Willis Lease Finance Corporation
WLFC
#6248
Rank
ยฃ0.77 B
Marketcap
ยฃ32.35
Share price
-6.20%
Change (1 day)
-68.09%
Change (1 year)
Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-KSB

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the fiscal year ended December 31, 1996

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

Commission File Number:


WILLIS LEASE FINANCE CORPORATION
(Exact name of registrant as specified in its charter)

California 68-0070656
(State or other jurisdiction of (IRS Employer Identification No.)
incorporation or organization)

180 Harbor Drive, Suite 200, Sausalito, CA 94965
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (415) 331-5281

Securities registered pursuant to Section 12(b) of the Act:


Name of Each Exchange on
Title of Each Class Which Registered
------------------- ----------------

None

Securities registered pursuant to Section 12(g) of the Act:


Title of Each Class
-------------------
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 Registration 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 this Form 10-K or any
amendments to this Form 10-K. [X]

The aggregate market value of voting stock held by non-affiliates of
the registrant as of March 21, 1997 was approximately $31,980,464 (based on a
closing sale price of $13.88 per share as reported on the NASDAQ National Market
System). Shares of Common Stock held by each executive officer and director and
by each person who owns 5% or more of the outstanding Common Stock have been
excluded in that such persons may be deemed to be affiliates. This determination
of affiliate status is not necessarily a conclusive determination for other
purposes.
The number of shares of the registrant's Common Stock outstanding as of
March 21,1997 was 5,430,861.



WILLIS LEASE FINANCE CORPORATION
1996 FORM 10-K ANNUAL REPORT
<TABLE>

TABLE OF CONTENTS
<CAPTION>

PART I
Page
----
<S> <C> <C>
Item 1. Business 3
Item 2. Properties 10
Item 3. Legal Proceedings 10
Item 4. Submission of Matters to a Vote of Security Holders 10

PART II

Item 5. Market for Registrant's Common Equity
and related Stockholder Matters 11
Item 6. Selected Financial Data 11
Item 7. Management's Discussion and Analysis of Financial Condition
and Results of Operations 12
Item 8. Financial Statements and Supplementary Data 22
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure 22

PART III

Item 10. Directors and Executive Officers of the Registrant 23
Item 11. Executive Compensation 23
Item 12. Security Ownership of Certain Beneficial Owners and Management 23
Item 13. Certain Relationships and Related Transactions 23

PART IV

Item 14. Exhibits, Financial Schedules and Reports on Form 8-K 24

</TABLE>
2
PART I

ITEM 1. BUSINESS


Willis Lease Finance Corporation and subsidiaries (the "Company")
provides operating leases of spare commercial aircraft engines worldwide. The
Company is primarily engaged in acquiring spare commercial aircraft engines in
the aftermarket and providing operating leases of such engines to foreign and
domestic airlines, manufacturers and overhaul/repair facilities. As of December
31, 1996, the Company had 32 engines and related equipment on lease to 22
customers in 12 countries. The Company also engages in the purchase and resale
of used and refurbished commercial aircraft engines and airframe and engine
components.

The Company is a California corporation which commenced its leasing
business in 1988. Its executive offices are located at 180 Harbor Drive, Suite
200, Sausalito, California 94965. The Company transacts business directly and
through its subsidiaries unless otherwise indicated.

Industry Background

Commercial airlines typically maintain a number of spare aircraft
engines to ensure that their aircraft are not grounded when engines are removed
for normal maintenance or as a result of engine failure. Industry analysts
estimate that the worldwide fleet of approximately 11,000 commercial aircraft
utilizes approximately 30,000 engines, including approximately 5,000 spare
engines valued at over $11 billion. Boeing Commercial Airplane Group's
publication, 1996 Current Market Outlook (the "Boeing Report"), estimates 15,900
new aircraft will be delivered over the next 20 years, resulting in a projected
worldwide fleet of approximately 23,000 aircraft in 2015, net of 3,900 retired
aircraft. These 15,900 new deliveries which represent a mixture of two-, three-
and four-engined aircraft, will require approximately 39,000 installed engines.

Airlines have increasingly turned to operating leases as an alternative
to traditional financing of their aircraft, engines and spare parts. According
to the Boeing Report, the fleets of operating lessors have grown from just over
200 aircraft in 1986 to over 1,000 in 1995, representing approximately 10% of
total commercial aircraft at year-end 1995. Advantages to airlines of leasing
include greater flexibility in fleet management, off-balance sheet reporting of
operating leases, the ability to augment funds without affecting debt-to-equity
ratios, and the shifting of residual value risk to a third party.

Strategy

The Company's strategy for its leasing business is to focus on
operating leases of commercial aircraft engines worldwide while maximizing
residual values. In order to maximize the value of engines when they are
re-leased or sold at the end of a lease, the Company focuses on commercial jet
aircraft engines, particularly the noise compliant Stage III aircraft engines.
As of December 31, 1996, all of the Company's engines were Stage III engines and
were generally suitable for use on one or more commonly used aircraft such as
Boeing 747, 757, 767, 737-300/400/500, McDonnell Douglas MD-80 Series, DC 10-30,
MD-11 and Airbus A-300 and A-320.

Through the spare parts and component sales operations of Willis
Aeronautical Services, Inc. ("WASI"), its subsidiary, the Company sells aircraft
spare parts to commercial passenger airlines, air cargo carriers,
overhaul/repair facilities and other spare parts distributors. WASI provides
parts for maintenance and overhaul of the Company's engines at prices lower than
the Company could obtain from third parties. Similarly, WASI provides engine
components to the Company's lessees, thus satisfying more of the lessees' needs
with respect to their leased engines.

Aircraft Engine Leasing

All of the Company's current leases to air carriers, manufacturers and
overhaul/repair facilities are operating leases rather than finance leases.
Under an operating lease, the Company retains title to the engine thereby
retaining the benefit and assuming the risk of the residual value of the
aircraft engine. Operating leases allow airlines greater fleet and financial
flexibility due to their shorter-term nature and the relatively small initial
capital outlay necessary to obtain use of the aircraft engine. Operating lease
rates are generally priced higher than finance lease rates, in part because of
the risks associated with the residual value. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Factors That May
Affect Future Results - Ownership Risks."

3
The  Company  targets  the  medium-term  engine  lease  market,   which
generally consists of leases with three to ten year terms. Airlines,
manufacturers and overhaul/repair facilities leasing for this term do so when
their projected utilization of a specific engine is deemed to be less than its
useful life, or when they are seeking to manage their cash flow more efficiently
while strengthening their balance sheets.

Most of the Company's lease transactions are triple-net leases with a
specified non-cancelable lease term. A triple-net lease requires the lessee to
make the full lease payment and pay any other expenses associated with the use
of the engine, such as maintenance, casualty and liability insurance, sales or
use taxes and personal property taxes. The leases contain detailed provisions
specifying maintenance standards and the required condition of the aircraft
engine upon redelivery. During the term of the lease, the Company generally
requires the lessee to maintain the aircraft engine in accordance with an
approved maintenance program designed to ensure that the aircraft engine meets
applicable regulatory requirements in the jurisdictions in which the lessee
operates. Under short-term leases and certain medium-term leases, the Company
undertakes a portion of the maintenance and regulatory compliance risk. The
Company attempts to minimize its currency and exchange risks by negotiating all
of its aircraft engine lease transactions in U.S. Dollars. In addition, all
guarantees obtained to support various lease agreements are denominated and
payable in U.S. Dollars. See " Management's Discussion and Analysis of Financial
Condition and Results of Operations - Factors That May Affect Future Results -
International Risks."

The Company typically collects maintenance reserves and security
deposits from the lessee. Generally, the Company collects, in advance, a
security deposit equal to at least one month's lease payment, together with one
month's estimated maintenance reserve. The security deposit is returned to the
lessee after all return conditions have been met. Maintenance reserves are
accumulated in accounts maintained by the Company or its lenders and are used
when normal repair associated with engine use or maintenance is required. In
most cases, to the extent that cumulative maintenance reserves are inadequate to
fund normal repairs required prior to return of the engine to the Company, the
lessee is obligated to cover the shortfall. In most cases, any maintenance
reserves remaining in a restricted account after the lease has expired and the
return conditions have been met are retained by the Company unless the engine is
returned with no flight hours since the last refurbishment.

The Company makes an independent analysis of the credit risk associated
with each lease before entering into such lease. The Company's credit analysis
consists of evaluating the prospective lessee's financial statements for the
past three years, trade and banking references, working with the Company's
lenders to evaluate country and political risk, insurance of hull and liability
and expropriation risk. The process for credit approval is a joint undertaking
between the Company and the senior lender providing the debt financing for the
lease. The Company obtains extensive financial information regarding the lessee
and, in certain circumstances where the Company or its lenders believe
necessary, requires guarantees from banks or a third party. In addition, the
Company continually monitors and evaluates the political and economic climate of
the countries involved. While the Company has experienced some collection
problems, including delay in lease rental payments, to date the Company has not
experienced material losses attributable to such problems; however, there can be
no assurance that the Company will not experience collection problems or
significant losses in the future.

During 1996, the Company began acquiring high-value spare parts
packages for its portfolio. These spare parts packages are leased to the same
customers as those leasing engines from the Company and are leased at
essentially the same profit margin.

During a given lease period, the Company's leases require that the
leased engines undergo regular maintenance and inspection at pre-approved engine
maintenance facilities certified by the FAA or its foreign equivalent. In
addition, when engines come off-lease, they undergo thorough inspections to
verify compliance with lease return conditions. Regular maintenance and thorough
inspections during and after the lease term help ensure that the Company's
leased engines maintain their residual value. While there can be no assurance
that the Company's rigorous maintenance and inspection requirements will result
in a realized return to the Company upon termination of a lease, the Company
believes that its emphasis on maintenance and inspection generally helps it to
recover its original investment in the engines.

Upon termination of a lease, the Company will re-lease or sell the
aircraft engine or dismantle the engine and sell the parts. The demand for
aftermarket aircraft engines for either sale or re-lease may be affected by a
number of variables including general market conditions, regulatory changes
(particularly those imposing environmental, maintenance and other requirements
on the operation of aircraft engines), changes in the supply and cost of
aircraft engines and technological developments. In addition, the value of a
particular used aircraft engine varies greatly depending upon its condition, the
maintenance services performed during the lease term and the number of hours
remaining until the next major maintenance of the engine is required. If the
Company is unable to re-lease or sell an engine on favorable terms, its ability
to service debt may be adversely affected. See " Management's Discussion and
Analysis of Financial Condition and Results of Operations - Factors That May
Affect Future Results - Ownership Risks" and "Business - Aircraft Engine
Portfolio."
4
Engine Portfolio

As of December 31, 1996, the Company owned 31 engines and related
equipment and had 1 engine on capital lease. These engines and equipment were on
lease to 22 customers in 12 countries throughout the world, with no single
country, other than the United States, accounting for more than 14% of the
Company's lease revenue for the year ended December 31, 1996.

The following table displays the regional profile of the Company's
lessee customer base by operating lease revenue for the year ended December 31,
1996:

Operating Lease
Revenue Percentage
------- ----------
United States 5,295,084 39%
Europe 2,840,428 21%
Mexico 1,865,118 14%
Canada 1,291,000 9%
Australia/New Zealand 1,029,600 7%
Asia 889,208 6%
South America 530,000 4%
--------------------------------------------
Total 13,740,438 100%
============================================

For the year ended December 31, 1996, Aerovias de Mexico, S.A. de C.V.,
a lessee customer of the Company, contributed 14% of operating lease revenue.

The Company markets its operating leases through a direct marketing
campaign and relies, to a lesser extent, on referrals and advertising in
industry publications. The Company also subscribes to a data package that
provides it with access to lists composed of operators and their specific engine
requirements.

Aircraft Engine Portfolio

The Company's management frequently reviews opportunities to acquire
suitable aircraft engines based on market demand, customer airline requirements
and in accordance with the Company's engine portfolio mix criteria and planning
strategies for leasing. Before committing to purchase specific engines, the
Company takes into consideration such factors as estimates of future values,
potential for remarketing, trends in supply and demand for the particular make,
model and configuration of engines and anticipated obsolescence. As a result,
certain types and configurations of engines do not necessarily fit the profile
for inclusion in the Company's portfolio of engines owned and used in its
leasing operation. The Company focuses particularly on the noise compliant Stage
III aircraft engines, for use on commonly used aircraft. As of December 31,
1996, all of the Company's engines were Stage III engines and were generally
suitable for use on one or more commonly used aircraft such as Boeing 747, 757,
767, 737-300/400/500, McDonnell-Douglas MD-80 Series, DC 10-30, MD-11 and Airbus
A-300 and A-320. The Company purchases a majority of its engines in the
aftermarket, primarily from airlines or other leasing companies.

5
<TABLE>
The Company's commercial aircraft engine portfolio consists of aircraft
engines manufactured by CFM International (CFM), General Electric (CF), Pratt &
Whitney (JT and PW) and Rolls Royce (RB). The following table shows by engine
type the number of engines, the aircraft type on which each engine type is
generally used, and the scheduled lease terminations of the Company's lease
portfolio at December 31, 1996:

<CAPTION>
Engine Type Number Aircraft Application
----------- ------ --------------------
Off Scheduled Lease Terminations
Lease 1997 1998 1999 2000 2001 2002 2006
----- ---- ---- ---- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
CF6-50 C2 3 A300, DC10-30, 3
B-747-200,
CF6-80 C2 1 747-400, 1
767-200ER/300/300ER,
MD11,
A300-600/600R/600F/ST,
600ST A310-200,
ADV/300
CFM56-3B 7 737-300/400/500 3 1 1 1 1
CFM56-3C 4 737-300/400/500 1 1 2
CFM56-5A 2 A320/100/200, A319 1 1
JT8D-219 4 MD80 1 3
JT9D-7A 1 747-100/200 1
JT9D-7J 2 747-200/SP 1 1
(OFF-LEASE
ENGINE)
JT9D-7R4D 1 767-200, B-747-200 1
PW2040 1 757-200 1
PW4060 1 747-400, 767-300 1
A 310, MD 11
RB211-535 2 757-200 1 1
JT8D-217C 1 MD83 1
CF6-80E1 1 AIRBUS 330 1
PW 2037 1 B-757 1

----------- -------------------------------------------------------------------
Total 32 1 6 9 5 4 5 1 1
</TABLE>






6
Engine Portfolio Value

The Company has obtained appraisals of its engines from Aircraft
Information Services, Inc. ("AISI"), a recognized appraiser of aircraft engines.
AISI has rendered its opinion that the aggregate "Current Fair Market Value" of
the Company's aircraft engine portfolio, assuming the engines are in average
half-life condition, is $98.5 million, which compares favorably to the aggregate
net book value at December 31, 1996 of $93.1 million of the Company's current
portfolio of owned engine. "Current Fair Market Value" is the appraiser's
opinion as to the value of the aircraft engines under market conditions that are
perceived to exist at a specific point in time for a sale between equally
willing and knowledgeable buyers and sellers, neither under compulsion to buy or
sell, in a cash transaction with no hidden value or liability. "Average
half-life condition" assumes that every component or maintenance service which
has a prescribed interval that determines its service life, overhaul interval or
interval between maintenance services is at a condition which is one-half of the
total interval.

The Company, through the return conditions required by its leases and
the maintenance reserves collected by the Company from its lessees, attempts to
put its engines in the equivalent of a "freshly refurbished" condition, after
application of the maintenance reserves. "Freshly refurbished" condition is
defined to be that of an engine immediately after a major shop visit which
refurbished all engine modules or all engine compressor and combustor/turbine
stages, as appropriate, with all life-limited components at half-life. AISI has
rendered its opinion that the "Current Fair Market Value" of the Company's
aircraft engine portfolio, assuming the engines were in freshly refurbished
condition, is $108.6 million.

The following table sets forth the opinion of AISI as to the aggregate
"Future Value Forecast" for the Company's current aircraft engine portfolio for
the periods indicated:


1997 1998 1999 2000 2001
---- ---- ---- ---- ----
(in millions)
AISI Future Value Forecast ...... $107.1 $105.4 $102.1 $98.9 $95.8

"Future Value Forecast" is the appraiser's opinion as to the expected value of
an asset at a specific date in the future and assumes "Base Value" criteria,
half-life condition and an assumed annual inflation rate of 3.0%. "Base Value"
is similar to Current Fair Market Value; however it assumes theoretically
balanced market conditions rather than actual present market conditions or
assumed market conditions at a specified future date.

Since appraisals are only estimates of resale values, there can be no
assurance that such appraised values are accurate or that they will not
materially change due to factors beyond the Company's control, including but not
limited to, obsolescence and changing market conditions, lack of support by
relevant airframe, engine or component manufacturers, or that upon expiration of
the leases, due to the absence of purchasers or re-lease demand for the
Company's engines, the Company will not realize the then book or appraised value
through either sale or re-leasing of the engines.

AISI was paid $9,500, plus out-of-pocket expenses, for its services to
the Company in connection with its appraisal.

7
Financing/Source of Funds

The Company acquires the engines it leases primarily with funds
borrowed from banks and finance companies. The Company borrows 80% to 85% of the
engine purchase price on a recourse or non-recourse basis. Under the terms of
the loans, the lender is entitled to receive most of the lease payments to apply
to debt service and takes a security interest in the engine. The Company retains
ownership of the engine, subject to the lender's security interest. Loan
interest rates are negotiated on a transaction-by-transaction basis and reflect
the financial condition of the lessee (and for recourse loans, the financial
condition of the Company), the terms of the lease and the amount of the loan.
The Company has historically paid the balance of the purchase price of the
engine, the "equity" portion, from internally generated funds.

The loans available to the Company under recourse arrangements are
secured by the financed engines and the assignment of lease payments due under
the related leases. Upon default under a loan covering engines financed through
recourse borrowings, the lender providing the financing can foreclose on the
engine and sell it and seek any balance due on such financing from the Company.
Under certain of the Company's lease arrangements, the financial institution
providing the financing may seek recourse only at the subsidiary level and not
to the Company.

The credit standing of certain of the Company's customers and the long
operating life of aircraft engines allows the Company to finance some of its
equipment on a non-recourse basis. Non-recourse loans represent loans to
subsidiaries which own only the assets which secure the loan and as to which the
Company has not guaranteed the loan. The Company and its subsidiaries at
December 31, 1996 had borrowings of $18.8 million in four loans on a
non-recourse basis and $53.5 million in seven loans on a recourse basis. The
Company is not liable for the repayment of the non-recourse loans unless the
Company breaches certain limited representations and warranties under the
applicable pledge agreement. The lender assumes the credit risk of each such
lease, and its only recourse, upon a default under a lease, is against the
lessee and the leased engine.

The Company has negotiated a sharing of residual proceeds with certain
lenders in exchange for a higher percentage financing of six aircraft engines.
The Company provides for its residual sharing obligation in each period,
sufficient to adjust the residual share payable at the balance sheet date to the
amount that would be payable at that date if applicable engines were sold on the
balance sheet date at their net book values.

Spare Parts Sales

In October 1994, the Company established WASI as an international
provider of aftermarket airframe rotable parts, engine parts, engines and
modules. WASI purchases individual engine parts from airlines and others in the
aftermarket or acquires whole airframes or engines and dismantles the airframes
or engines into their component parts for resale. The component parts acquired
are typically overhauled for WASI by an FAA-authorized repair agency and then
offered for sale to airlines, maintenance and repair facilities, and
distributors. To date, WASI has targeted primarily General Electric CF6-50,
Pratt & Whitney JT9D engines and early model Pratt & Whitney JT8D aircraft
engines and components. These engines are the most widely used aircraft engines
in the world, powering the Boeing 747, 727 and 737, McDonnell Douglas DC10 and
DC9 and Airbus A-300 series of aircraft. WASI currently expects to expand into
engine components for the CFM-56, a high thrust engine used on the popular
Boeing 737.

To date, WASI's operations have afforded the Company additional
contacts and opportunities in the aircraft engine market. WASI provides parts
for maintenance and overhaul of the Company's engines at prices lower than the
Company could obtain from third parties. Similarly, WASI provides engine
components to the Company's lessees, thus satisfying more of the lessees' needs
with respect to their leased engines. As engines in the Company's leasing
portfolio age and reach the point at which they are more valuable as component
parts, the Company expects that WASI will be able to break them down, salvaging
valuable components and thereby maximizing the residual value of the engines.

WASI has strict guidelines regulating how parts are procured and
overhauled. When procuring aircraft parts, great emphasis is placed on source
and traceability. At December 31, 1996, 98% of WASI's inventory on hand was
acquired from a certified commercial air carrier or others operating under
recognized regulatory agencies accepted by the FAA. Less than 2% of the
inventory was acquired from trading companies and in all such cases the parts
are certified by the seller as to origin. WASI does not trade in consumable
parts such as hardware/fasteners. Hardware/fasteners are the most difficult to
identify as unapproved material and in many cases are impossible to identify as
unapproved material without conducting detailed analysis. WASI's trades in
life-limited parts are restricted to parts that have complete traceability back
to the original equipment manufacturer ("OEM") or in few cases traceability from
a commercial air carrier back to the OEM. See " Management's Discussion and
Analysis of Financial Condition and Results of Operations - Factors That May
Affect Future Results - Government Regulation."

8
WASI advertises its aircraft engine parts availability on the Inventory
Locator Service ("ILS") and the Airline Inventory Redistribution System ("AIRS")
electronic databases. Users of ILS and AIRS can access the databases and
determine which companies have the desired inventory. The Company also
advertises in industry publications and receives a number of customers through
referrals.

WASI also provides aircraft engine management and technical services to
airlines. Certain air carriers outsource the management of heavy maintenance and
the overhaul of engines to reduce operational overhead and staffing. These
services include negotiating engine maintenance agreements and providing repair
agencies with engine work orders. As the representative for an airline, WASI
collects engine removal data, establishes formal work orders, reviews test cell
data and revises, if necessary, the engine work order. The monitoring of
aircraft engines enables WASI to have frequent contact with airline clients,
source replacement parts and identify parts that have been designated for sale.
Further, WASI observes test cell acceptance runs, evaluates the results, reviews
invoices for repair and requests warranties on behalf of its airline clients.
Currently, WASI manages all engine tests for the Company and monitors the
Company's engines that are subject to leases.

WASI may from time to time enter into consignment agreements with
airlines or related companies to acquire surplus inventories for the purpose of
marketing and sales of such consigned parts. Consignment allows WASI to access
inventory for sale without the cost and risk of ownership.

Equipment Acquired for Resale

The Company engages in the short-term trading of commercial aircraft
engines in the aftermarket to complement its engine leasing business. It is the
Company's general policy to minimize risk by not purchasing engines on
speculation; however occasionally the Company purchases engines without having a
commitment for the engines' resale. The Company normally makes a contractual
commitment to purchase specific engines for its own account only after, or
concurrently with, obtaining a firm customer commitment to purchase. Although
the Company usually has sale commitments for engines at delivery, it would have
financial exposure if it purchased an engine which could not immediately be
resold. The Company markets the resale of its engines through a direct marketing
campaign and relies, to a lesser extent, on referrals and advertising in
industry publications. The Company also subscribes to a data package that
provides it with access to lists composed of operators and their specific engine
requirements. The Company does not refurbish or perform other maintenance on the
engines it resells; however, from time to time, the Company has hired third
party contractors to refurbish or repair such engines.

Competition

In the medium-term engine lease market segment, which is the Company's
target market, the Company principally competes with Shannon Engine Services,
headquartered in Shannon, Ireland, which is owned in part by SNECMA and CFMI,
and Rolls Royce. Rolls Royce limits its leasing activities to products of its
parent company and related parties. The Bank of Tokyo, through its recent
acquisition of Engine Lease Finance in Shannon, Ireland, also competes with the
Company. Each of these competitors is substantially larger and has greater
financial resources than the Company which may permit, among other things,
greater access to capital markets at more favorable terms. In addition, major
aircraft lessors, including International Lease Finance Corporation and General
Electric Capital Aviation Services, compete with the Company to the extent that
they include spare engine leases with their aircraft leases.

With respect to engine marketing and spare parts and component sales,
the Company competes with airlines, aircraft manufacturers, aircraft, engine and
parts brokers, and parts distributors. The Company's major competitors include
the Allen Aircraft division of AAR Corp., The AGES Group and Aviation Sales
Company. Certain of these competitors may have, or may have access to, financial
resources substantially greater than the Company. Significant increases in
competition encountered by the Company in the future may limit the Company's
ability to expand its business, which would have a material adverse effect on
the Company's business, financial condition and results of operations.

The Company believes that the primary competitive factors in the
aircraft engine leasing industry are flexibility in leasing terms, including
price, return conditions and term of lease, and availability of engines. The
Company believes that it is able to compete favorably in leasing commercial
aircraft engines due to its experience in the industry, reputation and expertise
in acquiring and leasing commercial aircraft engines at economical prices and
therefore allowing the Company to re-lease or sell such engines at a competitive
price. See " Management's Discussion and Analysis of Financial Condition and
Results of Operations Factors That May Affect Future Results - Competition."

9
Insurance

The Company requires its lessees to carry the types of insurance
customary in the air transportation industry, including comprehensive liability
insurance and casualty insurance. In addition to requiring full indemnification
under the terms of the lease, the Company is named as an additional insured on
liability insurance policies carried by lessees, with the lender normally
identified as the payee for loss and damage to the equipment. All policies
contain a breach of warranty endorsement or severability of interest clause so
that the Company continues to be protected even if the operator/lessee violates
one or more of the warranties or conditions of the insurance policy. The Company
monitors compliance with the insurance provisions of the leases.

Government Regulation

The Company's customers are generally subject to a high degree of
regulation in the various jurisdictions in which they operate. Such regulations
also indirectly affect the Company's business operations. Under the provisions
of the Federal Aviation Act of 1958, as amended, the FAA exercises regulatory
authority over the air transportation industry. The FAA regulates the
manufacture, repair and operation of all aircraft engines operated in the United
States. Its regulations are designed to insure that all aircraft and aviation
equipment are continuously maintained in proper condition to ensure safe
operation of the aircraft. Similar rules apply in other countries. All aircraft
must be maintained under a continuous condition monitoring program and must
periodically undergo thorough inspection and maintenance. The inspection,
maintenance and repair procedures for the various types of aircraft equipment
are prescribed by regulatory authorities and can be performed only by certified
repair facilities utilizing certified technicians. Certification and conformance
is required prior to installation of a part on an aircraft. Presently, whenever
necessary, with respect to a particular engine or engine component, the Company
utilizes FAA and/or Joint Aviation Authority certified repair stations to repair
and certify engines and components to ensure worldwide marketability. The FAA
can suspend or revoke the authority of air carriers or their licensed personnel
for failure to comply with regulations and ground aircraft if their
airworthiness is in question. In addition, by the year 2000, federal regulations
will stipulate that all aircraft engines hold, or be capable or holding, a noise
certificate issued under Chapter 3 of Volume 1, Part II of Annex 16 of the
Chicago Convention, or have been shown to comply with Stage III noise levels set
out in Section 36.5 of Appendix C of Part 36 of the Federal Aviation Regulations
of the United States.

Employees

As of December 31, 1996, the Company had 25 full-time employees and 2
part-time employees, including 15 employees in equipment leasing and trading and
12 employees in the airframe and engine component sales. None of the Company's
employees is covered by a collective bargaining agreement and the Company
believes its employee relations are good.


ITEM 2. PROPERTIES

The Company's principal offices are located at 180 Harbor Drive, Suite
200, Sausalito, California 94965. The Company occupies space in Sausalito under
a lease that covers approximately 5,500 square feet of office space and expires
on March 14, 1999. Engine financing, sales, trading and general administrative
activities are conducted from the Sausalito location. The Company also leases
approximately 22,500 square feet of office and warehouse space for WASI's
operations at 291 Harbor Way, South San Francisco, California 94080. The lease
expires on May 31, 1998.

ITEM 3. LEGAL PROCEEDINGS

The Company is not a party to any material legal proceedings.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of shareholders during the fourth
quarter of the fiscal year 1996.

10
PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS

The following information relates to the Company's Common Stock, which
is listed on the NASDAQ National Market under the symbol WLFC. As of March 21,
1997, there were 1,170 stockholders of record of the Company's Common Stock. The
foregoing number does not include beneficial holders of the Company's common
stock. The high and low sales price of the Common Stock for each quarter since
the effective date of the Initial Public Offering (the "Offering"), September
18, 1996, as reported by NASDAQ, are set forth below:

1996
----

High Low

Third Quarter $ 10 $ 8 1/2
Fourth Quarter $ 12 7/8 $ 8 3/4


The Company did not declare any dividends for the year ended December
31, 1996.


ITEM 6. SELECTED FINANCIAL DATA
<TABLE>

The following table summarizes selected consolidated financial data and
operating information of the Company. The selected consolidated financial data
should be read in conjunction with the Consolidated Financial Statements and
notes thereto and "Management's Discussion and Analysis of Financial Condition
and Results of Operations" included elsewhere in this Form 10-K.
<CAPTION>
Years Ended December 31,
------------------------------------------------------
1996 1995 1994 1993 1992
---- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Revenue:
Operating lease revenue $ 13,740 13,740 13,636 10,323 8,744
Gain (loss) on sale of leased engines 2 (483) 633 (281) 659
Spare parts sales 5,843 3,859 795 -- --
Sale of equipment acquired for resale 12,105 5,472 2,184 -- 3,598
Interest and other income 618 119 542 938 70
-------------------------------------------------------
$ 32,308 22,738 17,790 10,980 13,071
Expenses:
Cost of spare parts sales $ 3,308 2,546 659 -- --
Cost of equipment acquired for resale 10,789 2,742 1,863 -- 3,140
All other expenses 13,351 14,168 13,295 9,857 9,117
Gain on modification of credit facility -- 2,203 -- -- --
Income before income taxes and minority interest 4,860 5,485 1,973 1,123 814
Net income 2,804 3,216 1,172 669 487

Balance Sheet Data:
Total assets $124,933 91,437 83,542 68,632 69,711
Debt financing 73,186 69,911 69,456 59,840 64,349
Shareholders' equity 23,202 4,812 1,959 1,151 463

Lease Portfolio:
Engine portfolio at the end of the period 32 31 26 25 26
</TABLE>

11
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

Overview

The Company's primary businesses are the leasing of spare replacement
aircraft engines, spare parts packages and the strategic acquisition and resale
of aircraft engines and parts to the worldwide commercial airline aftermarket.
The Company commenced leasing operations in 1988 and established WASI to conduct
its spare parts resale operation in October 1994.

Revenue consists primarily of operating lease revenue, income from the
sale of leased engines, sales of spare parts and components and equipment sales.

Summary of Financial Results for the year ended December 31, 1996.
Total revenue for the year ended December 31, 1996 was $32.3 million, compared
to $22.7 million in 1995. Net income for the year ended December 31, 1996 was
$2.8 million, compared to $3.2 million in 1995, primarily due to the gain on
modification of the Company's primary credit facility ($2.2 million) and higher
gain on sales of equipment acquired for resale ($1.4 million) in 1995, whereas
1996 had increased margin on spare parts sales ($1.2 million) and lower
depreciation and interest expense ($2.9 million) compared to 1995, offset by
higher operating expenses ($1.8 million) in 1996 compared to 1995.

Leasing Operations. The Company accounts for its leases as operating
leases. Under an operating lease, the Company retains title to the engine,
thereby retaining the potential benefit and assuming the risk of the residual
value of the engine. Operating leases require the Company to re-lease or sell an
engine in a timely manner upon termination of a lease. Lease payments are
recorded as operating lease revenue and depreciation expense is recognized on a
straight-line basis over 15 years to a 55% residual.

Third party lenders generally provide 80% to 85% of the financing for
the acquisition of engines to be leased on an operating lease basis. In some
instances, third party lenders have provided more than 85% of the financing of
engines, in which case the lenders have generally required a sharing of the
residual value of the engine upon the sale of the engine. The Company provides
for the residual sharing obligation as a charge or credit to income or expense
each period in an amount sufficient to adjust the residual share payable at the
balance sheet date to the amount that would be payable at the balance sheet date
if all engines subject to residual sharing were sold on the balance sheet date
at their net book values.

12
Year Ended December 31, 1996 compared to Year Ended  December 31, 1995
<TABLE>

Revenue is summarized as follows:
<CAPTION>
Years ended December 31,
----------------------------------------------------------------
1996 1995
----------------------------------------------------------------
Amount % Amount %
------ --- ------ ---
(dollars in thousands)
<S> <C> <C> <C> <C>
Revenue:
Operating lease revenue $13,740 42.5 $13,771 60.6
Gain (loss) on sale of leased engines 2 0.0 (483) (2.1)
Spare parts sales 5,843 18.1 3,859 17.0
Sale of equipment acquired for resale 12,105 37.5 5,472 24.0
Interest and other income 618 1.9 119 0.5
----------------------------------------------------------------
Total $32,308 100.00 $22,738 100.0
================================================================

</TABLE>

The Company's results of operation are significantly impacted by
changes in the portfolio of owned equipment.

Lease Portfolio. At December 31, 1995, the Company had 31 engines in
its operating lease portfolio. During 1996, four engines were transferred from
the lease portfolio to the equipment sale portfolio and subsequently sold. One
engine was transferred at its net book value to WASI to be dismantled and is
held for sale as spare parts inventory. Another engine was sold under a sale and
leaseback agreement and is now reflected on the Company's balance sheet as an
engine on capital lease. The remaining three engines were sold to third parties.
In the third quarter of 1996, the Company acquired one engine for $2.8 million
and in the fourth quarter, the Company acquired four engines for a total cost of
approximately $16.3 million as well as two auxiliary power units (APU's) and a
spare parts package for a total cost of approximately $3.2 million. At December
31, 1996, the Company owned 31 engines in its lease portfolio and had 1 engine
on a capital lease.

Operating Leases. Operating lease revenue for the year-ended December
31, 1996 decreased to $13.7 million from $13.8 million from the corresponding
period in 1995. This decrease is primarily due to a decrease in revenue from one
engine which was off-lease and in a repair facility for eight months in 1996 and
two engines which were sold in 1996, offset slightly by five engines purchased
and leased late in 1996.

In 1996, expenses directly related to operating lease activity dropped
23% to $8.1 million from $10.6 million in 1995. The reduction in expenses in
1996 was due to a reduction in depreciation expenses of $1.6 million (33%) as a
result of two engines subject to component depreciation in 1995 that were fully
depreciated and the sale of two engines in the 3rd quarter of 1996. Interest
expense dropped $1.2 million (22%) in 1996 from 1995, due primarily to the
modification of the existing term loan in June 1995 resulting in more favorable
interest rates. Residual sharing expenses, however, increased 77% to $723,000 in
1996 from the corresponding period in 1995 due to changes in the Company's
portfolio of engines subject to such agreements.

Gain (Loss) on Sale of Leased Engines. The loss in 1995 was
attributable to unanticipated overhaul expenses of $373,000 required in order to
prepare an engine for resale and a $110,000 loss on the sale of the engine.

Spare Parts Sales. Revenues from spare parts sales increased 51% to
$5.8 million and the gross margin rose to 43% in 1996 from 34% in the
corresponding period in 1995, primarily due to a changed inventory mix and
increased volume.

13
Equipment  Sales.  During the year ended December 31, 1996, the Company
sold 4 engines for proceeds of $12.1 million, generating gains of $1.3 million.
In 1995, the Company sold three engines for $4.8 million, a fuselage and
miscellaneous components it acquired in connection with an aircraft purchase for
$572,000 and other components for $100,000. The aggregate cost of the equipment
was $10.8 million and $2.7 million in 1996 and 1995, repectively. The Company
expects that equipment sales opportunities and profitability will continue to
vary materially from period to period.

Interest and Other Income. Interest and other income for 1996 increased
to $617,000 from $119,000 in 1995, an increase of 418%. This increase is due
primarily to increased marketing/brokerage fee income earned on one engine,
nonrecurring credits due the Company regarding excessive engine overhaul costs
and increased interest earned on the proceeds from the Offering in September
1996, as well as interest earned on certain engine security deposits.

General and Administrative Expenses. General and administrative
expenses increased 53% to $5.1 million in 1996, up from $3.3 million in 1995.
This increase reflects additional compensation due to an increased workforce and
increased bonus payments; increased telephone and travel costs due to increased
marketing personnel and activity; increased rent due to the expansion of the
WASI facility and an increase in professional fees and insurance as a result of
the Offering in 1996.

Gain on Modification of Credit Facility. In 1995, the Company modified
the terms of a significant credit facility. The gain of $2.2 million in 1995 on
the modification of credit facility reflects a gain from the removal of residual
sharing provisions of $2.4 million and a $199,000 loss on the sale of two
engines to the lender.

Income Taxes. Income taxes decreased to $2 million in 1996 from $2.2
million in 1995. The Company's effective tax rates for Federal and State taxes
is approximately 41% and 40% in 1996 and 1995, respectively. Therefore, the
decrease in tax expense is due to the decrease in the Company's income before
taxes and minority interest offset by a slight increase in the effective tax
rate.


14
Year Ended December 31, 1995 Compared to Year Ended December 31, 1994
<TABLE>

Revenue is summarized as follows:
<CAPTION>
Years ended December 31,
----------------------------------------------------------------
1995 1994
----------------------------------------------------------------
Amount % Amount %
------ --- ------ ---
(dollars in thousands)
<S> <C> <C> <C> <C>
Revenue:
Operating lease revenue $13,771 60.6 $13,636 76.7
Gain (loss) on sale of leased engines (483) (2.1) 633 3.6
Spare parts sales 3,859 17.0 795 4.4
Sale of equipment acquired for resale 5,472 24.0 2,184 12.3
Interest and other income 119 0.5 542 3.0
----------------------------------------------------------------
Total $22,738 100.0 $17,790 100.0
================================================================
</TABLE>

The Company's results of operation are significantly impacted by
changes in the portfolio of equipment.


Lease Portfolio. During 1995, the Company acquired a total of eight
engines and sold three, for a net increase of five. Two of the acquired engines
were overhauled in 1995 and became available for sale or lease in 1996 and two
additional engines were purchased in late December 1995, both subject to
existing leases. Thus, these four engines did not impact results in 1995. The
four remaining engines were acquired in July 1995 and were leased on a
short-term basis. At December 31, 1995, two of these remaining engines four
engines were on lease and the other two engines were being refurbished for
ultimate sale. See "Business Aircraft Engine Portfolio." Two of the engines
sold during 1995 were sold as part of the Facility Modification and the third
engine was sold in June 1995.

Operating Leases. Operating lease revenue increased to $13.8 million in
1995 from $13.6 million in 1994, an increase of 1.5%. Although the Company's
lease portfolio increased by a net of five engines in 1995, as discussed above a
number of the engines acquired did not impact revenue during 1995 and the lease
revenue from the engines acquired in July 1995 were offset by the reduction in
lease revenue from the engines sold in 1995.

Expenses directly related to operating lease activities declined to
$10.6 million in 1995 from $11.6 million in 1994, a 9% decrease. The reduction
in expenses was largely due to a $877,000 reduction in residual sharing in
conjunction with the Facility Modification. A decrease in interest expense to
$5.5 million in 1995 from $5.9 million in 1994 as a result of lower interest
rates due to the Facility Modification contributed to the overall expense
decrease. These decreases in expenses were partially offset by a $256,000
increase in depreciation as a result of a $300,000 write-down of one of the
Company's engines in 1995 due to the Company's implementation of Statement of
Financial Accounting Standard No. 121 as of December 31, 1995 and increases in
the lease portfolio discussed above.

Gain (loss) on Sale of Leased Engines. The Company recorded a loss on
the sale of an engine at lease termination of $483,000 in 1995 compared to a
gain of $633,000 recorded in 1994, resulting in a $1.1 million reduction in
total revenue. The loss in 1995 was attributable to unanticipated overhaul
expenses of $373,000 required in order to prepare an engine for resale and a
$110,000 loss on the sale of the engine.

Spare Parts Sales. Revenue from spare parts sales increased to $3.9
million in 1995 from $795,000 in 1994, a 385% increase, while costs of sales
increased to $2.5 million from $659,000, a 286% increase. Gross margin increased
to 34% in 1995 from 17% in 1994. Interest expense related to spare parts sales
activities was $187,000 in 1995 as compared to $51,000 in 1994, an increase of
267%. These increases resulted primarily from commencement of operations by WASI
in October of 1994.

15
Equipment  Sales.  In 1995,  the  Company  sold three  engines for $4.8
million, a fuselage and miscellaneous components it acquired in connection with
an aircraft purchase for $572,000 and other components for $100,000. The
aggregate cost of this equipment was $2.7 million. In 1994, the Company sold an
engine for $2.2 million with a related cost of equipment acquired for resale of
$1.9 million.

Interest and Other Income. Interest and other income decreased to
$119,000 in 1995 from $542,000 in 1994 primarily due to the termination of
remarketing fee arrangement with the lender in connection with the Facility
Modification. In addition, the Company earned broker fees of $137,000 in 1994
which will not reoccur as the related agreement was terminated in 1994. The
remaining decrease was due to management fees earned in 1994 for which no
similar services were performed in 1995.

General and Administrative Expense. General and administrative expense
increased to $3.3 million in 1995 from $1.6 in 1994, an increase of 106% . The
increase resulted primarily from an increase in compensation and related
benefits as a result of a full year of operations at WASI and the addition of
staff in marketing and finance as well as increased travel, promotional and
insurance expenses.

Gain on Modification of Credit Facility. In 1995, the Company modified
the terms of a significant credit facility. The gain of $2.2 million on
modification of credit facility reflects a gain from the removal of residual
sharing provisions of $2.4 million and a $199,000 loss on the sale of two
engines to the lender.

Income Taxes. Income tax expense increased to $2.2 million in 1995 from
$797,000 in 1994, an increase of 178%. The Company's effective tax rate for
Federal and state taxes is approximately 40% for both 1995 and 1994; therefore,
the increase in tax expense is directly related to the increase in the Company's
income before taxes and minority interest to $5.5 million in 1995 from $2.0
million in 1994.


16
Liquidity and Capital Resources

Historically, the Company has financed its growth through leveraged
financing of its lease portfolio. Approximately $16.1 million, $15.7 million and
$19.3 million in 1996, 1995 and 1994, respectively, was derived from this
activity. In these same years, $13.5 million, $9.3 million and $11.5 million,
respectively, was used to pay down related debt. In 1996, proceeds from the
Company's Initial Public Offering generated approximately $15.9 million of cash
flow as discussed below. Cash flows from operating activities generated
approximately $9.6 million, $0.5 million and $8.9 million in 1996, 1995 and
1994, respectively.

The Company's primary uses of funds are for the purchase of equipment
for lease. Approximately $25.3 million, $9.3 million and $17.6 million of funds
were used for this purpose in 1996, 1995 and 1994, respectively. Additional
funds were used in these years to finance the growth of inventories to support
parts sales.

In September, 1996, the Company completed the Offering for 2,000,000
shares of its Common Stock at $8.00 per share. An additional 300,000 shares of
stock were sold in connection with an Over-Allotment Option granted to the
Underwriters. The net proceeds to the Company, net of all expenses, was
$15,926,101. These proceeds were used to prepay $1.3 million of indebtedness
under an existing term facility, and to purchase an interest rate cap to hedge a
portion of its exposure to increases in interest rates on its variable rate
borrowings ($460,000). The balance of the proceeds, together with debt
financing, will be used to acquire additional engines for lease, to acquire
engine and airframe component inventory, and for working capital and other
general corporate purposes.

The Company has a $15.0 million secured term facility for the
acquisition of engines for lease. At December 31, 1996, $9.5 million was
available under this facility. This term facility bears interest on each
drawdown at the rate equal to the rate on five-year Treasury notes at the date
of drawdown plus 5.55% and expires on June 29, 1997. Advances against the
facility are for not more than 80% of the appraised value of the engine. The
loan is repaid by applying not less than 90% of the underlying lease payment to
debt service, except that at the end of 60 months the loan must have amortized
not less than 40% of its original balance.

The Company also has a $15.0 million term facility for the acquisition
of engines for lease. This term facility allows for an advance rate of 80% of
fair market value of the equipment, not to exceed 100% of the purchase price.
The facility is to be used for domestic lessees. Interest rate under this
facility will be dependent upon the quality of the credit and the underlying
collateral. As of December 31, 1996, no drawdowns had taken place under this
facility.

As of December 31, 1996, the Company also has a $3 million secured
working capital facility for the acquisition of engines to be dismantled and
sold for parts through WASI. This facility provides for 80% advances against the
purchase price of parts for resale and bears interest at prime plus 1%. This
facility requires interest-only payments with the principal balance due six
months after drawdown and expires on October 31, 1997. The Company directly
guarantees payment under this facility. This facility replaced a comparable
facility with a $1.5 million credit limit.

In February, 1997 the Company, replaced its $44 million note payable.
The note was repaid at a discount which resulted in an extraordinary gain of
approximately $2.9 million (pre-tax), net of related costs. The transaction was
financed through a note payable for $41,500,000 at an interest rate of LIBOR
plus 250 basis points. This note matures on March 1, 1998. The Company has the
option to convert the note to an amortizing term loan due in the year 2004.

The Company believes that its current and anticipated credit
facilities, internally generated funds and the net proceeds of the Offering will
be sufficient to fund the Company's anticipated operations until the first
quarter of 1998, at which time additional equity capital is anticipated to be
required to fund projected growth. The Company is also exploring a possible
securitization of its lease portfolio. There can be no assurance that the
necessary amount of such capital or debt will continue to be available to the
Company on favorable terms or at all. If the Company were unable to continue to
obtain any portion of required financing on favorable terms, the Company's
ability to add new engines to its portfolio would be impaired, which would have
a material adverse effect on the Company's business, financial condition and
results of operations.

17
Factors That May Affect Future Results

In addition to other information in this Report, the following risk
factors should be considered carefully by potential purchasers in evaluating an
investment in the Common Stock of the Company. Except for historical information
contained herein, the discussion in this Report contains forward-looking
statements that involve risks and uncertainties, such as statements of the
Company's plans, objectives, expectations and intentions. The cautionary
statements made in this Report should be read as being applicable to all related
forward-looking statements wherever they appear in this Report. The Company's
actual results could differ materially from those discussed here. Factors that
could cause or contribute to such differences include those discussed below, as
well as those discussed elsewhere herein.

Ownership Risks

The Company leases its portfolio of aircraft engines primarily under
operating leases rather than finance leases. Under an operating lease, the
Company retains title to the aircraft engines and assumes the risk of not
recovering its entire investment in the aircraft engine through the re-leasing
and remarketing process. Operating leases require the Company to re-lease or
sell aircraft engines in its portfolio in a timely manner upon termination of
the lease in order to minimize off-lease time and recover its original
investment in the aircraft engine. Numerous factors, many of which are beyond
the control of the Company, may have an impact on the Company's ability to
re-lease or sell an aircraft engine on a timely basis. Among the factors are
general market conditions, regulatory changes (particularly those imposing
environmental, maintenance and other requirements on the operation of aircraft
engines), changes in the supply or cost of aircraft engines and technological
developments. Further, the value of a particular used aircraft engine varies
greatly depending upon its condition, the number of hours remaining until the
next major maintenance of the aircraft engine is required and general conditions
in the airline industry. In addition, the success of an operating lease depends
in part upon having the aircraft engine returned by the lessee in marketable
condition as required by the lease. Consequently, there can be no assurance that
the Company's estimated residual value for aircraft engines will be realized. As
of December 31, 1996, the Company had 32 engines under lease to 22 customers in
12 countries. If the Company is unable to re-lease or resell aircraft engines on
favorable terms, its business, financial condition, cash flow, ability to
service debt and results of operations could be adversely affected.

The Company also engages in the short-term trading of commercial
aircraft engines in the aftermarket. Although it is the Company's general policy
not to purchase engines on speculation, the Company has and, if it deems
appropriate, may in the future occasionally purchase engines without having a
commitment for the engines' resale. If the Company were to purchase an engine
without having a firm commitment for its resale or if a firm commitment for
resale were to exist but not be consummated for whatever reason, the Company
would be subject to all the risks of ownership of the engine as described above.

The Company also engages in the purchase and resale of aftermarket
airframe rotable parts, engine parts, engines and modules. Before parts may be
installed in an aircraft, they must meet certain standards of condition
established by the Federal Aviation Administration ("FAA") and/or the equivalent
regulatory agencies in other countries. See "Government Regulations" below.
Parts must also be traceable to sources deemed acceptable by such agencies. See
"Business - Spare Parts Sales." Parts owned by the Company may not meet
applicable standards or standards may change, causing parts which are already in
the Company's inventory to be scrapped or modified. Engine manufacturers may
also develop new parts to be used in lieu of parts already contained in the
Company's inventory. In all such cases, to the extent the Company has such parts
in its inventory, their value may be reduced.

Industry Risks

The Company is in the business of providing leases of commercial
aircraft engines to international and domestic airlines. Consequently, the
Company is affected by downturns in the air transportation industry in general.
Substantial increases in fuel costs or interest rates, increasing fare
competition, slower growth in air traffic, or any significant downturn in the
general economy could adversely affect the air transportation industry and may
therefore negatively impact the Company's business, financial condition and
results of operations. In addition, in recent years, a number of commercial
airlines have experienced financial difficulties, in some cases resulting in
bankruptcy proceedings. During the three years ended December 31, 1996, two
lessees of the Company filed for bankruptcy protection or otherwise became
insolvent or ceased operations. While the Company believes that its lease terms
protect its engines and the Company's investment in such engines, there can be
no assurance that the financial difficulties experienced by a number of airlines
will not have an adverse effect on the Company's business, financial condition
and results of operations.

18
Customer Credit Risks

A lessee may default in performance of its lease obligations and the
Company may be unable to enforce its remedies under a lease. A majority of the
Company's existing and prospective customers are smaller domestic and foreign
passenger airlines, freight and package carriers and charter airlines, which,
together with major passenger airlines, may suffer from the factors which have
historically affected the airline industry. As a result, certain of these
customers may pose credit risks to the Company. The Company's inability to
collect receivables under a large dollar engine lease or to repossess engines in
the event of a default by a lessee could have a material adverse effect on the
Company's business, financial condition and results of operations. A number of
airlines have experienced financial difficulties, and certain airlines have
filed for bankruptcy and a number of such airlines have ceased operations. In
most cases where a debtor seeks protection under Chapter 11 of the United States
Bankruptcy Code (the "Bankruptcy Code"), creditors are stayed automatically from
enforcing their rights. In the case of United States certified airlines, Section
1110 of the Bankruptcy Code provides certain relief to lessors of the aircraft
engines. Specifically, the airline has 60 days from the date the lessor makes
its claim to agree to perform its obligations and to cure any defaults. If it
does not do so, the lessor may repossess the aircraft engine. The scope of
Section 1110 has been the subject of significant litigation and there can be no
assurance that the provisions of Section 1110 will protect the Company's
investment in an aircraft engine in the event of a lessee's bankruptcy. In
addition, Section 1110 does not apply to lessees located outside of the United
States and applicable foreign laws may not provide comparable protection.

International Risks

In 1996, approximately 61% of the Company's lease revenue was generated
by leases to foreign customers. Such leases may present greater risks to the
Company because certain foreign laws, regulations and judicial procedures may
not be as protective of lessor rights as those which apply in the United States.
In addition, many foreign countries have currency and exchange laws regulating
the international transfer of currencies. The Company attempts to minimize its
currency and exchange risks by negotiating all of its aircraft engine lease
transactions in U.S. Dollars and all guarantees obtained to support various
lease agreements are denominated for payment in U.S. Dollars. To date, the
Company has experienced some collection problems under certain leases with
foreign airlines, and there can be no assurance that the Company will not
experience such collection problems in the future. The Company may also
experience collection problems related to the enforcement of its lease
agreements under foreign local laws and the attendant remedies in such locales.
Consequently, the Company is subject to the timing and access to courts and the
remedies local laws impose in order to collect its lease payments and recover
its assets. In addition, political instability abroad and changes in
international policy also present risks associated with expropriation of the
Company's leased engines. To date, the Company has experienced limited problems
in reacquiring assets; however, there can be no assurance that the Company will
not experience more serious problems in the future.

Certain countries have no registration or other recording system with
which to locally establish the Company's or its lender's interest in the engines
and related leases, potentially making it more difficult for the Company to
prove its interest in an engine in the event that it needs to recover an engine
located in such a country.

The Company's engines and the aircraft on which they are installed can
be subject to certain foreign taxes and airport fees. Unexpected liens on an
engine or the aircraft on which it is installed could be imposed in favor of a
foreign entity, such as Eurocontrol or the airports of the United Kingdom.

19
Dependence Upon Availability of Financing

The operating lease business is a capital intensive business. The
Company's typical operating lease transaction requires a cash investment by the
Company of approximately 15% to 20% of the aircraft engine purchase price,
commonly known as an "equity investment." The Company's equity investments have
historically been financed from internally generated cash, and in the future
will include a substantial portion of the net proceeds of the Offering. The
balance of the purchase price is typically financed with the proceeds of secured
borrowings. Accordingly, the Company's ability to successfully execute its
business strategy and to sustain its operations is dependent, in part, on the
availability of debt and equity capital. There can be no assurance that the
necessary amount of such capital will continue to be available to the Company on
favorable terms, or at all. If the Company were unable to continue to obtain any
portion of required financing on favorable terms, the Company's ability to add
new leases to its portfolio would be limited, which would have a material
adverse effect on the Company's business, financial condition and results of
operations.

Interest Rate Risks

The Company's engine leases are generally structured at fixed rental
rates for specified terms. As of December 31, 1996, borrowings subject to
interest rate risk totaled $40.8 million or 56.4% of the Company's total
borrowings. Increases in interest rates could narrow or eliminate the spread, or
result in a negative spread, between the rental revenue the Company realizes
under its leases and the interest rate that the Company pays under its lines of
credit or loans. The Company has purchased an interest rate cap to limit its
interest rate exposure; however, there can be no assurance that the Company's
business, operating results and financial condition will not be adversely
affected during any period of increases in interest rates.

Competition

In the medium-term engine lease market segment, which is the Company's
target market, the Company principally competes with Shannon Engine Services,
headquartered in Shannon, Ireland, which is owned in part by SNECMA and CFM
International ("CFMI"), and Rolls Royce Finance Ltd. ("Rolls Royce"). Rolls
Royce limits its leasing activities to products of its parent company and
related parties. The Bank of Tokyo, through its recent acquisition of Engine
Lease Finance in Shannon, Ireland, also competes with the Company. Each of these
competitors is substantially larger and has greater financial resources than the
Company which may permit, among other things, greater access to capital markets
at more favorable terms. In addition, major aircraft lessors, including
International Lease Finance Corporation and General Electric Capital Aviation
Services, compete with the Company to the extent that they include spare engine
leases with their aircraft leases.

With respect to engine marketing and spare parts and component sales,
the Company competes with airlines, aircraft manufacturers, aircraft, engine and
parts brokers, and parts distributors. The Company's major competitors include
the Allen Aircraft division of AAR Corp., The AGES Group and Aviation Sales
Company. Certain of these competitors may have, or may have access to, financial
resources substantially greater than the Company. Significant competition
encountered by the Company in the future may limit the Company's ability to
expand its business, which would have a material adverse effect on the Company's
business, financial condition and results of operations.

Certain of the Company's competitors have substantially greater
resources than the Company, including greater name recognition, larger
inventories, a broader range of material, complementary lines of business and
greater financial, marketing and other resources. In addition, OEMs, aircraft
maintenance providers, FAA certified repair facilities and other aviation
aftermarket suppliers may vertically integrate into the aircraft engine leasing
or aircraft engine/spare parts sales industry, thereby significantly increasing
industry competition. A variety of potential actions by any of the Company's
competitors, including a reduction of product prices or the establishment by
competitors of long-term relationships with new or existing customers, could
have a material adverse effect on the Company's business, financial condition
and results of operations. There can be no assurance that the Company will
continue to compete effectively against present and future competitors or that
competitive pressures will not have a material adverse effect on the Company's
business, financial condition and results of operations.

Management of Growth

The Company has recently experienced significant growth in revenues.
Such growth has placed, and is expected to continue to place, a significant
strain on its managerial, operational and financial resources. There can be no
assurance that the Company will be able to effectively manage the expansion of
its operations, or that the Company's systems, procedures or controls will be
adequate to support the Company's operations. Any inability to effectively
manage growth, if any, could have a material adverse effect on the Company's
business, financial condition and results of operations.

20
Product Liability Risks

The Company is exposed to product liability claims in the event that
the use of its aircraft engines is alleged to have resulted in bodily injury or
property damage. In addition to requiring indemnification under the terms of the
lease, the Company requires its lessees to carry the types of insurance
customary in the air transportation industry, including comprehensive liability
insurance and casualty insurance. The Company is named as an additional insured
on liability insurance policies carried by lessees, with the Company's lenders
normally identified as the payee for loss and damage to the equipment. The
Company monitors compliance with the insurance provisions of the leases. To
date, the Company has not experienced any significant uninsured or insured
aviation-related claims, and has not experienced any product liability claims
related to its aircraft engines. However, an uninsured or partially insured
claim, or claim for which third-party indemnification is not available, could
have a material adverse effect upon the Company's business, financial condition
and results of operations.

Risk of Changes in Tax Laws or Accounting Principles

The Company's leasing activities generate significant depreciation
allowances that provide the Company with substantial tax benefits on an ongoing
basis. In addition, the Company's lessees currently enjoy favorable accounting
and tax treatment by entering into operating leases. Any change to current tax
laws or accounting principles that make operating lease financing less
attractive could adversely affect the Company's business, financial condition
and results of operations.

Dependence on Key Management

The Company's business operations are dependent in part upon the
expertise of certain key employees. Loss of the services of such employees,
particularly Charles F. Willis, IV, Chief Executive Officer or William L.
McElfresh, Executive Vice President, would have a material adverse effect on the
Company's business. The Company has entered into an employment agreement with
Mr. McElfresh and the Company maintains key man life insurance of $2.5 million
on each of Messrs. Willis and McElfresh.

Government Regulation

The Company's customers are generally subject to a high degree of
regulation in the various jurisdictions in which they operate. Such regulations
also indirectly affect the Company's business operations. Under the provisions
of the Federal Aviation Act of 1958, as amended, the FAA exercises regulatory
authority over the air transportation industry. The FAA regulates the
manufacture, repair and operation of all aircraft engines operated in the United
States. Its regulations are designed to insure that all aircraft and aviation
equipment are continuously maintained in proper condition to ensure safe
operation of the aircraft. Similar rules apply in other countries. All aircraft
must be maintained under a continuous condition monitoring program and must
periodically undergo thorough inspection and maintenance. The inspection,
maintenance and repair procedures for the various types of aircraft equipment
are prescribed by regulatory authorities and can be performed only by certified
repair facilities utilizing certified technicians. Certification and conformance
is required prior to installation of a part on an aircraft. Presently, whenever
necessary with respect to a particular engine or engine component, the Company
utilizes FAA and/or Joint Aviation Authority certified repair stations to repair
and certify engines and components to ensure worldwide marketability. The FAA
can suspend or revoke the authority of air carriers or their licensed personnel
for failure to comply with regulations and ground aircraft if their
airworthiness is in question. In addition, by the year 2000, federal regulations
will stipulate that all aircraft engines hold, or be capable of holding, a noise
certificate issued under Chapter 3 of Volume 1, Part II of Annex 16 of the
Chicago Convention, or have been shown to comply with Stage III noise levels set
out in Section 36.5 of Appendix C of Part 36 of the Federal Aviation Regulations
of the United States.

Control by Principal Shareholder

The Company's principal shareholder, Mr. Willis, beneficially owns
approximately 57.3% of the outstanding shares of Common Stock of the Company and
therefore effectively controls the Company. Accordingly, Mr. Willis has the
power to contest the outcome of substantially all matters, including the
election of the Board of Directors of the Company, submitted to the shareholders
for approval. In addition, future sales by the Company's principal shareholder
of substantial amounts of Common Stock, or the potential for such sales, could
adversely effect the prevailing market price of the Common Stock.

21
Possible Volatility of Stock Price and Shares Eligible for Future Sale

The market price of the Common Stock could be subject to significant
fluctuations in response to operating results of the Company, changes in general
conditions in the economy, the financial markets, the airline industry, changes
in accounting principles or tax laws applicable to the Company or its lessees,
or other developments affecting the Company, its customers or its competitors,
some of which may be unrelated to the Company's performance, and changes in
earnings estimates or recommendations by securities analysts.

As of March 21, 1997, the Company had 5,426,793 shares of Common Stock
outstanding. Of those shares, 2,300,000 shares of Common Stock are freely
tradeable without restriction or further registration under the Securities Act
of 1933, as amended (the "Securities Act"). The remaining 3,126,793 shares were
issued by the Company in private transactions prior to the Offering in 1996 and
are "restricted securities" as that term is defined in Rule 144 and are
tradeable subject to compliance with Rule 144.

The Company is unable to predict the effect, if any, that future sales
of shares, or the availability of shares for future sale, will have on the
market price for the Common Stock prevailing from time to time. Sales of
substantial amounts of Common Stock, or the perception that such sales could
occur, could adversely affect market prices for the Common Stock and could
impair the Company's future ability to obtain capital through an offering of
equity securities.

Anti-Takeover Provisions

Certain provisions of law, and the Company's Articles of Incorporation
and Bylaws, could make more difficult the acquisition of the Company by means of
a tender offer, a proxy contest or otherwise, and the removal of incumbent
officers and directors. These provisions include authorization of the issuance
of up to 5,000,000 shares of Preferred Stock, with such characteristics that may
render it more difficult or tend to discourage a merger, tender offer or proxy
contest. The Company's Articles of Incorporation also provide that, for as long
as the Company has a class of stock registered pursuant to the Exchange Act of
1934, as amended (the "Exchange Act"), shareholder action can be taken only at
an annual or special meeting of shareholders and may not be taken by written
consent. The Company's Bylaws also limit the ability of shareholders to raise
matters at a meeting of shareholders without giving advance notice. In addition,
upon qualification of the Company as a "listed corporation" as defined in
Section 301.5(d) of the California Corporation Code, cumulative voting will be
eliminated. These provisions are expected to discourage certain types of
coercive takeover practices and inadequate takeover bids, and to encourage
persons seeking to acquire control of the Company to negotiate first with the
Company.



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required by this item is submitted as a separate
section of this report.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None.

22
PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item is incorporated by reference to
the Company's Proxy Statement.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item is incorporated by reference to
the Company's Proxy Statement.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
The information required by this item is incorporated by reference to
the Company's Proxy Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item is incorporated by reference to
the Company's Proxy Statement.


23
PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) (1) and (2): Financial Statements and Financial Schedules: The
response to this portion of Item 14 is submitted as a separate section of this
report beginning on page 28.

(a) (3) and (c): Exhibits: The response to this portion of Item 14 is
submitted as a separate section of this report beginning on page 25.

(b) Reports on Form 8-K: The Company filed no reports on Form 8-K
during the last quarter of 1996.


24
WILLIS LEASE FINANCE CORPORATION AND SUBSIDIARIES

Exhibit Number Description
-------------- -----------

3.1 Articles of Incorporation. Incorporated by reference to
Exhibit 3.1 to Registration Statement No. 333-5126-LA filed on
June 21, 1996

3.2 Amended and Restated Articles of Incorporation, filed
September 11, 1996, together with Certificate of Amendment of
Amended and Restated Articles of Incorporation filed on
September 24, 1996.

3.3 Bylaws. Incorporated by reference to Exhibit 3.3 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

4.1 Specimen of Common Stock Certificate. Incorporated by
reference to Exhibit 4.1 to Registration Statement No.
333-5126-LA filed on June 21, 1996.

10.1 1996 Stock Option/Stock Issuance Plan and form of agreement
thereunder. Incorporated by reference to Exhibit 10.1 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

10.2 Employee Stock Purchase Plan. Incorporated by reference to
Exhibit 10.2 to Registration Statement No. 333-5126- LA filed
on June 21, 1996.

10.3 Form of Indemnification Agreement entered into between the
Company and its directors and officers. Incorporated by
reference to Exhibit 10.3 to Registration Statement No.
333-5126-LA filed on June 21, 1996.

10.4 Lease dated May 23, 1995 for facilities located in South San
Francisco, California, together with amendment thereto dated
March 18, 1996. Incorporated by reference to Exhibit 10.4 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

10.5 Lease dated February 4, 1997, between Atlas Metal Spinning
Company and Willis Aeronautical Services, Inc., for an office
and a warehouse facility located in South San Francisco.

25
10.6     Lease  dated  March  16,  1992  for   facilities   located  in
Sausalito, California, together with amendments thereto.

10.7 Employment Agreement between the Company and William
McElfresh. Incorporated by reference to Exhibit 10.5 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

10.8 Employment Agreement between the Company and Steven Oldenburg.
Incorporated by reference to Exhibit 10.6 to Registration
Statement No. 333-5126-LA filed on June 21, 1996.

10.9 Legal Services Agreement between the Company and John Votruba.
Incorporated by reference to Exhibit 10.7 to Registration
Statement No. 333-5126-LA filed on June 21, 1996.

10.10 Assignment and Assumption of Leases and Purchase and Sale of
Engines Agreement, dated September 11, 1992 between Terandon
Leasing Corporation and International Lease Finance
Corporation. Incorporated by reference to Exhibit 10.8 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

10.11 Engine Loan Agreement dated April 22, 1994, between T-5, Inc.
and Ryoshin Leasing (USA) Inc. Incorporated by reference to
Exhibit 10.11 to Registration Statement No. 333-5126-LA filed
on June 21, 1996.

10.12 Loan Agreement dated March 1, 1994 between T-7 Inc. and Heller
Financial Inc. Incorporated by reference to Exhibit 10.12 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

10.13 Loan Agreement dated April 1, 1994 between T-7 Inc. and Heller
Financial Inc. Incorporated by reference to Exhibit 10.13 to
Registration Statement No. 333-5126-LA filed on June 21, 1996.

10.14 Secured Loan Agreement dated December 29, 1995 between T-10,
Inc. and Finova Capital Corporation. Incorporated by reference
to Exhibit 10.14 to Registration Statement No. 333-5126-LA
filed on June 21, 1996.

10.15 Credit Agreement dated June 30, 1995 between the Company and
Svenska Finans International BV. Incorporated by reference to
Exhibit 10.15 to Registration Statement No. 333-5126-LA filed
on June 21, 1996.

10.16 Loan Agreement dated January 28, 1997, together with related
documents.

10.17 Loan Agreement dated November 6, 1996, between Willis
Aeronautical Services, Inc. and The Pacific Bank, N.A.,
together with related documents.

11.1 Statement regarding computation of per share earnings.

21.1 Subsidiaries of the Company. Incorporated by reference to
Exhibit 21.1 to Registration Statement No. 333-5126- LA filed
on June 21, 1996.

23.1 Consent of KPMG Peat Marwick, LLP

27.1 Financial Data Schedule

26
SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.


March 31, 1996
Willis Lease Finance Corporation


By: /s/ CHARLES F. WILLIS, IV
---------------------------------
Charles F. Willis, IV
Chairman of the Board, President, and
Chief Executive Officer


<TABLE>

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

<CAPTION>
Date Title Signature
---- ----- ---------

<S> <C> <C> <C>
Date: March 31, 1997 Chief Executive Officer /s/ CHARLES F. WILLIS, IV
(Principal Executive Officer) ---------------------
Charles F. Willis, IV

Date: March 31, 1997 Executive Vice President and /s/ WILLIAM L. McELFRESH
Director --------------------
William L. McElfresh

Date: March 31, 1997 Chief Financial Officer and /s/ ELLIOT M. FISCHER
Chief Accounting Officer -----------------
(Principal Financial and Elliot M. Fischer
Principal Accounting Officer)


Date: March 31, 1997 Director /s/ ROSS K. ANDERSON
----------------
Ross K. Anderson

Date: March 31, 1997 Director /s/ WILLIAM M. LEROY
----------------
William M. LeRoy

Date: March 31, 1997 Director /s/ WILLARD H. SMITH, JR
--------------------
Willard H. Smith, Jr.
</TABLE>

27
<TABLE>
<CAPTION>

WILLIS LEASE FINANCE CORPORATION AND SUBSIDIARIES
FORM 10-KSB
Item 8, 14(a), and 14(c)
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES

<S> <C>
Report of Independent Accountants Page 29

Consolidated Balance Sheets as of December 31, 1996 and December 31, 1995. Page 30

Consolidated Statements of Income for the years ended December 31, 1996,
December 31, 1995 and December 31, 1994. Page 31

Consolidated Statements of Shareholders' Equity for the years ended December 31, 1996,
December 31, 1995 and December 31, 1994. Page 32

Consolidated Statements of Cash Flows for the years ended December 31, 1996,
December 31, 1995 and December 31, 1994. Page 33

Notes to Consolidated Financial Statements Page 34

</TABLE>


All other financial statement schedules have been omitted as the
required information is not pertinent to the Registrant or is not material or
because the information required is included in the financial statements and
notes thereto.
28
REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
of Willis Lease Finance Corporation and Subsidiaries


We have audited the accompanying consolidated balance sheets of Willis
Lease Finance Corporation and subsidiaries (formerly Charles F. Willis Company)
(the "Company") as listed in the accompanying index. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Willis Lease
Finance Corporation and subsidiaries (formerly Charles F. Willis Company) as of
December 31, 1996 and 1995, and the results of their operations and their cash
flows for each of the years in the three-year period ended December 31, 1996, in
conformity with generally accepted accounting principles.

As discussed in Note 1 to the Consolidated Financial Statements, the
Company changed its method of computing depreciation in 1995.


KPMG PEAT MARWICK LLP

San Francisco, California
March 6, 1997

29
<TABLE>

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Balance Sheets
<CAPTION>

December 31,
------------------------------
1996 1995
------------- -------------
<S> <C> <C>
ASSETS
Cash and cash equivalents $ 6,573,241 $ 815,649
Deposits 13,600,204 11,320,617
Aircraft engines held for operating lease, less accumulated 93,131,972 74,704,379
depreciation of $16,372,418 in 1996 and $13,681,211 in 1995
Aircraft engines on capital lease 2,960,457 --
Property, equipment and furnishings, less accumulated 458,780 207,784
depreciation of $160,407 in 1996 and $86,695 in 1995
Spare parts inventory 4,057,648 2,916,003
Maintenance billings receivable 1,107,283 408,454
Operating lease rentals receivable 405,601 73,658
Receivables from spare parts sales 854,566 772,474
Other receivables 829,522 10,481
Other assets 953,419 207,894
------------- -------------
$ 124,932,693 $ 91,437,393
Total assets ============= =============

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities: $ 2,753,641 $ 1,052,455
Accounts payable and accrued expenses
Salaries and commissions payable 538,658 163,961
Deferred income taxes 5,949,676 4,092,325
Deferred gain 209,774 --
Notes payable and accrued interest 73,185,657 69,910,797
Capital lease obligation 2,960,457 --
Residual share payable 1,199,279 476,526
Maintenance deposits 11,680,525 8,717,170
Security deposits 1,978,505 1,270,021
Unearned lease revenue 1,274,269 857,087
------------- -------------
$ 101,730,441 $ 86,540,342
Total liabilities

Minority interest in net assets of subsidiary -- 84,774


Shareholders' equity:
Common stock, no par value. Authorized 20,000,000 and 10,000 shares;
5,426,793 and 1,500 issued and outstanding at December 31, 1996
and 1995, respectively 16,055,689 500
Retained earnings 7,146,563 5,293,566
Advances to shareholders -- (481,789)
------------- -------------
Total shareholders' equity 23,202,252 4,812,277
------------- -------------
$ 124,932,693 $ 91,437,393
Total liabilities and shareholders' equity ============= =============
<FN>

See accompanying notes to the consolidated financial statements
</FN>
</TABLE>
30
<TABLE>

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Statements of Income
<CAPTION>
Years ended December 31,
-------------------------------------------
1996 1995 1994
------------ ------------ ------------
<S> <C> <C> <C>
REVENUE
Operating lease revenue $ 13,740,438 $ 13,770,730 $ 13,635,934
Gain (loss) on sale of leased engines 2,208 (482,894) 632,578
Spare part sales 5,842,607 3,858,610 795,262
Sale of equipment acquired for resale 12,105,315 5,472,362 2,184,000
Interest and other income 617,144 119,188 541,900
------------ ------------ ------------
Total revenue 32,307,712 22,737,996 17,789,674

EXPENSES
Interest expense 4,323,276 5,721,811 5,947,843
Depreciation expense 3,181,216 4,703,487 4,447,082
Residual share 722,753 407,684 1,284,523
Cost of spare part sales 3,307,928 2,545,872 658,864
Cost of sold equipment acquired for resale 10,788,730 2,742,262 1,863,000
General and administrative 5,123,813 3,334,768 1,615,585
------------ ------------ ------------
Total expenses 27,447,716 19,455,884 15,816,897

Gain on modification of credit facility -- 2,202,928 --
------------ ------------ ------------
Income before income taxes and minority interest 4,859,996 5,485,040 1,972,777
Income taxes (1,976,471) (2,212,280) (797,159)
------------ ------------ ------------
Income before minority interest 2,883,525 3,272,760 1,175,618
Less: minority interest in net income of subsidiary (79,053) (56,343) (3,431)
------------ ------------ ------------
Net income $ 2,804,472 $ 3,216,417 $ 1,172,187
============ ============ ============
Net income per share (pro forma for 1995 and 1994) 0.74 1.03 0.38
============ ============ ============
Weighted average number of shares outstanding 3,796,182 3,110,657 3,110,657
============ ============ ============
<FN>

See accompanying notes to the consolidated financial statements
</FN>
</TABLE>
31
<TABLE>
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Statements of Shareholders' Equity
Years ended December 31, 1996, 1995 and 1994

<CAPTION>
Issued and
outstanding Advances Total
shares of Common Retained to shareholders'
common stock stock earnings shareholders equity (deficit)
------------ ----- -------- ------------ ----------------

<S> <C> <C> <C> <C> <C>
Balances at December 31, 1994 1,500 $ 500 $2,332,149 ($373,845) $1,958,804
Advances to shareholders,
net of repayments -- -- -- (107,944) (107,944)
Dividends -- -- (255,000) -- (255,000)
Net income -- -- 3,216,417 -- 3,216,417
--------- ----------- ---------- ------- -----------
Balances at December 31, 1995 1,500 500 5,293,566 (481,789) 4,812,277

Common stock issue and proceeds
from IPO, net 5,425,293 16,055,189 -- -- 16,055,189
Advances to shareholders,
net of repayments -- -- -- 481,789 481,789
Dividends -- -- (951,475) -- (951,475)
Net income -- -- 2,804,472 -- 2,804,472
--------- ----------- ---------- ------- -----------
Balances at December 31, 1996 5,426,793 $16,055,689 $7,146,563 $ -- $23,202,252
========= =========== ========== ======= ===========
<FN>
See accompanying notes to the consolidated financial statements.
</FN>
</TABLE>
32
<TABLE>
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Statements of Cash Flows
<CAPTION>

Years ended December 31,
-------------------------------------------
1996 1995 1994
------------ ------------ ------------
<S> <C> <C> <C>
Cash flows from operating activities:
Net income $ 2,804,472 $ 3,216,417 $ 1,172,187
Adjustments to reconcile income to net cash
provided by (used in) operating activities:
Depreciation of aircraft engines held for operating lease 3,103,601 4,663,949 4,431,039
Depreciation of property, equipment and furnishings 77,615 39,538 16,043
Gain on modification on credit facility -- (2,202,928) --
Loss (gain) on sale of property, equipment, furnishings 5,701 (5,536) (1,530)
Loss (gain) on sale of aircraft engines (2,208) 482,894 (632,578)
Increase in residual share payable 722,753 407,684 1,284,523
Minority interest in net income of subsidiary 79,053 56,343 3,431
Changes in assets and liabilities:
(Increase) in deposits (2,279,587) (11,061,221) (56,564)
(Increase) in spare parts inventory (1,176,384) (940,494) (100,871)
(Increase) in receivables (1,931,905) (359,173) (538,921)
(Increase) decrease in other assets (745,525) 54,785 (67,248)
Increase in accounts payable and accrued expenses 1,701,186 606,656 239,797
Increase in salaries and commission payable 374,697 77,201 46,760
Increase in deferred income taxes 1,857,351 2,179,381 791,559
Increase in deferred gain on sale of aircraft engine 209,774 -- --
Increase (decrease) in accrued interest 666,571 (341,379) 259,918
Increase in maintenance deposits 2,963,355 3,294,179 1,637,050
Increase in security deposits 708,484 124,444 407,697
Increase in unearned lease revenue 417,182 243,726 44,702
------------ ------------ ------------
Net cash provided by operating activities 9,556,186 536,466 8,936,994

Cash flows from investing activities:

Proceeds from sale of aircraft engines (net of selling expenses) 3,748,035 2,600,000 2,000,644
Proceeds from sale of property, equipment and furnishings 28,198 38,500 3,000
Purchase of aircraft engines held for operating lease (25,277,021) (9,258,379) (17,634,027)
Purchase of property, equipment and furnishings (362,510) (194,403) (62,603)
------------ ------------ ------------
Net cash (used in) investing activities (21,863,298) (6,814,282) (15,692,986)

Cash flows from financing activities:

Repayments from ( advances to ) shareholder, net 481,789 (107,944) (18,827)
Proceeds from issuance of notes payable 16,086,621 15,730,277 19,300,445
Proceeds from issuance of common stock 15,926,101 -- --
Principal payments on notes payable (13,478,332) (9,337,852) (11,473,474)
Cash dividends paid on common stock (951,475) (255,000) (345,280)
Minority interest in net assets of subsidiary -- -- 25,000
------------ ------------ ------------
Net cash provided by financing activities 18,064,704 6,029,481 7,487,864

Increase (decrease) in cash and cash equivalents 5,757,592 (248,335) 731,872
Cash and cash equivalents at beginning of period 815,649 1,063,984 332,112
------------ ------------ ------------
Cash and cash equivalents at end of period $ 6,573,241 $ 815,649 $ 1,063,984
============ ============ ============
<FN>
See accompanying notes to the consolidated financial statements
</FN>
</TABLE>
33
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements


(1) Organization and Summary of Significant Accounting Policies

(a) Organization

Willis Lease Finance Corporation (formerly Charles F. Willis Company)
(Willis) is a California corporation which began leasing operations in 1988.
Willis is a provider of operating leases of spare commercial aircraft engines
worldwide. Willis is primarily engaged in acquiring aftermarket commercial
aircraft, spare engines and providing operating leases of such engines to
foreign and domestic airlines, manufacturers and overhaul/repair facilities.

Terandon Leasing Corporation (Terandon), T-2 Inc. (T-2), T-4 Inc.
(T-4), T-5 Inc. (T-5), T-7 Inc. (T-7), T-8 Inc. (T-8) and T-10 Inc. (T-10) are
wholly-owned subsidiaries of Willis. They are all California corporations and
were established to purchase and lease commercial aircraft engines. Terandon,
T-2 and T-5 were incorporated in 1986, 1991 and 1993, respectively, T-7 and T-8
were both incorporated in 1994, and T-10 was incorporated in 1995. T-4 was
acquired by Willis in 1996 and was incorporated in 1993.

Willis Aeronautical Services, Inc. (WASI) is a wholly-owned subsidiary
of Willis. WASI is a California corporation established in 1994 for the purpose
of commercial aircraft, airframe and powerplant component marketing and sales.

(b) Principles of Consolidation

The consolidated financial statements include the accounts of Willis,
Terandon, T-2, T-4, T-5, T-7, T-8, T-10, and WASI (together, the Company).
Minority interest includes a twenty percent minority interest in WASI which was
acquired by the Company on September 18, 1996 through the issuance of $129,088
in Common Stock. All significant intercompany balances and transactions have
been eliminated in consolidation.

(c) Advances to Shareholder

The advances to the sole shareholder are noninterest bearing (except
for a $10,000 interest bearing note). All such notes were repaid in 1996.
Advances are accounted for through a reduction of shareholders' equity.

(d) Revenue Recognition

Revenue from leasing of aircraft engines is recognized as operating
lease revenue over the terms of the applicable lease agreements. The Company
includes in operating lease revenue non-refundable maintenance payments received
from lessees to the extent that, in the Company's opinion, it would not be
economically advantageous to overhaul the engine the next time the life-limited
parts need to be replaced. In this circumstance, the engines are normally
dismantled and sold as parts.

(e) Aircraft Engines Held for Operating Lease and Capital Lease

Aircraft engines held for operating lease are stated at cost, less
accumulated depreciation. Certain professional fees incurred in connection with
the acquisition of aircraft engines are capitalized as part of the cost of the
engines.

Effective January 1, 1995, the Company changed its depreciation policy
with respect to engines on long-term lease and has restated its previously
issued financial statements. Previously, the Company depreciated such assets on
a straight line basis over their estimated useful life of 25 years to a salvage
value of 15%. The Company has changed its methodology to depreciate the engine
on a straight line basis over a 15 year period from the acquisition date to a
55% residual value. The Company believes that this methodology more accurately
reflects the Company's typical holding period for the assets and, further, that
the residual value assumption reasonably approximates the selling price of the
assets in 15 years from date of acquisition. The effect of this change in
accounting principle was a reduction of depreciation expense of $357,999 and
$405,657 for the years ended December 31, 1995 and 1994, respectively.

34
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)

This change in accounting principle also resulted in an increase in net
loss on sale of leased aircraft engines of $48,237 in 1995 and a reduction in
net gain on sale of leased aircraft engines of $176,788 in 1994.

Engines that in the Company's opinion would not be economically
advantageous to overhaul the next time the life-limited parts need to be
replaced, are depreciated over the remaining life using component depreciation
based on usage as reported monthly by the lessees.

In March of 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of,"
(SFAS 121). SFAS 121 requires that (i) long-lived assets and certain
identifiable intangibles to be held and used by an entity be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable and (ii) long-lived assets
and certain identifiable intangibles to be disposed of generally be reported at
the lower of carrying amount or fair value less cost to sell. The Company
adopted SFAS 121 in 1995 and reviewed the carrying value of its equipment
considering residual values and release rates. This review resulted in a loss on
revaluation related to one engine of $300,000 in 1995, which has been included
in depreciation expense. There were no write-downs required during 1996.

(f) Spare Parts Inventory

The Company, through one or more of its subsidiaries, buys used
aircraft spare parts for resale. This inventory is valued at the lower of cost
or market value. Costs of such sales are specifically identified.

(g) Loan Commitment and Related Fees

To the extent that the Company is required to pay loan commitment fees
in order to secure debt, such fees are amortized over the life of the related
loan on a straight-line basis.

(h) Maintenance Costs

Maintenance costs under the Company's long-term leases are generally
the responsibility of the lessees. Maintenance deposits in the accompanying
balance sheet include refundable maintenance payments and certain non-refundable
maintenance payments received from the lessees. If in the Company's opinion, it
would not be economically advantageous to overhaul the engine the next time the
life-limited parts need to be replaced, the maintenance fees are included in
operating lease revenue. Major overhauls paid for by the Company are capitalized
and depreciated over the estimated remaining useful life of the engine.

(i) Interest Rate Hedge

In 1996, the Company purchased an interest rate cap in order to hedge
its exposure to increases in interest rates on a portion of its variable rate
borrowings. The instrument minimizes the Company's exposure to interest rate
fluctuations for a period of four years. The cost of this instrument is
amortized on a straight-line basis over the four year period.

(j) Income Taxes

The Company uses the asset and liability method of accounting for
income taxes. Under the asset and liability method, deferred income taxes are
recognized for the tax consequences of "temporary differences" by applying
enacted statutory tax rates applicable to future years to differences between
the financial statement carrying amounts and the tax bases of existing assets
and liabilities. The effect on deferred taxes of a change in the tax rates is
recognized in income in the period that includes the enactment date.

(k) Property, Equipment and Furnishings

Property, equipment and furnishings are recorded at cost and
depreciated by the straight-line method over the estimated useful lives of the
related assets, which range from three to seven years.

35
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)


(l) Residual Sharing with Lenders

Certain of the Company's credit agreements require the Company to share
"residual proceeds" as defined in the agreements with the lenders upon sale of
engines held for operating lease. The Company provides for its residual sharing
obligation with respect to each engine by a charge or credit to income or
expense, each period, sufficient to adjust the residual share payable at the
balance sheet date to the amount that would be payable at that date if all
engines under said agreements were sold on the balance sheet date at their net
book values.

Residual share payable totaled $1,199,279 and $476,526 as of December
31, 1996 and 1995, respectively. As of December 31, 1996 and 1995, a total of
six and nine engines, respectively, with a net book value of $16,457,439 and
$17,866,935, respectively, were subject to residual value arrangements (notes 4,
5 and 14).

(m) Equipment Acquired for Resale

The Company periodically engages in transactions involving the purchase
and immediate resale of aircraft engines. Generally, the Company makes a
contractual commitment to purchase specific assets for its own account for
resale only after or concurrently with obtaining a firm order from a customer.
All aircraft engines purchased by the Company for such transactions during 1996
and 1995 were sold in the year acquired.

(n) Reclassifications

Certain items in the consolidated financial statements of prior years
have been reclassified to conform to the current year's presentation.

(o) Management Estimates

These financial statements have been prepared on the accrual basis of
accounting in accordance with generally accepted accounting principles. This
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenue and expenses during the reporting period. Actual results could differ
from those estimates.

(p) Per share information

Per share information is computed using the weighted average number of
common and diluted common equivalent shares outstanding. For primary and fully
diluted earnings per share, common equivalent shares consist of the incremental
shares issued upon the assumed exercise of diluted stock options, using the
treasury stock method.

36
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)

(2) Aircraft Engines Held For Operating Lease

At December 31, 1996, the Company owned 31 aircraft engines and related
equipment with an aggregate original cost of $109,504,390. At December 31, 1995,
the Company owned 31 aircraft engines with an aggregate original cost of
$88,385,590.

As of December 31, 1996, minimum future rentals under the noncancelable
operating leases of these aircraft engines are as follows:

1997 ................................... $13,845,290
1998 ................................... 10,828,463
1999 ................................... 7,423,338
2000 ................................... 5,736,712
2001 ................................... 2,926,444
Thereafter ............................. 2,021,000
-----------------
$42,781,247
=================

Approximately 90% of these future rentals will be applied to service
principal and interest payments on outstanding notes payable (notes 5 and 14).

Contingent rentals included in operating lease revenue totaled $266,000,
$362,000 and $145,000 for the years ended December 31, 1996, 1995 and 1994,
respectively.

Certain of the Company's aircraft engines are leased and operated
internationally. All leases relating to this equipment are denominated and
payable in U.S. dollars.
<TABLE>

The Company leases its aircraft engines to lessees domiciled in seven
geographic regions: United States, Canada, Mexico, Australia/New Zealand,
Europe, South America and Asia. The tables below set forth geographic
information about the Company's aircraft engines grouped by domicile of the
lessee:
<CAPTION>
Region Years ended December 31,
--------------------------------------------------------
1996 1995 1994
---- ---- ----
<S> <C> <C> <C>
Operating lease revenue:
United States $5,295,084 $4,560,472 $4,851,286
Canada 1,291,000 1,080,000 964,666
Mexico 1,865,118 1,900,699 1,178,474
Australia/New Zealand 1,029,600 1,339,433 1,689,600
Europe 2,840,428 3,858,792 2,762,629
South America 530,000 308,316 716,575
Asia 889,208 723,018 1,472,704
--------------------------------------------------------
Total operating lease revenue $13,740,438 $13,770,730 $13,635,934
========================================================

</TABLE>
37
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)
<TABLE>

(2) Aircraft Engines Held for Operating Lease (Continued)

<CAPTION>
Years ended December 31,
--------------------------------------------------------------
Region 1996 1995 1994
- ------ ---- ---- ----

<S> <C> <C> <C>
Operating lease revenue less
depreciation, interest, spare parts
interest and residual share:
United States $2,405,061 $463,336 $275,681
Canada 548,769 301,039 185,746
Mexico 306,007 348,900 307,843
Australia/New Zealand 471,293 271,355 410,112
Europe 1,409,631 1,521,563 675,408
South America 185,297 77,569 82,059
Asia 339,545 185,196 125,121
Off-lease and other (60,711) (231,210) (105,484)
--------------------------------------------------------------
Total operating lease revenue
less depreciation, interest, spare
parts interest and residual share $5,604,892 $2,937,748 $1,956,486
==============================================================


Years ended December 31,
--------------------------------------------------------------
Region 1996 1995 1994
- ------ ---- ---- ----
Net book value of engines:
United States $31,352,388 $24,138,266 $23,601,123
Canada 7,115,984 7,356,011 7,596,038
Mexico 13,441,445 9,255,029 9,506,072
Australia/New Zealand 5,509,070 5,706,410 9,332,036
Europe 30,051,738 19,056,190 16,921,539
South America 2,033,831 1,951,012 4,829,647
Asia 4,109,446 4,243,830 7,202,126
Off-lease 2,498,527 2,997,631 --
--------------------------------------------------------------
Total net book value of engines
owned and on Capitol Lease $76,092,429 $74,704,379 $78,988,581
==============================================================
</TABLE>
38
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)


(3) Property, Equipment and Furnishings

Property, equipment and furnishings consist of the following:

As of December 31,
------------------------------
1996 1995
---- ----
Automobiles $140,297 $36,049
Computer equipment 186,272 93,726
Furniture and equipment 292,618 164,704
------------------------------
619,187 294,479
Accumulated depreciation (160,407) (86,695)
------------------------------
Net book value $458,780 $207,784
==============================

(4) Gain on Modification of Credit Facility

In June 1995, the Company's primary credit facility was modified into a
10 year full payout loan. As part of this transaction, the residual sharing
agreement was terminated. Furthermore, the lender agreed to acquire two engines
from the portfolio, with a net book value of $5,724,045, as payment in full for
the respective outstanding loan balance on each of the engines. The modification
resulted in a net gain of $2,202,928.

<TABLE>

(5) Notes Payable and Accrued Interest

Notes payable consisted of the following:
<CAPTION>
As of December 31,
---------------------------------
1996 1995
---- ----
<S> <C> <C>
Notes payable with an interest rate of LIBOR plus 1%. Secured by aircraft
engines and rental payments on leased aircraft engines. The loan
requires quarterly payments in arrears, through June 30, 2005. This
note is the result of the credit modification (notes 4 and 14). $44,221,306 $48,400,889

Notes payable with fixed interest rates ranging between 8% and 10%. Secured
by aircraft engines and rental payments on leased aircraft engines. These
notes mature in 1998 or are due upon the sale of the collateral property. 5,982,236 6,513,190

Notes payable with an interest rate of LIBOR plus 5%. Secured by aircraft
engines and rental payments on leased aircraft engines. The notes mature in
the year 2001 or are due upon the sale of the collateral property. 5,189,286 6,617,509

Notes payable for a spare parts purchase. Interest accrued at 8% on the unpaid
balance. This note was secured by the spare parts. The note matured in August
1996. -- 1,332,641

</TABLE>
39
<TABLE>

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)
<CAPTION>
As of December 31,
-------------------------------------
1996 1995
---- ----
<S> <C> <C>
Notes payable at an interest rate of 11.03%. Secured by aircraft engines.
The notes mature on December 29, 2000. 3,128,943 3,360,000

Note payable at an interest rate of 11.68%. Secured by an aircraft engine.
The note matures on December 31, 2001. This note and the preceding 11.03% notes
are part of a $15 million secured term facility for the acquisition of engines. 2,368,242 --

Note payable at a fixed interest rate of 9.0%. Secured by aircraft engines
and subordinated to the $3,128,943 note discussed above. -- 420,000

Notes payable with variable interest rate of LIBOR plus 1.5% secured
by four engines. Fixed principal payments plus interest are made
monthly, and the notes have maturity dates ranging from August 1996
through July 1997. 325,000 1,358,333

Note payable, secured by two engines. The note was noninterest bearing
beginning August, 1996 at the Paris Interbanking Operations Rate
plus 2% and was paid on December 30, 1996. -- 1,395,874

Capital line of credit extended to WASI not to exceed $1,000,000.
Interest accrued at prime plus 1%, with repayment terms of interest only
for 6 months. The loan was secured by all of the assets of WASI. This
facility expired on October 31, 1996. -- 282,139

Capital line of credit extended to WASI for $3,000,000. Interest accrues at prime
plus 1%, with repayment terms of interest only for 6 months. The loan is secured
by all of the assets of WASI. This facility expires on October 31, 1997. 661,000 --

Notes payable to two employees of the Company ($25,000 of the notes
at 8% interest). The remaining balance was noninterest bearing
and both notes were paid on September 18, 1996. -- 50,000

Short-term bridge note with an interest rate of 7%. Secured by aircraft engines
and spare parts purchased 12/31/96. The note matures on January 31, 1997 (note 14). 8,632,313 --

Note payable at a fixed interest rate of 7%. Secured by aircraft engines and
spare parts. This note is subordinated to the bridge note discussed above
and also to the permanent notes replacing the bridge note. The note matures on
June 30, 2004. 1,830,538 --
=====================================
$72,338,864 $69,730,575
=====================================
</TABLE>
40
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)

The Company also has a $15.0 million term facility for the acquisition
of engines for lease. This term facility allows for an advance rate of 80% of
fair market value of the equipment, not to exceed 100% of the purchase price.
The facility is to be used for domestic lessees. Interest rate under this
facility will be dependent upon the quality of the credit and the underlying
collateral. As of December 31, 1996, no drawdowns had taken place under this
facility.

The fair value of the Company's long-term debt is estimated based on
quoted market prices for the same or similar issues or on the current rates
offered to the Company for debt of the same remaining maturities. The fair value
of the Company's debt is estimated by the Company to be $72,202,487 at December
31, 1996.

The fair value of the interest rate cap as estimated by the financial
institution providing the instrument is $266,257 at December 31, 1996.

In accordance with three of the loan agreements, the Company must
maintain certain net worth levels and, additionally, with respect to one of
these loans, must maintain a certain current ratio and certain earnings levels.
In addition, the Company must prepay loan amounts in the event a collateral
engine is sold or otherwise disposed of. Repayment schedules as of December 31,
1996 for the notes payable for each of the next five years are presented below.
A substantial amount of operating lease revenue is applied to the repayment of
principal and interest. Principal outstanding at December 31, 1996 is repayable
as follows:


Year
----
1997 ................................... $14,516,505
1998 ................................... 10,194,820
1999 ................................... 4,492,805
2000 ................................... 7,920,608
2001 ................................... 12,667,933
Thereafter ............................. 22,546,193
-----------------
Total .................................. $72,338,864
=================

As of December 31, 1996 and 1995, accrued interest in the amounts of
$846,793 and $180,222, respectively, is included in notes payable and accrued
interest. At December 31, 1996 and 1995, the Company held deposits in the amount
of $13,600,204 and $11,320,617, respectively, consisting of bank accounts that
are subject to withdrawal restrictions as per lease or loan agreements. The
deposits received in prior years are reflected as a reduction of the note
payable balance in accordance with the terms of the previous loan agreement
(note 4). Certain lease agreements require prepayments to the Company for
periodic engine maintenance. In addition, this account includes security
deposits held. Substantially all of the deposits bear interest for the Company's
benefits.

In February 1997, the Company obtained a new credit facility for $41.5
million and repaid the $44.2 million existing note payable (note 14).

In February 1997, the Bridge Loan noted in above was replaced with
permanent financing in the amount of $11,010,875. This financing has an interest
rate of 10.52% and has a maturity date of January 30, 2002 (note 14).

41
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)


(6) Income Taxes

Federal State Total
------- ----- -----

December 31, 1996
Current $93,864 $25,256 $119,120
Deferred 1,580,360 276,991 1,857,351
--------------------------------------------------------
$1,674,224 $302,247 $1,976,471
========================================================

December 31, 1995
Current $25,833 $7,066 $32,899
Deferred 1,670,220 509,161 2,179,381
--------------------------------------------------------
$1,696,053 $516,227 $2,212,280
========================================================

December 31, 1994
Current $0 $5,600 $5,600
Deferred 612,877 178,682 791,559
--------------------------------------------------------
$612,877 $184,282 $797,159
========================================================


The following is a reconciliation of the statutory federal income tax
expense to the effective income tax expense:


Years ended December 31,
------------------------------------
1996 1995 1994
---- ---- ----
Statutory federal income tax expense $1,652,397 $1,864,914 $ 670,744
State taxes, net of federal benefit 298,307 340,710 121,626
Other 25,767 6,656 4,789
------------------------------------
Effective income tax expense $1,976,471 $2,212,280 $ 797,159
====================================

42
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)


(6) Income Taxes (Continued)

The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and liabilities are presented below:

As of December 31,
----------------------------
1996 1995
---- ----
Deferred tax assets:
Prepaid rent $ 511,466 $ 344,018
Residual sharing expenses 481,367 191,268
Uniform capitalization expenses 48,166 26,394
Other 7,462 2,403
Passive activity loss carryforwards 6,185,615 4,325,565
----------- ----------
Total gross deferred tax assets 7,234,076 4,889,648
Less valuation allowances -- --
----------- ----------
Net deferred tax assets 7,234,076 4,889,648
Deferred tax liabilities:
Depreciation on aircraft engines (13,183,752) (8,981,973)
----------- ----------
Net deferred tax liability (5,949,676) (4,092,325)
=========== ==========

As of December 31, 1996 the Company has passive activity loss
carryforwards totaling $17,706,748 for federal and $2,693,391 for state income
tax purposes which have no expiration date and will be available to offset
future passive revenue.

(7) Supplementary Disclosures of Cash Flow Information

During the years ended December 31, 1996 and 1995, the Company paid
interest totaling $3,656,707 and $6,063,190, respectively. Income taxes paid
were $31,552 and $13,218 for the years ended December 31, 1996 and 1995.

During the years ended December 31,1996, 1995 and 1994, the Company made
loans of $265,478, $165,635 and $19,600 to a Company shareholder. Repayments on
such loans for the years ended December 31, 1996, 1995 and 1994 were $747,267,
$57,691 and $773, respectively. The outstanding balance as of December 31, 1996
and 1995 were $0 and $481,789, respectively.

(8) Dividends

During the years ended December 31, 1996 and 1995, the Company paid
dividends totaling $951,475 and $255,000 to a Company shareholder, respectively.

43
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)

(9) Concentration of Credit Risk

Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of cash deposits and
receivables.

The Company places its cash deposits with financial institutions and
other creditworthy issuers and limits the amount of credit exposure to any one
party. Concentrations of credit risk with respect to lease receivables are
limited due to the large number of customers comprising the Company's customer
base, and their dispersion across different geographic areas.

As of December 31, 1996 and 1995, management believes the Company had no
significant concentrations of credit risk.

For the years ended December 31, 1996, the Company had one significant
customer, Aerovias Mexico, S.A. de C.V., which accounted for approximately 14 %
of lease revenue. The Company does not believe that the loss of this customer
would have a material impact on its operations.


(10) Commitments

The Company has two leases for its office and warehouse space. The annual
lease rental commitments are $123,408 and $124,692 and the leases expire on
March 14, 1999 and May 31, 1998, respectively.

Maturities of capital lease obligation as of December 31, 1996 are as
follows:

1997............................................ $ 376,536
1998............................................. 376,536
1999............................................. 376,536
2000............................................. 376,536
2001............................................. 376,536
Thereafter....................................... $2,568,841
-----------
Net Minimum Lease Payments $4,451,521
Less: Amount Representing Interest (1,491,064)
-----------
Present Value of Net Minimum Lease Payments $2,960,457
===========

(11) Related party transaction

During 1996, the Company had a note payable to two employees of the
Company, who were minority shareholders of a subsidiary of the company. This
amount was repaid in September of 1996.

(12) Security deposit and maintenance reserve

In connection with the Bridge Loan (note 4) for the purchase of an engine
and parts package, the Company recorded a liability for maintenance reserves and
security deposits relating to such equipment and a corresponding receivable from
the seller. These funds continued to be held by the seller until permanent
financing was in place. Upon completion of permanent financing in February 1997,
these funds were transferred from the seller to the new lender.

44
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)

(13) Accounting for Stock Based Compensation (SFAS 123)

In October 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 123, Accounting for Stock Based
Compensation (SFAS 123). SFAS 123 establishes financial accounting and reporting
standards for stock-based employee compensation plans. SFAS 123 encourages all
entities to adopt a fair value based method of accounting for stock based
compensation plans in which compensation cost is measured at the date the award
is granted based on the value of the award and is recognized over the employee
service period. However, SFAS 123 allows an entity to continue to use the method
prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees (APB 25), with pro forma disclosures of net income and
earnings per share as if the fair value based method had been applied. APB 25
requires compensation expense to be recognized over the employee service period
based on the excess, if any, of the quoted market price of the stock at the date
the award is granted or other measurement date, as applicable, over an amount an
employee must pay to acquire the stock. SFAS 123 is effective for financial
statements for fiscal years beginning after December 31, 1995.

At December 31, 1996, the Company has two stock-based compensation
plans and has issued warrants, which are described below. The Company applies
APB 25 in accounting for its plans. According, no compensation cost has been
recognized for its fixed stock option plans and its stock purchase plan. Had
compensation cost for the Company's two stock-based compensation plans and
warrants been determined consistent with SFAS 123, the Company's net income and
earnings per share would have been reduced to $2,398,699 and $.63, respectively.

Employee Stock Purchase Plan

Under the 1996 Stock Purchase Plan, the Company is authorized to issue
up to 75,000 shares of its Common Stock to its full-time employees, nearly all
of whom are eligible to participate. Under the terms of the Plan, the employees
may elect to have up to 10% of their annual base salary, to a maximum of $25,000
per year, withheld for the purchase of the Company's Common Stock. Purchase
intervals are six months each, ending on January 31 and July 31. The purchase
price is the lesser of 85% of the market price of the Common Stock at the
beginning of each purchase interval or 85% of the market price of the Common
Stock at the end of each purchase interval. The first stock purchase date was
January 31, 1997; accordingly, the Company had sold no shares to employees under
the plan through December 31, 1996.

Under FASB Statement 123, compensation cost is recognized for the fair
value of the employees' purchase rights, which was estimated using the Black
Scholes model with the following assumptions for 1996: Dividend yield of zero;
an expected life of 1.25 years; expected volatility of 84 percent; and weighted
average risk-free interest rate of 6.22 percent. The weighted average fair value
of those purchase rights granted in 1996 was $3.08.

1996 Stock Option/Stock Issuance Plan

Under the 1996 Stock Option/Stock Issuance Plan, 525,000 shares of the
Company's shares have been set aside to provide eligible persons with the
opportunity to acquire a proprietary interest in the Company. The plan includes
a Discretionary Option Grant Program, a Stock Issuance Program, and an Automatic
Option Grant Program for eligible non-employee Board members.

The fair value of each option grant was estimated on the date of grant
using the Black Scholes option-pricing model with the following assumptions for
1996: weighted average risk-free interest rate of 6.22 percent; dividend yield
of zero; expected life of 2.43 years, and volatility of 84 percent.

45
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Continued)



A summary of the status of the Company's Stock Option/Stock Issuance
Plan as of December 31, 1996, and changes during the year then ended is as
follows:

1996
------------------------

Weighted
Average
Exercise
Shares Price

Outstanding at beginning of year 0 0

Granted 315,000 $8.00

Exercised 0 --

Forfeited 0 --

Outstanding at end of year 315,000 $8.00

Options exercisable at end of year 90,000 $8.00

Weighted-average fair value of options granted during the year $4.19

As of December 31, 1996, the 315,000 options outstanding under the Plan
are all exercisable at $8.00 per share, and have a weighted average remaining
contractual life of 9.71 years. The Company expects that approximately 90
percent of the non-vested options awarded at December 31, 1996 will eventually
vest.

Warrants

In conjunction with the Offering, the Company sold five-year purchase
warrants for $.01 per warrant covering an aggregate of 100,000 shares of Common
Stock exercisable at a price equal to 130% of the initial public offering price.
The warrants are exercisable commencing 24 months after the effective date of
the Offering or earlier, but not earlier that 12 months after the effective date
of this Offering, if and when the Company files a registration for the sale by
the Company of shares of Common Stock or securities exercisable for, convertible
into or exchangeable for shares of Common Stock (other than pursuant to a stock
option or other employee benefit or similar plan, or in connection with a merger
or an acquisition). The warrants' exercise price and the number of shares of
Common Stock are subject to adjustment to protect the warrant holders against
dilution in certain events.


(14) Subsequent Events

In February 1997, the Company obtained a new credit facility for $41.5
million to replace the existing note of $44.2 million. The transaction resulted
in an extraordinary gain of approximately $2.9 million (pre-tax) (note 5).

In February 1997, the Company's Bridge Loan was replaced with permanent
financing in the amount of $11,010,875 (note 5).

46