- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K
                 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE FISCAL YEAR ENDED MAY 31, 1995             COMMISSION FILE NUMBER 1-6263
                                   AAR CORP.
             (Exact Name of Registrant as Specified in its Charter)

             DELAWARE                            36-2334820
  (State or Other Jurisdiction of             (I.R.S. Employer
  Incorporation or Organization)             Identification No.)

 1111 NICHOLAS BOULEVARD, ELK GROVE VILLAGE, ILLINOIS             60007
       (Address of Principal Executive Offices)                (Zip Code)

       Registrant's telephone number, including area code (708) 439-3939

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

                                            NAME OF EACH EXCHANGE
        TITLE OF EACH CLASS                  ON WHICH REGISTERED
- -----------------------------------  -----------------------------------

   COMMON STOCK, $1.00 PAR VALUE           NEW YORK STOCK EXCHANGE
                                           CHICAGO STOCK EXCHANGE
   COMMON STOCK PURCHASE RIGHTS            NEW YORK STOCK EXCHANGE
                                           CHICAGO STOCK EXCHANGE

          Securities registered pursuant to Section 12(g) of the Act:
                                      None

    Indicate  by check  mark whether  the Registrant  (1) has  filed all reports
required to be filed by  Section 13 or 15(d) of  the Securities Exchange Act  of
1934  during  the preceding  12  months (or  for  such shorter  period  that the
Registrant was required to file such reports), and (2) has been subject to  such
filing requirements for the past 90 days.    Yes /X/    No / /

    Indicate  by check mark if disclosure  of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge, in definitive  proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. /X/

    At  July 31,  1995, the  aggregate market  value of  the Registrant's voting
stock held by nonaffiliates was  approximately $256,681,136. The calculation  of
such  market value has been made for the purposes of this report only and should
not be  considered as  an admission  or conclusion  by the  Registrant that  any
person is in fact an affiliate of the Registrant.

    On July 31, 1995, there were 15,961,480 shares of Common Stock outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE

    The  definitive proxy statement relating  to the Registrant's Annual Meeting
of Stockholders, to be  held October 11, 1995,  is incorporated by reference  in
Part III to the extent described therein.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                               TABLE OF CONTENTS



                                                                                                              PAGE
                                                                                                              ----
                                                                                                        
PART I

     Item  1.  Business.....................................................................................     2

     Item  2.  Properties...................................................................................     4

     Item  3.  Legal Proceedings............................................................................     4

     Item  4.  Submission of Matters to a Vote of Security Holders..........................................     4

               Executive Officers of the Registrant.........................................................     5

PART II

     Item  5.  Market for the Registrant's Common Equity and Related Stockholder
                 Matters....................................................................................     6

     Item  6.  Selected Financial Data......................................................................     7

     Item  7.  Management's Discussion and Analysis of Financial Condition and
                 Results of Operations......................................................................     8

     Item  8.  Financial Statements and Supplementary Data..................................................    13

     Item  9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.........    36

PART III

     Item 10.  Directors and Executive Officers of the Registrant...........................................    37

     Item 11.  Executive Compensation.......................................................................    37

     Item 12.  Security Ownership of Certain Beneficial Owners and Management...............................    37

     Item 13.  Certain Relationships and Related Transactions...............................................    37

PART IV

     Item 14.  Exhibits, Financial Statements, and Reports on Form 8-K......................................    38

SIGNATURES..................................................................................................    39


                                       1

                                     PART I

ITEM 1.  BUSINESS

    AAR  CORP. and its  subsidiaries are referred to  herein collectively as the
"Company," unless the context indicates otherwise. The Company was organized  in
1955  as the successor to  a business founded in  1951 and was reincorporated in
Delaware in 1966. The  Company supplies a variety  of products and services  for
aviation in the United States and abroad.

    Certain  of  the  Company's  aviation-related  activities  and  products are
subject to  licensing,  certification  and other  requirements  imposed  by  the
Federal Aviation Administration and other regulatory agencies, both domestic and
foreign.  The Company believes that it  has all licenses and certifications that
are material to the conduct of its business.

    The Company's trading activities include the  purchase, sale and lease of  a
wide variety of new, used and overhauled aviation products, principally aircraft
equipment  such as engines, avionics, accessories, airframe and engine parts and
components. The Company also provides customized inventory supply and management
programs  for  certain  aircraft  and  engine  parts  in  support  of   customer
maintenance  activities.  The  Company is  also  a distributor  of  new aviation
hardware and  parts. The  Company's  primary sources  of aviation  products  are
domestic  and  foreign  airlines,  independent  aviation  service  companies and
airframe, engine  and  other  original equipment  manufacturers.  The  Company's
trading activities also include the purchase, sale, lease and lease financing of
new and used jet aircraft.

    The Company provides a wide range of services, parts, component exchange and
other  products  as  part of  its  overhaul activities.  The  Company overhauls,
repairs and modifies components for commercial and military aircraft,  including
landing  gear and engine  components for most models  of commercial aircraft. It
provides aircraft terminal services (fueling and aircraft storage), maintenance,
modification,  special  equipment   installation  and   painting  services   for
commercial and business aircraft.

    The   Company  manufactures,  installs   and  repairs  specialized  aviation
products, including pallets, containers, cargo handling systems and  lightweight
air   logistics   shelters,  primarily   for   domestic  and   foreign  military
organizations, airframe manufacturers, commercial airlines and others.

    The Company furnishes Aviation Services directly through its own  employees.
Domestic  and foreign  airlines, airframe,  engine and  other original equipment
manufacturers,  aircraft  leasing  companies,  domestic  and  foreign   military
organizations  and  independent  aviation support  companies  are  the principal
customers for the Company's aviation trading activities. Principal customers  of
the  Company's aviation  overhaul activities  are commercial  airlines, aircraft
leasing  companies,  business  aircraft  operators,  military  overhaul  depots,
military  contractors and  original equipment  manufacturers. Sales  of Aviation
Services to commercial airlines  are generally affected by  such factors as  the
number,  type and  average age  of aircraft in  service, the  levels of aircraft
utilization (E.G., frequency of schedules), the number of airline operators  and
the level of sales of new and used aircraft.

    The  Company is a  leading independent supplier of  Aviation Services to the
aviation aftermarket,  which  is highly  competitive.  Competition is  based  on
quality,  ability to provide  a broad range  of products and  services, speed of
delivery and  price.  During the  past  three  years, the  demand  for  aviation
aftermarket  products and services improved, particularly  in the latter half of
this period. At the  beginning of this  three-year period, airlines  experienced
significant  financial losses from reduced  traffic demands and increased costs.
As a result, airlines curtailed purchases and reduced or, in some cases,  ceased
operations, leading to a decline in demand for aviation

                                       2

aftermarket products and services during the early 1990s. This decline in demand
was  exacerbated by  the availability  of parts  from grounded  aircraft, excess
airline inventories and material from airlines that ceased operations.

    Demand improved during the last half of this period as airlines,  generally,
experienced  increased revenue  passenger and freight  miles, increased aircraft
fleet utilization,  and  in many  cases,  returned to  operating  profitability.
During  this period of improvement,  start-up airlines emerged in niche-markets,
began to  record  operating  earnings  and, in  some  instances,  are  expanding
operations.  The improvement in the operating results of many airlines stem from
increased traffic demands, internal cost  controls and from outsourcing  certain
support activities to third party providers. Additionally, the supply of surplus
aircraft and parts inventories that increased during the industry downturn, have
begun  to be absorbed at a faster  rate due to increased utilization of aircraft
fleets by airlines and conversion of aircraft to alternative uses.

    Aerospace and  defense manufacturers  also experienced  lower demand  during
this  three year period  due to reduced  and cancelled orders  for new aircraft.
While this reduced demand still exists, increases in orders for new aircraft are
expected over the  next few years.  Also during this  period, government  budget
cuts  resulted  in  a  downsizing  of the  United  States  military.  While this
downsizing adversely  effected  the aerospace/aviation  industry,  the  military
continues  to require products to  support ongoing rapid deployment requirements
and services previously performed within the military.

    The Company  competes with  other independent  distributors and  independent
support   facilities,  as   well  as   with  airlines   and  original  equipment
manufacturers, including aerospace equipment  manufacturers, some of which  have
greater resources than the Company. In certain of its leasing and commercial jet
aircraft  trading  activities,  the  Company  faces  competition  from financial
institutions, syndicators,  commercial  and specialized  leasing  companies  and
other entities that provide financing, some of which have greater resources than
the  Company. The Company believes it  has maintained a satisfactory competitive
position.

    In addition  to its  aviation-related activities,  the Company  manufactures
highly  engineered proprietary products, including industrial floor cleaning and
material handling equipment  and nuclear shielding  material. The Company  sells
these  products directly and through independent  distributors to a wide variety
of commercial customers and  domestic and foreign  governments. The markets  for
these products are highly competitive, based on price, quality and availability.

    At  May 31, 1995, backlog believed  to be firm was approximately $79,407,000
compared to $84,550,000 at May 31,  1994. An additional $85,076,000 of  unfunded
government  options on awarded  contracts also existed  at May 31,  1995. Of the
1995 year-end backlog that  is firm, $23,460,000  is attributable to  government
contracts  for  products  related  to  the  U.S.  Government's  rapid deployment
programs. It is expected that approximately  $68,188,000 of the backlog will  be
shipped in fiscal 1996.

    Sales  to the  United States government,  its agencies,  and its contractors
were approximately $82,708,000 (18.3% of total net sales), $77,500,000 (19.0% of
total net sales) and $57,600,000 (15.0% of total net sales) in fiscal 1995, 1994
and 1993, respectively. Because  such sales are  subject to competitive  bidding
and  government funding, no assurance can be given that such sales will continue
at levels  previously  experienced. The  majority  of the  Company's  government
contracts  are  for  aviation products  and  services used  for  ongoing routine
military logistic  support activities;  unlike weapons  systems and  other  high
technology military requirements, these products and services are less likely to
be  affected by reductions in defense spending. The Company's contracts with the
United States  government and  its  agencies are  typically firm  agreements  to
provide  aviation products and services at a fixed  price and have a term of one
year or less, frequently subject to extension for one or more additional periods
of one  year at  the option  of the  government agency.  Although the  Company's
government contracts are subject to termination at

                                       3

the  election of the government, in the  event of such a termination the Company
would be entitled to recover from the government all allowable costs incurred by
the Company through the date of termination.

    At May 31, 1995, the Company employed approximately 1,940 persons worldwide.

    For  information  concerning  the  Company's  Business  Segment  activities,
including  classes of similar  products and services,  see Item 7, "Management's
Discussion and Analysis of Financial  Condition and Results of Operations."  For
information  concerning export sales, see "Business Segment Information" in Note
1 of Notes to Consolidated Financial Statements.

ITEM 2.  PROPERTIES

    Aviation trading activities are conducted from three buildings in Elk  Grove
Village,  Illinois, one owned  by the Company, another  subject to an industrial
revenue bond mortgage until June 1, 1995 and the third is leased. In addition to
warehouse space,  which  is  mechanized  for efficient  access  to  the  diverse
inventory,  these  facilities include  executive  offices, sales  offices  and a
service center.  Warehouse facilities  are leased  in Cerritos,  California  and
Hawthorne,  New York  for the purpose  of aviation hardware  distribution and in
Hamburg, Germany and Nantgarw, United Kingdom  for the purpose of aviation  part
and component distribution.

    Aviation  overhaul facilities are  located in The  Netherlands near Schiphol
International Airport (in  a building owned  by the Company);  Garden City,  New
York  (in a building owned  by the Company); Frankfort,  New York (subject to an
industrial revenue  bond lease  to the  Company until  2001, at  which time  the
Company  shall  purchase the  facility  for a  nominal  consideration); Windsor,
Connecticut (in a  building owned  by the  Company); Miami,  Florida (in  leased
facilities near the airport); Singapore (in leased facilities near the airport);
London, England (in leased facilities); Paris, France (in leased facilities) and
Oklahoma  City, Oklahoma  (in facilities  leased from  airport authorities). The
Company's experience indicates  that lease  renewal is  available on  reasonable
terms consistent with its business needs.

    The  Company's  principal manufacturing  activities  are conducted  at owned
facilities in  Port  Jervis,  New  York, and  Cadillac  and  Livonia,  Michigan.
Industrial  floor  cleaning  equipment is  manufactured  in a  plant  located in
Aberdeen, North Carolina  (subject to an  industrial revenue bond  lease to  the
Company  until  October 1994,  following which  the  Company shall  purchase the
facility for a nominal consideration).

ITEM 3.  LEGAL PROCEEDINGS

    The Company  is not  a party  to any  pending legal  proceedings other  than
routine litigation incidental to its business.

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

    No  matter was  submitted to  a vote of  security holders  during the fourth
quarter of the fiscal year covered by this report.

                                       4

SUPPLEMENTAL INFORMATION:

EXECUTIVE OFFICERS OF THE REGISTRANT

    Information concerning each executive  officer of the  Company is set  forth
below:



NAME                                           AGE   PRESENT POSITION WITH THE COMPANY
- ---------------------------------------------  ---   ------------------------------------------------------------
                                               
Ira A. Eichner...............................  64    Chairman of the Board and Chief Executive Officer; Director
David P. Storch..............................  42    President and Chief Operating Officer; Director
Philip C. Slapke.............................  42    Vice President-Engine Group
Howard A. Pulsifer...........................  52    Vice President; General Counsel; Secretary
Timothy J. Romenesko.........................  38    Vice President-Controller; Chief Financial Officer;
                                                       Treasurer


    The term of each of the current executive officers of the Company expires on
October  11, 1995,  the date of  the annual  meeting of the  Board of Directors,
which will be held immediately after the 1995 Annual Meeting of Stockholders.

    Mr. Eichner, the founder of the Company,  has been Chairman of the Board  of
the Company since 1973, and his directorship expires at the 1996 Annual Meeting.
Mr.  Eichner has been a director and  the Chief Executive Officer of the Company
since 1955. Mr. Eichner is Mr. Storch's father-in-law.

    Mr. Storch was elected President of the Company in July, 1989. He had been a
Vice President of the Company since January, 1988. Mr. Storch joined the Company
in 1979 and  had been  President of  a major  subsidiary since  June, 1984.  Mr.
Storch  has been  a director  of the  Company since  1989, and  his directorship
expires at the 1997 Annual Meeting. Mr. Storch is Mr. Eichner's son-in-law.

    Mr. Slapke was elected  Vice President of  the Company in  July 1994. He  is
also  President of a major subsidiary, a  position he has held since July, 1989.
He has been with the Company in various positions since 1982.

    Mr. Pulsifer joined the Company as  General Counsel in August, 1987 and  was
elected  a Vice President  in October, 1989  and Secretary in  May, 1990. He was
previously with United  Airlines, Inc.  for 14  years, most  recently as  Senior
Counsel.

    Mr.  Romenesko has served  as Controller of  the Company since  1991. He was
elected Vice  President  in  January,  1994  and  Chief  Financial  Officer  and
Treasurer  in December, 1994. He has been  with the Company in various positions
since 1981.

                                       5

                                    PART II

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

    The Company's Common Stock is traded on the New York Stock Exchange and  the
Chicago  Stock  Exchange.  On June  30,  1995, there  were  approximately 12,000
holders of the Common Stock of  the Company, including participants in  security
position listings.

    Certain  of the Company's debt agreements contain provisions restricting the
payment of  dividends or  repurchase  of its  shares. See  Note  2 of  Notes  to
Consolidated Financial Statements included herein. Under the most restrictive of
these provisions, the Company may not pay dividends (other than stock dividends)
or  acquire  its capital  stock  if after  giving  effect thereto  the aggregate
amounts paid on or  after June 1,  1995 exceed the sum  of (i) $20,000,000  plus
(ii)  50% of Consolidated Net  Income of the Company after  June 1, 1994. At May
31, 1995, unrestricted consolidated retained  earnings available for payment  of
dividends   and  purchase   of  the  Company's   shares  totalled  approximately
$20,000,000. Effective June 1, 1995 unrestricted consolidated retained  earnings
increased  to $25,232,000 due to inclusion of  50% of Consolidated Net Income of
the Company for fiscal 1995.

    The table below sets forth for each quarter of the fiscal year indicated the
reported high and low sales price of the Company's Common Stock on the New  York
Stock Exchange and the amount of dividends declared.



                                   FISCAL 1995                    FISCAL 1994
                           ---------------------------    ---------------------------
    PER COMMON SHARE:      MARKET PRICES                  MARKET PRICES
- -------------------------  --------------    QUARTERLY    --------------    QUARTERLY
         QUARTER           HIGH      LOW     DIVIDENDS    HIGH      LOW     DIVIDENDS
- -------------------------  -----    -----    ---------    -----    -----    ---------
                                                          
  First..................  151/8    133/8      $ .12      141/8    125/8      $ .12
  Second.................  131/2    12           .12      141/4    125/8        .12
  Third..................  141/8    121/2        .12      165/8    131/2        .12
  Fourth.................  151/4    121/8        .12      173/8    143/8        .12
                                             ---------                      ---------
                                               $ .48                          $ .48
                                             ---------                      ---------
                                             ---------                      ---------


                                       6

ITEM 6.  SELECTED FINANCIAL DATA



                                                                   FOR THE YEAR ENDED MAY 31,
                                                -----------------------------------------------------------------
                                                  1995          1994          1993          1992          1991
                                                ---------     ---------     ---------     ---------     ---------
                                                              (000'S OMITTED EXCEPT PER SHARE DATA)
                                                                                         
RESULTS OF OPERATIONS:
- ----------------------------------------------
  Net sales...................................  $451,395      $407,754      $382,780      $422,657      $466,542
  Gross profit................................    77,871        71,910        68,436        83,440        92,246
  Operating income............................    24,438        21,824         5,343(2)     20,730(4)     30,401(5)
  Interest expense............................    10,900         9,564         8,107         8,356        10,073
  Income (loss) before provision (benefit) for
    income taxes..............................    14,713        13,684        (1,917)(3)    13,620(4)     21,351(5)
  Net income..................................    10,463         9,494           283(3)     10,020(4)     14,801(5)
                                                ---------     ---------     ---------     ---------     ---------
                                                ---------     ---------     ---------     ---------     ---------
  Per share data:
    Net income................................  $    .66      $    .60      $    .02(3)   $    .63(4)   $    .93(5)
    Cash dividends............................  $    .48      $    .48      $    .48      $    .48      $    .48
    Average common shares
      outstanding.............................    15,932        15,904        15,855        15,895        15,952
                                                ---------     ---------     ---------     ---------     ---------
                                                ---------     ---------     ---------     ---------     ---------

FINANCIAL POSITION AT YEAR END:
- ---------------------------------------------------------
  Working capital.............................  $248,492      $240,009(2)   $193,399      $197,246      $189,172
  Total assets................................   425,814       411,016(1)    365,151       395,351       379,958
  Short-term debt.............................     1,632           568(2)     25,025        25,005        16,500
  Long-term debt..............................   119,766       115,729(2)     66,298        67,323        68,953
  Total debt..................................   121,398       116,297(2)     91,323        92,328        85,453
  Stockholders' equity........................   197,119       189,488       189,216       196,737       193,778
                                                ---------     ---------     ---------     ---------     ---------
                                                ---------     ---------     ---------     ---------     ---------
  Number of shares outstanding at end of
    year......................................    15,962        15,906        15,900        15,899        15,891
                                                ---------     ---------     ---------     ---------     ---------
                                                ---------     ---------     ---------     ---------     ---------
  Book value per share of common stock........  $  12.35      $  11.91      $  11.90      $  12.37      $  12.19
                                                ---------     ---------     ---------     ---------     ---------
                                                ---------     ---------     ---------     ---------     ---------
<FN>
- ------------------------
Notes:

(1)  Reflects  reclassification of  $6,610,000 of noncurrent  tax assets against
     noncurrent  deferred  tax  liabilities  to  conform  to  the  fiscal   1995
     presentation.
(2)  In October, 1993, the Company sold $50,000,000 of unsecured 7.25% Notes due
     October  15, 2003. Proceeds  were used to  repay short-term bank borrowings
     and utilized in the Company's operations.
(3)  Fiscal 1993  includes non-cash  restructuring expenses  of $11,000,000  (or
     $7,200,000  after-tax)  primarily  related  to  the  writedown  of  certain
     inventories to reflect  the impact  of market  conditions (See  Note 11  of
     Notes  to Consolidated Financial Statements) and  a reduction in income tax
     expense of $1,200,000 (See Note 3 of Notes to Consolidated Financial State-
     ments).
(4)  Fiscal 1992  includes  expenses  of $5,800,000  (or  $3,800,000  after-tax)
     related  to the  Company's restructuring  of its  Oklahoma City maintenance
     subsidiary and a reduction in income tax expense of $700,000.
(5)  Fiscal 1991  includes  expenses  of $3,300,000  (or  $2,150,000  after-tax)
     primarily  related to  the restructuring  of the  Oklahoma City maintenance
     subsidiary and an airline customer bankruptcy.


                                       7

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

                             RESULTS OF OPERATIONS

    The Company  reports  its  activities  in  one  business  segment:  Aviation
Services.  The table  below sets  forth net sales  for the  Company's classes of
similar products and  services within this  segment for each  of the last  three
fiscal years ended May 31.

THREE-YEAR NET SALES SUMMARY

    The  comparison of net sales of the Company over the last three fiscal years
covers  a  period  of  improving  general  economic  conditions,  and  improving
conditions  in the aerospace/aviation  industry. Airlines continue  to strive to
improve their financial condition which was  weakened due to an extended  period
of  operating  losses  during the  early  1990s. Airlines  are  now experiencing
increased aircraft fleet utilization and increased revenue passenger and freight
miles,  which  are  contributing  to  improved  operating  earnings.   Airlines'
operating  earnings are also being positively affected by their aggressive steps
to control costs through restructuring operations, exiting unprofitable  routes,
and by outsourcing certain support activities to third party providers. Start-up
airlines  emerged  in  niche-markets  during this  period  and  began  to record
operating earnings and, in some instances, are expanding operations. Supplies of
surplus aircraft  and  parts  inventories that  increased  during  the  industry
downturn,  are now  being absorbed  at a faster  rate due  to increased aircraft
utilization and  conversion  of  aircraft  to  alternate  uses,  such  as  cargo
capabilities.  In fiscal 1995  and 1994, the  Company's revenues benefitted from
aggressive pursuit of market  opportunities in the improving  aerospace/aviation
industry.  The Company's  trading sales  of airframe  and large  component parts
increased  as  did  sales  from  inventory  management  programs  and  inventory
provisioning  for  start-up airlines.  Sales of  certain airframe  and component
overhaul services,  as  well  as manufactured  commercial  cargo  systems,  also
improved in fiscal 1995.

    Aerospace/aviation manufacturers and certain defense contractors experienced
delays  and cancellations of new aircraft orders and other manufactured aviation
products during this  period. This  decreased demand  resulted in  a decline  in
Company sales of aviation fasteners for the first two years of the period. These
sales  have now  stabilized and aerospace/aviation  manufacturers are projecting
increases in new aircraft  orders over the next  few years which should  provide
increased  aviation fastener demand. Also, government  budget cuts resulted in a
downsizing of  the  United  States military.  While  this  downsizing  adversely
affected  the aerospace/aviation  industry generally, the  military continues to
require products to support ongoing  rapid deployment requirements and  services
previously  performed  within  the  military. The  Company's  response  to these
changed requirements has resulted in  increased sales of manufactured  products.
The  Company's  sales  of  overhaul  services  also  benefitted  from government
outsourcing of certain activities previously performed within the military.

    The difficult  general economic  conditions during  the early  part of  this
three  year  period also  adversely affected  the Company's  nonaviation related
businesses.  As   the  general   business  environment   improved  the   Company
aggressively  pursued availing  business opportunities  in response  to changing
customer needs,  which  resulted  in  increased sales  of  the  Company's  floor
maintenance products and overhaul services on industrial gas turbines during the
latter part of fiscal 1994 and during fiscal 1995.

                                       8

    The  Company believes that  its established market  position, its ability to
respond to changes in  the industry and its  diverse customer base coupled  with
continued  improvement in the aerospace/aviation industry, positions the Company
to take advantage of opportunities in improving markets.



                                                                      FOR THE YEAR ENDED MAY 31,
                                                                 -------------------------------------
                                                                    1995         1994         1993
                                                                 -----------  -----------  -----------
                                                                            (000'S OMITTED)
                                                                                  
Net Sales:
  Trading......................................................  $   236,723  $   208,561  $   211,956
  Overhaul.....................................................      108,737      102,972       92,890
  Manufacturing................................................      105,935       96,221       77,934
                                                                 -----------  -----------  -----------
                                                                 $   451,395  $   407,754  $   382,780
                                                                 -----------  -----------  -----------
                                                                 -----------  -----------  -----------


FISCAL 1995 COMPARED WITH FISCAL 1994

    The Company's operating results continued to improve in fiscal 1995 building
on improvements  in the  prior  year. Consolidated  net  sales for  fiscal  1995
increased  $43,641,000 or  10.7% over  the prior  fiscal year,  primarily due to
increased sales of major products within each of the classes of similar products
and services. Operating income increased $2,614,000 or 11.9% over the prior year
due to increased  consolidated net sales  partially offset by  a slightly  lower
consolidated  gross  profit  margin  and increased  total  selling,  general and
administrative costs. Net income  increased $969,000 or  10.2% primarily due  to
increased consolidated net sales partially offset by the factors described above
and  increased  interest expense  on additional  borrowings and  higher interest
rates, primarily resulting from the sale of $50 million of 10 year, 7 1/4% notes
in October 1993.

    Trading sales  increased  $28,162,000 or  13.5%  primarily as  a  result  of
increased sales of airframe and large component parts as well as sales resulting
from  inventory  management  programs  and  inventory  provisioning  of start-up
airlines. Overhaul sales increased $5,765,000 or  5.6% primarily as a result  of
increased  airframe and airframe component overhaul services partially offset by
reduced  sales  of  large  component  overhaul  services.  Manufacturing   sales
increased  $9,714,000  or  10.1%  primarily  due  to  the  sale  of manufactured
commercial cargo systems,  products and  product repairs  supporting the  United
States governments' rapid deployment program and floor maintenance products.

    Consolidated gross profit increased $5,961,000 or 8.3% over the prior fiscal
year  due to increased  consolidated net sales,  although the consolidated gross
profit margin  of 17.3%  was lower  than  the prior  year's 17.6%  gross  profit
margin. However, the prior fiscal year included $700,000 from a reduction in the
interest  rate on a  nonrecourse leveraged lease  obligation and $1,300,000 from
leveraged lease repricing  required to  adjust for tax  rate differentials.  The
margin  on manufactured products  and principal trading  products increased year
over year. Overhaul margins declined over  the prior year primarily as a  result
of  changes in  the mix  of labor  and parts  provided in  overhaul services and
highly competitive pricing on overhaul business.

    Consolidated operating income increased $2,614,000  or 11.9% over the  prior
year   due  to  increased  consolidated  net   sales  partially  offset  by  the
consolidated margin decline described above  and increased selling, general  and
administrative costs which declined as a percentage of net sales.

    Consolidated  net income increased $969,000 or 10.2% over the prior year due
to the  increased  consolidated  net  sales  partially  offset  by  the  factors
described above and increased interest expense.

                                       9

FISCAL 1994 COMPARED WITH FISCAL 1993

    The  Company's operating results improved in  fiscal 1994 despite the highly
competitive and economically  weak aerospace/aviation  market. Consolidated  net
sales  for fiscal 1994 increased $24,974,000 or  6.5% over the prior fiscal year
primarily as a result of increased manufacturing and overhaul sales. Net  income
increased  $9,211,000 over the prior year, which included restructuring expenses
of $11,000,000  ($7,200,000 after  tax)  related to  the write-down  of  certain
inventories.  Excluding restructuring expenses,  net income increased $2,011,000
or 26.9%  as the  result of  sales increases  and reduced  selling, general  and
administrative costs.

    Manufacturing  sales increased $18,287,000 or 23.5%, primarily from the sale
of products  to the  U.S. government.  Overhaul sales  increased $10,082,000  or
10.9%  due to  increased demand  for maintenance  services at  the Oklahoma City
facility and increased sales  of rotable landing  gear inventory. Trading  sales
increased  in its primary products, such  as airframe and engine parts; however,
these gains  were  offset by  reduced  demand  for aviation  fasteners  and  the
Company's  decision not  to enter  into fastener  programs requiring significant
inventory investment  with  uncertain  returns. These  factors  resulted  in  an
overall decline in trading sales of $3,395,000 or 1.6%.

    Consolidated  gross profit increased $3,474,000 or  5.1% over the prior year
primarily due to increased sales revenue. Fiscal 1994 consolidated gross  profit
included  $700,000  from  a reduction  in  the  interest rate  on  a nonrecourse
leveraged lease  obligation  negotiated  by the  Company,  and  $1,300,000  from
leveraged  lease repricing  required to adjust  for tax  rate differentials. The
consolidated gross profit margin  was slightly lower than  the prior year,  down
from  17.9% to 17.6%. Trading and  manufacturing margins improved year over year
while overhaul  margins  declined.  The  overhaul  margin  decline  was  due  to
increased  price  competition  resulting from  maintenance  overcapacity  in the
industry and  airlines using  lower-cost serviceable  replacement components  in
preference to overhaul services.

    Consolidated  operating income  increased $16,481,000  over the  prior year.
Without the fiscal 1993 restructuring expenses of $11,000,000, operating  income
increased  $5,481,000  or  33.5% due  primarily  to  the increased  sales  and a
reduction of  $2,007,000  in  selling, general  and  administrative  costs.  The
Company maintained its effort to contain costs, reduce nonessential spending and
create operating efficiencies wherever possible.

    Consolidated  net  income  increased  $9,211,000  notwithstanding  increased
interest expense of $1,457,000  due to higher fixed-rate  interest on debt  from
the  issuance of  $50 million  of new 7.25%  long-term notes  issued in October,
1993. Proceeds from this fixed-rate debt  repaid $28 million of short-term  bank
borrowings  at lower interest rates. Higher  margins on fiscal 1994 export sales
reduced the  effective  tax rate,  which  also  contributed to  the  net  income
increase.

FISCAL 1993

    Consolidated  net sales for fiscal 1993 decreased $39,877,000 or 9% from the
prior fiscal year. Net income decreased $9,737,000  or 97% as the result of  the
sales  decrease, restructuring expenses of $11,000,000 (or $7,200,000 after tax)
and a reduction in the consolidated  gross profit margin. The operating  results
of  each major business activity  in fiscal 1993 were  adversely affected by the
continued weak  economic  environment, particularly  in  the  aerospace/aviation
market.

    Trading  activities benefitted from increased sales of its primary products,
such as airframe  and engine  parts. Even  with these  increases, trading  sales
decreased  $6,946,000  or  3%,  primarily due  to  reduced  demand  for aviation
fasteners.  The  sales  of  overhaul  services  decreased  $13,986,000  or  12%,
primarily  as a result of lower demand and the effect of downsizing the Oklahoma
City maintenance facility. The  lower demand was  caused by airlines  downsizing
their  active  fleets,  focusing  on  lowering  maintenance  costs,  maintenance
overcapacity in the industry

                                       10

and  airlines  using   lower-cost  serviceable  components,   abundant  in   the
marketplace,  in preference  to overhauling  certain units.  Manufacturing sales
decreased $18,945,000, or  20%; however,  it should  be noted  that fiscal  1992
included  $11,000,000  of  non-recurring  product  sales  for  the  Persian Gulf
conflict. Sales for the government's  rapid deployment program increased  during
fiscal  1993 and  the order  backlog was  higher at  the end  of fiscal  1993 as
compared to the same period in fiscal  1992. Further, sales were reduced due  to
the  reduction and deferral of orders for commercial and military aircraft cargo
systems and spare  parts, and  lower sales  at the  Company's floor  maintenance
equipment unit due to a recession-induced decline in demand, intense competition
and the effect of converting to a direct distribution system in Europe.

    Consolidated gross profit decreased $15,004,000 or 18% from the prior fiscal
year  due to a  reduction in sales  and a decrease  in consolidated gross profit
margin from 19.7%  to 17.9%. Lower  production and sales  levels in relation  to
fixed  costs at  a few  units, as  well as  increased competition,  hampered the
margin.  The  Company  reduced  selling,  general  and  administrative  expenses
$4,817,000  or 8%  in response  to a  decrease in  sales and  competitive market
conditions. The Company continued its focus on cost containment and  improvement
in operating efficiencies in an effort to maintain its operating margins.

    In  February, 1993  the Company  recorded noncash  restructuring expenses of
$11,000,000 for the writedown of  certain inventories and associated costs.  The
inventories  most  affected  were  parts  for  older-model  commercial aircraft,
certain  manufactured  products  and  material  supporting  original   equipment
manufacturers.  The  writedown resulted  from  the Company's  assessment  of the
impact on  inventories of  then very  recent changes  in the  aerospace/aviation
market, as well as the continued recessionary environment.

    The  income tax  benefit of $2,200,000  reported in fiscal  1993 included an
expense reduction of $1,200,000 from the reversal of income tax liabilities. The
income tax benefit before the expense reduction was higher than that  determined
using  the statutory  rate as  the result  of state  income tax  refunds and the
effect of tax  benefits on  exempt earnings from  export sales.  The income  tax
expense reduction was for income tax liabilities recorded in prior years, but no
longer  required due to  the conclusion by  the Internal Revenue  Service of its
examination of the Company's Federal income tax returns for prior years.

                              FINANCIAL CONDITION

AT MAY 31, 1995 COMPARED WITH MAY 31, 1994

    In fiscal 1995 the  Company generated $15,255,000  of cash from  operations,
primarily  in the last half  of the fiscal year,  through increased earnings and
effective working  capital management.  The Company  also issued  $6,186,000  of
long-term  debt bearing an interest rate of  5% in conjunction with the purchase
of inventory to  support long-term  inventory management  programs. The  overall
cash  and  cash  equivalents position  of  the Company  increased  $4,413,000 to
$22,487,000 at fiscal year  end. The increase in  cash and cash equivalents  was
accomplished  while making $9,073,000 of capital improvements, paying $7,650,000
in dividends and  carrying increased  trade accounts  receivable of  $23,375,000
stemming from record sales in the last quarter of the fiscal year.

    The  Company's  financial  position  continued to  improve  in  fiscal 1995.
Working  capital  increased  $8,483,000,  average  short-term  borrowings   were
reduced,  and the ratio  of long-term debt to  capitalization improved to 37.8%.
The Company believes that its improved financial condition, along with available
sources of  financing, including  its unused  bank credit  lines and  facilities
amounting  to  $133,750,000, will  enable the  Company  to meet  its anticipated
working capital requirements and pursue advantageous business opportunities.

                                       11

    A summary  of key  indicators of  financial condition  and lines  of  credit
follows:



                                                                   MAY 31,
                                                              ------------------
                        DESCRIPTION                             1995      1994
- ------------------------------------------------------------  --------  --------
                                                                  
                                                               (000'S OMITTED)

Working capital.............................................  $248,492  $240,009
Current ratio...............................................     4.4:1     4.5:1
Bank credit lines:
  Borrowings outstanding....................................  $  --     $  --
  Available but unused lines................................   133,750   132,500
                                                              --------  --------
            Total credit lines..............................  $133,750  $132,500
                                                              --------  --------
                                                              --------  --------
Long-term debt, less current maturities.....................  $119,766  $115,729
Ratio of long-term debt to capitalization...................     37.8%     37.9%


    The  Company has a shelf registration  statement on file with the Securities
and Exchange Commission for $85,000,000 of medium or long-term debt  securities,
which it may issue at its discretion and subject to market conditions.

EFFECTS OF INFLATION

    The  Company believes  that results of  operations for  the periods reported
were not materially affected by inflation.

                                       12

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                              INDEPENDENT AUDITORS' REPORT

TO THE STOCKHOLDERS AND BOARD OF DIRECTORS
  OF AAR CORP.:

    We have audited the  accompanying consolidated balance  sheets of AAR  CORP.
and  subsidiaries  as of  May 31,  1995  and 1994  and the  related consolidated
statements of income, stockholders' equity, and cash flows for each of the years
in the  three-year  period ended  May  31, 1995.  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  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 AAR  CORP.
and subsidiaries as of May 31, 1995 and 1994 and the results of their operations
and  their cash flows for  each of the years in  the three-year period ended May
31, 1995, in conformity with generally accepted accounting principles.

    As discussed in Note 1 to the consolidated financial statements, the Company
adopted the provisions of the  Financial Accounting Standards Board's  Statement
of  Financial Accounting Standards (SFAS) No.  109, ACCOUNTING FOR INCOME TAXES,
as of June 1, 1993. As discussed in Notes 1 and 6 to the consolidated  financial
statements,  the Company also adopted the provisions of the Financial Accounting
Standards  Board's  SFAS  No.  106,  EMPLOYERS'  ACCOUNTING  FOR  POSTRETIREMENT
BENEFITS OTHER THAN PENSIONS, as of June 1, 1993.

                                                KPMG Peat Marwick LLP

Chicago, Illinois
June 30, 1995

                                       13

                           AAR CORP. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME



                                                                      FOR THE YEAR ENDED MAY 31,
                                                                     ----------------------------
                                                                       1995      1994      1993
                                                                     --------  --------  --------
                                                                      (000'S OMITTED EXCEPT PER
                                                                             SHARE DATA)
                                                                                
Net sales..........................................................  $451,395  $407,754  $382,780
                                                                     --------  --------  --------
Costs and operating expenses:
  Cost of sales....................................................   373,524   335,844   314,344
  Selling, general and administrative..............................    53,433    50,086    52,093
  Restructuring expenses (Note 11).................................     --        --       11,000
                                                                     --------  --------  --------
                                                                      426,957   385,930   377,437
                                                                     --------  --------  --------
Operating income...................................................    24,438    21,824     5,343
Interest expense (Note 2)..........................................   (10,900)   (9,564)   (8,107)
Interest income (Note 3)...........................................     1,175     1,424       847
                                                                     --------  --------  --------
Income (loss) before provision (benefit) for income taxes..........    14,713    13,684    (1,917)
Provision (benefit) for income taxes (Notes 1 and 3)...............     4,250     4,200    (2,200)
                                                                     --------  --------  --------
Income before cumulative effects of changes in
  accounting principles............................................    10,463     9,484       283
    Cumulative effects of changes in accounting
     principles (Note 1):
      Income taxes.................................................     --          900     --
      Postretirement health care benefits, net of tax..............     --         (890)    --
                                                                     --------  --------  --------
Net income.........................................................  $ 10,463  $  9,494  $    283
                                                                     --------  --------  --------
                                                                     --------  --------  --------
Net income per share of common stock (Note 5):
  Income before cumulative effects of changes in accounting
    principles.....................................................  $    .66  $    .60  $    .02
    Cumulative effects of changes in accounting
     principles:
      Income taxes.................................................     --          .06     --
      Postretirement health care benefits, net of tax..............     --         (.06)    --
                                                                     --------  --------  --------
Net income.........................................................  $    .66  $    .60  $    .02
                                                                     --------  --------  --------
                                                                     --------  --------  --------


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

                                       14

                           AAR CORP. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS

                                     ASSETS
                                ($000'S OMITTED)



                                                                                           MAY 31,
                                                                                      ------------------
                                                                                        1995      1994
                                                                                      --------  --------
                                                                                          
Current assets:

  Cash and cash equivalents (Note 1)................................................  $ 22,487  $ 18,074
  Accounts receivable, less allowances of $2,400 and $2,000, respectively (Note
    11).............................................................................   110,420    85,947
  Inventories (Notes 1 and 11)......................................................   151,827   146,039
  Equipment on or available for short-term lease (Note 1)...........................    18,501    28,881
  Deferred tax assets, deposits and other (Notes 1, 3 and 7)........................    18,397    28,782
                                                                                      --------  --------
            Total current assets....................................................   321,632   307,723
                                                                                      --------  --------
Property, plant and equipment, at cost (Note 1):
  Land..............................................................................     3,101     3,088
  Buildings and improvements........................................................    36,227    34,477
  Equipment, furniture and fixtures.................................................    88,872    84,536
                                                                                      --------  --------
                                                                                       128,200   122,101
  Accumulated depreciation..........................................................   (71,604)  (67,318)
                                                                                      --------  --------
                                                                                        56,596    54,783
                                                                                      --------  --------
Other assets:

  Investment in leveraged leases (Notes 1 and 10)...................................    31,952    32,618
  Cost in excess of underlying net assets
    of acquired companies (Note 1)..................................................     6,101     6,313
  Retirement benefits, notes receivable and other
    (Notes 3, 6 and 10).............................................................     9,533     9,579
                                                                                      --------  --------
                                                                                        47,586    48,510
                                                                                      --------  --------
                                                                                      $425,814  $411,016
                                                                                      --------  --------
                                                                                      --------  --------


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

                                       15

                           AAR CORP. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS

                        LIABILITIES AND STOCKHOLDERS' EQUITY
                                (000'S OMITTED)



                                                                                           MAY 31,
                                                                                      ------------------
                                                                                        1995      1994
                                                                                      --------  --------
                                                                                          
Current liabilities:

  Current maturities of long-term debt (Note 2).....................................  $  1,632  $    568
  Accounts payable..................................................................    51,393    49,599
  Accrued liabilities...............................................................    15,977    13,312
  Accrued taxes on income (Notes 1 and 3)...........................................     4,138     4,235
                                                                                      --------  --------
            Total current liabilities...............................................    73,140    67,714
                                                                                      --------  --------
Long-term debt, less current maturities (Note 2)....................................   119,766   115,729
Deferred tax liabilities (Notes 1, 3 and 10)........................................    30,660    32,390
Retirement benefit obligation and deferred credits (Note 6).........................     5,129     5,695
                                                                                      --------  --------
                                                                                       155,555   153,814
                                                                                      --------  --------

Stockholders' equity:

  Preferred stock, $1.00 par value, authorized 250 shares; none issued..............     --        --
  Common stock, $1.00 par value, authorized 80,000 shares; issued 16,284 and 16,215
    shares at respective dates (Note 4).............................................    16,284    16,215
  Capital surplus...................................................................    82,132    81,296
  Retained earnings (Note 2)........................................................   102,309    99,496
  Treasury stock, 323 and 309 shares at respective dates, at cost (Note 4)..........    (3,733)   (3,556)
  Cumulative translation adjustments (Note 1).......................................     1,497    (2,963)
  Minimum pension liability (Note 6)................................................    (1,370)   (1,000)
                                                                                      --------  --------
                                                                                       197,119   189,488
                                                                                      --------  --------
                                                                                      $425,814  $411,016
                                                                                      --------  --------
                                                                                      --------  --------


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

                                       16

                           AAR CORP. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                     FOR THE THREE YEARS ENDED MAY 31, 1995



                                                                                                                           MINIMUM
                                                 COMMON STOCK     TREASURY STOCK                           CUMULATIVE      PENSION
                                               -----------------  ---------------   CAPITAL    RETAINED    TRANSLATION    LIABILITY
                                               SHARES    AMOUNT   SHARES  AMOUNT    SURPLUS    EARNINGS    ADJUSTMENTS   ADJUSTMENTS
                                               -------  --------  ----  ---------   --------  ----------   -----------   -----------
                                                   (NOTE 4)          (NOTE 4)                  (NOTE 2)     (NOTE 1)      (NOTE 6)
                                                                                  (000'S OMITTED)
                                                                                                 
Balance, May 31, 1992........................  16,105   $16,105   206   $ (2,326)   $80,284   $ 104,968      $ (2,294)     $ --
  Net income.................................    --       --      --       --         --            283        --            --
  Cash dividends ($.48 per share)............    --       --      --       --         --         (7,614)       --            --
  Treasury stock purchased...................    --       --      98      (1,164)     --         --            --            --
  Adjustment for net translation loss........    --       --      --       --         --         --               (14)       --
  Exercise of stock options, stock awards and
    employee stock purchases.................     100       100   --       --           888      --            --            --
                                               -------  --------  ----  ---------   --------  ----------   -----------   -----------
Balance, May 31, 1993........................  16,205   $16,205   304   $ (3,490)   $81,172   $  97,637      $ (2,308)     $ --
  Net income.................................    --       --      --       --         --          9,494        --            --
  Cash dividends ($.48 per
    share)...................................    --       --      --       --         --         (7,635)       --            --
  Treasury stock purchased...................    --       --       5         (66)     --         --            --            --
  Exercise of stock options
    and stock awards.........................      10        10   --       --           124      --            --            --
  Adjustment for net translation
    loss.....................................    --       --      --       --         --         --              (655)       --
  Minimum pension liability..................    --       --      --       --         --         --            --            (1,000)
                                               -------  --------  ----  ---------   --------  ----------   -----------   -----------
Balance, May 31, 1994........................  16,215   $16,215   309   $ (3,556)   $81,296   $  99,496      $ (2,963)     $ (1,000)
  Net income.................................    --       --      --       --         --         10,463        --            --
  Cash dividends ($.48 per share)............    --       --      --       --         --         (7,650)       --            --
  Treasury stock purchased...................    --       --      14        (177)     --         --            --            --
  Exercise of stock options and stock
    awards...................................      69        69   --       --           836      --            --            --
  Adjustment for net translation gain........    --       --      --       --         --         --             4,460        --
  Minimum pension liability..................    --       --      --       --         --         --            --              (370)
                                               -------  --------  ----  ---------   --------  ----------   -----------   -----------
Balance, May 31, 1995........................  16,284   $16,284   323   $ (3,733)   $82,132   $ 102,309      $  1,497      $ (1,370)
                                               -------  --------  ----  ---------   --------  ----------   -----------   -----------
                                               -------  --------  ----  ---------   --------  ----------   -----------   -----------


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

                                       17

                           AAR CORP. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                              FOR THE YEAR ENDED MAY 31,
                                                                             ----------------------------
                                                                               1995      1994      1993
                                                                             --------  --------  --------
                                                                                   (000'S OMITTED)
                                                                                        
Cash flows from operating activities:
  Net income...............................................................  $ 10,463  $  9,494  $    283
  Adjustments to reconcile net income to net cash provided from operating
    activities:
      Depreciation and amortization........................................    10,328     9,928    10,883
      Restructuring expenses...............................................     --        --       11,000
      Cumulative effect of changes in accounting principles:
        Income tax benefit.................................................     --         (900)    --
        Postretirement health care benefits expense........................     --          890     --
      Leveraged lease repricing............................................     --       (2,017)    --
      Change in certain assets and liabilities:
        Accounts receivable................................................   (23,375)  (17,295)   20,910
        Inventories........................................................    (3,253)   (6,841)   (9,171)
        Equipment on or available for short-term lease.....................    10,380     4,223     2,273
        Deferred tax assets, deposits and other............................     9,790   (10,968)     (435)
        Accounts payable...................................................     1,208    17,081   (10,876)
        Accrued liabilities and taxes on income............................     2,375     3,077    (7,061)
        Deferred tax liabilities and other deferred credits................    (2,661)       25    (1,000)
                                                                             --------  --------  --------
    Net cash provided from operating activities............................    15,255     6,697    16,806
                                                                             --------  --------  --------
Cash flows from investing activities:
  Property, plant and equipment expenditures, net..........................    (9,073)   (5,984)   (8,918)
  Investment in leveraged leases...........................................       666      (391)      589
  Proceeds from sale of marketable securities..............................     --        --        1,593
  Notes receivable and other, net..........................................      (939)   (1,820)   (1,281)
                                                                             --------  --------  --------
    Net cash used in investing activities..................................    (9,346)   (8,195)   (8,017)
                                                                             --------  --------  --------
Cash flows from financing activities:
  Gross proceeds from issuance of long-term notes payable..................     6,186    50,000     --
  Repayment of bank loans with proceeds from issuance of long-term notes
    payable................................................................     --      (28,200)    --
  Change in other borrowings, net..........................................    (1,085)    3,174    (1,005)
  Cash dividends...........................................................    (7,650)   (7,635)   (7,614)
  Purchases of treasury stock..............................................      (177)      (66)   (1,164)
  Proceeds from exercise of stock options, employee stock purchases and
    other..................................................................       905       134       988
                                                                             --------  --------  --------
    Net cash provided from (used in) financing activities..................    (1,821)   17,407    (8,795)
                                                                             --------  --------  --------
Effect of exchange rate changes on cash....................................       325       (90)       11
                                                                             --------  --------  --------
Increase in cash and cash equivalents......................................     4,413    15,819         5
Cash and cash equivalents, beginning of year...............................    18,074     2,255     2,250
                                                                             --------  --------  --------
Cash and cash equivalents, end of year.....................................  $ 22,487  $ 18,074  $  2,255
                                                                             --------  --------  --------
                                                                             --------  --------  --------


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

                                       18

                           AAR CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
  PRINCIPLES OF CONSOLIDATION

    The  accompanying consolidated financial statements  include the accounts of
the Company and its subsidiaries after elimination of intercompany accounts  and
transactions.

  REVENUE RECOGNITION

    Sales  and related cost  of sales are recognized  primarily upon shipment of
products and  performance  of services.  Sales  and  related cost  of  sales  on
long-term  contracts are  recognized as units  are delivered,  determined by the
percentage of completion method based on  the relationship of costs incurred  to
date  to estimated total costs under  the respective contracts. Lease revenue is
recognized as earned.

  ACCOUNTING CHANGES

    Effective June 1, 1993 the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 109 "Accounting  for Income Taxes." Prior years'  results
were  not restated.  The cumulative  effect of the  accounting change  was a tax
benefit of $900,000 ($.06  per share) recorded in  the three month period  ended
August  31, 1993. The adoption  of SFAS No. 109  changes the Company's method of
accounting for income taxes  from the deferred  method of Accounting  Principles
Board  Opinion ("APB") No. 11  to the asset and  liability method of accounting.
Under the asset and  liability method, deferred tax  assets and liabilities  are
recognized for the estimated future tax consequences attributable to differences
between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities and their respective tax bases. Deferred tax assets and  liabilities
are  measured using statutory  tax rates in  effect for the  year in which those
temporary differences are  expected to be  recovered or settled.  The effect  on
deferred  tax assets and liabilities of a change in tax rates will be recognized
in the consolidated results  of operations for the  period in which the  changes
occurred. Pursuant to the deferred method under APB No. 11, which was applied in
1993  and  prior years,  deferred  income taxes  are  recognized for  income and
expense items that are reported in  different years for financial reporting  and
income  tax purposes using the tax rate  applicable for the year of calculation.
Under the  deferred  method, deferred  taxes  are not  adjusted  for  subsequent
changes in tax rates.

    Effective  June  1,  1993  the  Company  adopted  SFAS  No.  106 "Employers'
Accounting for  Postretirement  Benefits  Other  than  Pensions."  Prior  years'
results  were not restated. SFAS No. 106 requires that the projected future cost
of nonpension postretirement benefits be  recognized as an expense as  employees
render  services instead of when claims are incurred, as the Company had done in
the past. Upon adoption, the Company  elected, as permitted under SFAS No.  106,
to  record a one-time transition obligation of $1,350,000 ($890,000 after tax or
$.06 per share) which  represents that portion of  future retiree benefit  costs
related  to service already rendered by both  active and retired employees up to
the date of adoption. The initial accumulated postretirement benefit  obligation
of  $1,350,000  primarily represented  health  and life  insurance  benefits for
certain current employees and retirees.

    In fiscal 1995 the Company adopted  SFAS No. 112 "Employers' Accounting  for
Postemployment  Benefits." Prior years' results were not restated. This standard
requires an accrual method of recognizing the costs of providing  postemployment
benefits  relating to employee severance, disability, health and life insurance.
Since the Company either does not  provide such benefits or accounted for  those
benefits  provided  on  an accrual  basis,  the cumulative  after-tax  charge of
accruing the cost of  benefits under this statement  was not significant to  the
results of operations in fiscal 1995.

                                       19

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)
  CASH AND CASH EQUIVALENTS

    The Company considers all highly liquid investments with maturities of three
months or less to be cash equivalents. At May 31, 1995 and 1994 cash equivalents
of  approximately $19,129,000 and  $5,717,000, respectively held  by the Company
represent  investments   in  funds   holding  high-quality   commercial   paper,
Eurodollars and U.S. government agency-issued securities. The carrying amount of
cash equivalents approximates fair value at May 31, 1995 and 1994, respectively.

  MARKETABLE SECURITIES

    The Company recorded net proceeds of $1,593,000 in fiscal 1993 from the sale
of marketable securities and included a $57,000 net loss determined on the basis
of specific identification in the consolidated results of operations. Marketable
securities were carried at the lower of aggregate cost or market value.

  FOREIGN CURRENCY

    Gains  and  losses  on  foreign currency  translation  and  foreign exchange
contracts are determined in accordance with the method of accounting  prescribed
by  SFAS No.  52. All  balance sheet  accounts of  foreign and  certain domestic
subsidiaries  transacting  business  in  currencies  other  than  the  Company's
functional  currency  are translated  at year-end  exchange rates.  Revenues and
expenses are translated at average  exchange rates during the year.  Translation
adjustments  are excluded  from the  results of  operations and  are recorded in
Stockholders' equity as Cumulative translation adjustments.

    The Company from time to time uses forward exchange contracts or options  to
hedge  its loss exposure from the translation of foreign subsidiaries results of
operations from  functional  currencies  into  United  States  dollars.  Forward
exchange  contracts or options  losses are included in  results of operations in
the period  the loss  is determinable.  Gains are  recorded when  realized  upon
contract  settlement.  At May  31, 1995  and  during fiscal  1995 there  were no
forward exchange contracts or options outstanding. Foreign and certain  domestic
subsidiaries  incur transaction gains and  losses upon settlement of obligations
in  currencies  other  than  their   functional  currency.  The  aggregate   net
transaction   gains  (losses),  including  those  related  to  forward  exchange
contracts, reported  in  results  of operations  were  $45,000,  $(32,000),  and
$(578,000) for fiscal 1995, 1994 and 1993, respectively.

  FINANCIAL INSTRUMENTS AND CONCENTRATIONS OF MARKET OR CREDIT RISK

    Financial instruments that potentially subject the Company to concentrations
of  market or credit  risk consist principally of  forward exchange contracts or
options and trade  receivables. The forward  exchange contracts discussed  above
subject  the Company to  market risk from  exchange rate movements. Accordingly,
the Company recognizes losses in the period such losses are determinable.  While
the  Company's trade receivables are diverse based on the number of entities and
geographic locations, the  majority are concentrated  in the  aerospace/aviation
industry.  The Company  performs evaluations  of customers'  financial condition
prior to extending credit privileges and performs on-going credit evaluations of
payment experience, current financial condition, and risk analysis. The  Company
typically  requires  collateral  in the  form  of security  interest  in assets,
letters of  credit, or  obligation guarantees  from financial  institutions  for
transactions other than normal trade terms.

    SFAS  No.  107  "Disclosures  About Fair  Value  of  Financial Instruments,"
requires disclosure of the fair value of certain financial instruments. Cash and
cash equivalents, accounts receivable,

                                       20

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)
short-term borrowing, accounts payable and accrued liabilities are reflected  in
the  financial statements  at fair value  because of the  short-term maturity of
these instruments. Non-current  notes receivable  and long-term  debt bearing  a
variable  interest rate are reflected in the financial statements at fair value.
Those bearing a fixed  interest rate have fair  values based on estimates  using
discounted future cash flows at an assumed discount rate for borrowing currently
prevailing in the marketplace for similar instruments.

    Fair value estimates are made at a specific point in time, based on relevant
market   information  about  the  financial   instrument.  These  estimates  are
subjective in  nature  and  involve uncertainties  and  matters  of  significant
judgement  and  therefore  cannot  be  determined  with  precision.  Changes  in
assumptions could significantly affect the estimates.

  INVENTORIES

    Inventories are priced at the lower of cost or market. Cost is determined by
either the specific identification, average cost, or first-in, first-out method.
Inventoried costs relating to long-term contracts and programs are stated at the
actual production costs, including factory burden and initial tooling,  incurred
to  date,  reduced  by  amounts  identified  with  revenue  recognized  on units
delivered. The costs attributed to units delivered under long-term contracts and
programs are based on the  estimated average cost of  all units scheduled to  be
produced. Progress billings under government contracts are based on an allowable
percentage  of  the  cost of  material  received  and labor  and  factory burden
incurred.

    The following is a summary of inventories at:



                                                                  MAY 31,
                                                       ------------------------------
                                                         1995       1994       1993
                                                       --------   --------   --------
                                                                    
                                                              (000'S OMITTED)
Raw materials and parts.............................   $ 29,316   $ 25,349   $ 21,355
Work-in-process.....................................     11,891     11,974     11,117
Purchased aircraft parts, engines and components
 held for sale or exchange..........................    110,948    106,529    105,200
Finished goods......................................      1,734      2,189      1,785
                                                       --------   --------   --------
                                                        153,889    146,041    139,457
Progress billings on long-term contracts and
  programs..........................................     (2,062)        (2)       (25)
                                                       --------   --------   --------
                                                       $151,827   $146,039   $139,432
                                                       --------   --------   --------
                                                       --------   --------   --------


  EQUIPMENT UNDER OPERATING LEASES

    Lease revenue is recognized as earned. The cost of the asset under lease  is
original  purchase  price  plus  overhaul costs.  Depreciation  of  the  cost is
computed on  a straight-line  method  over the  estimated  service life  of  the
equipment.  Maintenance costs are expensed as incurred. The assets are available
for sale at  the end of  each lease  term. The balance  sheet classification  is
based  on  the lease  term. Leases  with a  fixed term  under twelve  months are
considered short-term and all others are classified as long-term.

    Equipment on short-term lease consists of  aircraft engines and parts on  or
available  for lease to satisfy  immediate short-term customer requirements. The
leases are renewable  with fixed  terms, which generally  vary from  one to  six
months.

                                       21

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)
  PROPERTY, PLANT AND EQUIPMENT

    Depreciation  is computed on  the straight-line method  over useful lives of
10-40 years  for  buildings  and  improvements and  3-10  years  for  equipment,
furniture  and fixtures. Leasehold improvements are amortized over the estimated
useful life or the term of the applicable lease.

    Repairs and maintenance expenditures are expensed as incurred. Upon sale  or
disposal,  cost and accumulated  depreciation are removed  from the accounts and
related gains and losses included in results of operations.

  LEVERAGED LEASES

    The Company acts as an  equity participant in leveraged lease  transactions.
The  equipment cost in excess of equity contribution is furnished by third party
financing in the  form of secured  debt. Under the  lease agreements, the  third
parties have no recourse against the Company for non-payment of the obligations.
The  third party debt  is collateralized by the  lessees' rental obligations and
the leased equipment. The Company has ownership rights to the leased assets  and
is  entitled to the investment  tax credits, and benefits  of tax deductions for
depreciation on  the  leased  assets  and  for  interest  on  the  secured  debt
financing.

  COST IN EXCESS OF UNDERLYING NET ASSETS OF ACQUIRED COMPANIES

    The  cost in excess of underlying net  assets of companies acquired is being
amortized over a period of forty years. Amortization was $230,000, $240,000  and
$240,000  in fiscal 1995, 1994  and 1993, respectively. Accumulated amortization
is $3,155,000,  $2,950,000  and $2,710,000  at  May  31, 1995,  1994  and  1993,
respectively.

  INCOME TAXES

    Income  taxes are  determined in  accordance with  the method  of accounting
prescribed by SFAS No. 109.

    Federal income  taxes are  not  provided on  the undistributed  earnings  of
certain  foreign subsidiaries (approximately $15,200,000  and $14,600,000 at May
31, 1995 and 1994, respectively), as it is the Company's intention to reinvest a
portion of these earnings indefinitely in  the foreign operations. From time  to
time,  as the earnings are treated as  taxable in the United States, the related
tax expense would be offset substantially by foreign tax credits. Foreign income
taxes are provided  at the  local statutory  rates and  reflect estimated  taxes
payable.

    The  benefits of  investment tax  credits are  recognized for  book purposes
under the deferral method of accounting for leveraged leases. The investment tax
credits are recognized in the year earned for income tax purposes.

  STATEMENTS OF CASH FLOWS

    Supplemental information on cash flows follows.



                                                                  FOR THE YEAR ENDED MAY 31,
                                                                 ----------------------------
                                                                  1995       1994       1993
                                                                 ------     ------     ------
                                                                       (000'S OMITTED)
                                                                              
    Interest paid.............................................   $10,700    $8,800     $8,100
    Income taxes paid.........................................    3,900      3,300      5,400
    Income tax refunds and interest received..................      330        500      5,100


                                       22

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)
  BUSINESS SEGMENT INFORMATION

    The Company  operates  primarily  in  the  aerospace/aviation  industry  and
reports its activities in one business segment, Aviation Services.

    Export  sales from  the Company's  United States  operations to unaffiliated
customers, the majority located in Europe, Middle East, Asia, Canada, Mexico and
South America  (including  sales  through  foreign  sales  offices  of  domestic
subsidiaries),  were  approximately  $144,056,000 (31.9%  of  total  net sales),
$112,275,000 (27.5% of total  net sales), and $110,597,000  (28.9% of total  net
sales) in fiscal 1995, 1994 and 1993, respectively.

    Sales to the United States government, its agencies and its contractors were
approximately  $82,708,000  (18.3% of  total net  sales), $77,500,000  (19.0% of
total net sales),  and $57,600,000 (15.0%  of total net  sales) in fiscal  1995,
1994 and 1993, respectively.

  RECLASSIFICATIONS

    Certain  reclassifications have been made in the fiscal 1994 (in particular,
noncurrent  tax  assets  of  $6.6   million  against  noncurrent  deferred   tax
liabilities)  and  1993  financial  statements to  conform  to  the  fiscal 1995
presentation.

2.  FINANCING ARRANGEMENTS
    Bank loans consisted of:



                                                                        MAY 31,
                                                              ---------------------------
                                                               1995      1994      1993
                                                              -------   -------   -------
                                                                    (000'S OMITTED)
                                                                         
    Unsecured bank loans....................................  $ --      $ --      $24,000
    Current maturities of long-term debt....................    1,632       568     1,025
                                                              -------   -------   -------
                                                              $ 1,632   $   568   $25,025
                                                              -------   -------   -------
                                                              -------   -------   -------


    Short-term borrowing activity was as follows:



                                                                 FOR THE YEAR ENDED MAY 31,
                                                                -----------------------------
                                                                 1995       1994       1993
                                                                -------    -------    -------
                                                                       (000'S OMITTED)
                                                                             
    Maximum amount borrowed..................................   $21,200    $33,500    $51,900
    Average daily borrowings.................................     7,553     12,300     39,100
    Average interest rate during the year....................       6.2%       3.7%       4.4%
                                                                -------    -------    -------
                                                                -------    -------    -------


    At May 31, 1995, aggregate unsecured bank credit lines were $133,750,000. Of
this amount, $66,000,000 was available  under credit lines with domestic  banks,
$60,000,000  was available under revolving credit  and term loan agreements with
domestic banks and $7,750,000 was available under credit agreements with foreign
banks. All domestic and foreign credit lines were unused at May 31, 1995.  There
are  no compensating balance requirements in connection with domestic or foreign
lines of credit. Borrowings under domestic bank lines bear interest at or  below
the corporate base rate.

    The  Company  may borrow  a  maximum of  $60,000,000  ($30,000,000 available
through October 15, 1996 and  an additional $30,000,000 available through  April
15,  1996) under revolving credit and  term loan agreements with domestic banks.
Revolving credit borrowings may, at the  Company's option, be converted to  term
loans payable in equal quarterly installments over five

                                       23

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

2.  FINANCING ARRANGEMENTS -- (CONTINUED)
years.  Interest  is  based  on  corporate base  rate  or  quoted  Eurodollar or
multicurrency rates during the revolving credit period, and 1/2% over  corporate
base  rate or quoted Eurodollar rate  thereafter. There were no borrowings under
these agreements outstanding at May 31, 1995. There are no compensating  balance
requirements  on any of the committed lines but the Company is required to pay a
commitment fee. There  are no  restrictions on the  withdrawal or  use of  these
funds.

    Long-term debt was as follows:



                                                                       MAY 31,
                                                                 -------------------
                                                                   1995       1994
                                                                 --------   --------
                                                                   (000'S OMITTED)
                                                                      
Notes payable due November 1, 2001 with interest of 9.5%
 payable semi-annually on May 1 and November 1.................  $ 65,000   $ 65,000
Notes payable due October 15, 2003 with interest
  of 7.25% payable semi-annually on April 15 and October 15....    50,000     50,000
Installment note due June, 1999, bearing interest at 5% per
  annum, compounded monthly, payable in equal monthly payments
  of principal and interest....................................     5,669      --
Industrial revenue bonds due in installments to 2002 with
  weighted average interest of approximately 5.93% at May 31,
  1995 (secured by trust indentures on property, plant and
  equipment)...................................................       729      1,297
                                                                 --------   --------
                                                                  121,398    116,297
Current maturities.............................................    (1,632)      (568)
                                                                 --------   --------
                                                                 $119,766   $115,729
                                                                 --------   --------
                                                                 --------   --------


    The  Company is subject to a number  of covenants under the revolving credit
and term loan agreements, including restrictions which relate to the payment  of
cash  dividends, maintenance  of minimum  net working  capital and  tangible net
worth levels, sales of assets,  additional financing, purchase of the  Company's
shares  and other  matters. The  Company is  in compliance  with all restrictive
financial  provisions  of  the  agreements.   At  May  31,  1995,   unrestricted
consolidated  retained earnings available for  payment of dividends and purchase
of the Company's shares was  approximately $20,000,000. Effective June 1,  1995,
unrestricted  consolidated  retained earnings  increased  to $25,232,000  due to
inclusion of 50% of the consolidated net income of the Company for fiscal 1995.

    The aggregate amount of long-term debt maturing during each of the next five
fiscal years is  $1,632,000 in  1996, $1,474,000  in 1997,  $1,474,000 in  1998,
$1,545,000 in 1999 and $184,000 in 2000.

    The  Company's  long-term  debt  was  estimated  to  have  a  fair  value of
approximately $118,778,000 at May 31, 1995.

                                       24

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

3.  INCOME TAXES
    The provision (benefit) for income taxes included the following components:



                                                      FOR THE YEAR ENDED MAY 31,
                                                     -----------------------------
                                                      1995       1994       1993
                                                     -------    -------    -------
                                                            (000'S OMITTED)
                                                                  
Current
  Federal..........................................  $ 2,255    $   100    $  (640)
  Foreign..........................................      625        530        670
  State, net of refunds............................      780        470      --
                                                     -------    -------    -------
                                                       3,660      1,100         30
                                                     -------    -------    -------
Deferred                                                 590      3,100     (2,230)
                                                     -------    -------    -------
                                                     $ 4,250    $ 4,200    $(2,200)
                                                     -------    -------    -------
                                                     -------    -------    -------


    The deferred tax provisions or benefit  for the fiscal years 1995, 1994  and
1993  result primarily from differences between book and tax income arising from
depreciation and  leveraged  leases.  Refundable income  taxes  included  within
Deferred  tax  assets,  deposits  and other,  principally  represent  refunds of
Federal income  taxes  resulting from  additional  tax benefits  generated  from
export  sales  and foreign  tax credits  carried back  to prior  years. Interest
income relating to refundable income  taxes was $371,000, $576,000 and  $390,000
for fiscal 1995, 1994 and 1993, respectively.

                                       25

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

3.  INCOME TAXES -- (CONTINUED)
    The  balance  of  deferred  tax  liabilities  and  assets  arises  from  the
differences in the timing of the  recognition for transactions between book  and
income tax purposes and consists of the following components:



                                                                             MAY 31,
                                                                       -------------------
                                                                         1995       1994
                                                                       --------   --------
                                                                         (000'S OMITTED)
                                                                            
Deferred tax liabilities:
  Depreciation.......................................................  $  8,500   $  9,710
  Leveraged leases...................................................    27,590     28,560
  Other..............................................................       910        730
                                                                       --------   --------
      Total deferred tax liabilities.................................  $ 37,000   $ 39,000
                                                                       --------   --------
                                                                       --------   --------
Deferred tax assets-current:
  Inventory costs....................................................  $  5,680   $  7,800
  Employee benefits..................................................       420        900
  Doubtful account allowance.........................................       800        780
  Other..............................................................       310         50
                                                                       --------   --------
      Total deferred tax assets-current..............................     7,210      9,530
                                                                       --------   --------
Deferred tax assets-noncurrent:
  Postretirement benefits............................................     1,120      1,050
  Restructuring expenses.............................................       640        960
  Alternative minimum tax credits....................................     4,580      4,540
  Other..............................................................        --         60
                                                                       --------   --------
      Total deferred tax assets-noncurrent...........................     6,340      6,610
                                                                       --------   --------
      Total deferred tax assets......................................  $ 13,550   $ 16,140
                                                                       --------   --------
                                                                       --------   --------


    The Company has determined, more likely than not, that a valuation allowance
is  not required, based upon the  Company's history of prior operating earnings,
its expectations for  continued future  earnings and the  scheduled reversal  of
deferred  tax liabilities, primarily  related to leveraged  leases, which exceed
the amount of the deferred tax assets.

                                       26

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

3.  INCOME TAXES -- (CONTINUED)
    The provision for income taxes differs from the amount computed by  applying
the United States statutory Federal income tax rate of 34% for fiscal 1995, 1994
and 1993 for the following reasons:



                                                                      FOR THE YEAR ENDED MAY 31,
                                                                     ----------------------------
                                                                      1995      1994       1993
                                                                     -------   -------   --------
                                                                           (000'S OMITTED)
                                                                                
Provision (benefit) for income taxes at the Federal statutory
 rate..............................................................  $ 5,000   $ 4,660    $  (650)
  Tax benefits on exempt earnings from export sales................   (1,350)     (930)      (770)
  State income taxes, net of Federal benefit and refunds...........      330       250      --
  Amortization of goodwill.........................................       90       100        120
  Reduction of income tax liabilities..............................    --        --        (1,200)
  Differences between foreign tax rates and the U.S. Federal
    statutory rate.................................................      330        80        250
  Other, net.......................................................     (150)       40         50
                                                                     -------   -------   --------
Provision (benefit) for income taxes as reported...................  $ 4,250   $ 4,200    $(2,200)
                                                                     -------   -------   --------
                                                                     -------   -------   --------
Effective income tax rate..........................................    28.9%     30.7%   (114.8)%
                                                                     -------   -------   --------
                                                                     -------   -------   --------


    The  provision for income taxes was reduced by $1,200,000 in fiscal 1993 due
to the reversal of tax liabilities previously recorded but no longer required as
the result  of  the resolution  of  issues  arising from  the  Internal  Revenue
Service's  examination of  the Federal income  tax returns for  the fiscal years
1979 through 1989. The  years are now closed  to assessments, therefore  certain
tax  accruals previously provided are no longer required. The fiscal 1993 income
tax benefit  before the  reversal  of tax  liabilities on  consolidated  pre-tax
income  was higher  than the  statutory rate  primarily as  the result  of state
income tax refunds received  and the effect of  tax benefits on exempt  earnings
from export sales.

    Pretax   income  from  foreign   subsidiaries  was  approximately  $600,000,
$1,300,000 and $1,200,000 at  May 31, 1995, 1994  and 1993, respectively.  Total
foreign  income taxes provided were in excess  of total local statutory rates in
fiscal 1995, 1994 and 1993 due  to net operating losses of certain  subsidiaries
not deductible for tax purposes.

                                       27

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

4.  COMMON STOCK AND STOCK OPTION PLANS
    A summary of changes in stock options granted to officers, key employees and
non-employee  directors under stock  option plans for the  three years ended May
31, 1995 follows.



                                                                               NUMBER OF     OPTION PRICE
                                                                                SHARES        PER SHARE
                                                                               ---------   ----------------
                                                                                     
Outstanding, May 31, 1992 (214,618 exercisable)..............................    583,240   $10.00 to $35.13
    Granted..................................................................    224,200    11.38 to  12.88
    Exercised................................................................     (8,800)             10.00
    Surrendered/expired/cancelled............................................   (154,385)   10.00 to  35.13
                                                                               ---------
Outstanding, May 31, 1993 (184,436 exercisable)..............................    644,255   $10.00 to $35.13
    Granted..................................................................    161,400    13.25 to  15.00
    Exercised................................................................     (2,805)   10.00 to  13.63
    Surrendered/expired/cancelled............................................    (71,400)   10.00 to  17.88
                                                                               ---------
Outstanding, May 31, 1994 (236,284 exercisable)..............................    731,450   $10.00 to $35.13
                                                                               ---------
    Granted..................................................................    250,000    12.63 to  13.75
    Exercised................................................................    (10,985)   10.00 to  12.13
    Surrendered/expired/cancelled............................................    (37,905)   10.00 to  24.88
                                                                               ---------
Outstanding, May 31, 1995 (362,132 exercisable)..............................    932,560   $10.00 to $35.13
                                                                               ---------
                                                                               ---------


    The options are granted at prices equal  to the closing market price on  the
date of grant, become exercisable at such times as may be specified by the Board
of  Directors or as otherwise provided by  the applicable stock option plan, and
expire five to ten years from date of grant. Upon exercise of stock options, the
excess of the proceeds over par value, or cost in the case of treasury stock, is
credited to Capital surplus in the Consolidated Balance Sheets.

    The AAR CORP. Stock Benefit Plan  also provides for the grant of  restricted
stock  awards. Restrictions  are released  at the  end of  applicable restricted
periods. The number of shares and  the restricted period, which varies from  two
to  ten years,  are determined  by the  Compensation Committee  of the  Board of
Directors. The market value of the award on  the date of grant is recorded as  a
deferred  expense, common  stock and  capital surplus.  The deferred  expense is
included in results of operations over the restricted term. The expense relating
to outstanding restricted stock  awards was $266,000,  $538,000 and $610,000  in
fiscal 1995, 1994 and 1993, respectively.

    The  AAR CORP. Employee Stock Purchase Plan  is open to all employees of the
Company (other than officers,  directors or participants  in other stock  option
plans  of the Company) with six months of service. The plan permits employees to
purchase common stock  in periodic offerings  at the lesser  of the fair  market
value  on  date of  offering or  85% of  the fair  market value  on the  date of
exercise. A participating employee pays for  shares by payroll deduction over  a
two-year  period. Upon  completion of the  purchase, the excess  of the proceeds
over the  par value  (or cost  in the  case of  treasury stock)  is credited  to
capital surplus.

                                       28

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

4.  COMMON STOCK AND STOCK OPTION PLANS -- (CONTINUED)
    The  number of  options and  awards outstanding  and available  for grant or
issuance for each of the Company's stock plans is as follows:



                                                                             MAY 31, 1995
                                                               ----------------------------------------
                                                                OUTSTANDING    AVAILABLE      TOTAL
                                                               -------------  -----------  ------------
                                                                                  
Stock Benefit Plan (Officers, Directors and key employees)...     1,015,951     277,620       1,293,571
Employee Stock Purchase Plan.................................        17,757     115,123         132,880


    Pursuant to a shareholder rights plan  adopted in 1987 and amended in  1989,
each  outstanding share of the Company's Common Stock carries with it a Right to
purchase one  additional share  at  a price  of  $85 (subject  to  anti-dilution
adjustments).  The Rights become exercisable (and separate from the shares) when
certain specified events occur, including the acquisition of 20% or more of  the
common stock by a person or group (an "Acquiring Person") or the commencement of
a tender or exchange offer for 30% or more of the Common Stock.

    In  the event that  an Acquiring Person  acquires 20% or  more of the Common
Stock, or if the Company is the  surviving corporation in a merger involving  an
Acquiring  Person,  or  if the  Acquiring  Person  engages in  certain  types of
self-dealing transactions, each Right  entitles the holder  to purchase for  $85
(or the then current exercise price) shares of the Company's Common Stock having
a  market value of  $170 (or two  times the exercise  price), subject to certain
exceptions. Similarly, if the Company is acquired in a merger or other  business
combination  or 50% or more  of its assets or earning  power is sold, each Right
entitles the holder to purchase at  the then current exercise price that  number
of  shares of Common Stock of the surviving corporation having a market value of
two times  the exercise  price. The  Rights,  which do  not entitle  the  holder
thereof  to vote or  to receive dividends, expire  on August 6,  1997 and may be
redeemed by the Company for $.01 per Right under certain circumstances.

    On September 21,  1990, the  Board of  Directors authorized  the Company  to
purchase up to 1,000,000 shares of the Company's Common Stock on the open market
or through privately negotiated transactions. As of May 31, 1995 the Company had
purchased  322,721 shares of Common Stock on  the open market under this program
at an average price of $11.57 per share.

5.  NET INCOME PER SHARE OF COMMON STOCK

    Primary net  income per  share is  computed by  dividing net  income by  the
weighted  average number of shares of  common stock and common stock equivalents
outstanding during the year. Shares granted as restricted stock awards under The
AAR CORP. Stock Benefit Plan are considered outstanding from the date of  grant.
Common  Stock equivalents consist of the  average number of shares issuable upon
the exercise of  all dilutive  employee stock  options, less  the common  shares
which  could  have  been purchased,  at  the  average market  price  during each
quarter, with the assumed proceeds from the exercise of the options.

6.  EMPLOYEE BENEFIT PLANS
    The Company  has  defined contribution  or  defined benefit  plans  covering
substantially  all  full-time domestic  employees and  certain employees  in the
Netherlands.

                                       29

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

6.  EMPLOYEE BENEFIT PLANS -- (CONTINUED)
  DEFINED BENEFIT PLANS

    The pension  plans for  domestic salaried  employees have  benefit  formulas
based  primarily on years  of service and compensation.  The pension benefit for
hourly employees is generally based on a  fixed amount per year of service.  The
Company  follows  the  provisions of  SFAS  No. 87,  "Employers'  Accounting for
Pensions," for all domestic operations.

    The Company's funding policy for  domestic plans is to contribute  annually,
at  a minimum, an amount which is deductible for Federal income tax purposes and
that is sufficient to meet actuarially computed pension benefits.  Contributions
are  intended to  provide for  benefits attributed  to service  to date  and for
benefits expected to be earned  in the future. The  assets of the pension  plans
are  invested primarily in  mutual funds, common  stocks, investment grade bonds
and United States government obligations.

    Certain foreign operations of domestic subsidiaries also have pension plans.
In most cases, the plans are defined benefit in nature. Assets of the plans  are
comprised  of insurance contracts. Benefit formulas are similar to those used by
domestic plans. It  is the policy  of these  subsidiaries to fund  at least  the
minimum  amounts required by  local law and regulation.  Effective June 1, 1993,
all non-domestic pension plans have adopted the provisions of SFAS No. 87.

    The following  table sets  forth the  plans' funded  status and  the  amount
recognized  in the Company's Consolidated Balance  Sheets. The plans are grouped
according to  the  portion  of  the accumulated  benefit  obligation  funded  as
follows:



                                                  MAY 31, 1995        MAY 31, 1994
                                               ------------------  ------------------
                                               BENEFITS   ASSETS   BENEFITS   ASSETS
                                                EXCEED    EXCEED    EXCEED    EXCEED
                                                ASSETS   BENEFITS   ASSETS   BENEFITS
                                               --------  --------  --------  --------
                                                          (000'S OMITTED)
                                                                 
Actuarial present value of benefit
 obligation:
    Vested benefit obligation................  $(22,080) $ (5,135) $(21,500) $ (4,160)
    Nonvested benefit obligation.............      (740)      (20)     (955)      (15)
                                               --------  --------  --------  --------
Accumulated benefit obligation...............   (22,820)   (5,155)  (22,455)   (4,175)
Effect of projected salary increases on the
  benefit obligation.........................    (1,735)   (1,385)   (1,865)   (1,120)
                                               --------  --------  --------  --------
Projected benefit obligation.................   (24,555)   (6,540)  (24,320)   (5,295)
Plans' assets at fair value..................    20,805     6,425    20,030     4,420
                                               --------  --------  --------  --------
Plans' assets under projected benefit
  obligation.................................    (3,750)     (115)   (4,290)     (875)
Unrecognized net loss........................     2,225       670     3,920       915
Unrecognized prior service cost..............     1,320     --          930     --
Unrecognized transition obligation...........       710       245       785       225
                                               --------  --------  --------  --------
    Prepaid pension costs in the Consolidated
      Balance Sheets.........................  $    505  $    800  $  1,345  $    265
                                               --------  --------  --------  --------
                                               --------  --------  --------  --------


    The  projected benefit obligation for domestic  plans is determined using an
assumed weighted average  discount rate  of 8.5% and  8.0% for  fiscal 1995  and
1994,  respectively, and an assumed average compensation increase of 3.0% in the
first two years and 5% thereafter. The expected

                                       30

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

6.  EMPLOYEE BENEFIT PLANS -- (CONTINUED)
long-term rate  of  return  on  assets  is  10.0%  for  fiscal  1995  and  1994.
Unrecognized  net  loss,  prior  service  cost  and  transition  obligation  are
amortized on a  straight line basis  over the estimated  average future  service
period.

    The projected benefit obligation for non-domestic plans are determined using
an  assumed weighted average discount rate of  7.5% and 7.0% for fiscal 1995 and
1994, respectively, and an assumed average compensation increase of 2.0% for the
first 5 years  and 4.0%, thereafter.  The expected long-term  rate of return  on
assets is 6.5% for fiscal 1995 and 1994.

    The  provisions of SFAS No. 87  "Employers' Accounting for Pensions" require
recognition in the balance sheet of an additional minimum liability, equity  and
related  intangible assets for pension plans with accumulated benefits in excess
of plan assets. At May 31, 1995  the Company has a minimum pension liability  of
$3,765,000  reported within  Retirement benefit  obligation in  the Consolidated
Balance Sheet with $1,370,000 charged to Stockholders' equity in accordance with
the provisions of SFAS No. 87.

    Pension expense  charged to  results of  operations includes  the  following
components:



                                                            FOR THE YEAR ENDED MAY 31,
                                                            ---------------------------
                                                             1995      1994      1993
                                                            -------   -------   -------
                                                                  (000'S OMITTED)
                                                                       
Service costs for benefits earned during fiscal year......  $ 1,255   $ 1,305   $   800
Interest cost on projected benefit obligation.............    2,440     2,265     1,670
Actual investment return on plan assets...................   (2,225)   (1,400)   (1,850)
Net amortization and deferral.............................       60      (480)      290
                                                            -------   -------   -------
    Pension expense for Company plans.....................    1,530     1,690       910
    Pension expense for the multi-employer plan...........    --           10        40
                                                            -------   -------   -------
        Total pension expense.............................  $ 1,530   $ 1,700   $   950
                                                            -------   -------   -------
                                                            -------   -------   -------


  DEFINED CONTRIBUTION PLAN

    The  defined contribution plan is a profit sharing plan which is intended to
qualify as  a 401(k)  plan under  the  Internal Revenue  Code. Under  the  plan,
employees  may contribute  up to  15% of  their pretax  compensation, subject to
applicable regulatory limits. The Company may make matching contributions up  to
6%  of  compensation. Participants  vest  immediately in  Company contributions.
Expense charged to results of operations was $830,000, $800,000 and $430,000  in
fiscal 1995, 1994 and 1993, respectively.

  LONG TERM PERFORMANCE INCENTIVE PLAN

    The long term performance incentive plan is administered by the Compensation
Committee  of the Board of Directors. The  plan provides for incentive awards to
certain key employees designated by the Compensation Committee based on the long
term performance of the Company. No awards were earned under this Plan in fiscal
1995, 1994 nor 1993, therefore, no expense was charged to results of operations.

                                       31

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

6.  EMPLOYEE BENEFIT PLANS -- (CONTINUED)
  DIRECTOR, EXECUTIVE AND KEY EMPLOYEE RETIREMENT BENEFIT AND PROFIT SHARING
PLANS

    The Company provides its outside directors with benefits upon retirement  on
or after age 65 provided they have completed at least five years of service as a
director.  Benefits are payable as a quarterly annuity in an amount equal to 25%
of the annual retainer fee payable  by the Company to active outside  directors.
Payment  of benefits commences upon retirement  and continues for a period equal
to the total number of years of the retired director's service as a director  to
a  maximum of  ten years,  or death,  whichever occurs  first. The  Company also
provides supplemental retirement  and profit  sharing benefits  for current  and
former  executives  and key  employees to  supplement  benefits provided  by the
Company's other benefit plans.  The plans are not  fully funded and may  require
funding  in the event of a change in control of the Company as determined by the
Company's Board of Directors. Expense charged to results of operations for these
plans was  $585,000,  $545,000 and  $690,000  in  fiscal 1995,  1994  and  1993,
respectively.

  POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

    The Company provides health and life insurance benefits for certain eligible
employees  and retirees under  a variety of plans.  Generally these benefits are
contributory, with retiree contributions  adjusted annually. The  postretirement
plans  are unfunded and the Company has the  right to modify or terminate any of
these plans  in  the  future,  in certain  cases  subject  to  union  bargaining
agreements.

    Effective  June  1,  1993  the  Company  adopted  SFAS  No.  106 "Employers'
Accounting for Postretirement  Benefits Other  Than Pensions."  Prior to  fiscal
year 1994, the Company recognized retiree health and life insurance expense when
benefits  were paid. Prior years' results  were not restated. Upon adoption, the
Company elected  to  record  a  one-time  transition  obligation  of  $1,350,000
($890,000  after tax)  which represents that  portion of  future retiree benefit
costs related to service already rendered  by both active and retired  employees
up  to the date of adoption. In fiscal 1995 the Company completed termination of
postretirement healthcare  and life  insurance benefits  attributable to  future
services  of  collective bargaining  and other  domestic employees.  The Company
recognized an after-tax gain of $250,000  from the reduction in the  accumulated
post retirement benefit obligation related to this termination of benefits.

    Net  periodic postretirement benefit  cost for the years  ended May 31, 1995
and 1994 included the following components:



                                                                     1995        1994
                                                                     -----     ---------
                                                                      (000S OMITTED)

                                                                         
Service cost....................................................   $       4   $      30
Interest cost...................................................          70          98
                                                                         ---   ---------
                                                                   $      74   $     128
                                                                         ---   ---------
                                                                         ---   ---------


                                       32

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

6.  EMPLOYEE BENEFIT PLANS -- (CONTINUED)
    The funded status of the plans at May 31, 1995 and 1994 were as follows:



                                                                 1995       1994
                                                               ---------  ---------
                                                                  (000S OMITTED)

                                                                    
Accumulated postretirement benefit obligation:
  Current retirees...........................................  $     716  $     906
  Current employees -- fully eligible........................        101        129
  Current employees -- not fully eligible....................     --            315
                                                               ---------  ---------
                                                                     817      1,350
Plans' assets at fair value..................................     --         --
                                                               ---------  ---------
Accumulated postretirement benefit obligation in excess of
 plans' assets...............................................        817      1,350
Unrecognized prior service cost, transition obligation and
 net (loss)/gain.............................................        156     --
                                                               ---------  ---------
Accrued postretirement benefit cost in the consolidated
 balance sheet...............................................  $     973  $   1,350
                                                               ---------  ---------
                                                               ---------  ---------


    The assumed discount  rates used to  measure the accumulated  postretirement
benefit  obligation were 8.5% and  8.0% at May 31,  1995 and 1994, respectively.
The assumed rate of future  increases in health care  costs was 10.7% in  fiscal
1995  and 1994, declining  to 6.0% by the  year 2004 and  remaining at that rate
thereafter. A one percent  increase in the assumed  health care cost trend  rate
would  increase  the  accumulated  postretirement  obligation  by  approximately
$22,000 as of May 31, 1995 and would  not result in a significant change to  the
annual postretirement benefit expense.

7.  COMMITMENTS AND CONTINGENCIES
    The  Company leases certain  facilities and equipment  under agreements that
expire at various  dates through  2011. Rental  expense under  these leases  was
$6,545,000,   $4,840,000  and  $5,320,000   in  fiscal  1995,   1994  and  1993,
respectively.

    Future minimum payments under leases with initial or remaining terms of  one
year  or more at  May 31, 1995  were $5,414,000 for  fiscal 1996, $4,020,000 for
fiscal 1997,  $3,800,000  for  fiscal  1998,  $3,343,000  for  fiscal  1999  and
$4,713,000 for fiscal 2000 and thereafter.

    The   Company  regularly  places  deposits   with  suppliers  on  short-term
commitments to purchase inventory. These conditional contractual commitments are
made in the ordinary course  of business. At May 31,  1995 and 1994 the  Company
had  $2,264,000  and  $10,700,000, respectively,  of  deposits  outstanding with
suppliers.

    The Company is involved in various  claims and legal actions arising in  the
ordinary  course  of  business.  In  the  opinion  of  management,  the ultimate
disposition of these  matters will  not have a  material adverse  effect on  the
Company's consolidated financial condition.

                                       33

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

8.  SELECTED QUARTERLY DATA (UNAUDITED)
    The  unaudited selected quarterly  data for fiscal years  ended May 31, 1995
and 1994 are as follows.

                                  FISCAL 1995



                                                                          NET INCOME
QUARTER                          NET SALES   GROSS PROFIT   NET INCOME    PER SHARE
- -------------------------------  ---------   ------------   ----------   ------------
                                        (000'S OMITTED EXCEPT PER SHARE DATA)
                                                             
First..........................  $  97,191     $ 16,814      $ 2,005        $ .13
Second.........................     99,384       17,997        2,067          .13
Third..........................    125,232       20,437        2,876          .18
Fourth.........................    129,588       22,623        3,515          .22
                                 ---------   ------------   ----------      -----
                                 $ 451,395     $ 77,871      $10,463        $ .66
                                 ---------   ------------   ----------      -----
                                 ---------   ------------   ----------      -----


                                  FISCAL 1994



                                   NET         GROSS                    NET INCOME
QUARTER                           SALES       PROFIT      NET INCOME    PER SHARE
- -------------------------------  --------   -----------   ----------   ------------
                                       (000'S OMITTED EXCEPT PER SHARE DATA)
                                                           
First..........................  $ 98,306     $18,044      $ 2,492        $ .16
Second.........................    93,185      16,624        2,378          .15
Third..........................    96,199      17,680        2,212          .14
Fourth.........................   120,064      19,562        2,412          .15
                                 --------   -----------   ----------      -----
                                 $407,754     $71,910      $ 9,494        $ .60
                                 --------   -----------   ----------      -----
                                 --------   -----------   ----------      -----


9.  RESTRUCTURING EXPENSES
    The Company recorded noncash restructuring  expenses of $11,000,000 for  the
writedown  of  certain  inventories and  associated  costs in  fiscal  1993. The
inventories most  affected  were  parts  for  older-model  commercial  aircraft,
certain  manufactured products as well as material supporting original equipment
manufacturers. The  writedown  resulted from  the  Company's assessment  of  the
impact  on inventories of  the changes in the  aerospace/aviation market and the
recessionary economic  environment.  The  noncash  restructuring  expenses  that
established inventory realization reserves (see note 11 in Notes to Consolidated
Financial  Statements) had a remaining balance  of approximately $979,000 at May
31, 1995. As the inventory for  which the realization reserves were  established
is  disposed  of,  the  realization reserve  balance  is  to  be correspondingly
reduced.

10. AIRCRAFT LEASING ACTIVITIES
    The Company  is an  owner  participant in  four leveraged  lease  agreements
entered into between March 1986 and May 1988. These agreements cover four narrow
body  commercial  aircraft and  spare parts.  The transactions  involve aircraft
currently operated by major  carriers. The remaining terms  of the leases  range
from  6 to 9 years. The Company's equity investment in these aircraft represents
approximately one third of the  aggregate equipment cost. The remaining  portion
of the equipment cost is financed by third-party nonrecourse debt.

    The  Company has ownership rights  to the equipment subject  to the right of
the lessees to exercise certain  purchase, renewal and termination options.  For
Federal income tax purposes, the Company receives investment tax credits and has
the  benefit of tax deductions for  depreciation on the aggregate equipment cost
and  interest   on   the  nonrecourse   debt.   During  the   early   years   of

                                       34

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

10. AIRCRAFT LEASING ACTIVITIES -- (CONTINUED)
the lease Federal income tax deductions exceeded the lease rental income. In the
later  years of the lease,  rental income will exceed  the deductions. In fiscal
1994, the Company's  Investment in leveraged  leases was repriced  approximately
$2,000,000 for the impact of an interest rate reduction on nonrecourse long-term
debt  secured by aircraft under  leveraged lease, the tax  rate change under the
Omnibus Budget Reconciliation  Act of  1993 and  the Company's  AMT position  in
accordance with SFAS No. 13 "Accounting for Leases."

    In  August 1990, the  Company sold a  partial residual interest  in a Boeing
737-300 aircraft currently subject to a leveraged lease. The lease term  expires
in  March  2001. The  principal  portion of  the  proceeds from  this  sale were
received in the form of a $2,000,000  note and are included with Prepaid  income
taxes,  retirement  benefits, notes  receivable  and other  on  the Consolidated
Balance Sheets. This note  has an interest  rate of 9.9%.  The note and  accrued
interest  of $3,600,000 are due  in March 2001. The  carrying amount of the note
receivable approximates its fair value at May 31, 1995.

    The condensed operating results and balance sheet financial information  for
aircraft leasing activities were as follows:



                                                                  FOR THE YEAR ENDED MAY
                                                                            31,
                                                                 -------------------------
                                                                  1995     1994     1993
                                                                 -------  -------  -------
                                                                      (000'S OMITTED)
                                                                          
 Operating Results:
    Revenues...................................................  $     0  $ 2,195  $ 1,390
    Net income (loss)..........................................     (126)   1,132      (22)
  Balance Sheet:
    Total assets...............................................   37,500   39,700   37,800
    Stockholder's equity.......................................   24,223   24,349   23,217


    The  Company's  net  investment  in  leveraged  leases  is  composed  of the
following elements:



                                                               FOR THE YEAR ENDED
                                                                    MAY 31,
                                                               ------------------
                                                                 1995      1994
                                                               --------  --------
                                                                (000'S OMITTED)
                                                                   
Rentals receivable (net of principal and interest on the
 nonrecourse debt)...........................................  $ 15,592  $ 16,258
Estimated residual value of leased assets....................    23,950    23,950
Unearned and deferred income.................................    (7,590)   (7,590)
                                                               --------  --------
  Investment in leveraged leases.............................    31,952    32,618
Deferred taxes...............................................   (27,590)  (28,560)
                                                               --------  --------
  Net investment in leveraged leases.........................  $  4,362  $  4,058
                                                               --------  --------
                                                               --------  --------


    Pretax income  from leveraged  leases  was $0,  $1,955,000 and  $334,000  in
fiscal  1995, 1994 and 1993, respectively.  The tax effect from leveraged leases
was $0, $823,000 and $125,000 in fiscal 1995, 1994 and 1993, respectively.

                                       35

                           AAR CORP. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

11. ALLOWANCES AND RESERVES

                          ALLOWANCE FOR DOUBTFUL ACCOUNTS



                                                                           FOR THE YEAR ENDED MAY 31,
                                                                           ---------------------------
                                                                            1995      1994      1993
                                                                           ------    ------    -------
                                                                                 (000'S OMITTED)
                                                                                      
Balance, beginning of year...............................................  $2,000    $2,000    $ 2,000
  Provision charged to operations........................................     895       600        400
  Deductions for accounts written off, net of recoveries.................    (495)     (600)      (400)
                                                                           ------    ------    -------
Balance, end of year.....................................................  $2,400    $2,000    $ 2,000
                                                                           ------    ------    -------
                                                                           ------    ------    -------


                         INVENTORY REALIZATION RESERVES



                                                                             FOR THE YEAR ENDED MAY 31,
                                                                           ------------------------------
                                                                             1995       1994       1993
                                                                           --------    -------    -------
                                                                                  (000'S OMITTED)
                                                                                         
Balance, beginning of year...............................................  $  8,916    $14,000    $ 6,000
  Provision charged to operations........................................     2,909      3,104     12,300
  Inventory written off and loss from disposal, net of recoveries........    (5,496)    (8,188)    (4,300)
                                                                           --------    -------    -------
Balance, end of year.....................................................  $  6,329    $ 8,916    $14,000
                                                                           --------    -------    -------
                                                                           --------    -------    -------


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

    None.

                                       36

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    The information required by this item regarding the Directors of the Company
is  incorporated by  reference to  the information  contained under  the caption
"Nominees and Continuing Directors" in the Company's definitive proxy  statement
for  the 1995 Annual Meeting of Stockholders  to be filed pursuant to Regulation
14A.

    The information required by  this item regarding  the Executive Officers  of
the  Company appears under the caption "Executive Officers of the Registrant" in
Part I above.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

    The information required by this item regarding the compliance with  Section
16(a) of the Securities Exchange Act of 1934 ("Exchange Act") is incorporated by
reference  to  the  information  contained under  the  caption  "Compliance with
Section 16(a) of The Exchange Act"  in the Company's definitive proxy  statement
for  the 1995 Annual Meeting of Stockholders  to be filed pursuant to Regulation
14A.

ITEM 11.  EXECUTIVE COMPENSATION

    The information required by  this item is incorporated  by reference to  the
information  contained  under  the captions  "Executive  Compensation  and Other
Information"  (but  excluding  the  following  sections  thereof,  "Compensation
Committee's   Report   on  Executive   Compensation"  and   "Stockholder  Return
Performance  Graphs");  "Employment   and  Other   Agreements"  and   "Directors
Compensation",  in the Company's definitive proxy  statement for the 1995 Annual
Meeting of Stockholders to be filed pursuant to Regulation 14A.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The information required by  this item is incorporated  by reference to  the
information  contained under the  caption "Security Ownership  of Management and
Others" in the Company's definitive proxy statement for the 1995 Annual  Meeting
of Stockholders to be filed pursuant to Regulation 14A.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The  information required by  this item is incorporated  by reference to the
information contained  under  the  caption "Certain  Relationships  and  Related
Transactions"  in the Company's  definitive proxy statement  for the 1995 Annual
Meeting of Stockholders to be filed pursuant to Regulation 14A.

                                       37

                                    PART IV

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

                              FINANCIAL STATEMENTS



                                                               PAGE
                                                              -------
                                                           
Independent Auditors' Report, KPMG Peat Marwick LLP.........       13
Financial Statements -- AAR CORP. and Subsidiaries:
  Consolidated statements of income for the three years
   ended May 31, 1995.......................................       14
  Consolidated balance sheets as of May 31, 1995 and 1994...    15-16
  Consolidated statements of stockholders' equity for the
   three years ended May 31, 1995...........................       17
  Consolidated statements of cash flows for the three years
   ended May 31, 1995.......................................       18
  Notes to consolidated financial statements................    19-36
  Selected quarterly data (unaudited) for the years ended
   May 31, 1995 and 1994 (Note 8 to Consolidated Financial
   Statements)..............................................       34
Financial data schedule for the twelve month period ended May 31,
  1995..............................................See exhibit index


                                    EXHIBITS

    The Exhibits filed as  a part of  this report are set  forth in the  Exhibit
Index  contained elsewhere herein. Each of  the material contracts identified as
Exhibits 10.1 through  10.10 is a  management contract or  compensatory plan  or
arrangement.

                              REPORTS ON FORM 8-K

    The Company filed no reports on Form 8-K during the three month period ended
May 31, 1995.

                                       38

                                   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.
                                          AAR CORP.

                                          (Registrant)
Date: August 11, 1995
                                          By:         /s/ IRA A. EICHNER

                                             -----------------------------------
                                             Ira A. Eichner
                                             CHAIRMAN OF THE BOARD AND
                                             CHIEF EXECUTIVE OFFICER
                            ------------------------

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

            SIGNATURE                        TITLE                    DATE
- ---------------------------------  -------------------------    ----------------

       /s/ IRA A. EICHNER          CHAIRMAN OF THE BOARD AND
- ---------------------------------   CHIEF EXECUTIVE OFFICER;
         Ira A. Eichner             DIRECTOR (PRINCIPAL
                                    EXECUTIVE OFFICER)

          /s/ DAVID P. STORCH      PRESIDENT AND CHIEF
- ---------------------------------   OPERATING OFFICER;
         David P. Storch            DIRECTOR

     /s/ TIMOTHY J. ROMENESKO      VICE
- ---------------------------------   PRESIDENT-CONTROLLER,
      Timothy J. Romenesko          CHIEF FINANCIAL OFFICER
                                    AND TREASURER (PRINCIPAL
                                    FINANCIAL AND ACCOUNTING
                                    OFFICER)

         /s/ A. ROBERT ABBOUD      DIRECTOR
- ---------------------------------
        A. Robert Abboud

        /s/ HOWARD B. BERNICK      DIRECTOR
- ---------------------------------
        Howard B. Bernick

        /s/ EDGAR D. JANNOTTA      DIRECTOR                     August 11, 1995
- ---------------------------------
        Edgar D. Jannotta

         /s/ ROBERT D. JUDSON      DIRECTOR
- ---------------------------------
        Robert D. Judson

         /s/ ERWIN E. SCHULZE      DIRECTOR
- ---------------------------------
        Erwin E. Schulze

          /s/ JOEL D. SPUNGIN      DIRECTOR
- ---------------------------------
         Joel D. Spungin

        /s/ LEE B. STERN           DIRECTOR
- ---------------------------------
          Lee B. Stern

        /s/ RICHARD D. TABERY      DIRECTOR
- ---------------------------------
        Richard D. Tabery

                                       39

                                 EXHIBIT INDEX



               INDEX                                                          EXHIBITS
- ------------------------------------             -------------------------------------------------------------------
                                           
 3. Articles of Incorporation               3.1  Restated  Certificate of Incorporation;(1) Amendments thereto dated
   and By-Laws                                   November 3, 1987(2) and October 19, 1988.(2)

                                            3.2  By-Laws, as  amended.(2) Amendment  thereto  dated April  12,  1994
                                                 (filed herewith)

 4. Instruments defining the                4.1  Restated  Certificate of Incorporation  and Amendments (see Exhibit
   rights of security holders                    3.1).

                                            4.2  By-Laws, as amended (filed herewith).

                                            4.3  Credit Agreement  dated June  1, 1993  between the  Registrant  and
                                                 Continental Bank N.A. (now known as Bank of America, Illinois)(11),
                                                 amendment  thereto  dated  May 16,  1994(12)  and  second amendment
                                                 thereto dated May 19, 1995 (filed herewith).

                                            4.4  Rights Agreement between the Registrant and the First National Bank
                                                 of Chicago;(1) Amendment thereto dated July 18, 1989.(2)

                                            4.5  Indenture  dated  October  15,  1989  between  the  Registrant  and
                                                 Continental Bank, N.A. (now known as Bank of America, Illinois), as
                                                 Trustee,   relating  to  debt   securities;(5)  First  Supplemental
                                                 Indenture thereto dated August 26, 1991.(6)

                                            4.6  Officer's certificates relating  to debt  securities dated  October
                                                 24, 1989(10) and October 12, 1993.(10)

                                            4.7  Credit  Agreement dated October 15, 1991 between the Registrant and
                                                 The First National Bank of Chicago, as Agent(7), amendment  thereto
                                                 dated March 31, 1994(12) and second amendment thereto dated May 31,
                                                 1995 (filed herewith).

                                                 Pursuant   to  Item   601(b)(4)(iii)(A)  of   Regulation  S-K,  the
                                                 Registrant is not filing  certain documents. The Registrant  agrees
                                                 to  furnish a copy  of each such  document upon the  request of the
                                                 Commission.

10. Material Contracts                     10.1  AAR CORP. Stock Benefit Plan.(11)

                                           10.2  Death  Benefit  Agreement  dated   August  24,  1984  between   the
                                                 Registrant  and Ira  A. Eichner;(8) Amendment  thereto dated August
                                                 12, 1988.(4)

                                           10.3  Further Restated and Amended  Employment Agreement dated August  1,
                                                 1985  between  the  Registrant  and  Ira  A.  Eichner;(3) Amendment
                                                 thereto dated August 12, 1988.(4)

                                           10.4  Trust Agreement dated  August 12, 1988  between the Registrant  and
                                                 Ira A. Eichner(4) and amendment thereto dated February 4, 1994.(12)




               INDEX                                                          EXHIBITS
- ------------------------------------             -------------------------------------------------------------------
                                           
                                           10.5  AAR CORP. Directors' Retirement Plan, dated April 14, 1992.(9)

                                           10.6  AAR CORP. Supplemental Key Employee Retirement Plan, dated July 13,
                                                 1994.(13)

                                           10.7  Employment  agreement dated June 1, 1994 between the Registrant and
                                                 David P. Storch. (filed herewith)

                                           10.8  Severance and Change in Control  agreement dated February 24,  1995
                                                 between the Registrant and Philip C. Slapke (filed herewith).

                                           10.9  Severance  and Change in Control  agreement dated February 24, 1995
                                                 between the Registrant and Howard A. Pulsifer (filed herewith).

                                          10.10  Severance and Change in Control  agreement dated February 24,  1995
                                                 between the Registrant and Timothy J. Romenesko (filed herewith).

21. Subsidiaries of                        21.1  Subsidiaries of AAR CORP. (filed herewith).
   the Registrant

23. Consents of experts                    23.1  Consent of KPMG Peat Marwick LLP (filed herewith).
   and counsel

27. Financial Data                         27.1  Financial  Data Schedule for the Registrants' fiscal year ended May
   Schedules                                     31, 1995.


- ------------------------
Notes:

 (1) Incorporated by reference to Exhibits to the Registrant's Annual Report  on
     Form 10-K for the fiscal year ended May 31, 1987.

 (2) Incorporated  by reference to Exhibits to the Registrant's Annual Report on
     Form 10-K for the fiscal year ended May 31, 1989.

 (3) Incorporated by reference to Exhibits to the Registrant's Annual Report  on
     Form 10-K for the fiscal year ended May 31, 1986.

 (4) Incorporated  by reference to Exhibits to the Registrant's Annual Report on
     Form 10-K for the fiscal year ended May 31, 1988.

 (5) Incorporated by reference to Exhibits to the Registrant's Quarterly  Report
     on Form 10-Q for the Quarter ended November 30, 1989.

 (6) Incorporated   by  reference  to   Exhibits  to  Registrant's  Registration
     Statement on Form S-3 filed August 27, 1991.

 (7) Incorporated by reference to Exhibits to the Registrant's Quarterly  Report
     on Form 10-Q for the quarter ended November 30, 1991.

 (8) Incorporated  by reference to Exhibits to the Registrant's Annual Report on
     Form 10-K for the fiscal year ended May 31, 1985.

 (9) Incorporated by reference to Exhibits to the Registrant's Annual Report  on
     Form 10-K for the fiscal year ended May 31, 1992.

(10) Incorporated  by reference to Exhibits  to the Registrant's Current Reports
     on Form 8-K dated October 24, 1989 and October 12, 1993.

(11) Incorporated by reference to Exhibits to the Registrant's Annual Report  on
     Form 10-K for the fiscal year ended May 31, 1993.

(12) Incorporated by reference to Exhibits to Registrant's Annual Report on Form
     10-K for the fiscal year ended May 31, 1994.

(13) Incorporated  by reference to Exhibits to the Registrant's Quarterly Report
     on Form 10-Q for the quarter ended November 30, 1994.