FORM 10-Q
                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549
                                     
                                     
                                     
                                     
            (Mark one)
            ( X ) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                  THE SECURITIES EXCHANGE ACT OF 1934
        
            For the quarterly period ended March 31, 1997
        
                                    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 of    (I.R.S. Employer
            incorporation or organization)     Identification No.)
        
        3556 Lake Shore Road, P.O. Box 2028, Buffalo, New York  14219-0228
        (Address of principal executive offices)      
        
                            (716)  826-6500
            (Registrant's telephone number, including area code)
        
        
        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    .
        
        
        As of April 30, 1996, the number of common shares outstanding
        was: 12,325,212.
        
        
        
        

        
                                  1 of 11
                                     

                                     
                        GIBRALTAR STEEL CORPORATION
                                     
                                   INDEX
                                     
        
                                                            PAGE NUMBER
        PART I. FINANCIAL INFORMATION
        
        Item 1. Financial Statements
        
                Condensed Consolidated Balance Sheets
                March 31,1997 (unaudited) and
                December 31, 1996 (audited)                         3
        
                Condensed Consolidated Statements of Income
                Three months ended March 31, 1997 and
                1996 (unaudited)                                    4
        
                Condensed Consolidated Statements of Cash Flows
                Three months ended March 31, 1997 and 1996
                (unaudited)                                         5
        
                Notes to Condensed Consolidated Financial
                Statements (unaudited)                            6 - 8
        
        
        Item 2. Management's Discussion and Analysis of
                Financial Condition and Results of Operations     9 - 10
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        



                                  2 of 11

                                     
                      PART I.  FINANCIAL INFORMATION
                                     
                       Item 1. Financial Statements
                                     
                        GIBRALTAR STEEL CORPORATION
                                     
                    CONDENSED CONSOLIDATED BALANCE SHEET
                               (in thousands)
                                     
                                                     March 31,   December 31,
                                                       1997          1996
                                                    (unaudited)   (audited)
     Assets
     
     Current assets:
            Cash and cash equivalents               $   3,923     $   5,545
            Accounts receivable                        59,911        40,106
            Inventories                                82,654        62,351
            Other current assets                        3,455         1,524
     
               Total current assets                   149,943       109,526
     
     Property, plant and equipment, net               103,808        88,670
     
     Other assets                                      34,847        24,311
     
                                                    $ 288,598     $ 222,507
     
     Liabilities and Shareholders' Equity
     
     Current liabilities:
            Accounts payable                        $  41,254     $  35,397
            Accrued expenses                            6,836         4,238
            Current maturities of long-term debt        1,220         1,218
     
               Total current liabilities               49,310        40,853
     
     Long-term debt                                    97,695        48,623
     
     Deferred income taxes                             13,977        10,364
     
     Other non-current liabilities                      1,030           923
     
     Shareholders' equity
            Preferred shares                                -             -
            Common shares                                 123           123
            Additional paid-in capital                 64,703        64,307
            Retained earnings                          61,760        57,314
     
               Total shareholders' equity             126,586       121,744
     
                                                    $ 288,598     $ 222,507
     
     


              See accompanying notes to financial statements
                                     
                                  3 of 11
        
                         GIBRALTAR STEEL CORPORATION
        
                  CONDENSED CONSOLIDATED STATEMENT OF INCOME
                (in thousands, except share and per share data)
        
        
                                                      Three Months Ended
                                                           March 31,
                                                       1997       1996
        
        (unaudited)
        
        Net sales                                  $ 108,277    $ 82,034
        
        Cost of sales                                 89,579      68,005
        
           Gross profit                               18,698      14,029
        
        Selling, general and administrative expense   10,076       7,354
        
           Income from operations                      8,622       6,675
        
        Interest expense                               1,149       1,073
        
           Income before taxes                         7,473       5,602
        
        Provision for income taxes                     3,027       2,268
        
           Net income                             $    4,446    $  3,334

        Net income per share                      $      .36    $    .33
        
        Weighted average number of
         shares outstanding                       12,324,594  10,173,900
        
        
        
        
        
        
        

        
                     See accompanying notes to financial statements
        
                                        4 of 11
        
                        GIBRALTAR STEEL CORPORATION
                                     
              CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                              (in thousands)
                                     
                                                     Three Months Ended
                                                          March 31,
                                                      1997         1996
                                                             (unaudited)
        
        Cash flows from operating activities
        Net income                                 $  4,446    $  3,334
        Adjustments to reconcile net income to
           net cash (used in) provided by
           operating activities:
        Depreciation and amortization                 1,932       1,395
        Provision for deferred income taxes             304         424
        Equity investment income                       (216)       (136)
        Gain (loss) on disposition of property
            and equipment                                 2         (25)
        Increase (decrease) in cash resulting from
            changes in (net of effects from
            acquisitions):
          Accounts receivable                       (10,936)     (6,758)
          Inventories                                (4,346)     (5,827)
          Other current assets                       (1,019)       (848)
          Accounts payable and accrued expenses       3,304       9,814
          Other assets                                 (193)        (47)
        
           Net cash (used in) provided by
              operating activities                   (6,722)      1,326
        
        Cash flows from investing activities
        Acquisitions, net of cash acquired          (24,907)    (23,715)
        Purchases of property, plant and equipment   (4,421)     (3,262)
        Proceeds from sale of property and equipment     56          26
        
           Net cash used in investing activities    (29,272)    (26,951)
        
        Cash flows from financing activities
        Long-term debt reduction                    (27,397)    (12,283)
        Proceeds from long-term debt                 61,743      36,000
        Proceeds from issuance of common stock           26           -
        
           Net cash provided by financing activities 34,372      23,717
        
        Net decrease in cash and cash equivalents    (1,622)     (1,908)
        
        Cash and cash equivalents at beginning
            of year                                   5,545       4,123
        
        Cash and cash equivalents at end of period $  3,923    $  2,215
        
        



              See accompanying notes to financial statements
                                     
                                  5 of 11
                                     
         
                        GIBRALTAR STEEL CORPORATION
                                     
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                (Unaudited)
                                     
                                     
                                     
                                     
         1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
         
         The accompanying condensed consolidated financial statements as
         of March 31, 1997 and 1996 have been prepared by the Company
         without audit.  In the opinion of management, all adjustments
         necessary to present fairly the financial position, results of
         operations and cash flows at March 31, 1997 and 1996 have been
         included.
         
         Certain information and footnote disclosures including
         significant accounting policies normally included in financial
         statements prepared in accordance with generally accepted
         accounting principles have been condensed or omitted.  It is
         suggested that these condensed financial statements be read in
         conjunction with the financial statements included in the
         Company's Annual Report to Shareholders for the year ended
         December 31, 1996.
         
         The results of operations for the three month period ended March
         31, 1997 are not necessarily indicative of the results to be
         expected for the full year.
         
         
         2.  INVENTORIES
         
         Inventories consist of the following:
                                                      (in thousands)
                                                 March 31,     December 31,
                                                    1997          1996
                                                 (unaudited)    (audited)
         
         Raw material                            $ 63,029      $ 45,258
         Finished goods and work-in-process        19,625        17,093
         
         Total inventories                       $ 82,654      $ 62,351
         
         
         
         
         
         
                                  6 of 11
                                     
         3.  STOCKHOLDERS' EQUITY
         
         The changes in stockholders' equity consists of:
         
                                         (in thousands, except share data)
                                                          Additional
                                      Common Shares        Paid-in   Retained
                                     Shares     Amount     Capital   Earnings
         
         December 31, 1996 balance  12,322,400  $  123    $ 64,307   $ 57,314
         Net income                          -       -           -      4,446
         Stock options exercised
           and related tax benefit       2,500       -         396          -
         
         March 31, 1997 balance     12,324,900  $  123    $ 64,703   $ 61,760
         
         The Company realizes an income tax benefit from the disposition
         of certain stock options.  This benefit results in a decrease in
         current income taxes payable and an increase in additional paid-
         in capital of approximately $370,000.
         
                                     
         4.  EARNINGS PER SHARE
         
         Net income per share for the three months ended March 31, 1997
         and 1996 was computed by dividing net income by the weighted
         average number of common shares outstanding.
         
         
         5.  ACQUISITIONS
         
        On February 14, 1996, the Company purchased all of the outstanding
        capital stock of Carolina Commercial Heat Treating, Inc. (CCHT)
        for approximately $25 million in cash. 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.
        
        On January 31, 1997, the Company purchased all of the outstanding
        capital stock of Southeastern Metals Manufacturing Company, Inc.
        (SEMCO) for approximately $25 million in cash. SEMCO provides the
        construction industry with galvanized steel, aluminum and copper
        products.







                                  7 of 11
         
         These acquisitions have been accounted for under the purchase
         method. Results of operations of CCHT and SEMCO have been
         consolidated with the Company's results of operations from the
         respective acquisition dates. The excess of the aggregate
         purchase price over the fair market value of net assets of CCHT
         and SEMCO approximated $12 million and $10 million,
         respectively, and is being amortized over 35 years from the
         acquisition dates using the straight-line method.
         
         The following information presents the pro forma consolidated
         condensed results of operations as if the acquisitions had
         occurred on January 1, 1996.  The pro forma amounts may not be
         indicative of the results that actually would have been achieved
         had the acquisitions occurred as of January 1, 1996 and are not
         necessarily indicative of future results of the combined
         companies.
         

                                 (in thousands, except per share data)
                                              Three Months Ended
                                                   March 31,
                                              1997          1996
                                                  (unaudited)

         Net sales                         $ 114,801     $ 103,671

         Income before taxes               $   7,183     $   5,413

         Net income                        $   4,264     $   3,175

         Net income per share              $     .35     $     .31
         
         
         
         



         
                                  8 of 11
                                     
                                     
         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations
         
         
         Results of Operations

         
         Net sales of $108.3 million for the first quarter ended March
         31, 1997 increased 32% from sales of $82.0 million for the prior
         year's first quarter. This increase primarily resulted from
         including two months of net sales of SEMCO (acquired January 31,
         1997), including net sales of CCHT (acquired February 14, 1996)
         for the entire quarter and sales growth at existing operations.
         
         Cost of sales decreased slightly to 82.7% of net sales for the
         first three months of 1997 from 82.9% for the prior year's first
         quarter.  The increase in gross profit margin to 17.3% for the
         first quarter in 1997 was primarily due to including SEMCO
         results.  SEMCO's products and services historically have
         generated higher margins than the Company's other products and
         services.
         
         Selling, general and administrative expenses as a percentage of
         net sales increased to 9.3% for the first quarter from 9.0% the
         prior year comparable period primarily due to higher costs as a
         percentage of sales attributable to SEMCO and performance based
         compensation linked to the Company's sales and profitability.
         
         Interest expense approximated $1.1 million for both quarters
         ended March 31, 1997 and 1996.
         
         As a result of the above, income before taxes increased by $1.9
         million for the quarter ended March 31, 1997 to $7.5 million.
         
         Income taxes for the three months ended March 31, 1997
         approximated  $3.0 million and were based on a 40.5% effective
         tax rate for both quarters ended March 31, 1997 and 1996.
         
         
         
         
                                  9 of 11
                                     
         Liquidity and Capital Resources
         
         During the first three months of 1997, the Company increased its
         working capital to $100.6 million.  Additionally, shareholders'
         equity increased to $126.6 million at March 31, 1997.
         
         The Company's principal capital requirements are to fund its
         operations, including working capital, the purchase and funding
         of improvements to its facilities, machinery and equipment and
         to fund acquisitions.
         
         Net income of $4.4 million and depreciation and amortization of
         $1.9 million combined with increases in accounts payable and
         accrued expenses (net of the SEMCO acquisition) totaling $3.3
         million provided cash of $9.6 million.  This was offset by
         increases in accounts receivable and inventory of $10.9 and $4.3
         million respectively, which together with the acquisition of
         SEMCO for approximately $25 million and $4.4 million of capital
         expenditures required $34.4 in net financing activities.
         
         At March 31, 1997, the Company's aggregate credit facilities
         available totaled approximately $131 million.  The Company had
         total borrowings of approximately $99 million under these credit
         facilities and an additional availability of approximately $32
         million.
         
         The Company believes that availability under its credit
         facilities together with funds generated from operations will be
         sufficient to provide the Company with the liquidity and capital
         resources necessary to support its operations and anticipated
         capital expenditures for the next twelve months.
         
         
         
         
         
         
                                 10 of 11
                                     
                                     
                                SIGNATURES
                                     
                                     
         Pursuant to the requirements 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
                                             (Registrant)
         
         
                                   By   /s/ Brian J. Lipke
                                        Brian J. Lipke
                                        President, Chief Executive Officer
                                        and Chairman of the Board
         
         
         
                                   By   /s/ Walter T. Erazmus
                                        Walter T. Erazmus
                                        Treasurer and Chief Financial Officer
                                        (Principal Financial and Chief
                                         Accounting Officer)
         
         


         Date May 7, 1997
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
         
                                 11 of 11
                                     
                                     

 

5 1000 US DOLLARS 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 1 3,923 0 61,180 1,269 82,654 149,943 134,816 31,008 288,598 49,310 97,965 0 0 123 126,463 288,598 108,277 108,277 89,579 89,579 10,076 0 1,149 7,473 3,027 4,446 0 0 0 4,446 .36 .36