn, S.                                                   
     Carolina              Heat treating services         77,400     Leased
     Reidsville, N.                                                     
     Carolina              Heat treating services         53,500     Leased
     Morristown,                                                        
     Tennessee             Heat treating services         24,200     Owned
     Conyers, Georgia      Heat treating services         18,700     Leased
     Charlotte, N.                                                      
     Carolina              Administrative offices          3,400     Leased
     
       -9-
     
     Item 3.  Legal Proceedings
     
     From time to time, the Company is named a defendant in legal
     actions arising out of the normal course of business.  The
     Company is not a party to any pending legal proceeding the
     resolution of which the management of the Company believes will
     have a material adverse effect on the Company's results of
     operations or financial condition or to any other pending legal
     proceedings other than ordinary, routine litigation incidental
     to its business.  The Company maintains liability insurance
     against risks arising out of the normal course of business.
     
     The Company has been designated, along with others, as a
     potentially responsible party under Comprehensive Environmental
     Response, Compensation and Liability Act of 1980, or comparable
     state statutes, at one site. Based on the facts currently known
     to the Company, management expects that those costs to the
     Company of remedial actions at the site where it has been named
     a potentially responsible party will not have a material
     adverse effect on the Company's results of operations or
     financial condition.
     
     Item 4.  Submission of Matters to a Vote of Security Holders
     
     Not applicable.

       -10-
     
                                PART II
                                   
     Item 5.  Market for Common Equity and Related Stockholder
     Matters
     
     As of  December 31, 1996, there were 145 shareholders of record
     of the Company's common stock.  However, the Company believes
     that it has a significantly higher number of shareholders
     because of the number of shares that are held by nominees.
     
     The Company's common stock is traded in the over-the-counter
     market and quoted on the National Association of Securities
     Dealers Automated Quotation System - National Market System
     ("NASDAQ").  Its trading symbol is "ROCK".  The following table
     sets forth the high and low sales prices per share for the
     Company's common stock for each quarter of 1996 and 1995:
     
     
          1996                   High           Low
          Fourth Quarter       $ 26 1/4       $ 21
          Third Quarter          23 1/4         16 1/2
          Second Quarter         22             15
          First Quarter          15 3/4         12 1/8
                                           
          1995                             
          Fourth Quarter       $ 13 1/2       $ 10
          Third Quarter          14 1/4         12 3/4
          Second Quarter         13 1/2         10 1/2
          First Quarter          11 1/4         10 1/2
     
     The Company has never paid cash dividends on its common stock
     and it is currently the Company's policy to invest earnings in
     the future development and growth of the Company.

       -11-
     
 Item 6.     Selected Financial Data

 (in thousands, except share and per share data)

                                      Year Ended December 31, 
                             
                            1996       1995      1994      1993        1992         
                                                                                    
                                                     
 Net Sales                $ 342,974  $ 282,833 $ 200,142 $ 167,883  $  145,680       
 Income from operations      30,617     20,368    16,179    12,934      10,454       
 Interest expense             3,827      3,984     1,374     1,621       1,873            
 Income before income taxes  26,790     16,384    14,805    11,513       8,581            
 Income taxes                10,815      6,662     5,996     6,300         339          
 Net income                  15,975      9,722     8,809     5,213       8,242            
                                                                                    
 Net income per share     $    1.42  $     .96 $     .87                             
 Weighted average shares                                                                   
    outstanding           11,260,956  10,163,817 10,162,900                             
                                                                                    
 Pro forma net income (a)                                $   7,337  $    5,853       
 Pro forma net income per share                          $     .72  $      .58       
 Pro forma weighted average                                                              
    shares outstanding (b)                               10,162,900 10,162,900       
                                                                                    
 Current assets           $ 109,526  $  86,995 $  70,552 $  50,502  $   44,941       
 Current liabilities         40,853     29,480    22,028    21,905      26,111       
 Total assets               222,507    167,423   126,380    92,868      83,407       
 Total debt                  49,841     59,054    38,658    14,179      26,313       
 Shareholders' equity       121,744     70,244    60,396    51,587      38,010       
                                                                                    
 Capital expenditures     $  15,477  $  14,504 $  16,171 $  10,468  $    5,750       
 Depreciation and           
   amortization               6,246      4,538     3,445     3,399       3,226 
<FN>

    (a) Pro forma net income assumes that all of the Company's subsidiaries
        had been subject to income taxation as C Corporations during periods
        prior to the Company's initial public offering in November 1993.

    (b) Pro forma weighted average number of common shares was computed
        assuming the Company's initial public offering occurred at the
        beginning of each year.


       -12-
     
     Item 7.  Management's Discussion and Analysis of
              Financial Condition and Results of Operations
     
     Results of Operations

     Year Ended 1996 Compared to Year Ended 1995
     
     Net sales increased by $60.1  million, or 21%, to a record
     $343.0 million in 1996 from $282.8 million in 1995.  This
     increase primarily resulted from including twelve months
     of net sales of Hubbell Steel (acquired April 1995) for
     1996 compared to nine months in 1995, including net sales
     of CCHT (acquired February 14, 1996) and sales growth at
     existing operations.
     
     Cost of sales increased by $41.3 million, or 17%, to
     $281.7 million in 1996 from $240.3 million in 1995.  As a
     percentage of net sales, cost of sales decreased to 82% of
     net sales from 85%.  This decrease was primarily due to
     higher margins attributable to CCHT sales and lower raw
     material costs at other operations.
     
     Selling, general and administrative expense increased by
     $8.5 million, or 39%, to $30.6  million in 1996 from $22.1
     million in 1995.  As a percentage of net sales, selling,
     general and administrative expense increased to 8.9% from
     7.8 % in 1995 primarily due to higher costs as a
     percentage of sales attributable to CCHT and performance
     based compensation linked to the Company's sales and
     profitability.
     
     Interest expense decreased by $.2 million primarily due to
     lower interest rates in 1996 compared to 1995 which were
     partially offset by higher average borrowings resulting
     from higher inventory levels to service increased sales
     and capital expenditures.
     
     As a result of the above, income before taxes increased by
     $10.4 million, or  64%, to a record $26.8 million in 1996
     from $16.4 million in 1995.
     
     Income taxes approximated $10.8 million in 1996, an
     effective rate of 40.4% in comparison with 40.7% for 1995.
     
     
     Year Ended 1995 Compared to Year Ended 1994
     
     Net sales increased by $82.7 million, or 41%, to $282.8
     million in 1995 from $200.1 million in 1994.  This
     increase includes $63.2 million in net sales of Hubbell
     since the acquisition at the beginning of the second
     quarter.  The remaining net sales increase was
     attributable to sales growth from existing operations and
     new operations begun during 1995.
     
     Cost of sales increased by $73.9 million, or 44%, to
     $240.3 million in 1995 from $166.4 million in 1994.  As a
     percentage of net sales, cost of sales increased to 85% of
     net sales from 83.2%.  This increase was primarily due to
     lower margins attributable to sales from Hubbell and lower
     margins generated by startup operations.
     
     Selling, general and administrative expense increased by
     $4.6 million, or 26%, to $22.1 million in 1995 from $17.5
     million in 1994.  As a percentage of net sales, selling,
     general and administrative expense decreased to 7.8% from
     8.8% in 1994 primarily as a result of the lower costs as a
     percentage of sales attributable to Hubbell.

       -13-
     
     Interest expense increased by $2.6 million primarily as a
     result of the Hubbell acquisition which resulted in higher
     average borrowings, in addition to higher interest rates
     compared to 1994 and additional borrowings resulting from
     higher inventory levels to service increased sales and
     capital expenditures.
     
     As a result of the above, income before taxes increased by
     $1.6 million, or 11%, to $16.4 million in 1995 from $14.8
     million in 1994.
     
     Income taxes approximated $6.7 million in 1995, an
     effective rate of  40.7% in comparison with 40.5% for
     1994.
     
     Liquidity and Capital Resources
     
     During 1996, the Company increased working capital by
     19.4% to $68.7 million.  Long term debt was reduced to
     $48.6 million and to 28.5% of total capitalization.
     Additionally, shareholders' equity increased by 73.3% to
     $121.7 million at December 31, 1996.
     
     The Company's principal capital requirements are to fund
     its operations including working capital requirements, the
     purchase and funding of improvements to its facilities,
     machinery and equipment and to fund acquisitions.
     
     Net cash provided by operations of $13.6 million resulted
     primarily from net income of $16.0 million and
     depreciation of $6.2 million offset by the net increase in
     inventory and payables of $7.8 million to support record
     sales.
     
     Net proceeds of the public offering of $34.4 million were
     used to repay debt of $23.7 million incurred for the
     acquisition of CCHT.
     
     Significant capital expenditures included the completion
     of the installation of a new slitting line and 45,000
     square foot of production and storage space at a Buffalo,
     New York facility and the construction relating to the new
     cold rolling mill expansion at the Cleveland, Ohio
     facility.
     
     During 1996, the Company extended the expiration date of
     its $125 million credit facility to November 17, 2000.
     This facility may be converted to a four year amortizing
     loan at any time prior to expiration.  At December 31,
     1996, the Company had borrowings of $43 million and
     additional availability of $82 million.
     
     The Company believes that availability under its credit
     facility, together with funds generated from operations,
     will be more than sufficient to provide the Company with
     the liquidity and capital resources necessary to fund its
     anticipated working capital requirements, acquisitions and
     capital expenditure commitments for the next twelve
     months.
     
     The Company believes that environmental issues will not
     require the expenditure of material amounts for
     environmental compliance in the future.

       -14-
     
            Company Responsibility For Financial Statements
                                   
                                   
     The accompanying consolidated financial statements of
     Gibraltar Steel Corporation have been prepared by
     management, which is responsible for their integrity and
     objectivity.  The statements have been prepared in
     conformity with generally accepted accounting principles
     and include amounts based on management's best estimates
     and judgments.  Financial information elsewhere in this
     Annual Report is consistent with that in the consolidated
     financial statements.
     
     The Company has established and maintains a system of
     internal control designed to provide reasonable assurance
     that assets are safeguarded and that the financial records
     reflect the authorized transactions of the Company.
     
     The financial statements have been audited by Price
     Waterhouse LLP, independent accountants.  As part of their
     audit of the Company's 1996 financial statements, Price
     Waterhouse LLP considered the Company's system of internal
     control to the extent they deemed necessary to determine
     the nature, timing and extent of their audit tests.
     
     The Board of Directors pursues its responsibility for the
     Company's financial reporting through its Audit Committee,
     which is composed entirely of outside directors.  The
     independent accountants have direct access to the Audit
     Committee, with and without the presence of management
     representatives, to discuss the results of their audit
     work and their comments on the adequacy of internal
     accounting controls and the quality of financial
     reporting.
     
     
     
     
     
     
     
     
     Brian J. Lipke
     Chairman of the Board
     and Chief Executive Officer
     
     
     
     
     
     Walter T. Erazmus
     Executive Vice President
     and Chief Financial Officer

       -15-

     Item 8.  Financial Statements and Supplementary Data
     
     Index to Financial Statements:                   Page Number
     
     Financial Statements:
     
     Report of Independent Accountants                    17
     
     Consolidated Balance Sheets at
     December 31, 1996 and 1995                           18
     
     Consolidated Statements of Income for the
     three years ended December 31, 1996                  19
     
     Consolidated Statements of Cash Flows for the
     three years ended December 31, 1996                  20
     
     Consolidated Statements of Shareholders' Equity for
     the three years ended December 31, 1996              21
     
     Notes to Consolidated Financial Statements           22
     
     Supplementary Data:
     
     Quarterly Unaudited Financial Data                   32
     
       -16-

                        Report of Independent Accountants
                                   
                                   
                                   
     To the Board of Directors and
     Shareholders of Gibraltar Steel Corporation
     
     
     In our opinion, the consolidated financial statements
     listed in the accompanying index present fairly, in
     all material respects, the financial position of
     Gibraltar Steel Corporation and its subsidiaries at
     December 31, 1996 and 1995, and the results of their
     operations and their cash flows for each of the three
     years in the period ended December 31, 1996, in
     conformity with generally accepted accounting
     principles.  These financial statements are the
     responsibility of the Company's management; our
     responsibility is to express an opinion on these
     financial statements based on our audits.  We
     conducted our audits of these statements in accordance
     with generally accepted auditing standards which
     require that we plan and perform the audit to obtain
     reasonable assurance about whether the financial
     statements are free of material misstatement.  An
     audit includes examining, on a test basis, evidence
     supporting the amounts and disclosures in the
     financial statements, assessing the accounting
     principles used and significant estimates made by
     management, and evaluating the overall financial
     statement presentation.  We believe that our audits
     provide a reasonable basis for the opinion expressed
     above.

     Price Waterhouse LLP
     Buffalo, New York
     January 17, 1997
     
       -17-

 
GIBRALTAR STEEL CORPORATION CONSOLIDATED BALANCE SHEET
(in thousands, except share and per share data)
                                                                             
                                                        
                                                          December 31,
    ASSETS                                            1996            1995
                                                                              
    Current assets:                                                           
         Cash and cash equivalents                $   5,545       $   4,123
         Accounts receivable                         40,106          35,634
         Inventories                                 62,351          45,274
         Other current assets                         1,524           1,964
              Total current assets                  109,526          86,995
                                                                              
    Property, plant and equipment, net               88,670          67,275
    Other assets                                     24,311          13,153
                                                  $ 222,507       $ 167,423
                                                                              
    LIABILITIES AND SHAREHOLDERS' EQUITY                                      
                                                                              
    Current liabilities:                                                      
         Accounts payable                         $  35,397       $  25,845
         Accrued expenses                             4,238           2,421
         Current maturities of long-term debt         1,218           1,214
              Total current liabilities              40,853          29,480
                                                                              
                                                                              
    Long-term debt                                   48,623          57,840
    Deferred income taxes                            10,364           9,251
    Other non-current liabilities                       923             608
    Shareholders' equity                                                      
      Preferred shares, $.01 par value;                                    
        authorized: 10,000,000 shares; none
        outstanding                                       -               -
      Common shares, $.01 par value;                                       
        authorized: 50,000,000 shares;
        issued and outstanding: 12,322,400
        shares in 1996 and 10,173,900 in 1995           123             102
      Additional paid-in capital                     64,307          28,803
      Retained earnings                              57,314          41,339
              Total shareholders' equity            121,744          70,244
                                                  $ 222,507       $ 167,423
                                                                              
                                                                              
    The accompanying notes are an integral part of these financial statements.

        -18-

GIBRALTAR STEEL CORPORATION CONSOLIDATED STATEMENT OF INCOME
(in thousands, except share and per share data)
                                                                      
                                                                      
                                              Year Ended December 31,
                                           1996        1995         1994
                                                                           
  Net sales                           $   342,974  $  282,833   $   200,142
                                                                           
  Cost of sales                           281,717     240,370       166,443
                                                                           
       Gross profit                        61,257      42,463        33,699
                                                                           
  Selling, general and                     
  administrative expense                   30,640      22,095        17,520
                                                                           
       Income from operations              30,617      20,368        16,179
                                                                           
  Interest expense                          3,827       3,984         1,374
                                                                           
       Income before taxes                 26,790      16,384        14,805
                                                                           
  Provision for income taxes               10,815       6,662         5,996
                                                                           
       Net income                     $    15,975  $    9,722   $     8,809
                                                                           
  Net income per share                $      1.42  $      .96   $       .87
                                                                           
                                                                           
  Weighted average number of
    shares outstanding                 11,260,956   10,163,817   10,162,900
                                                                           
                                                                           
  The accompanying notes are an integral part of these financial statements.

        -19-

GIBRALTAR STEEL CORPORATION CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands)


                                                 Year Ended December 31,
                                              1996       1995         1994
  CASH FLOWS FROM OPERATING ACTIVITIES

  Net income                              $  15,975  $     9,722  $    8,809
  Adjustments to reconcile net
    income to net cash provided by (used
    in) operating activities:
    Depreciation and amortization             6,246        4,538       3,445
    Provision for deferred income taxes         774          218         676
    Undistributed equity investment income     (528)        (366)       (505)
    Gain on disposition of
      property and equipment                     (4)        (146)        (37)
    Increase (decrease) in cash resulting
    from changes in (net of effects 
    from acquisitions):
      Accounts receivable                    (1,225)         838      (6,451)
      Inventories                           (17,077)      17,979     (13,354)
      Other current assets                      411         (503)       (390)
      Accounts payable and accrued expenses   9,275        3,390        (497)
      Other assets                             (244)          70        (318)

   Net cash provided by (used
   in) operating activities                  13,603       35,740      (8,622)


  CASH FLOWS FROM INVESTING ACTIVITIES

  Acquisitions, net of cash acquired        (23,715)     (20,859)          -
  Purchases of property, plant
    and equipment                           (15,477)     (14,504)    (16,171)
  Proceeds from sale of property
    and equipment                               775          317         173

   Net cash used in investing activities    (38,417)     (35,046)    (15,998)


  CASH FLOWS FROM FINANCING ACTIVITIES

  Long-term debt reduction                  (78,195)     (64,527)    (15,381)
  Proceeds from long-term debt               68,906       66,832      39,860
  Net proceeds from issuance of common stock 35,525            -           -

   Net cash provided by financing activities 26,236        2,305      24,479

  Net increase (decrease) in cash             1,422        2,999        (141)

  Cash and cash equivalents at
    beginning of year                         4,123        1,124       1,265

  Cash and cash equivalents at
    end of year                          $    5,545    $   4,123   $   1,124

  The accompanying notes are an integral part of these financial statements.

        -20-

GIBRALTAR STEEL CORPORATION CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(in thousands, except share data)
                                                                        
                                                       Additional
                                     Common Shares       Paid-in     Retained
                                   Shares     Amount     Capital     Earnings

 Balance at December 31, 1993  10,162,900  $    102   $  28,677    $  22,808

   Net income                           -         -           -        8,809
                                                                             
 Balance at December 31, 1994  10,162,900       102      28,677       31,617
                                                                             
   Net income                           -         -           -        9,722
   Issuance of common shares
     to profit sharing plan        11,000         -         126            -

 Balance at December 31, 1995  10,173,900       102      28,803       41,339

   Net income                           -         -           -       15,975
   Public offering              2,050,000        20      34,370            -
   Issuance of common shares
     to profit sharing plan        11,000         -         184            -
   Stock options exercised         87,500         1         950            -

 Balance at December 31, 1996  12,322,400  $    123   $  64,307    $  57,314


 The accompanying notes are an integral part of these financial statements.

        -21-

                  GIBRALTAR STEEL CORPORATION
                                   
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   
                                   
                                   
       1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
       
       Principles of Consolidation
       
       The consolidated financial statements include the accounts
       of Gibraltar Steel Corporation and subsidiaries (the
       Company).  Significant intercompany accounts and
       transactions have been eliminated.
       
       
       Use of Estimates
       
       The preparation of financial statements in conformity with
       generally accepted accounting principles requires management
       to make estimates and assumptions that affect the amounts
       reported in the financial statements and accompanying notes.
       Actual results could differ from those estimates.
       
       
       Cash and Cash Equivalents
       
       Cash and cash equivalents include cash on hand, checking
       accounts and all highly liquid investments with a maturity
       of three months or less.
       
       
       Inventories
       
       Inventories are valued at the lower of cost or market.  Cost
       is determined using the first-in, first-out method.
       
       
       Property, Plant and Equipment
       
       Property, plant and equipment are stated at cost and
       depreciated over their estimated useful lives using the
       straight-line method.  Accelerated methods are used for
       income tax purposes.  The Company periodically evaluates the
       recoverability of its property, plant and equipment.
       Interest is capitalized in connection with construction of
       qualified assets.  Under this policy, interest of $522,000,
       $683,000 and $361,000 was capitalized in 1996, 1995 and
       1994, respectively.
       
       
       Other Assets
       
       Goodwill is amortized over 35 years.

       -22-
       
       Shareholders' Equity
       
       During June 1996, the Company sold 2,050,000 common shares,
       in a public offering, at $18 per share.  The net proceeds of
       approximately $34.4 million were used to repay existing bank
       debt.  In both December 1995 and July 1996, the Company
       issued 11,000 of its common shares as a contribution to one
       of its profit sharing plans.
       
       
      Interest Rate Exchange Agreements
      
      Interest rate swap agreements, which are used by the Company in
      the management of interest rate risk, are accounted for on an
      accrual basis.  Amounts to be paid or received under interest
      rate swap agreements are recognized as interest expense or
      income in the periods in which they accrue.  Swaps are not used
      for trading purposes.


       Income Taxes
       
       The financial statements of the Company have been prepared
       using the asset and liability approach in accounting for
       income taxes which requires the recognition of deferred tax
       assets and liabilities for the expected future tax
       consequences of temporary differences between the carrying
       amounts and the tax bases of other assets and liabilities.
       
       
       Earnings Per Share
       
       Net income per share is based upon the weighted average
       number of shares outstanding during the year.
       
       
      2.  ACQUISITIONS
      
      On April 3, 1995, the Company purchased all of the
      outstanding capital stock of Wm. R. Hubbell Steel Company
      (Hubbell) for an aggregate cash purchase price of $21
      million.  In addition, the Company repaid approximately $18
      million of Hubbell's existing bank indebtedness.
      
      On February 14, 1996, the Company purchased all of the
      outstanding capital stock of Carolina Commercial Heat
      Treating, Inc. (CCHT) for an aggregate cash purchase price
      of approximately $25 million.  The funding for the purchase
      was provided by borrowings under the Company's existing
      credit facility.  CCHT, headquartered in Charlotte, North
      Carolina, provides heat treating, brazing and related metal-
      processing services to a broad range of industries,
      including the automotive, hand tools, construction equipment
      and industrial machinery industries.
      
      These acquisitions have been accounted for using purchase
      accounting with Hubbell and CCHT's results of operations
      included from the respective acquisition dates. The purchase
      price exceeded the fair market value of the net assets of
      Hubbell and CCHT by approximately $10 million and $11
      million, respectively.

      -23-
      
      The following pro forma information presents the condensed
      results of operations of the Company as if the acquisitions
      had occurred at the beginning of each period presented.  The
      pro forma amounts may not be indicative of the results that
      would have actually been achieved and are not necessarily
      indicative of future results.
      
      
      
                                  (in thousands, except per share data)
                                              Year Ended December 31,
                                             1996                1995
                                                    (unaudited)
                                                      
       Net sales                         $345,219            $321,737

       Income before taxes               $ 26,521            $ 18,870

       Net income                        $ 15,797            $ 11,074

       Net income per share              $   1.40            $   1.09


       3.  ACCOUNTS RECEIVABLE
       
       Accounts receivable are expected to be collected within one
       year and are net of reserves for doubtful accounts of
       $698,000 and $491,000 for 1996 and 1995, respectively.
       
       
       
       4.  INVENTORIES
       
       Inventories at December 31 consist of the following:
       
                                                  (in thousands)
                                                   1996            1995
                                                            
       Raw material                            $ 45,258        $ 28,307
       Finished goods and work-in-process        17,093          16,967
                                                                       
            Total inventories                  $ 62,351        $ 45,274
       
       -24-
       
       5.  PROPERTY, PLANT AND EQUIPMENT
       
       Property, plant and equipment, at cost less accumulated
       depreciation, at December 31 consists of the following:
       
                                                         (in thousands)
                                                       1996         1995
                                                                   
       Land and land improvements                   $  2,978     $  2,776
       Building and improvements                      29,145       24,031      
       Machinery and equipment                        78,018       60,267
       Construction in progress                        7,894        5,135
                                                                            
                                                     118,035       92,209
       Less accumulated depreciation and                                    
       amortization                                   29,365       24,934
                                                                            
         Total property, plant and equipment        $ 88,670     $ 67,275
       
       6.  OTHER ASSETS
       
       Other assets at December 31 consist of the following:
       
                                                (in thousands)
                                              1996         1995
                                                       
       Equity interest in partnership     $  3,292        $  2,764
       Goodwill, net                        20,199           9,656
       Other                                   820             733
                                                                  
            Total other assets            $ 24,311        $ 13,153
       
       The Company's 26% partnership interest is accounted for
       using the equity method of  accounting.  The partnership
       provides a steel cleaning process called pickling to steel
       mills and steel processors, including the Company.

       -25-
       
       7.  DEBT
       
       Long-term debt at December 31 consists of the following:
       
                                                    (in thousands)
                                                   1996        1995
                                                             
       Revolving credit notes payable           $ 43,000     $ 51,000
                                                                     
       Industrial Development Revenue Bond         6,190        7,333
                                                                     
       Other debt                                    651          721
                                                                     
                                                  49,841       59,054

       Less current maturities                     1,218        1,214
                                                                     
            Total long-term debt                $ 48,623     $ 57,840
       
       In December 1996, the Company extended the expiration date
       to November 17, 2000 on its $125,000,000 revolving credit
       facility, of which $82,000,000 was available on December 31,
       1996.  This credit facility has various interest rate
       options which are no greater than the bank's prime rate and
       may be converted by the Company to a four year amortizing
       loan at any time prior to expiration.  In addition, the
       Company may enter into interest rate exchange agreements
       (swaps) to manage interest costs and exposure to changing
       interest rates.  At December 31, 1996, the Company had one
       interest rate swap agreement outstanding that effectively
       converted $25,000,000 of floating rate debt to a fixed rate
       of 6.34% with a termination date of November 20, 2000 or
       2002 at the option of the financial institution.   At
       December 31, 1996, additional borrowings outstanding
       consisted of $18,000,000 with an interest rate of LIBOR plus
       a fixed rate.  The weighted average interest rate of these
       borrowings was 6.15% at December 31, 1996.  Borrowings are
       secured by accounts receivable, inventory, property, plant
       and equipment and other assets of the Company.
       
       In addition, the Company has an Industrial Development
       Revenue Bond payable in equal installments through May 2002,
       with an interest rate of LIBOR plus a fixed rate (6.05% at
       December 31, 1996), which financed the cost of its Tennessee
       expansion under a capital lease agreement.  The cost of the
       facility and equipment equal the amount of the bond and
       includes accumulated amortization of $710,000.  The
       agreement provides for the purchase of the facility and
       equipment at any time during the term of the lease at
       scheduled amounts or at the end of the lease in 2002 for a
       nominal amount.
       
       The aggregate maturities on long-term debt including lease
       purchase obligations for the five years following December
       31, 1996 are as follows: 1997, $1,218,000; 1998, $1,224,000;
       1999, $1,306,000; 2000, $2,054,000 and 2001, $11,909,000.
       
       The Company had no amounts outstanding under short-term
       borrowing for the year ended December 31, 1996 and 1995.
       
       The various loan agreements, which do not require
       compensating balances, contain provisions that limit
       additional borrowings and require maintenance of minimum net
       worth and financial ratios. The Company is in compliance
       with the terms and provisions of all its financing
       agreements.

       -26-
       
       Total cash paid for interest in the years ended December 31,
       1996, 1995 and 1994 was $4,701,000, $4,715,000 and
       $1,345,000, respectively.
       
       
       8.  LEASES
       
       The Company leases certain facilities and equipment under
       operating leases.  Rent expense under operating leases for
       the years ended December 31, 1996, 1995 and 1994 was
       $2,358,000, $1,693,000 and $824,000, respectively.  Future
       minimum lease payments under these operating leases are
       $2,230,000, $1,273,000, $999,000, $714,000 and $701,000 for
       the years 1997, 1998, 1999, 2000 and 2001, respectively, and
       $2,016,000 thereafter through 2038.
       
       
       9.  EMPLOYEE RETIREMENT PLANS
       
       Non-union employees participate in various profit sharing
       plans.  Contributions to these plans are funded annually and
       are based on a percentage of pretax income or amounts
       determined by the Board of Directors.
       
       Certain subsidiaries have multi-employer non-contributory
       retirement plans providing for defined contributions to
       union retirement funds.
       
       A supplemental pension plan provides defined pension
       benefits to certain salaried employees upon retirement.  Net
       unfunded periodic pension costs of $307,000 were accrued
       under this plan since the inception of the plan and
       consisted primarily of service cost using a discount rate of
       7.5%.
       
       Total expense for all plans was $1,066,000, $637,000 and
       $699,000 for the years ended December 31, 1996, 1995 and
       1994, respectively.
       
       
       10.  OTHER POST-RETIREMENT BENEFITS
       
       The Company provides health and life insurance to
       substantially all of its employees, and to a number of
       retirees and their spouses from certain of its subsidiaries.
       A summary of the components of the net periodic post-
       retirement benefit cost charged to expense consists of the
       following:
       
       
                                                     (in thousands)
                                              1996        1995       1994
                                                                    
       Service cost                        $     76       $  64      $ 53
       Interest cost                            109          98        72
       Amortization of transition                                        
       obligations                               52          45        45
                                                                         
        Net periodic post-retirement                                     
        benefit cost                        $   237       $ 207     $ 170
       
       -27-
       
       The approximate unfunded accumulated post-retirement benefit
       obligation at December 31, consists of the following:
       
                                                  (in thousands)
                                                 1996        1995
                                                          
       Retirees                               $   468     $   476
       Other fully eligible participants          200         181
       Other active participants                  943         684
                                                                 
                                              $ 1,611     $ 1,341
       
       
       The accumulated post-retirement benefit obligation was
       determined using a weighted average discount rate of 7.5%.
       The medical inflation rate was assumed to be 10% in 1996,
       with a gradual reduction to 5% over five years.  The effect
       of a 1% annual increase in the medical inflation rate would
       increase the accumulated post-retirement benefit obligation
       by approximately $286,000 and $217,000 and the annual
       service and interest costs by approximately $37,000 and
       $31,000 for 1996 and 1995, respectively.
       
       One of the Company's subsidiaries also provides post-
       retirement health care benefits to its unionized employees
       through contributions to a multi-employer health care plan.


       11.  INCOME TAXES
       
       The provision for income taxes consists of the following:
                                              (in thousands)
                                     1996          1995          1994
       Current tax expense                                 
            Federal               $  8,774     $  5,611       $  4,275
            State                    1,267          833          1,045
            Total current           10,041        6,444          5,320
                                                                      
       Deferred tax expense                                           
            Federal                    670          198            740
            State                      104           20            (64)
            Total deferred             774          218            676
                                                                      
            Total provision       $ 10,815      $ 6,662        $ 5,996
       
       -28-
       
       Deferred tax liabilities (assets) at December 31, consist of
       the following:
       
                                                   (in thousands)
                                               1996             1995
                                                         
       Depreciation                         $  9,026          $ 7,560
       Inventory method change                 1,752            1,989
       Other                                   1,034            1,168

       Gross deferred tax liabilities         11,812           10,717
                                                                     
       State taxes                              (528)            (450)
       Other                                  (1,187)            (962)

       Gross deferred tax assets              (1,715)          (1,412)

          Net deferred tax liabilities      $ 10,097          $ 9,305
       
       
       The provision for income taxes differs from the amount of
       income tax determined by applying the applicable U.S.
       statutory federal income tax rate to pretax income from
       continuing operations as a result of the following
       differences:
       
                                                    (in thousands)
                                           1996           1995         1994
                                                                 
       Statutory U.S. tax rates        $  9,376        $ 5,734      $ 5,182
       Increase (decrease) in rates                                         
         resulting from:                                                    
         State and local taxes, net         891            554          638
         Other                              548            374          176
                                                                            
                                       $ 10,815        $ 6,662      $ 5,996
       
       
       Total cash paid for income taxes in the years ended December
       31, 1996, 1995 and 1994 was $9,639,000, $6,250,000 and
       $6,100,000, respectively.
       
       
       12.  COMMITMENTS AND CONTINGENCIES
       
       The Company is a party to certain claims and legal actions
       generally incidental to its business.  Management does not
       believe that the outcome of these actions, which is not
       clearly determinable at the present time, would
       significantly affect the Company's financial condition or
       results of operations.
       
      -29-
       
       13.  STOCK OPTIONS
       
       The Company applies APB Opinion 25 and related
       Interpretations in accounting for its stock option plans.
       Accordingly, no compensation cost has been recognized for
       its non-qualified stock option plan and its incentive stock
       option plan as stock options granted under these plans have
       an exercise price equal to 100% of the market price on the
       date of grant.  No compensation cost has been charged
       against income for its restricted stock plan as no awards
       have been granted under this plan.  If the compensation cost
       for these plans had been determined based on the fair value
       at the grant dates for awards consistent with the method of
       FASB Statement 123, there would have been no effect on the
       Company's net income and earnings per share in 1995.  The
       pro forma effect for 1996 is indicated below:
       
       
                          Net Income     Net Income Per Share
                                                   
        As reported         $15,975                  $1.42
        Pro forma           $15,890                  $1.41
       
       
       
       Non-Qualified Stock Option Plan:
       
       The Company's Non-Qualified Stock Option Plan provides
       grants to  officers, employees, non-employee directors and
       advisers to acquire an aggregate of 400,000 common shares at
       an exercise price equal to 100% of the market price on the
       date of grant.  The options may be exercised in cumulative
       annual increments of 25% commencing one year from the date
       of grant and expire ten years from date of grant.
       
       There were 200,000 shares granted which were outstanding as
       of December 31, 1996 and 1995 under the Company's Non-
       Qualified Stock Option Plan, with a weighted-average
       exercise price of $10.75.  The Company did not grant options
       under the plan in either 1996 or 1995.  As of December 31,
       1996 and 1995, 137,500 shares and 87,500 shares were
       exercisable, respectively.  The 200,000 shares outstanding
       at December 31, 1996 have a weighted-average remaining
       contractual life of 7.3 years.
       
       Incentive Stock Option Plan:
       
       The Company's Incentive Stock Option Plan provides grants to
       officers and other key employees to acquire an aggregate of
       600,000 common shares at an exercise price of not less than
       100% of the market price on the date of grant.  The options
       may be exercised in cumulative annual increments of 25%
       commencing one year from the date of grant and expire ten
       years from date of grant.
       
       The fair value of each option granted in 1996 and 1995 was
       estimated on the date of grant using the Black-Scholes
       option-pricing model with the following assumptions for 1996
       and 1995, respectively; risk-free interest rates of  6.64
       and 5.70 percent; dividend yield of 0 percent for both
       years; expected lives of 5 years for both years; and
       volatility of 38 and 36 percent.  The weighted average fair
       value of options granted during 1996 and 1995 were $7.44 and
       $4.56, respectively.
       
       -30-

       A summary of the status of the Company's Incentive Stock
       Plan as of December 31, 1996 and 1995, and changes during
       the years ending on those dates is presented below:
       
                                   1996                       1995
                        Options       Weighted-    Options        Weighted-
                        Outstanding   Average      Outstanding    Average
                                      Exercise                    Exercise
                                      Price                       Price
                                                                       
       Beginning of year   270,000     $ 10.81        197,500      $ 10.72
       Granted             173,750       16.75         75,000        11.00
       Exercised           (87,500)      10.87              -            -
       Forfeited                 -           -         (2,500)       10.00
       End of year         356,250     $ 13.69        270,000      $ 10.81

       Options exercisable
       at year-end          64,375     $ 10.77         84,375      $ 10.84
       
       
       The following table summarizes information about Incentive
       Stock Options outstanding at December 31, 1996:

       
                  Options Outstanding                                Options Exercisable
                                                                                     
       Range of   Number          Weighted-      Weighted-      Number            Weighted-
       Exercise   Outstanding     Average        Average        Exercisable       Average
       Prices     at 12/31/96     Remaining      Exercise       at 12/31/96       Exercise
                                  Contractual    Price                            Price
                                  Life
                                                                                     
                                                                           
       $10 - $11     182,500       8.0 years        $ 10.77           64,375       $ 10.77
       $16.75        173,750       9.5 years          16.75                -             -

                     356,250       8.7 years        $ 13.69           64,375       $ 10.77

       
       
       Restricted Stock Plan:
       
       The Company's Restricted Stock Plan reserved for issuance
       100,000 common shares for the grant of restricted stock
       awards to employees at a purchase price of $.01 per share.
       No awards have been granted under this plan.
       
        -31-

                  QUARTERLY UNAUDITED FINANCIAL DATA
                 (in thousands, except per share data)
                                   
     
       1996 Quarter Ended        March 31    June 30   Sept. 30   Dec. 31
                                                                  
         Net Sales                 $82,034   $86,476    $87,994   $86,470
                                                                         
         Gross Profit               14,029    15,867     15,979    15,382
         Net Income                  3,334     4,155      4,414     4,072
         Net Income Per Share      $   .33   $   .40    $   .36   $   .33
                                                                  
                                                                  
                                                                  
       1995 Quarter Ended        March 31    June 30   Sept. 30   Dec. 31
                                                                  
         Net Sales                 $58,765   $76,337    $74,691   $73,040
                                                                         
         Gross Profit               10,186    11,240     10,019    11,018
         Net Income                  2,677     2,804      2,002     2,239
         Net Income Per Share      $   .26   $   .28    $   .20   $   .22
     
     
        -32-

     Item 9.   Changes in and Disagreements with Accountants on
               Accounting and Financial Disclosure
     
     None.
     
                               PART III
                                   
     Item 10.  Directors and Executive Officers of the Registrant
     
     Information regarding directors and executive officers of the
     Company is incorporated herein by reference to the information
     included in the Company's definitive proxy statement which will
     be filed with the Commission within 120 days after the end of
     the Company's 1996 fiscal year.
     
     Item 11.  Executive Compensation
     
     Information regarding executive compensation is incorporated
     herein by reference to the information included in the
     Company's definitive proxy statement which will be filed with
     the Commission within 120 days after the end of the Company's
     1996 fiscal year.
     
     Item 12.  Security Ownership of Certain Beneficial Owners and
     Management
     
     Information regarding security ownership of certain beneficial
     owners and management is incorporated herein by reference to
     the information included in the Company's definitive proxy
     statement which will be filed with the Commission within 120
     days after the end of the Company's 1996 fiscal year.
     
     Item 13.  Certain Relationships and Related Transactions
     
     Information regarding certain relationships and related
     transactions is incorporated herein by reference to the
     information included in the Company's definitive proxy
     statement which will be filed with the Commission within 120
     days after the end of the company's 1996 fiscal year.

       -33-

                                PART IV
                                   
     Item 14.  Exhibits, Financial Statement Schedules and
               Reports on Form 8-K
     
     
     (a) (1)     Financial Statements:                Page Number
     
                 Report of Independent Accountants         17
     
                 Consolidated Balance Sheets at
                 December 31, 1996 and 1995                18
     
                 Consolidated Statements of Income
                 for the three years
                 ended December 31, 1996                   19
     
                 Consolidated Statements of Cash Flows
                 for the three years ended
                 December 31, 1996                         20
     
                 Consolidated Statements of Shareholders'
                 Equity for the three years ended
                 December 31, 1996                         21
     
                 Notes to Consolidated Financial
                 Statements                                22
     
            (2)  Supplementary Data
     
                 Quarterly Unaudited Financial Data        32
     
            (3)  Exhibits
     
                 The exhibits to this Annual Report on Form 10-K
                 included herein are set forth on the
                 attached Exhibit Index beginning on page 36.
     
     
     (b)    Reports on Form 8-K
     
            No reports on Form 8-K were filed by the Company
            during the three month period ended
            December 31, 1996.

        -34-

                              SIGNATURES
                                   
     Pursuant to the requirement of Section 13 or 15(d) of the
     Securities Exchange Act of 1934, the Registrant has duly caused
     this report to be signed on its behalf by the undersigned,
     thereunto duly authorized.
     
                                         GIBRALTAR STEEL CORPORATION
     
                                         By /x/ Brian J. Lipke
                                           Brian J. Lipke
                                           President, Chief Executive Officer
                                           and Chairman of the Board
     
     
     In accordance with the Securities Exchange Act of 1934, this
     report has been signed below by the following persons on behalf
     of the Registrant and in the capacities and on the dates
     indicated.
     
     
     
     /x/ Brian J. Lipke      President, Chief Executive Officer     
     Brian J. Lipke          and Chairman of the Board       January 24, 1997

     
     /x/ Walter T. Erazmus   Treasurer and Chief Financial Officer
     Walter T. Erazmus       (principal accounting officer)  January 24, 1997
     
     
     /x/ Neil E. Lipke       Director
     Neil E. Lipke                                           January 24, 1997

     
     /x/ Gerald S. Lippes    Director
     Gerald S. Lippes                                        January 24, 1997
     

     /x/ Arthur A. Russ, Jr. Director
     Arthur A. Russ, Jr.                                     January 24, 1997
     
     
     /x/ David N. Campbell   Director
     David N. Campbell                                       January 24, 1997
     
     
     /x/ William P. Montague Director
     William P. Montague                                     January 24, 1997

        -35-

                              Exhibit Index
                                   
                                   
    Exhibit                                                   Sequentially
    Number                                                    Numbered Page
     
     3.1     Certificate of Incorporation of Registrant
             (incorporated by reference to the same exhibit
             number to the Company's Registration Statement
             on Form S-1 (Registration No. 33-69304))
     
     3.2     By-Laws of the Registrant (incorporated by
             reference to the same exhibit number to the
             Company's Registration Statement on Form S-1
             (Registration No. 33-69304))
     
     4.1     Specimen Common Share Certificate (incorporated
             by reference to the same exhibit number to the
             Company's Registration Statement on Form S-1
             (Registration No. 33-69304))
     
    10.1     Partnership Agreement of Samuel Pickling Management
             Company dated June 1, 1988 between Cleveland
             Pickling, Inc. and Samuel Manu-Tech, Inc.
             (incorporated by reference to Exhibit 10.7 to the
             Company's Registration Statement on Form S-1
             (Registration No. 33-69304))
     
    10.2     Partnership Agreement dated May 1988 among Samuel
             Pickling Management Company, Universal Steel Co.
             and Ruscon Steel Corp., creating Samuel Steel
             Pickling Company, a general partnership
             (incorporated by reference to Exhibit 10.8 to the
             Company's Registration Statement on Form S-1
             (Registration No. 33-69304))
     
    10.3     Lease dated December 1, 1987 between American Steel
             and Wire Corporation as Lessor and Gibraltar Strip
             Steel, Inc., as Lessee, and related Service
             Agreement as amended by an Amendment to Lease and
             Amendment to Service Agreement dated February 1,
             1992 (incorporated by reference to Exhibit 10.11
             to the Company's Registration Statement on Form S-1
             (Registration No. 33-69304))
     
    10.4     Lease dated September 1, 1990 between Erie County
             Industrial Development Agency and Integrated
             Technologies International, Ltd. (incorporated by
             reference to Exhibit 10.13 to the Company's
             Registration Statement on Form S-1(Registration No.
             33-69304))
     
    10.5     Lease dated June 4, 1993 between Buffalo Crushed
             Stone, Inc. and Gibraltar Steel Corporation
             (incorporated by reference to Exhibit 10.14 to the
             Company's Registration Statement on Form S-1
             (Registration No. 33-69304))

       -36-

    Exhibit                                                   Sequentially
    Number                                                    Numbered Page
     
    10.6*     Employment Agreement dated as of November 1, 1993
              between the Registrant and Brian J. Lipke
              (incorporated by reference to Exhibit 10.15 to
              the Company's Registration Statement on Form S-1
              (Registration No. 33-69304))
     
    10.7      Gibraltar Steel Corporation Executive Incentive
              Bonus Plan (incorporated by reference to Exhibit
              10.16 to the Company's Registration Statement on
              Form S-1(Registration No. 33-69304))
     
    10.8      Agreement dated June 29, 1992 for Adoption by
              Gibraltar Steel Corporation of Chase Lincoln
              First Bank, N.A. (now Chase Manhattan Bank, N.A.)
              Non-Standardized Prototype 401(k) Retirement
              Savings Plan (incorporated by reference to Exhibit
              10.17 to the Company's Registration Statement on
              Form S-1(Registration No. 33-69304))
     
    10.9*     Gibraltar Steel Corporation Incentive Stock Option
              Plan (incorporated by reference to Exhibit 10.18
              to the Company's Registration Statement on Form
              S-1(Registration No. 33-69304))
     
    10.10*    Gibraltar Steel Corporation Incentive Stock Option
              Plan, Second Amendment and Restatement (incorporated
              by reference to Exhibit 10.16 to the Company's
              Registration Statement on Form S-1 (Registration
              No. 333-03979))
     
    10.11*    Gibraltar Steel Corporation Restricted Stock Plan
              (incorporated by reference to Exhibit 10.19 to the
              Company's Registration Statement on Form S-1
              (Registration No. 33-69304))
     
    10.12*    Gibraltar Steel Corporation Non-Qualified Stock
              Option (incorporated by reference to Exhibit 10.20
              to the Company's Registration Statement on Form S-1
              (Registration No. 33-69304))
     
    10.13*    Gibraltar Steel Corporation Non-Qualified Stock
              Option Plan, First Amendment and Restatement
              (incorporated by reference to Exhibit 10.17 to the
              Company's Registration Statement on Form S-1
              (Registration No. 333-03979))
     
    10.14*    Gibraltar Steel Corporation Profit Sharing Plan
              dated August 1, 1984, as Amended April 14, 1986
              and May 1, 1987 (incorporated by reference to
              Exhibit 10.21 to the Company's Registration
              Statement on Form S-1(Registration No. 33-69304))

        -37-

    Exhibit                                                  Sequentially
    Number                                                   Numbered Page
     
    10.15     Tax Indemnification Agreement dated as of
              November 5, 1993 among the Registrant, Brian
              J. Lipke, Curtis W. Lipke, Neil B. Lipke, Eric
              R. Lipke, Meredith A. Lipke, Bonneville Trust
              of December 31, 1987 f/b/o Brian J. Lipke,
              Corvette Trust of December 31, 1987 f/b/o
              Curtis W. Lipke, Nova Trust of December 31,
              1987 f/b/o Neil E. Lipke, Electra Trust of
              December 31, 1987 f/b/o/ Eric R. Lipke, Monza
              Trust of January 22, 1988 f/b/o Meredith A.
              Lipke, Bonneville Trust No. 2 of August 15,
              1988 f/b/o Brian J. Lipke, Corvette Trust No.
              2 of August 15, 1988 f/b/o Curtis W. Lipke,
              Nova Trust No. 2 of August 15, 1988 f/b/o Neil
              E. Lipke, Electra Trust No. 2 of August 15,
              1988 f/b/o Eric R. Lipke, Monza Trust No. 2
              of February 15, 1988 f/b/o Meredith A. Lipke
              (incorporated by reference to Exhibit 10.22 to
              the Company's Annual Report on Form 10-K for
              the year ended December 31, 1993)
     
    10.16     Agreement and Plan of Exchange and Reorganization
              dated October 31, 1993 among the Registrant,
              Estate of Kenneth E. Lipke, Bonneville Trust of
              December 31, 1987 f/b/o Brian J. Lipke, Corvette
              Trust of December 31, 1987 f/b/o Curtis W. Lipke,
              Nova Trust of December 31, 1987 f/b/o Neil E.
              Lipke, Electra Trust of December 31, 1987 f/b/o
              Eric R. Lipke, Monza Trust of January 22, 1988 f/b/o
              Meredith A. Lipke, Bonneville Trust No. 2 of
              August 15, 1988 f/b/o Brian J. Lipke, Corvette
              Trust No. 2 of August 15, 1988 f/b/o Curtis W.
              Lipke, Nova Trust No. 2 of August 15, 1988 f/b/o
              Neil E. Lipke, Electra Trust No. 2 of August 15,
              1988 f/b/o Eric R. Lipke, Monza Trust No. 2 of
              February 15, 1988 f/b/o Meredith A. Lipke
              (incorporated by reference to Exhibit 10.23 to
              the Company's Annual Report on Form 10-K for the
              year ended December 31, 1993)
     
    10.17     Credit Agreement dated as of November 10, 1994
              among Gibraltar Steel Corporation, Gibraltar
              Steel Corporation of New York, Chase Manhattan
              Bank, N.A., as Administrative Agent and various
              financial institutions that are signatories
              thereto (incorporated by reference to Exhibit
              10.1 to the Company's Current report on Form 8-K
              dated November 14, 1994)
     
    10.18     Amendment Agreement, dated December 28, 1995, to
              Credit Agreement among Gibraltar Steel Corporation,
              Gibraltar Steel Corporation of New York, Chase
              Manhattan Bank, N.A., as Administrative Agent and
              various financial institutions that are signatories
              thereto (incorporated by reference to Exhibit 10.32
              to the Company's Annual Report on Form 10-K for the
              year ended December 31, 1995)

       -38-

    Exhibit                                                  Sequentially
    Number                                                   Numbered Page
     
    10.19     Amendment Agreement dated as of December 19,             41
              1996 among Gibraltar Steel Corporation,
              Gibraltar Steel Corporation of New York, The
              Chase Manhattan Bank, Fleet Bank, Mellon Bank,
              N.A. and The Chase Manhattan Bank, as
              Administrative Agent
     
    10.20     Bond Purchase Agreement dated June 16, 1994
              among the Industrial Development Board of the
              County of Hamilton, Tennessee, Fleet Bank of
              New York and Gibraltar Steel of Tennessee
              (incorporated by reference to Exhibit 10.10 to
              the Company's Registration Statement on Form S-1
              (Registration No. 333-03979))
     
    10.21*    Gibraltar Steel Corporation 401(k) Plan
              (incorporated by reference to Exhibit 4.1 to the
              Company's Registration Statement on Form S-8
              (No. 33-87034))

    10.22*    First Amendment, dated January 20, 1995, to
              Gibraltar Steel Corporation 40l(k) Plan
              (incorporated by reference to Exhibit 10.28 to
              the Company's Annual Report on Form 10-K for
              the year ended December 31, 1994)
     
    10.23     Agreement dated April 24, 1994 between Gibraltar
              Metals Division and International Union, United
              Automobile, Aerospace and Agricultural Implement
              Workers of America (UAW) and its Amalgamated
              Local No. 55 (incorporated by reference to
              Exhibit 10.26 to the Company's Annual Report on
              Form 10-K for the year ended December 31, 1994)
     
    10.24     Agreement dated July 31, 1996 between Gibraltar          50
              Strip and Strapping Division and the International
              Union, United Automobile, Aerospace and
              Agricultural Implement Workers of America (UAW)
              and its Amalgamated Local No. 55
     
    10.25     Lease dated January 11, 1996 between Turn Key
              Warehousing, Inc., as Lessor and Gibraltar Metals,
              a division of Gibraltar Steel Corporation of New
              York, as Lessee (incorporated by reference to
              Exhibit 10.21 to the Company's Registration
              Statement on Form S-1 (Registration No. 333-03979))
     
    10.26     Stock Purchase Agreement dated as of April 3, 1995
              among Gibraltar Steel Corporation of New York,
              Albert Fruman, Marshall Fruman, Lee Fruman, Dale
              Fruman and William R. Hubbell Trust U/A dated July
              20, 1990 (incorporated by reference to Exhibit 10.1
              to the Company's Current Report on Form 8-K dated
              April 3, 1995)

       -39-

    Exhibit                                                  Sequentially
    Number                                                   Numbered Page
     
    10.27     Lease dated November 2, 1992 between MGI Properties
              and Mill Transportation Company, as modified by
              Lease Extension and Modification Agreement dated
              as of July 24, 1995 between MGI Holdings, Inc.
              and Mill Transportation Company (incorporated by
              reference to Exhibit 10.24 to the Company's
              Registration Statement on Form S-1 (Registration
              No. 333-03979))
     
    10.28     Real Property Lease Agreement dated February 14,
              1996 between Blacksmith Leasing and Carolina
              Commercial Heat Treating, Inc.(incorporated by
              reference to Exhibit 10.25 to the Company's
              Registration Statement on Form S-1 (Registration
              No. 333-03979))
     
    10.29     Real Property Lease Agreement dated February 14,
              1996 between Blacksmith Leasing and Carolina
              Commercial Heat Treating, Inc. (incorporated by
              reference to Exhibit 10.26 to the Company's
              Registration Statement on Form S-1 (Registration
              No. 333-03979))
     
    10.30     Lease dated as of August 12, 1995 between John W.
              Rex and Carolina Commercial Heat Treating, Inc.
              (incorporated by reference to Exhibit 10.27 to
              the Company's Registration Statement on Form S-1
              (Registration No. 333-03979))
     
    21        Subsidiaries of the Registrant (incorporated by
              reference to Exhibit 21 to the Company's
              Registration Statement on Form S-1 (Registration
              No. 333-03979))
     
               ________________________________
     
     
              * Document is a management contract or compensatory
              plan or arrangement
                                    
        -40-