EXHIBIT 99.1
                             COMSHARE, INCORPORATED
                         FIRST QUARTER, FISCAL YEAR 2002
                                 CONFERENCE CALL
                                OCTOBER 23, 2001
                                  1:30 P.M. EDT


     DENNIS GANSTER

     Total revenue in the first quarter of fiscal year 2002 was $15.0 million, a
     decrease of 3% from the same quarter a year ago. The Company had a pre-tax
     loss of $500,000, compared to earnings of $100,000 in the year ago quarter.
     Our total net loss of $0.86 per share for the first quarter of fiscal year
     2002 includes a tax expense of $8.2 million relating to the write-down of
     the deferred tax assets that Brian Jarzynski will discuss later in this
     call. As this charge is a result of events outside of our current
     operations, it is important to focus on our pre-tax results and understand
     the trends in our latest quarter.

     Total revenue in our management planning and control, or MPC, business grew
     14% for the first quarter of fiscal year 2002 to $11.8 million and MPC
     revenue represented 78% of our total revenue for the quarter.

     License fees declined 13% in the first quarter of fiscal year 2002 compared
     to the same quarter last year. However, this result is comprised of 10%
     growth in MPC license fees and a 63% decrease in legacy license fees. First
     quarter license fees were negatively impacted by the difficult economic
     conditions that continue to affect our primary markets. The first quarter
     of our fiscal year, or the September quarter, is historically the slowest
     from a license fee perspective due to vacation season in the Northern
     Hemisphere and the propensity of the sales force to close as much business
     as possible in the last quarter of the fiscal year, or our June quarter.

     In the first quarter of fiscal year 2002, license fees from our direct
     operations grew 2% over the prior year first quarter, far short of our
     expectations, but still important growth given the events that affected our
     economy during the quarter. We ended the quarter with 31 direct sales reps,
     two more than the beginning of the quarter. License fees from our
     distributor operations declined 30% in the first quarter of fiscal year
     2002 due to lower legacy license fees and the global economic uncertainty.
     I have spoken of my disappointment in the lack of progress made in the
     adoption of our MPC strategy by many of our distributors. We have made an
     increased investment in their operations through additional support people
     in each territory and we have moved to add direct territory management to
     our Southern European territory. We expect to see the benefits of our
     increased investment over the next few quarters.

     Maintenance revenue in the first quarter of fiscal year 2002 declined a
     slight 1.6% from the prior year quarter, however maintenance from our MPC
     products grew 23% in the first quarter of fiscal year 2002 and now
     represents 58% of total maintenance revenue. Last quarter I spoke of the
     transition of maintenance revenue to modest growth. While this quarter was
     a minor decline, when license fees return to normal growth, we expect to
     resume growth in maintenance revenue.


                                                                          Page 1



     Implementation services revenue from our MPC products was very strong in
     the first quarter of fiscal year 2002, following the strong license fee
     performance in the direct operations in the previous two quarters. The 12%
     growth in implementation services revenue for the quarter reflects strong
     MPC sales and a number of large projects currently underway.

     Another important product release, MPC 4.2, was completed in August, 2001.
     This new version offers a host of new features for end users and a rapid
     application building environment for developers. Importantly, MPC 4.2
     further advances our vision of an integrated management planning and
     control application. Other enhancements to MPC will include enhanced
     consolidation capabilities and enhanced integration of Microsoft's Analysis
     Services engine.

     While I am pleased with the growth in our management planning and control
     business, the effects of the slowdown in the economy have impaired our
     growth and kept us from profitability in the first quarter of fiscal year
     2002. It is impossible to know how long the economy will be weak, so we are
     taking actions in the second quarter of fiscal year 2002 to reduce our
     operating costs by $2.5 million on an annual basis, mainly through
     personnel reductions, attrition and selected third party cost cuts. As a
     result, we anticipate a restructuring charge of approximately $600,000 in
     the second quarter ended December 31, 2001. While we expect these actions
     to have some impact on our second quarter, the full benefit should be
     realized beginning in the third quarter of fiscal year 2002. We are taking
     these actions to give us the flexibility to continue investing in our new
     products despite these difficult times.

     Brian will now comment on the financial aspects of the quarter.

     BRIAN JARZYNSKI

     There are several items.

     First, I will discuss the write-down of deferred tax assets at September
     30, 2001. The Company had a net deferred tax asset on the balance sheet at
     the end of fiscal year 2001 of approximately $8.2 million. The asset
     consisted primarily of tax benefits that were deferred for future use due
     to historical operating losses or other differences between tax and book
     accounting.

     From a tax perspective, the asset has significant long-term benefits to the
     Company. From a financial statement perspective, the value of the asset
     depends on the ability of the Company to show historical earnings or to
     enlist other tax strategies to generate taxable income to support the
     valuation. We have evaluated the strategies available to the Company, and
     based on the impact of the current economic downturn on market valuations,
     we determined our current tax strategy was not viable. It is important to
     note that the benefits of the deferred tax asset are still available to the
     Company in future periods and we expect to utilize these benefits in future
     periods.

     Next is the impact of exchange rates. Approximately 25% of Comshare's
     business is from Europe and another 20% from the rest of the world outside
     of the United States. The weakness in foreign currencies relative to the
     United States dollar had a


                                                                          Page 2



     negative impact on revenue in the first quarter of fiscal year 2002,
     reducing revenue by approximately $50,000 compared to the same quarter a
     year ago. The impact on profits was minimal because we have costs
     denominated in these foreign currencies.

     Cash flow was negative $3.4 million in the first quarter of fiscal year
     2002, reflecting the usual heavy payment of fourth quarter of fiscal year
     2001 accruals and less than anticipated cash receipts in September, 2001.
     Receivables were higher than I would like with days outstanding in accounts
     receivable of 105 days at September 30, 2001. This compares to our target
     of 90 days, and to 95 days in the same quarter a year ago and 90 days at
     year-end, June 30, 2001. Our cash collection forecast for the second
     quarter of fiscal year 2002 is for positive cash flow.

     Deferred revenue declined $900,000 during the first quarter of fiscal year
     2002. Most of the reduction in deferred revenue reflected the normal
     seasonality of maintenance renewals that are high in our second and fourth
     quarters and lower in our first and third quarters.

     DENNIS GANSTER

     As we look forward to the second quarter and the balance of fiscal year
     2002, we are confident that our MPC revenue will be the foundation to
     restored growth when the economic climate improves. But, given the high
     degree of uncertainty in the economy at this time, we do not feel we can
     provide specific guidance.

     We are now ready to take your questions.


     SAFE HARBOR STATEMENT

     Certain information in this conference call script contains "forward
     looking statements" within the meaning of the Securities Exchange Act of
     1934, as amended, including those concerning the Company's future results,
     cash flow and strategy, the benefits of the Company's investment in
     distributor operations, the impact of cost reduction actions and the
     Company's ability to use its net operating losses and other tax benefits.
     Actual results could differ materially from those in the forward looking
     statements due to a number of uncertainties, including, but not limited to,
     the demand for the Company's products and services; the size, timing and
     recognition of revenue from significant orders; the impact that cost
     reductions may have on the Company's revenues and operating results;
     increased competition and pricing pressures from competitors; the Company's
     success in and expense associated with developing, introducing and shipping
     new products; new product introductions and announcements by the Company's
     competitors; the level of interest and success of the Company's
     distributors in marketing and selling the Company's products; changes in
     Company strategy; product life cycles; the cost and continued availability
     of third party software and technology incorporated into the Company's
     products, including the impact of the expiration of the license for Essbase
     in December 2002; the impact of rapid technological advances, evolving
     industry standards and changes in customer requirements, including the
     impact on the Company's revenues of Microsoft's OLAP database; the overall
     competition for key employees; cancellations of maintenance and support
     agreements; software defects; changes in operating expenses; fluctuations
     in foreign exchange rates; economic conditions generally or in specific
     industry segments. The level of annual expense

                                                                          Page 3





     reductions resulting from cost reduction actions may vary due to a number
     of factors, including unanticipated increases in costs resulting from such
     actions or otherwise. In addition, a significant portion of the Company's
     revenue in any quarter is typically derived from non-recurring license
     fees, a substantial portion of which is booked in the last month of a
     quarter. Since the purchase of the Company's products is relatively
     discretionary and generally involves a significant commitment of capital,
     in the event of any downturn in any potential customer's business or the
     economy in general, purchases of the Company's products may be deferred or
     canceled. Further, the Company's expense levels are based, in part, on its
     expectations as to future revenue and a significant portion of the
     Company's expenses do not vary with revenue. As a result, if revenue is
     below expectations, results of operations are likely to be materially,
     adversely affected.



                                                                          Page 4