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 June 30, 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 June 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 X  No
                                             ---    ---

         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 August 11 , 1997
   -------------------                     -------------------------------
Common Stock, No Par Value                           5,445,507


                                       1



                        WILLIS LEASE FINANCE CORPORATION


                                      INDEX


PART 1.   FINANCIAL INFORMATION                                         Page No.
                                                                        --------

Item 1.   Consolidated Financial Statements

          Consolidated Balance Sheets
          As of June 30, 1997 and December 31, 1996                           3

          Consolidated Statements of Income
          Three months and  six months ended June 30, 1997 and 1996           4

          Consolidated Statements of  Shareholders' Equity
          Year ended December 31, 1996 and six months ended June 30, 1997     5

          Consolidated Statements of Cash Flows
          Six months ended June 30, 1997 and 1996                             6

          Notes to Consolidated Financial Statements                          7

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

PART 2.   OTHER INFORMATION

Item 4.   Submission of Matters to a Vote of Security Holders                16

Item 6.   Exhibits and Reports on Form 8-K                                   17


                                       2



                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                           Consolidated Balance Sheets


                                                                      June 30,      December 31,
                                                                        1997            1996
                                                                     ------------   ------------
                                                                     (Unaudited)
                                                                                       
ASSETS
Cash and cash equivalents                                            $ 14,883,674   $  6,573,241
Deposits                                                               11,426,388     13,600,204
Aircraft engines, less accumulated depreciation of $17,635,156
   at June 30, 1997 and $16,372,418 at December 31, 1996              104,070,591     93,131,972
Aircraft engines on capital lease, less accumulated depreciation
   of  $44,407 at June 30, 1997 and $0 at December 31, 1996             2,916,050      2,960,457
Net investment in direct finance lease                                 10,095,000           --
Property, equipment and furnishings, less accumulated depreciation
   of $209,954 at June 30, 1997 and  $160,407 at December 31, 1996        465,336        458,780
Spare parts inventory                                                   6,859,736      4,057,648
Maintenance billings receivable                                           724,072      1,107,283
Operating lease rentals receivable                                        150,608        405,601
Receivables from spare parts sales                                      3,279,076        854,566
Other receivables                                                         161,198        829,522
Other assets                                                            1,300,727        953,419
                                                                     ------------   ------------
Total assets                                                         $156,332,456   $124,932,693
                                                                     ============   ============

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Accounts payable and accrued expenses                                $ 13,991,829   $  2,753,641
Salaries and commissions payable                                          743,990        538,658
Deferred income taxes                                                   8,766,043      5,949,676
Deferred gain                                                             196,526        209,774
Notes payable and accrued interest                                     82,472,816     73,185,657
Capital lease obligation                                                2,872,560      2,960,457
Residual share payable                                                  1,570,745      1,199,279
Maintenance deposits                                                   14,813,588     11,680,525
Security deposits                                                       2,032,996      1,978,505
Unearned lease revenue                                                  1,271,785      1,274,269
                                                                     ------------   ------------
Total liabilities                                                    $128,732,878   $101,730,441

Shareholders' equity:
Common stock, no par value.  Authorized 20,000,000 shares;
   5,438,361 and 5,426,793 issued and outstanding at June 30, 1997
   and December 31,1996, respectively                                  16,163,946     16,055,689
Retained earnings                                                      11,435,632      7,146,563
                                                                     ------------   ------------
Total shareholders' equity                                             27,599,578     23,202,252
                                                                     ------------   ------------
Total liabilities and shareholders' equity                           $156,332,456   $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            Six months ended
                                                                   June 30,                       June 30,
                                                         ------------------------------------------------------------
                                                             1997            1996             1997           1996
                                                         ------------    ------------    ------------    ------------
                                                                                                      
REVENUE
Operating lease revenue                                  $  4,428,749    $  3,381,175    $  8,543,826    $  6,834,902
Gain on sale of leased engines                                   --              --           397,379            --
Spare part sales                                            3,655,983       1,148,138       5,877,663       2,434,355
Sale of equipment acquired for resale                       7,600,000       4,613,660      10,147,840       6,824,300
Interest and other income                                     201,315          46,494         452,839          46,815
                                                         ------------    ------------    ------------    ------------
Total revenue                                            $ 15,886,047    $  9,189,467    $ 25,419,547    $ 16,140,372

EXPENSES
Interest expense                                            1,673,278       1,123,640       3,137,758       2,270,711
Depreciation expense                                          978,969         677,751       1,854,429       1,777,925
Residual share                                                180,914         152,019         371,466         373,982
Cost of spare part sales                                    2,402,830         861,408       3,706,982       1,385,960
Cost of equipment acquired for resale                       6,385,464       3,933,604       8,637,981       5,533,604
General and administrative                                  2,156,920       1,191,275       3,942,835       2,101,386
                                                         ------------    ------------    ------------    ------------
Total expenses                                           $ 13,778,375    $  7,939,697    $ 21,651,451    $ 13,443,568
                                                         ------------    ------------    ------------    ------------
Income before income taxes, minority
   interest and extraordinary item                          2,107,672       1,249,770       3,768,096       2,696,804
Income taxes                                                 (841,674)       (511,055)     (1,486,956)     (1,094,539)
                                                         ------------    ------------    ------------    ------------
Income before minority interest and extraordinary item      1,265,998         738,715       2,281,140       1,602,265
Less: minority interest in net income of subsidiary              --            (8,133)           --           (34,452)
                                                         ------------    ------------    ------------    ------------
Income before extraordinary item                            1,265,998         730,582       2,281,140       1,567,813
Extraordinary item less applicable income taxes                  --              --         2,007,929            --
                                                         ------------    ------------    ------------    ------------
Net Income                                               $  1,265,998    $    730,582    $  4,289,069    $  1,567,813
                                                         ============    ============    ============    ============
Earnings per common share:
Income before extraordinary item                                 0.23            0.23            0.41            0.50
Extraordinary item                                               --              --              0.36            --
                                                         ------------    ------------    ------------    ------------
 Net Income                                                      0.23            0.23            0.77            0.50
                                                         ============    ============    ============    ============
Weighted average number of shares outstanding               5,556,324       3,110,657       5,553,920       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 Six Months Ended June 30, 1997


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

Balances at December 31, 1995                  1,500   $        500   $  5,293,566    ($   481,789)   $  4,812,277

Common stock issued 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                                 11,568        108,257           --              --           108,257

Net income                                      --             --        4,289,069            --         4,289,069
                                        ------------   ------------   ------------    ------------    ------------

Balances at June 30, 1997 (unaudited)      5,438,361   $ 16,163,946   $ 11,435,632            --      $ 27,599,578
                                        ============   ============   ============    ============    ============
<FN>

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


                                       5



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

                                                                     Six Months Ended June 30,
                                                                   ----------------------------
                                                                       1997            1996
                                                                   ------------    ------------
                                                                                      
Cash flows from operating activities:
Net income                                                         $  4,289,069    $  1,567,813
Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
Depreciation of aircraft engines held for  lease                      1,794,646       1,744,116
Depreciation of property, equipment and furnishings                      59,783          33,809
(Gain) loss on sale of property, equipment and furnishings              (37,309)          5,700
(Gain) on sale of leased engines                                       (397,379)           --
Increase in residual share payable                                      371,466         373,982
Minority interest in net income of subsidiary                              --            34,452
Changes in assets and liabilities:
    Decrease in deposits                                              2,173,816         143,176
    (Increase) in spare parts inventory                              (2,802,088)       (132,208)
    (Increase) in receivables                                        (1,117,982)       (182,068)
    (Increase)  in other assets                                        (347,308)       (341,580)
    Increase  in accounts payable and accrued expenses                1,143,188       1,296,649
    Increase in salaries and commission payable                         205,332          57,955
    Increase in deferred income taxes                                 2,816,367       1,050,735
    (Decrease) in deferred gain on sale of aircraft engine              (13,248)           --
    (Decrease) increase in accrued interest                            (493,316)         51,629
    Increase in maintenance deposits                                  3,133,063       1,318,507
    Increase in security deposits                                        54,491         198,792
    (Decrease) in unearned lease revenue                                 (2,484)       (211,285)
                                                                   ------------    ------------
Net cash  provided by  operating activities                          10,830,107       7,010,174
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                80,500          28,200
Purchase of aircraft engines held for operating lease               (13,291,479)     (1,211,804)
Purchase of property, equipment and furnishings                        (109,530)       (198,559)
                                                                   ------------    ------------
Net cash used in investing activities                               (12,320,509)     (1,382,163)
Cash flows from financing activities:
Advances to shareholder, net                                               --          (261,942)
Proceeds from issuance of notes payable                              66,888,374           7,000
Proceeds from issuance of common stock                                  108,257            --
Principal payments on notes payable                                 (57,107,899)     (5,565,196)
Principal payments on capital lease obligation                          (87,897)           --
                                                                   ------------    ------------
Net cash provided by (used in) financing activities                   9,800,835      (5,820,138)
Increase (decrease) in cash and cash equivalents                      8,310,433        (192,127)
Cash and cash equivalents at beginning of period                      6,573,241         815,649
                                                                   ------------    ------------
Cash and cash equivalents at  end of period                        $ 14,883,674    $    623,522
                                                                   ============    ============
<FN>

Supplemental schedule of non-cash investing activities:
In  conjunction  with the  purchase  of the  engine  on  direct  finance  lease,
liabilities were assumed as follows:

Purchase of aircraft engines on direct finance lease of $10,095,000.

See accompanying notes to the consolidated financial statements

</FN>

                                       6


                        WILLIS LEASE FINANCE CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of presentation

Consolidated Financial Statements

The accompanying  unaudited  consolidated  financial  statements of Willis Lease
Finance Corporation (the "Company") 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.

In the opinion of management,  the accompanying unaudited consolidated financial
statements  contain all  adjustments  (consisting  of only normal and  recurring
adjustments)  necessary to present fairly the financial  position of the Company
as of June 30, 1997 and December 31, 1996 and the results of its  operations for
the three month and six month  periods ended June 30, 1997 and 1996 and its cash
flows for the six month  periods  ended June 30,  1997 and 1996.  The results of
operations  and cash flows for the six month  period ended June 30, 1997 are not
necessarily  indicative  of the results of operations or cash flows which may be
reported for the remainder of 1997.

2. Management Estimates

The preparation of financial  statements,  in conformity with generally accepted
accounting  principles,  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 21,  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.  The purchase price is the lesser of 85% of
the market price of the Common Stock at the beginning of each purchase  interval
or 85% of the  market  price of the  Common  Stock  at the end of each  purchase
interval.  A reserve of 75,000 shares of common stock has been  established  for
this  purpose.  During the six month  period  ended June 30,  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.

5. Subsequent event

In July 1997, the Company increased its $15 million revolving credit facility to
$30 million.

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 six months ended June 30, 1997 (11,568  shares)
diluted on a weighted average basis for the period.  This calculation results in
a weighted  average number of shares  outstanding of 5,553,920 and 3,110,657 for
the six months ended June 30, 1997 and June 30, 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 June 30, 1997. Total revenues
for the  quarter  ending  June 30,  1997 were $15.9  million,  compared  to $9.2
million  in the  corresponding  quarter of 1996.  This  increase  resulted  from
increased  revenue due to a higher  asset base,  higher spare parts sales and an
increase in sale of equipment  acquired  for resale.  Net income for the quarter
ending  June 30,  1997,  was  $1.3  million,  compared  to $0.7  million  in the
corresponding quarter of 1996.

Results of Operations

Three Months Ended June 30, 1997 Compared to Three Months Ended June 30, 1996

Revenue is summarized as follows: 

                                            Three Months Ended June 30,

                                          1997             1996
                                         Amount       %    Amount      %
                                         ------       -    ------      -
                                              (dollars in thousands)
Revenue:
       Operating lease revenue            4,429      27.9%  3,381      36.8%
       Gain on sale of leased engines        --         --     --         --
       Spare parts sales                  3,656      23.0%  1,148      12.5%
       Sale of equipment for resale       7,600      47.8%  4,614      50.2%
       Interest and other income            201       1.3%     46       0.5%
                                       -------------------------------------
       Total                             15,886     100.0%  9,189     100.0%
                                       =====================================

Lease Portfolio.  During the quarter ended June 30, 1997, six engines were added
to the Company's  operating and direct finance lease  portfolios at a total cost
of  $18.7  million.  One  engine  with a net  book  value  of $3.2  million  was
transferred  from the lease  portfolio  into the  equipment  acquired for resale
portfolio and subsequently sold for $3.6 million.

Operating  Leases.  Operating  lease revenue for the three months ended June 30,
1997 increased 31% to $4.4 million from $3.4 million from the comparable  period
in 1996. This increase reflects lease revenues from additional engines and spare
parts packages acquired after June 30, 1996 ($1.3 million), one engine off-lease
during the  quarter  ended June 30, 1996 but on lease  during the quarter  ended
June 30, 1997 ($0.1  million) and net increases in effective  lease rates on the
existing  portfolio  ($0.2  million).  Offsetting this increase is a decrease of
lease  revenue of $0.6 million  from  engines on lease during the quarter  ended
June 30, 1996 and sold or otherwise disposed of prior to April 1, 1997.

Net income 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 45% to $2.7
million for the three months ended June 30, 1997 from the  comparable  period in
1996.  Interest expense increased 50% to $1.6 million for the three months ended
June 30, 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  increased  19% to $181,000 from the  comparable  period in 1996 due to
changes  in the  Company's  portfolio  of engines  subject  to such  agreements.
Depreciation  expense  increased 43% to $930,000 for the three months ended June
30,  1997 from the  comparable  period in 1996,  due to the larger  asset  base,
offset by  accelerated  depreciation  on one engine in 1996;  this engine is not
depreciated on an accelerated basis in 1997.

Spare  Parts  Sales.  Revenues  from spare parts  sales  increased  218% to $3.7
million and the gross  margin  increased  to 34% for the three months ended June
30, 1997 from 25% in the  corresponding  period in 1996, due to higher volume of
spare parts sales.

Equipment Sales. During the three months ended June 30, 1997, the Company sold 4
engines for $7.6 million which  resulted in a gain of $1.2 million,  compared to
the three months  ended June 30,  1996,  during which the Company sold 2 engines
for $4.6 million resulting in a gain of $0.7 million.

Interest and Other Income.  Interest and other income for the three months ended
June 30, 1997 increased to $201,000 from $46,000 for the three months ended June
30, 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  81% to $2.2 million for the three months ended June 30, 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 and an increase in  professional
fees incurred by the Company and public  company costs  incurred in 1997. In the
past  twelve  months,  the  Company  has  increased  its  staff to 32  full-time
employees  and 2  part-time  employees,  up from 24  full-time  employees  and 1
part-time  employee a year ago as a result of its growth in assets and  increase
in transactions under consideration.

                                       10


Results of Operations

Six months Ended June 30, 1997 Compared to Six Months Ended June 30, 1996

Revenue is summarized as follows:
                                              Six Months Ended June 30,

                                            1997              1996
                                           Amount     %       Amount       %
                                           ------     -       ------       -
                                                 (dollars in thousands)
Revenue:
       Operating lease revenue              8,544    33.6%    6,835       42.3%
       Gain on sale of leased engines         397     1.6%       --          --
       Spare parts sales                    5,878    23.1%    2,434       15.1%
       Sale of equipment for resale        10,148    39.9%    6,824       42.3%
       Interest and other income              453     1.8%       47        0.3%
                                        ---------------------------------------
       Total                               25,420   100.0%   16,140      100.0%
                                        =======================================
                                                             
                                                             
Lease  Portfolio.  During the first six months of 1997,  eight engines and three
spare parts  packages  (primarily  avionics)  were added to the Company's  lease
portfolio at a total cost of $25.8 million.  One engine with a net book value of
$603,000  was sold  from the  portfolio,  resulting  in a gain of  $397,000.  In
addition,  one engine with a net book value of $3.2 million was transferred from
the lease  portfolio  into the  equipment  acquired  for  resale  portfolio  and
subsequently sold for $3.6 million.

Operating Leases. Operating lease revenue for the six months ended June 30, 1997
increased  25% to $8.5 million from $6.8 million from the  comparable  period in
1996. This increase  reflects lease revenues from  additional  engines and spare
parts packages acquired after June 30, 1996 ($2.2 million), one engine off-lease
during the six months  ended  June 30,  1996 but on lease  during the six months
ended June 30,  1997  ($0.3  million)  and an  increase  of one engine  that was
partially  on lease  during the six months  ended June 30, 1996 but was on lease
for the entire six months ended June 30, 1997 ($0.2  million).  Offsetting  this
increase is a decrease in lease  revenue of $0.5  million  from engines on lease
during the six months  ended June 30,  1996 and sold or  otherwise  disposed  of
prior to January 1, 1997. In addition,  there was a decrease in lease revenue of
$0.5 million on three  engines due to lower lease rates in 1997,  when  compared
with the six months ended June 30, 1996.

Net income 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.

                                       11



Expenses  directly  related to operating  lease  activity  increased 21% to $5.2
million  for the six months  ended June 30, 1997 from the  comparable  period in
1996.  Interest  expense  increased 39% to $3.1 million for the six months ended
June 30, 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 1997.  Depreciation  expense  increased 2% to
$1.8  million for the six months ended June 30, 1997 from  comparable  period in
1996, due to the larger asset base,  offset by accelerated  depreciation  on one
engine in 1996, no longer applicable in 1997.

Spare Parts Sales. Revenues from spare parts sales increased 41% to $5.9 million
and the gross  margin  decreased  to 37% in 1997  from 43% in the  corresponding
period in 1996, due to changes in the inventory mix of parts sold.

Equipment  Sales.  During the six months ended June 30, 1997, the Company sold 5
engines for $10.1 million which resulted in a gain of $1.5 million,  compared to
the six months ended June 30, 1996,  during which the Company sold 3 engines for
$6.8 million resulting in a gain of $1.3 million.

Interest  and Other  Income.  Interest and other income for the six months ended
June 30, 1997  increased to $453,000  from $47,000 for the six months ended June
30, 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  88% to $3.9  million for the six months  ended June 30, 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,  as well as an  increase  in
professional  fees,  insurance  expense and public company costs incurred by the
Company in 1997.



                                       12



Liquidity and Capital Resources


In June 1997, the Company  obtained a $15 million  revolving  credit facility to
finance the acquisition of engines and high-value spare parts for sale or lease.
This facility,  which expires on February 28, 1998, bears interest at prime plus
75 basis points and may be renewed annually. In July 1997, the Company increased
its $15 million revolving credit facility to $30 million.

At June 30, 1997,  $56 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.  In September 1996, the Company  purchased an
interest rate cap from an investment grade financial institution 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 $39.0 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  reducing its  remaining  variable rate  borrowings  during the next
three years,  after which the Company will  re-evaluate its exposure to interest
rate variations.

As of June 30, 1997, the Company has four engines and three spare parts packages
which have not been financed. Until such permanent financing is in place, two of
the  engines  and the three  spare parts  packages  have  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"),  should  be  sufficient  to fund  the  Company's  anticipated
operations  until the first  quarter of 1998.  Thereafter,  the Company may seek
additional equity capital to fund projected  growth.  The Company has received a
letter of  commitment  from a  financial  institution  to provide an $80 million
securitized  warehouse facility for the financing of jet aircraft engines.  This
transaction's  structure  is indented  to  facilitate  future  public or private
securitized note issuances.  The facility will become available immediately upon
completion of definitive agreements. The warehouse facility requires the Company
to  hedge  50%  of  the  floating  rate  facility.   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
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.

                                       13



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.  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 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  airframes,
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.


                                       14



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. Due to the Company's rapid pace
of growth over the past year,  the Company has recently  added to its management
team. On June 17, 1997, Rae A. Capps,  formerly Vice President,  General Counsel
and Corporate Secretary for Hawaiian Airlines, joined the Company as Senior Vice
President and General Counsel.  On July 30, 1997, Donald A. Nunemaker,  formerly
President  and  CEO  of  LeasePartners,   Inc.,  joined  the  Company  as  Chief
Administrative  Officer and Executive Vice President.  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 could have a material  adverse  effect on the Company's  business,
financial condition and results of operations.

                                       15





Part 2.  Other Information


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

         At the  Annual  Meeting of the  stockholders  of Willis  Lease  Finance
Corporation on May 14, 1997, the following matters were voted upon:


         Description                                           Votes
         -----------                                           -----

1.  Election of Board of Directors

         Ross K. Anderson                            3,791,964         For
                                                         1,700         Withheld

         William M. LeRoy                            3,791,964         For
                                                         1,700         Withheld

         William L. McElfresh                        3,791,964         For
                                                         1,700         Withheld

         Willard H. Smith, Jr.                       3,791,964         For
                                                         1,700         Withheld

         Charles F. Willis, IV                       3,791,964         For
                                                         1,700         Withheld

2.  Appointment of Independent Public Accountants

         KPMG Peat Marwick LLP                       3,790,364         For
                                                         1,700         Against
                                                         1,600         Abstain


                                       16



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.

         10.19    Loan  Agreement  dated June 12,  1997,  together  with related
                  documents, for a $15 million revolving credit facility.

         10.20    Amendment  dated July 28, 1997, to loan  agreement  dated June
                  12, 1997, for the increasing of the revolving  credit facility
                  to $30 million from $15 million.

         11.1     Statement regarding computation of per share earnings.

         27.1     Financial Data Schedule


                                       17


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:    August 13, 1997
                                         By:    /s/  Elliot M. Fischer
                                         -----------------------------------
                                         Elliot M. Fischer
                                         Chief Financial Officer, Controller



                                       18