SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

       (Mark One)

              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 1997

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

           For the transition period from December 1996 to March 1997

                         Commission File Number: 0-28774

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

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


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

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


                                 Not Applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)

         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 ___No X

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date:

      Title of each class                           Outstanding at May 13, 1997
      -------------------                           ---------------------------
   Common Stock, No Par Value                                5,430,861

                                       1





                                     WILLIS LEASE FINANCE CORPORATION



                                                   INDEX


PART 1.           FINANCIAL INFORMATION                                                                        Page No.
                                                                                                               --------
                                                                                                            
Item 1.           Consolidated Financial Statements

                  Consolidated Balance Sheets
                  As of March 31, 1997 and December 31, 1996                                                       3

                  Consolidated Statements of Income
                  Three months ended March 31, 1997 and 1996                                                       4

                  Consolidated Statements of  Shareholders' Equity
                  Year Ended December 31, 1996 and three Months Ended March 31, 1997                               5

                  Consolidated Statements of Cash Flows
                  Three months ended March 31, 1997 and 1996                                                       6

                  Notes to Consolidated Financial Statements                                                       7

Item 2.           Management's Discussion and Analysis of Financial Condition                                      9
                  And Results of Operations


PART 2.           OTHER INFORMATION                                                                                14



Item 6.           Exhibits and Reports on Form 8-K                                                                 14




                                       2



                                              WILLIS LEASE FINANCE CORPORATION
                                                       AND SUBSIDIARIES
                                                  Consolidated Balance Sheets

                                                                                            March 31,               December 31,
                                                                                              1997                      1996
                                                                                     -----------------------    --------------------
                                                                                          (Unaudited)
                                                                                                                      
ASSETS
Cash and cash equivalents                                                                   $7,803,582               $6,573,241
Deposits                                                                                                    
                                                                                            13,217,831               13,600,204
Aircraft engines, less accumulated depreciation of $16,712,210
   at March 31, 1997 and $16,372,418 at December 31, 1996                                                   
                                                                                            98,971,723               93,131,972
Aircraft engines on capital lease, less accumulated depreciation
   of  $22,203 at March 31, 1997 and $0 at December 31, 1996                                                
                                                                                             2,938,254                2,960,457
Property, equipment and furnishings, less accumulated depreciation
   of $181,957 at March 31, 1997 and  $160,407 at December 31, 1996                                         
                                                                                               481,072                  458,780
Spare parts inventory                                                                                       
                                                                                             4,571,288                4,057,648
Maintenance billings receivable                                                                             
                                                                                               891,502                1,107,283
Operating lease rentals receivable                                                                          
                                                                                               325,570                  405,601
Receivables from spare parts sales                                                                          
                                                                                             1,440,310                  854,566
Other receivables                                                                                           
                                                                                             1,443,706                  829,522
Other assets                                                                                                
                                                                                             1,368,814                  953,419
                                                                                -----------------------    ---------------------
Total assets                                                                              $133,453,652             $124,932,693
                                                                                =======================    =====================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Accounts payable and accrued expenses                                                       $2,255,599               $2,753,641
Salaries and commissions payable                                                                            
                                                                                               587,212                  538,658
Deferred income taxes                                                                                       
                                                                                             7,924,369                5,949,676
Deferred gain                                                                                               
                                                                                               203,150                  209,774
Notes payable and accrued interest                                                                          
                                                                                            75,045,065               73,185,657
Capital lease obligation                                                                                    
                                                                                             2,906,704                2,960,457
Residual share payable                                                                                      
                                                                                             1,389,831                1,199,279
Maintenance deposits                                                                                        
                                                                                            13,610,084               11,680,525
Security deposits                                                                                           
                                                                                             2,168,400                1,978,505
Unearned lease revenue                                                                                      
                                                                                             1,089,659                1,274,269
                                                                                -----------------------    ---------------------
Total liabilities                                                                         $107,180,073             $101,730,441

Shareholders' equity:
Common stock, no par value.  Authorized 20,000,000 shares;
   5,430,861 and 5,426,793 issued and outstanding at March 31, 1997
   and December 31,1996, respectively                                                                       
                                                                                            16,103,946               16,055,689
Retained earnings                                                                                           
                                                                                            10,169,633                7,146,563
                                                                                -----------------------    ---------------------
Total shareholders' equity                                                                                  
                                                                                            26,273,579               23,202,252
                                                                                -----------------------    ---------------------
                                                                                                           =====================
Total liabilities and shareholders' equity                                                $133,453,652             $124,932,693
                                                                                =======================    =====================

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


                                                                  3




                                              WILLIS LEASE FINANCE CORPORATION
                                                      AND SUBSIDIARIES
                                              Consolidated Statements of Income
                                                         (Unaudited)

                                                                                               Three months ended
                                                                                                    March 31,
                                                                                    ------------------------------------------
                                                                                           1997                  1996
                                                                                    --------------------  --------------------
                                                                                                                    
REVENUE
Operating lease revenue                                                                      $4,115,077            $3,453,727
Gain on sale of leased engines                                                                             
                                                                                                397,379                     -
Spare part sales                                                                                           
                                                                                              2,221,680             1,286,217
Sale of equipment acquired for resale                                                                      
                                                                                              2,547,840             2,210,640
Interest and other income                                                                                  
                                                                                                251,525                   321
                                                                                    --------------------  --------------------
Total revenue                                                                                $9,533,501            $6,950,905

EXPENSES
Interest expense                                                                                           
                                                                                              1,464,480             1,147,071
Depreciation expense                                                                                       
                                                                                                875,460             1,100,174
Residual share                                                                                             
                                                                                                190,552               221,963
Cost of spare part sales                                                                                   
                                                                                              1,304,152               524,552
Cost of equipment acquired for resale                                                                      
                                                                                              2,252,517             1,600,000
General and administrative                                                                                 
                                                                                              1,785,915               910,111
                                                                                    --------------------  --------------------
Total expenses                                                                               $7,873,076            $5,503,871

                                                                                    --------------------  --------------------
Income before income taxes, minority interest and extraordinary item                                       
                                                                                              1,660,425             1,447,034
Income taxes                                                                                               
                                                                                              (645,284)             (583,484)
                                                                                    --------------------  --------------------
Income before minority interest and extraordinary item                                                     
                                                                                              1,015,141               863,550
Less: minority interest in net income of subsidiary                                                        
                                                                                                      -              (26,319)
                                                                                    --------------------  --------------------
Income before extraordinary item                                                                           
                                                                                              1,015,141               837,231
Extraordinary item less applicable income taxes                                                            
                                                                                              2,007,929                     -
                                                                                    --------------------  --------------------
Net Income                                                                                   $3,023,070              $837,231
                                                                                    ====================  ====================
Earnings per common share:
Income before extraordinary item                                                                           
                                                                                                   0.18                  0.27
Extraordinary item                                                                                         
                                                                                                   0.36                     -
                                                                                    --------------------  --------------------
 Net Income                                                                                                
                                                                                                   0.54                  0.27
                                                                                    ====================  ====================
Weighted average number of shares outstanding                                                              
                                                                                              5,577,377             3,110,657
                                                                                    ====================  ====================

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


                                                                 4






                                                 WILLIS LEASE FINANCE CORPORATION
                                                         AND SUBSIDIARIES
                                         Consolidated Statements of Shareholders' Equity
                                Year Ended December 31, 1996 and Three Months Ended March 31, 1997




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

                                                                                                                 
Balances at December 31, 1995                                 1,500     $        500   $  5,293,566    ($   481,789)   $  4,812,277
                                                                                                                              1,500
Common stock issue and
   proceeds from IPO, net                                 5,425,293       16,055,189           --              --        16,055,189

Repayments to shareholders, net                                --               --             --           481,789         481,789
                                                                    
Dividends                                                      --               --         (951,475)           --          (951,475)
                                                                    
Net income                                                     --          2,804,472           --              --         2,804,472
                                                          -----------   ------------   ------------    ------------    ------------
Balance at December 31, 1996                              5,426,793       16,055,689      7,146,563            --        23,202,252
                                                                                                      
Shares issued                                                 4,068           48,257           --              --            48,257

Dividends                                                      --               --             --              --              --

Net income                                                     --               --        3,023,070            --         3,023,070
                                                          -----------   ------------   ------------    ------------    ------------
Balances at March 31, 1997 (unaudited)                    5,430,861     $ 16,103,946   $ 10,169,633    $ 26,273,579            --
                                                          ===========   ============   ============    ============    ============
<FN>

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

                                                                         5





                                         WILLIS LEASE FINANCE CORPORATION
                                                 AND SUBSIDIARIES
                                       Consolidated Statements of Cash Flows
                                                    (Unaudited)


                                                                                 Three Months Ended March 31,
                                                                            ----------------------------------------
                                                                                   1997                 1996
                                                                            -------------------  -------------------
                                                                                                          
Cash flows from operating activities:
Net income                                                                          $3,023,070             $837,231
Adjustments to reconcile income to net cash
    provided by (used in) operating activities:
Depreciation of aircraft engines held for  lease                                                  
                                                                                       849,494            1,087,573
Depreciation of property, equipment and furnishings                                               
                                                                                        25,966               12,601
Loss on sale of property, equipment and furnishings                                               
                                                                                           885                4,556
(Gain) on sale of leased engines                                                                  
                                                                                     (397,379)                    -
Increase in residual share payable                                                                
                                                                                       190,552              221,963
Minority interest in net income of subsidiary                                                     
                                                                                             -               26,319
Changes in assets and liabilities:
    Decrease in deposits                                                                          
                                                                                       382,373              674,765
    (Increase) in spare parts inventory                                                           
                                                                                     (513,640)            (176,657)
    (Increase) in receivables                                                                     
                                                                                     (904,116)          (1,896,690)
    (Increase) decrease in other assets                                                           
                                                                                     (415,395)                4,202
    (Decrease) increase  in accounts payable and accrued expenses                                 
                                                                                     (498,042)              987,424
    Increase in salaries and commission payable                                                   
                                                                                        48,554               19,017
    Increase in deferred income taxes                                                             
                                                                                     1,974,693              561,961
    (Decrease) in deferred gain on sale of aircraft engine                                        
                                                                                       (6,624)                    -
    (Decrease) increase in accrued interest                                                       
                                                                                     (378,470)               13,089
    Increase in maintenance deposits                                                              
                                                                                     1,929,559              569,466
    Increase in security deposits                                                                 
                                                                                       189,895              222,396
    (Decrease) in unearned lease revenue                                                          
                                                                                     (184,610)            (146,885)
                                                                            -------------------  -------------------
Net cash  provided by  operating activities                                                       
                                                                                     5,316,765            3,022,331
Cash flows from investing activities:
Proceeds from sale of aircraft engines (net of selling expenses)                                  
                                                                                     1,000,000                    -
Proceeds from sale of property, equipment and furnishings                                         
                                                                                         3,500               22,200
Purchase of aircraft engines held for operating lease                                             
                                                                                   (7,269,663)            (505,820)
Purchase of property, equipment and furnishings                                                   
                                                                                      (52,643)            (106,544)
                                                                            -------------------  -------------------
Net cash used in investing activities                                                             
                                                                                   (6,318,806)            (590,164)
Cash flows from financing activities:
Advances to shareholder, net                                                                      
                                                                                             -             (98,756)
Proceeds from issuance of notes payable                                                           
                                                                                    56,838,374                7,000
Proceeds from issuance of common stock                                                            
                                                                                        48,257                    -
Principal payments on notes payable                                                               
                                                                                  (54,600,496)          (2,545,258)
Principal payments on capital lease obligation                                                    
                                                                                      (53,753)                    -
                                                                            -------------------  -------------------
Net cash provided (used in) by financing activities                                               
                                                                                     2,232,382          (2,637,014)
Increase (decrease) in cash and cash equivalents                                                  
                                                                                     1,230,341            (204,847)
Cash and cash equivalents at beginning of period                                                  
                                                                                     6,573,241              815,649
                                                                            -------------------  -------------------
Cash and cash equivalents at  end of period                                         $7,803,582             $610,802
                                                                            ===================  ===================

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


                                                               6




                        WILLIS LEASE FINANCE CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Interim Financial Statements

In the opinion of Management,  the accompanying unaudited consolidated financial
statements  of Willis Lease  Finance  Corporation  ("The  Company")  contain all
adjustments  (consisting  of only normal  recurring  adjustments)  necessary  to
present  fairly the  financial  position of the Company as of March 31, 1997 and
the results of its  operations  for the three month periods ended March 31, 1997
and 1996 and cash flows for the three  month  periods  ended  March 31, 1997 and
1996. The results of operations and cash flows for the three month periods ended
March  31,  1997 and 1996  are not  necessarily  indicative  of the  results  of
operations or cash flows which may be reported for the remainder of 1997.

The  accompanying  unaudited  interim  financial  statements  have been prepared
pursuant to the rules and regulations of the Securities and Exchange  Commission
for  reporting  on Form 10-Q.  Pursuant to such rules and  regulations,  certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted.  The accompanying  unaudited interim financial  statements
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto,  together with management's  discussion and analysis of financial
condition and results of operations, contained in the Company's Annual Report to
Stockholders  incorporated  by reference in the Company's  Annual Report on Form
10-KA for the fiscal year ended December 31, 1996.

2. Management Estimates

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

3. Employee Stock Purchase Plan

The Company's  Employee Stock Purchase Plan ("The Purchase Plan") was adopted by
the  Board of  Directors  on June 1,  1996 and  filed  with the  Securities  and
Exchange  Commission on November 1, 1996. The Purchase Plan is designed to allow
eligible  employees of the Company and  participating  subsidiaries  to purchase
shares of Common Stock, at semi-annual intervals, through their periodic payroll
deduction  under the Purchase  Plan. A reserve of 75,000  shares of common stock
has been established for this purpose. During the three month period ended March
31,  1997,  the  Company  issued  4,068  shares of  Common  Stock as a result of
employee stock purchases under the plan.

                                       7




4. Financing

In February 1997, the Company obtained a new loan agreement for $41.5 million to
replace the  existing  note of $44.2  million.  The  transaction  resulted in an
extraordinary  gain of $2 million or $0.36 per weighted  average  share,  net of
tax. The new facility bears interest at LIBOR plus 2.5% and matures in February,
1998.  At that time the  Company  has the option to extend the  facility  for an
additional six years.

In February 1997, an $8,742,376 bridge loan obtained to acquire two engines, two
auxiliary power units and a spare parts package was replaced with a term loan in
the amount of $11,010,875 at an interest rate of 10.23% for five years.

5. Subsequent event

On April 18,  1997,  Target  Airways,  Ltd.,  dba Great  American  Airways  (the
Debtor),  filed a voluntary  petition  under  Chapter 11 in the U.S.  Bankruptcy
Court in the  District  of Nevada.  Willis has two  engines  under  lease to the
Debtor.  The  engines  have a  combined  net book  value of $5.4  million  and a
combined  rental rate of $86,000 per month.  The  Company  has prepaid  rent,  a
letter of credit and  security  deposits  totaling  $288,000  relating  to these
engines. It is not known at this time what the effect of the bankruptcy will be,
if any, on the Company's financial position or results of operations.

6. Pro Forma Net Income Per Share

Net income per share has been  computed by dividing  net income by the number of
shares of Willis Lease Finance  Corporation  common stock issued to the original
shareholder  (3,110,657 shares), plus common stock issued in connection with the
Initial  Public  Offering  (2,316,136  shares),  warrants  and options  (400,000
shares)  and shares  issued in the three  months  ended  March 31,  1997  (4,068
shares)  diluted on a weighted  average basis for the period.  This  calculation
results in a weighted  average  number of shares  outstanding  of 5,577,377  and
3,110,657  for the  three  months  ended  March 31,  1997 and  March  31,  1996,
respectively.

                                       8




Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS


Overview

The Company's primary  businesses are the leasing of spare replacement  aircraft
engines,  spare  parts  packages  and the  strategic  acquisition  and resale of
aircraft engines and parts to the worldwide commercial airline aftermarket.  The
Company commenced leasing operations in 1988 and established Willis Aeronautical
Services,  Inc., ("WASI") to conduct its spare parts resale operation in October
1994.  Revenue  consists  primarily of operating lease revenue,  income from the
sale of leased engines, sales of spare parts and components and equipment sales.

Summary of  Financial  Results  for the  Quarter  Ended  March 31,  1997.  Total
revenues for the quarter  ending March 31, 1997 were $9.5  million,  compared to
$7.0 million in the  corresponding  quarter of 1996. This increase resulted from
increased  revenue due to a higher  asset base,  a higher  volume of spare parts
sales and a modest increase in sale of equipment acquired for resale. Net income
for the quarter ending March 31, 1997,  excluding  extraordinary  item, was $1.0
million,  compared to $0.8 million in the  corresponding  quarter of 1996.  This
increase  resulted from higher  operating  lease revenue less related  expenses,
higher  gross  profit  margins  from sale of spare parts offset by lower gain on
equipment acquired for resale.

Results of Operations

Three Months Ended March 31, 1997 Compared to Three Months Ended March 31, 1996

Revenue is summarized as follows:

- --------------------------------------------------------------------------------
                                               Three Months Ended March 31,
                                          --------------------------------------
                                          Amount        %        Amount        %
                                          ------       --        ------       --
                                                  (dollars in thousands)
Revenue
  Operating lease revenue                 $4,115    43.2%        $3,454    49.7%
  Gain on sale of leased engines             397     4.2%           --       --
  Spare parts sales                        2,222    23.2%         1,286    18.5%
  Sale of equipment acquired for resale    2,548    26.7%         2,211    31.8%
  Interest and other income                  252     2.6%           --       --
                                          ------   ------        ------   ------
  Total                                   $9,534   100.0%        $6,951   100.0%
- --------------------------------------------------------------------------------
                                       
Lease Portfolio.  During the quarter ended March 31, 1997, two engines and three
parts packages (primarily  avionics) were added to the Company's lease portfolio
at a total cost of $7.1  million.  One engine  with a net book value of $603,000
was sold from the portfolio, resulting in a gain of $397,000.

Operating  Leases.  Operating lease revenue for the three months ended March 31,
1997 increased 19% to $4.1 million from $3.5 million from the comparable  period
in 1996. This increase reflects lease revenues from engines acquired after March
31, 1996 ($0.9 million), one engine off-lease during the quarter ended March 31,
1996 but on lease during the quarter ended March 31, 1997 ($0.2 million) and net
increases in effective  lease rates on the existing  portfolio  ($0.1  million).
Offsetting  this  increase is a decrease of lease  revenue of $0.5  million from
engines on lease  during the quarter  ended March 31, 1996 and sold or otherwise
disposed of prior to January 1, 1997.

Lease revenue is not materially  affected in the short term by lease volume.  In
the early  years of a lease,  much of the lease  revenue is offset by the higher
interest  expense.  Accordingly,  the timing of new lease volume does not have a
material effect on the near-term quarterly net income.

                                       9




Expenses  directly  related to  operating  lease  activity  increased 1% to $2.5
million for the three months ended March 31, 1997 from the comparable  period in
1996.  Interest expense increased 26% to $1.4 million for the three months ended
March 31, 1997 from the comparable period in 1996, due primarily to an increased
loan base and the replacement of the existing facility with a new loan agreement
bearing a higher  interest rate in the first quarter of 1997.  Residual  sharing
expenses  decreased  14% to $191,000 from the  comparable  period in 1996 due to
changes  in the  Company's  portfolio  of engines  subject  to such  agreements.
Depreciation  expense decreased 22% to $849,000 for the three months ended March
31, 1997 from comparable period in 1996, due to accelerated  depreciation on one
engine in 1996, no longer applicable in 1997,  offset by increased  depreciation
due to the larger asset base.

Spare Parts Sales. Revenues from spare parts sales increased 73% to $2.2 million
and the gross  margin  decreased  to 40% in 1997  from 59% in the  corresponding
period in 1996. The increase in revenues resulted from increased  acquisition of
inventory in the prior  quarter.  The change in margins  resulted  from a higher
percentage of parts sold in the current  quarter which had a higher  acquisition
cost.

Equipment Sales.  During the three months ended March 31, 1997, the Company sold
one engine for $2.5 million which  resulted in a gain of $0.3 million,  compared
to the three  months  ended March 31,  1996,  during  which the Company sold one
engine for $2.2 million resulting in a gain of $0.6 million.

Interest and Other Income.  Interest and other income for the three months ended
March 31, 1997  increased to $252,000 from zero for the three months ended March
31, 1996.  This is a result of interest  earned on deposits held,  primarily the
proceeds from the Company's initial public offering.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased 96% to $1.8 million for the three months ended March 31, 1997 from the
comparable  period in 1996. This increase reflects  additional  compensation and
related benefits,  telephone and travel costs due to staff additions,  increased
rent due to the expansion of the WASI facility, an increase in professional fees
and insurance incurred by the Company and public company costs incurred in 1997.
In the past twelve  months,  the Company has increased its staff to 30 employees
from 18  employees  a year ago to manage its growth in assets  and  increase  in
transactions under consideration.

                                       10





Liquidity and Capital Resources

In February 1997, the Company obtained a new loan agreement for $41.5 million to
replace the  existing  note of $44.2  million.  The  transaction  resulted in an
extraordinary  gain of $2 million or $0.36 per weighted  average  share,  net of
tax. The new facility bears interest at LIBOR plus 2.5% and matures in February,
1998.  At that time the  Company  has the option to extend the  facility  for an
additional six years.

In February 1997, an $8,742,376 bridge loan obtained to acquire two engines, two
auxiliary power units and a spare parts package was replaced with a term loan in
the amount of $11,010,875 at an interest rate of 10.23% for five years.

At March 31, 1997, $48.0 million of the Company's  borrowings were on a variable
rate basis,  substantially  all of which bears  interest at LIBOR plus 2.5%. The
Company's  engine  leases are  generally  structured  at fixed  rental rates for
specific  terms.  To date,  this variable  rate  borrowing has resulted in lower
interest  expense for the Company.  The Company  purchased an interest  rate cap
from an investment grade financial institution in September,  1996, for $460,000
to limit its  exposure  to  increases  in  interest  rates on a  portion  of its
variable  rate  borrowings.  The cap has a  notional  principal  amount of $40.8
million and caps the Company's  exposure to interest rate increases for a period
of four years to a maximum fixed interest rate of 8.66%.  The cost of the cap is
being  amortized over four years.  The Company will be exposed to credit risk in
the event of non-performance by the counterparty to the cap.

Increases in interest rates could narrow or eliminate the spread, or result in a
negative  spread,  between the rental  revenue the  Company  realizes  under its
leases and the interest rate that the Company pays under its borrowings.  In the
future, the Company does not expect to enter into any variable rate loans except
in those instances where it obtains a variable rate lease from its customers and
anticipates significantly reducing its remaining variable rate borrowings during
the next four years,  after which the Company will  re-evaluate  its exposure to
interest rate variations.

As of March 31, 1997, the Company has two engines and three spare parts packages
which have not been financed.  Until such permanent  financing is in place,  the
Company has interest rate risk if interest rates increase,  since the underlying
lease  revenue is fixed.  The  Company  will seek  permanent  financing  for the
engines,  although no assurance can be given that  permanent  financing  will be
available on favorable terms, if at all.

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

                                       11




Factors That May Affect Future Results

In addition to other  information  in this Report,  the  following  risk factors
should  be  considered  carefully  by  potential  purchasers  in  evaluating  an
investment in the Common Stock of the Company. Except for historical information
contained  herein,  the  discussion  in  this  Report  contains  forward-looking
statements  that involve  risks and  uncertainties,  such as  statements  of the
Company's  plans,  objectives,   expectations  and  intentions.  The  cautionary
statements made in this Report should be read as being applicable to all related
forward-looking  statements  wherever they appear in this Report.  The Company's
actual results could differ  materially from those discussed here.  Factors that
could cause or contribute to such differences  include those discussed below, as
well as those  discussed  elsewhere  herein and in the Company's  report on Form
10-KA for the year ended December 31, 1996.

The Company leases its portfolio of aircraft  engines  primarily under operating
leases  rather than  finance  leases.  Operating  leases  require the Company to
re-lease  or sell  aircraft  engines in its  portfolio  in a timely  manner upon
termination  of the lease in order to  minimize  off-lease  time and recover its
original investment in the aircraft engine.  Numerous factors, many of which are
beyond the control of the Company,  may have an impact on the Company's  ability
to re-lease or sell an aircraft engine on a timely basis.  Among the factors are
general  market  conditions,  regulatory  changes  (particularly  those imposing
environmental,  maintenance and other  requirements on the operation of aircraft
engines),  changes in the supply or cost of aircraft  engines and  technological
developments.  Further,  the value of a particular  used aircraft  engine varies
greatly  depending upon its condition,  the number of hours  remaining until the
next major maintenance of the aircraft engine is required and general conditions
in the airline industry. In addition,  the success of an operating lease depends
in part upon having the  aircraft  engine  returned by the lessee in  marketable
condition as required by the lease. Consequently, there can be no assurance that
the Company's estimated residual value for aircraft engines will be realized. If
the Company is unable to re-lease or resell aircraft engines on favorable terms,
its  business,  financial  condition,  cash flow,  ability  to service  debt and
results of operations could be adversely affected.

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

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

The Company would be affected by downturns in the air transportation industry in
general.  Substantial increases in fuel costs or interest rates, increasing fare
competition,  slower growth in air traffic,  or any significant  downturn in the
general economy could adversely affect the air  transportation  industry and may
therefore  negatively  impact the Company's  business,  financial  condition and
results of operations.

A lessee may default in performance of its lease obligations and the Company may
be unable to enforce its  remedies  under a lease.  The  Company's  inability to
collect receivables under a large dollar engine lease or to repossess engines in
the event of a default by a lessee could have a material  adverse  effect on the
Company's business,  financial condition or results of operations. In most cases
where a debtor seeks protection under Chapter 11 of the United States Bankruptcy
Code (the "Bankruptcy Code"),  creditors are stayed automatically from enforcing
their rights. In the case of United States certified  airlines,  Section 1110 of
the Bankruptcy Code provides certain relief to lessors of the aircraft  engines.
Specifically,  the airline has 60 days from the date the lessor  makes its claim
to agree to perform its obligations and to cure any defaults.  If it does not do
so, the lessor may repossess the aircraft engine.  The scope of Section 1110 has
been the subject of  significant  litigation  and there can be no assurance that
the  provisions  of Section 1110 will  protect the  Company's  investment  in an
aircraft engine in the event of a lessee's bankruptcy.

On April 18,  1997,  Target  Airways,  Ltd.,  dba Great  American  Airways  (the
Debtor),  filed a voluntary  petition  under  Chapter 11 in the U.S.  Bankruptcy
Court in the  District  of Nevada.  Willis has two  engines  under  lease to the
Debtor.  The  engines  have a  combined  net book  value of $5.4  million  and a
combined  rental rate of $86,000 per month.  The  Company  has prepaid  rent,  a
letter of credit and  security  deposits  totaling  $288,000  relating  to these
engines. It is not known at this time what the effect of the bankruptcy will be,
if any, on the Company's financial position or results of operations.


                                       12




In 1996,  approximately  61% of the  Company's  lease  revenue was  generated by
leases to foreign  customers.  Such  leases  may  present  greater  risks to the
Company because certain  foreign laws,  regulations and judicial  procedures may
not be as protective of lessor rights as those which apply in the United States.
In addition,  many foreign  countries have currency and exchange laws regulating
the international  transfer of currencies.  To date, the Company has experienced
some collection  problems under certain leases with foreign airlines,  and there
can be no  assurance  that the  Company  will  not  experience  such  collection
problems in the future.  The Company  may also  experience  collection  problems
related to the enforcement of its lease  agreements under foreign local laws and
the  attendant  remedies in such locales  Section 1110 does not apply to lessees
located outside of the United States and applicable foreign laws may not provide
comparable  protection.  Consequently,  the Company is subject to the timing and
access to courts  and the  remedies  local laws  impose in order to collect  its
lease payments and recover its assets.

The  Company  has  experienced   fluctuations  in  its  quarterly   results  and
anticipates that these  fluctuations may continue.  Such fluctuations may be due
to a number  of  factors,  including  the  timing of  acquisitions  and sales of
engines and spare parts and engine  marketing  activities,  unanticipated  early
lease  terminations  or a default  by a lessee.  Given the  possibility  of such
fluctuations, the Company believes that comparisons of the results for preceding
quarters  are not  necessarily  meaningful  and that results for any one quarter
should not be relied upon as an indication of future  performance.  In the event
the Company's volume of  transactions,  revenues or earnings for any quarter are
less than the level  expected by  securities  analysts or the market in general,
such  shortfall  could have an immediate and  significant  adverse impact on the
market price of the Company's Common Stock.

The Company has recently experienced significant growth in revenues. Such growth
has placed,  and is expected to continue to place,  a significant  strain on its
managerial,  operational and financial resources. There can be no assurance that
the Company will be able to effectively  manage the expansion of its operations,
or that the  Company's  systems,  procedures  or  controls  will be  adequate to
support the Company's operations. Any inability to effectively manage growth, if
any, could have a material adverse effect on the Company's  business,  financial
condition and results of  operations.  On February 6, 1997,  William  McElfresh,
formerly Executive Vice  President-Marketing was named of Executive President of
Strategic Development.  At the same time, Allan W. Nilsen, formerly President of
Airmotive,  Inc.,  joined the  Company  as Senior  Vice  President  of Sales and
Marketing.  On April 25, 1997, John F. Votruba,  General Counsel,  resigned from
the Company effective June 9, 1997.

                                       13




Part 2.  Other Information

Item 6.           Exhibits and Reports on Form 8-K

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

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

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

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

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

         10.5     Lease dated  February 4, 1997,  between  Atlas Metal  Spinning
                  Company and Willis Aeronautical Services,  Inc., for an office
                  and a  warehouse  facility  located  in South  San  Francisco.
                  Incorporated  by reference  to Exhibit  10.5 of the  Company's
                  report on Form 10K for the year ended December 31, 1996.

         10.16    Loan Agreement  dated January 28, 1997,  together with related
                  documents.  Incorporated  by reference to Exhibit 10.16 of the
                  Company's  report on Form 10K for the year ended  December 31,
                  1996.

         10.18    Loan agreement  dated February 2, 1997 between the Company and
                  Finova Capital Corporation.

         11.1     Statement regarding computation of per share earnings.

         27.1     Financial Data Schedule


                                       14






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.

                                     Willis Lease Finance Corporation

Date:  March  14, 1997
                                     By:    /s/  Elliot M. Fischer
                                     ..........................................
                                     Elliot M. Fischer
                                     Chief Financial Officer, Controller



                                       15