UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                  ____________

                                    FORM 10-K

(MARK ONE)
[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934

For the fiscal year ended               December 31, 2004
                          ----------------------------------------------------
                                       OR

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

For the transition period from ____________________to

                        COMMISSION FILE NUMBER   0-16079
                                               ----------


                             AIR METHODS CORPORATION
             (Exact name of registrant as specified in its charter)


               DELAWARE                               84-0915893
     (State or other jurisdiction of               (I.R.S. employer
     incorporation or organization)               identification no.)

                  7301 SOUTH PEORIA, ENGLEWOOD, COLORADO 80112
              (Address of principal executive offices and zip code)

                                  303-792-7400
              (Registrant's telephone number, including area code)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                 Not Applicable

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

           COMMON STOCK, $.06 PAR VALUE PER SHARE (THE "COMMON STOCK")
                                (Title of Class)


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

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

     Indicate  by  check mark whether the registrant is an accelerated filer (as
defined  in  Rule  12b-2  of  the  Act).  Yes X  No
                                             ---   ---

     State the aggregate market value of the voting and non-voting common equity
held  by  non-affiliates  computed by reference to the price at which the common
equity  was last sold, or the average bid and asked price of such common equity,
as  of  the last business day of the registrant's most recently completed second
fiscal  quarter:  $85,811,000

      The  number of outstanding shares of Common Stock as of March 1, 2005, was
10,999,997.





                                TABLE OF CONTENTS

                                  TO FORM 10-K


                                                                        Page
                                                                        ----
                                                                  
                                     PART I

ITEM 1.     BUSINESS . . . . . . . . . . . . . . . . . . . . . . . . .     1
            General. . . . . . . . . . . . . . . . . . . . . . . . . .     1
            Competition. . . . . . . . . . . . . . . . . . . . . . . .     3
            Contracts in Process . . . . . . . . . . . . . . . . . . .     3
            Employees. . . . . . . . . . . . . . . . . . . . . . . . .     3
            Government Regulation. . . . . . . . . . . . . . . . . . .     4
            Internet Address . . . . . . . . . . . . . . . . . . . . .     4

ITEM 2.     PROPERTIES . . . . . . . . . . . . . . . . . . . . . . . .     4
            Facilities . . . . . . . . . . . . . . . . . . . . . . . .     4
            Equipment and Parts. . . . . . . . . . . . . . . . . . . .     5

ITEM 3.     LEGAL PROCEEDINGS. . . . . . . . . . . . . . . . . . . . .     6

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS. . . .     6


                                     PART II

ITEM 5.     MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
            STOCKHOLDER MATTERS. . . . . . . . . . . . . . . . . . . .     7

ITEM 6.     SELECTED FINANCIAL DATA. . . . . . . . . . . . . . . . . .     8

ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS. . . . . . . . . . . .    10
            Overview . . . . . . . . . . . . . . . . . . . . . . . . .    10
            Results of Operations. . . . . . . . . . . . . . . . . . .    12
            Liquidity and Capital Resources. . . . . . . . . . . . . .    17
            Outlook for 2005 . . . . . . . . . . . . . . . . . . . . .    21
            Risk Factors . . . . . . . . . . . . . . . . . . . . . . .    22
            Critical Accounting Policies . . . . . . . . . . . . . . .    25
            New Accounting Standards . . . . . . . . . . . . . . . . .    27

ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK    27

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. . . . . . . .    27

ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
            ACCOUNTING AND FINANCIAL DISCLOSURE. . . . . . . . . . . .    28

ITEM 9A.    CONTROLS AND PROCEDURES. . . . . . . . . . . . . . . . . .    28

ITEM 9B.    OTHER INFORMATION. . . . . . . . . . . . . . . . . . . . .    28


                                        i

                                     PART III

ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT. . . .     29

ITEM 11.    EXECUTIVE COMPENSATION. . . . . . . . . . . . . . . . . .     32

ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
            MANAGEMENT. . . . . . . . . . . . . . . . . . . . . . . .     38

ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. . . . . .     41

ITEM 14.    PRINCIPAL ACCOUNTANT FEES AND SERVICES. . . . . . . . . .     41


                                    PART IV

ITEM 15.    EXHIBITS, FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K. .   IV-1

SIGNATURES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   IV-4



                                       ii

                                     PART I

ITEM 1. BUSINESS

GENERAL

Air  Methods  Corporation,  a Delaware corporation (Air Methods or the Company),
was  originally  incorporated  in Colorado in 1982 and now serves as the largest
provider  of air medical emergency transport services and systems throughout the
United  States  of America. The Company provides air medical emergency transport
services  under  two  separate operating models: the Community-Based Model (CBM)
and  the  Hospital-Based Model (HBM). In October 2002, the Company acquired 100%
of  the  membership  interest  of Rocky Mountain Holdings, LLC (RMH), a Delaware
limited  liability  company  which  conducts  both CBM and HBM operations. As of
December  31,  2004,  the  Company's  CBM  division  provided  air  medical
transportation  services  in  17  states,  while  its  HBM division provided air
medical  transportation  services  to  hospitals located in 26 states and Puerto
Rico  under  operating  agreements  with  original terms ranging from one to ten
years.  Under  both  CBM  and  HBM  operations,  the  Company transports persons
requiring intensive medical care from either the scene of an accident or general
care  hospitals  to  highly skilled trauma centers or tertiary care centers. The
Company's Products Division designs, manufactures, and installs aircraft medical
interiors  and  other  aerospace  or  medical  transport  products.  Financial
information  for  each  of  the  Company's operating segments is included in the
notes  to  the  Company's  consolidated  financial  statements in Item 8 of this
report.

Community-Based  Model

CBM services, also referred to as independent provider operations, are performed
by  the  Company's LifeNet Division and include medical care, aircraft operation
and  maintenance,  24-hour  communications and dispatch, and medical billing and
collections.  CBM  aircraft  are  typically  based at fire stations or airports.
Revenue  from the CBM consists of flight fees billed directly to patients, their
insurers, or governmental agencies. Due to weather conditions and other factors,
the  number  of flights is generally higher during the summer months than during
the  remainder  of  the  year,  causing  revenue  generated  from  operations to
fluctuate  accordingly.

In July 1997 the Company acquired Mercy Air Service, Inc. (Mercy Air), which has
operated  as  a  community-based provider of air medical transportation services
throughout  southern  California  since  1988.  In  April  2000,  the  Company
established  a wholly-owned subsidiary, LifeNet, Inc. (formerly ARCH Air Medical
Service,  Inc.),  to  acquire  substantially  all of the business assets of Area
Rescue  Consortium  of  Hospitals, which has provided air medical transportation
services  in  the  St. Louis metropolitan area and surrounding communities since
1987.  Following the acquisition of RMH in October 2002, its CBM operations were
combined with the Company's already existing CBM division. The division operates
78  helicopters and three fixed wing aircraft under both Instrument Flight Rules
(IFR)  and  Visual  Flight  Rules  (VFR)  in  17  states, with concentrations in
California,  Arizona, the Midwest, and the Southeast. Although the division does
not  generally  contract  directly with specific hospitals, it has long-standing
relationships  with  several leading healthcare institutions in the metropolitan
areas  in  which  it  operates.

Communications  and dispatch operations for all CBM locations are conducted from
the Company's national center in Omaha, Nebraska, or from the regional center in
St.  Louis,  Missouri.  Medical  billing  and collections are processed from the
Company's  offices  in  San  Bernardino,  California,  and  Bountiful,  Utah.

In  2004  the  Company  opened  seven  new CBM locations throughout the U.S. and
closed  two  locations  in  the  Southeast  due  to  low  flight  volume and low
collection  rates.


                                        1

Hospital-Based  Model

The  Company's HBM provides hospital clients with medically-equipped helicopters
and  airplanes  which  are  generally  based  at  hospitals.  The  Company's
responsibility  is  to  operate  and  maintain  the  aircraft in accordance with
Federal  Aviation Regulations (FAR) Part 135 standards. Hospital clients provide
medical  personnel  and  all  medical  care  on board the aircraft. The division
operates  91  helicopters  and  13  fixed wing aircraft in 26 states plus Puerto
Rico.  Under  the typical operating agreement with a hospital, the Company earns
approximately 65% of its revenue from a fixed monthly fee and 35% from an hourly
flight  fee  from  the  hospital,  regardless  of  when,  or if, the hospital is
reimbursed  for  these  services by its patients, their insurers, or the federal
government.  Both  monthly  and  hourly  fees  are  generally  subject to annual
increases  based  on  changes  in  the  consumer price index, hull and liability
insurance  premiums,  or spare parts prices from aircraft manufacturers. Because
the  majority  of  the division's flight revenue is generated from fixed monthly
fees,  seasonal fluctuations in flight hours do not significantly impact monthly
revenue  in  total.

The  HBM  operations  of  RMH  were  integrated  into the division following the
acquisition  in  October  2002.  In the first quarter of 2004, the Company began
operations  under  a  five-year  contract  with  a  new  customer in Florida and
discontinued  operations  under a contract in New Mexico. The Company expanded a
contract  in  Missouri to a satellite location during the second quarter of 2004
and  expanded  contracts  in  Colorado and North Carolina to satellite locations
during  the  fourth  quarter  of  2004.

The  Company  operates  some  of  its  HBM  contracts under the service mark AIR
LIFE(R),  which  is  generally associated within the industry with the Company's
standard  of  service.

Technical  Services

The  Company's  technical  services  group  performs  non-destructive  component
testing,  engine  repair,  and  component  overhaul  at  its  headquarters  in
metropolitan  Denver, Colorado, for both CBM and HBM divisions. The Company is a
Customer  Service Facility for Bell Helicopter, Inc. (Bell) and an FAA-Certified
Repair  Station  authorized  to  perform  airframe, avionics, and limited engine
repairs.  In-house  repair,  maintenance,  and testing capabilities provide cost
savings  and  decrease  aircraft  down time by avoiding the expense and delay of
having  this  work  performed  by  nonaffiliated vendors. The technical services
group  also  provides  spare  parts  procurement  and  inventory  and  aircraft
recordkeeping  services  for  the  majority  of the Company's flight operations.

Products  Division

The  Company's  Products  Division  designs, manufactures, and certifies modular
medical  interiors,  multi-mission  interiors,  and  other aerospace and medical
transport  products.  These  interiors  and other products range from basic life
support  to  intensive  care  suites  to advanced search and rescue systems. The
modular  design provides for flexibility of configuration for multiple transport
needs  and optimizes space, weight, cost, and maintainability. With a full range
of  engineering,  manufacturing and certification capabilities, the division has
also  designed  and  integrated  aircraft  communication and navigation systems,
environmental  control  systems,  and  structural  and  electrical  systems.
Manufacturing  capabilities include avionics, electrical, composites, machining,
welding,  sheetmetal, and upholstery. The division also offers quality assurance
and  certification services pursuant to Parts Manufacturer Approvals (PMA's) and
maintains  ISO9001:2000  (Quality  Systems)  certification.

The  Company  maintains  patents covering several products, including the Litter
Lift  System,  used  in  the  U.S.  Army's  HH60L  helicopter and in the Medical
Evacuation  Vehicle  (MEV),  and  the  Articulating  Patient  Loading System and
Modular  Equipment  Frame,  which were developed as part of the modular interior
concept.  Raw  materials and components used in the manufacture of interiors and
other  products  are  generally widely available from several different vendors.


                                        2

During  2004,  the  Company  completed  21  MEV  litter  systems  and  continued
production  of  19  additional  MEV  units  and  13 HH-60L Multi-Mission Medevac
Systems  for  the  U.S. Army, with delivery to be completed in 2005. The Company
also continued to support both the HH60L and MEV programs with the production of
spare  parts and research of product enhancements. In the second quarter of 2004
the  Company  began  production  of  a  multi-mission  interior  for  a FIREHAWK
helicopter for the Los Angeles County Fire Department; completion is expected in
the  first  half of 2005. Work on two modular medical interiors for a commercial
customer  was  also  commenced  in  the  fourth  quarter  of  2004.

COMPETITION

Competition  in  the  air  medical  transportation industry comes primarily from
three  national  operators:  CJ  Systems,  Inc.; OmniFlight, Inc.; and Petroleum
Helicopters,  Inc. The CBM also faces competition from smaller regional carriers
and  alternative  air  ambulance  providers such as local governmental entities.
Operators  generally  compete  on  the  basis  of price, safety record, accident
prevention  and training, and the medical capability of the aircraft. Price is a
significant  element  of  competition  for  HBM  operations  as  many healthcare
organizations continue to move toward consolidation and strict cost containment.
The Company believes that its competitive strengths center on the quality of its
customer  service and the medical capability of the aircraft it deploys, as well
as  its  ability  to  tailor  the  service  delivery  model  to  a hospital's or
community's  specific  needs.

The  Company's  competition  in  the  aircraft interior design and manufacturing
industry  comes  primarily  from  three companies based in the United States and
three in Europe. Competition is based mainly on product availability, price, and
product  features,  such  as configuration and weight. With the development of a
line  of interiors for Eurocopter aircraft to complement its established line of
interiors  for  Bell aircraft, the Company believes that it has demonstrated the
ability  to  compete  on  the  basis  of  each  of  these  factors.

CONTRACTS  IN  PROCESS

As  of  December  31,  2004,  the Company had the following projects in process:

     -    Thirteen HH-60L units and nineteen MEV units for the U.S. Army.
          Eleven of the HH60L units were nearly complete as of December 31,
          2004.

     -    Multi-mission interior for Los Angeles County FIREHAWK helicopter

     -    Two modular medical interiors for a commercial customer

Deliveries  under all contracts in process as of December 31, 2004, are expected
to  be  completed  by  the  second  quarter  of  2005,  and remaining revenue is
estimated  at $2.1 million. As of December 31, 2003, the revenue remaining to be
recognized  on  medical interiors and other products in process was estimated at
$3.1  million.

EMPLOYEES

As  of  December  31,  2004,  the  Company had 1,623 full time and 210 part time
employees,  comprised of 627 pilots; 348 aviation machinists, airframe and power
plant (A&P) engineers, and other manufacturing/maintenance positions; 525 flight
nurses  and  paramedics;  and  333  business  and  administrative personnel. The
Company's  pilots  are  IFR-rated  where  required  by  contract,  and  all have
completed  an  extensive  ground  school  and  flight  training  program  at the
commencement  of  their  employment  with  the  Company,  as  well as local area
orientation  and  annual  training provided by the Company. All of the Company's
aircraft  mechanics  must  possess  FAA  A&P  licenses.  All  flight  nurses and
paramedics  hold  the  appropriate  state  and  county  licenses,  as  well  as
Cardiopulmonary  Resuscitation,  Advanced Cardiac Life Support, and/or Pediatric
Advanced  Life  Support  certifications.

In  September 2003, the Company's pilots voted to be represented by a collective
bargaining  unit,  the  Office  and  Professional Employees International Union.
Negotiations  on  a  collective  bargaining agreement have continued since early
2004,  and a mediator was appointed in the fourth quarter of 2004 to assist with
resolving  differences between the parties. Other employee groups may also elect
to  be  represented  by unions in the future. Although the Company believes that
current  salary and benefits arrangements are competitive with others within the
industry,  the  impact  of  a  collective  bargaining  agreement  on the cost of
operations  has  not  yet  been  determined.


                                        3

GOVERNMENT  REGULATION

The  Company  is  subject  to  the Federal Aviation Act of 1958, as amended. All
flight  and  maintenance  operations  of  the Company are regulated and actively
supervised  by  the  U.S.  Department of Transportation through the FAA. Medical
interiors  and  other aerospace products developed by the Company are subject to
FAA  certification.  Air  Methods  and  LifeNet,  Inc.  each hold a Part 135 Air
Carrier  Certificate, and Air Methods, Mercy, and LifeNet, Inc. each hold a Part
145  Repair  Station  Certificate  from the FAA. A Part 135 certificate requires
that  the  voting interests of the holder of the certificate cannot be more than
25%  owned by foreign persons. As of December 31, 2004, the Company was aware of
one  foreign  person  who,  according  to  recent  public securities filings, is
believed  to  hold  approximately  10.1%  of  outstanding  Common  Stock.

The  Company  is  also  subject  to laws, regulations, and standards relating to
corporate  governance and public disclosure, including the Sarbanes-Oxley Act of
2002, Securities and Exchange Commission regulations, and NASDAQ National Market
rules.

INTERNET  ADDRESS

The  Company's  internet site is www.airmethods.com. The Company makes available
                                 ------------------
free  of  charge,  on or through the website, all annual, quarterly, and current
reports,  as  well  as  any  amendments  to these reports, as soon as reasonably
practicable  after  electronically  filing these reports with the Securities and
Exchange  Commission.  This  reference  to  the  website does not incorporate by
reference  the  information contained in the website and such information should
not  be  considered  a  part  of  this  report.

ITEM  2.     PROPERTIES

FACILITIES

The  Company  leases its headquarters, consisting of approximately 88,500 square
feet of office and hangar space, in metropolitan Denver, Colorado, at Centennial
Airport.  The  lease  expires  in August 2006 and the approximate annual rent is
$980,000.  CBM Division headquarters consist of approximately 50,000 square feet
of  office  and hangar space owned by the Company in Rialto, California. Under a
ground  lease  which  expires in May 2007, the Company pays minimal rent for the
land  at the airport where the facilities are located. The Company also owns and
leases  various  properties  for  depot  level  maintenance  and  administration
purposes.  The  Company believes that these facilities are in good condition and
suitable  for  the  Company's  present  requirements.


                                        4

EQUIPMENT  AND  PARTS

As  of  December  31,  2004,  the  Company  managed  and operated a fleet of 185
aircraft,  composed  of  the  following:



                         Number of      Number of       Number of
                       Company-Owned  Company-Leased    Customer-
Type                     Aircraft        Aircraft     Owned Aircraft  Total
- ---------------------------------------------------------------------------
                                                          

Helicopters:
    Bell 206                       5              --              --      5
    Bell 222                      13               9              --     22
    Bell 230                      --              --               2      2
    Bell 407                       5               9               5     19
    Bell 412                       4               3               2      9
    Bell 430                      --               2               1      3
    Eurocopter AS 350             17              21               3     41
    Eurocopter AS 355              1              --              --      1
    Eurocopter BK 117             16              25              --     41
    Eurocopter BO 105              2               3               1      6
    Eurocopter EC 130             --               4              --      4
    Eurocopter EC 135             --               7               3     10
    Eurocopter EC 145             --              --               3      3
    Boeing MD 902                 --               2              --      2
    Sikorsky S 76                 --              --               1      1
                       ----------------------------------------------------
                                  63              85              21    169
                       ----------------------------------------------------

Airplanes:
    King Air E 90                  1              --               4      5
    King Air B 100                --               2              --      2
    King Air B 200                 1              --               2      3
    Pilatus PC 12                 --               2               4      6
                       ----------------------------------------------------
                                   2               4              10     16
                       ----------------------------------------------------

TOTALS                            65              89              31    185
                       ====================================================



The  Company  generally  pays  all insurance, taxes, and maintenance expense for
each  aircraft in its fleet. Because helicopters are insured at replacement cost
which usually exceeds book value, the Company believes that helicopter accidents
covered  by  hull  and  liability  insurance  will  generally  result  in  full
reimbursement  of any damages sustained. In the ordinary course of business, the
Company  may  from  time  to time purchase and sell helicopters in order to best
meet  the  specific  needs  of  its  operations.

The  Company  has  experienced no significant difficulties in obtaining required
parts  for  its  helicopters.  Repair  and  replacement components are purchased
primarily through Bell and American Eurocopter Corporation (AEC), since Bell and
Eurocopter  aircraft make up the majority of the Company's fleet. Based upon the
manufacturing  capabilities  and  industry contacts of Bell and AEC, the Company
believes it will not be subject to material interruptions or delays in obtaining
aircraft  parts  and  components.  Any  termination of production by Bell or AEC
would  require the Company to obtain spare parts from other suppliers, which are
not  currently  in  place.


                                        5

ITEM 3.     LEGAL PROCEEDINGS

None.

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

No matters were submitted to a vote of security holders during the quarter ended
December 31, 2004.


                                        6

                                    PART II

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

The  Company's common stock is traded on the NASDAQ National Market System under
the trading symbol "AIRM." The following table shows, for the periods indicated,
the  high  and low closing prices for the Company's common stock. The quotations
for  the  common  stock  represent  prices  between  dealers  and do not reflect
adjustments  for  retail  mark-ups,  mark-downs  or  commissions,  and  may  not
represent  actual  transactions.



      YEAR ENDED DECEMBER 31, 2004
      ----------------------------
                               
Common Stock                  High   Low
- ------------------------------------------

First Quarter . . . . . . . . $9.33  $8.45
Second Quarter. . . . . . . .  9.20   7.80
Third Quarter . . . . . . . .  8.88   6.22
Fourth Quarter. . . . . . . .  8.66   6.65

       YEAR ENDED DECEMBER 31, 2003
       ----------------------------

Common Stock                  High   Low
- ------------------------------------------

First Quarter . . . . . . . . $6.66  $5.32
Second Quarter. . . . . . . .  8.19   5.72
Third Quarter . . . . . . . .  8.88   6.83
Fourth Quarter. . . . . . . .  9.69   8.16



As  of  March  1,  2005,  there  were approximately 316 holders of record of the
Company's  common  stock.  The Company estimates that it has approximately 3,900
beneficial  owners  of  common  stock.

The  Company  has not paid any cash dividends since its inception and intends to
retain  any  future  earnings  to  finance  the growth of the Company's business
rather  than  to  pay  dividends.


                                        7

ITEM 6.     SELECTED FINANCIAL DATA

The  following tables present selected consolidated financial information of the
Company  and  its subsidiaries which has been derived from the Company's audited
consolidated  financial  statements. This selected financial data should be read
in  conjunction  with  the  consolidated financial statements of the Company and
notes thereto appearing in Item 8 of this report. Revenue, expenses, assets, and
long-term liabilities as of and for the years ended December 31, 2004, 2003, and
2002,  increased  in part as a result of the acquisition of RMH in October 2002.
See "Business - General" in Item 1 and "Management's Discussion and Analysis" in
Item  7  of  this  report.





                                   SELECTED FINANCIAL DATA OF THE COMPANY
                          (Amounts in thousands except share and per share amounts)


                                                                 Year Ended December 31,
                                                                 -----------------------
                                                   2004         2003         2002        2001        2000
                                               -------------------------------------------------------------
                                                                                   
STATEMENT OF OPERATIONS DATA:
Revenue                                        $   273,103      242,455     130,668      92,096      75,293
Operating expenses:
  Operating                                        232,400      205,342     106,771      74,597      61,393
  General and administrative                        28,641       21,550      12,744       9,781       7,854
Other income (expense), net                         (6,698)      (7,197)     (2,694)     (1,770)     (1,889)
                                               -------------------------------------------------------------

Income before income taxes                           5,364        8,366       8,459       5,948       4,157
Income tax benefit (expense)                        (2,121)      (3,263)     (3,299)        615           -
                                               -------------------------------------------------------------

Income before cumulative effect of change in
  accounting principle                               3,243        5,103       5,160       6,563       4,157
Cumulative effect of change in method of
  accounting for maintenance costs, net of
  income taxes                                       8,595            -           -           -           -
                                               -------------------------------------------------------------

Net income                                     $    11,838        5,103       5,160       6,563       4,157
                                               =============================================================

Basic income per common share:
  Income before cumulative effect of change
    in accounting principle                    $       .30          .53         .56         .78         .50
  Cumulative effect of change in method of
    accounting for maintenance costs, net of
    income taxes                                       .79            -           -           -           -
                                               -------------------------------------------------------------
  Net income                                   $      1.09          .53         .56         .78         .50
                                               =============================================================

Diluted income per common share:
  Income before cumulative effect of change
    in accounting principle                    $       .29          .51         .54         .76         .49
  Cumulative effect of change in method of
    accounting for maintenance costs, net of
    income taxes                                       .76            -           -           -           -
                                               -------------------------------------------------------------
  Net income                                   $      1.05          .51         .54         .76         .49
                                               =============================================================

Weighted average number of shares
  of Common Stock outstanding - basic           10,894,863    9,665,278   9,184,421   8,421,671   8,334,445
                                               =============================================================

Weighted average number of shares
  of Common Stock outstanding - diluted         11,314,827   10,052,989   9,478,502   8,659,302   8,559,389
                                               =============================================================



                                        8



             SELECTED FINANCIAL DATA OF THE COMPANY
    (Amounts in thousands except share and per share amounts)


                                   As of December 31,
                       ------------------------------------------
                         2004     2003     2002     2001    2000
                       ------------------------------------------
                                            
BALANCE SHEET DATA:
Total assets           $204,723  215,649  196,396  85,557  75,250
Long-term liabilities    89,490  114,657  115,225  34,210  29,885
Stockholders' equity     73,079   60,688   46,218  36,543  29,416




                   SELECTED OPERATING DATA


                              2004    2003    2002    2001    2000
                             --------------------------------------
                                              
FOR YEAR ENDED DECEMBER 31:
  CBM patient transports     30,159  25,676  12,870   9,212   7,091
  HBM medical missions       46,630  46,570  26,367  19,073  17,484
AS OF DECEMBER 31:
  CBM bases                      64      59      48      17      16
  HBM contracts                  44      43      47      22      22



                                        9


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

The  following  discussion  of the results of operations and financial condition
should  be  read  in  conjunction  with  the  Company's  consolidated  financial
statements  and  notes  thereto  included in Item 8 of this report. This report,
including  the  information  incorporated by reference, contains forward-looking
statements  as  defined in the Private Securities Litigation Reform Act of 1995.
The  use  of  any  of  the  words  "believe,"  "expect,"  "anticipate,"  "plan,"
"estimate,"  and  similar  expressions are intended to identify such statements.
Forward-looking  statements  include  statements  concerning possible or assumed
future  results  of the Company; size, structure and growth of the Company's air
medical  services  and  products  markets;  continuation  and/or  renewal of HBM
contracts; acquisition of new and profitable Products Division contracts; flight
volume  and  collection  rates for CBM operations; and other matters. The actual
results  that the Company achieves may differ materially from those discussed in
such  forward-looking statements due to the risks and uncertainties described in
the  Business section of this report, in Management's Discussion and Analysis of
Financial  Condition  and  Results  of Operations, and in other sections of this
report,  as well as in the Company's quarterly reports on Form 10-Q. The Company
undertakes  no  obligation  to  update  any  forward-looking  statements.

OVERVIEW

The  Company  provides air medical transportation services throughout the United
States  and  designs,  manufactures, and installs medical aircraft interiors and
other  aerospace  and  medical  transport  products. The Company's divisions, or
business  segments,  are  organized  according to the type of service or product
provided  and  consist  of  the  following:

- -    Community-Based  Model  (CBM)  -  provides  air  medical  transportation
     services  to  the  general  population  as  an independent service. Revenue
     consists  of  flight  fees  billed directly to patients, their insurers, or
     governmental  agencies,  and  cash  flow  is dependent upon collection from
     these  individuals  or  entities. In 2004 the CBM Division generated 65% of
     the Company's total revenue, increasing from 60% in 2003 and 56% in 2002.
- -    Hospital-Based  Model  (HBM)  -  provides  air  medical  transportation
     services  to  hospitals  throughout  the  U.S.  under  exclusive  operating
     agreements.  Revenue  consists  of fixed monthly fees (approximately 65% of
     total  contract revenue) and hourly flight fees (approximately 35% of total
     contract  revenue)  billed  to hospital customers. In 2004 the HBM Division
     generated  33%  of the Company's total revenue, decreasing from 36% in 2003
     and 39% in 2002.
- -    Products  Division  -  designs,  manufactures,  and  installs  aircraft
     medical  interiors  and  other aerospace and medical transport products for
     domestic  and  international  customers.  In  2004  the  Products  Division
     generated 2% of the Company's total revenue, decreasing from 3% in 2003 and
     4% in 2002.

See  Note 13 to the consolidated financial statements included in Item 8 of this
report  for  operating  results  by  segment.

The  Company believes that the following factors have the greatest impact on its
results  of  operations  and  financial  condition:

- -    FLIGHT  VOLUME.  Fluctuations  in  flight  volume  have a greater impact on
     CBM  operations  than HBM operations because 100% of CBM revenue is derived
     from  flight  fees,  as compared to 35% of HBM revenue. By contrast, 64% of
     the  Company's costs primarily associated with flight operations (including
     salaries,  aircraft  ownership  costs,  hull  insurance,  and  general  and
     administrative expenses) are mainly fixed in nature. While flight volume is
     affected  by  many  factors,  including competition and the distribution of
     calls  within  a market, the greatest single variable has historically been
     weather  conditions. Adverse weather conditions-such as fog, high winds, or
     heavy  precipitation-hamper  the  Company's ability to operate its aircraft
     safely  and,  therefore,  result  in  reduced  flight volume. Total patient
     transports  for  CBM operations were approximately 30,200 for 2004 compared
     to  approximately  25,700  for  2003. Patient transports for CBM bases open
     longer  than  one  year (Same-Base Transports) were approximately 25,600 in
     2004 compared to approximately 24,600 in 2003.


                                       10


- -    RECEIVABLE  COLLECTIONS.  The  Company  responds  to  calls for air medical
     transports  without  pre-screening the creditworthiness of the patient. For
     CBM operations, bad debt expense is estimated during the period the related
     services  are  performed  based  on  historical  collection experience. The
     provision is adjusted as required based on actual collections in subsequent
     periods.  Both the pace of collections and the ultimate collection rate are
     affected  by  the  overall  health  of  the U.S. economy, which impacts the
     number  of  indigent  patients  and funding for state-run programs, such as
     Medicaid.  Medicaid reimbursement rates in many jurisdictions have remained
     well  below  the  cost of providing air medical transportation. The Company
     increased  prices for its CBM operations approximately 5% effective January
     2004  and  an additional 10% effective September 2004. However, net revenue
     after bad debt expense per transport increased only 0.5% from 2003 to 2004.
     Generally,  price  increases  result  in incremental revenue from privately
     insured  patients  only.  Bad  debt  expense as a percentage of related net
     flight  revenue  increased from 22.2% in 2003 to 24.1% in 2004. The Company
     believes  the  decrease  in  collection rate is driven primarily by overall
     economic  conditions.  In  an  effort to increase its collection rates, the
     Company  increased  staffing  in  the  billing  and collections department,
     segmented billing by region, and hired a national billing director in 2004.

- -    AIRCRAFT  MAINTENANCE.  Both  CBM  and  HBM  operations  are  directly
     affected by fluctuations in aircraft maintenance costs. Proper operation of
     the  aircraft  by  flight  crews and standardized maintenance practices can
     help  to  contain  maintenance  costs. Increases in spare parts prices from
     original  equipment  manufacturers  (OEM's)  tend to be higher for aircraft
     which  are  no  longer  in  production. Three models of aircraft within the
     Company's fleet, representing 28% of the rotor wing fleet, are no longer in
     production and are, therefore, susceptible to price increases which outpace
     general  inflationary trends. In addition, on-condition components are more
     likely  to  require replacement with age. Total maintenance expense for CBM
     and  HBM  operations,  as  adjusted  for  the  change  in accounting method
     described  below,  increased  15.4%  from  2003 to 2004, while total flight
     volume  for CBM and HBM operations increased 7.0% over the same period. The
     Company continues to evaluate opportunities to modernize its fleet in order
     to  enhance long-term control over maintenance costs. Replacement models of
     aircraft,  however,  typically  have higher ownership costs than the models
     targeted  for  replacement.  As described more fully below in Liquidity and
     Capital  Resources, in 2004 the Company entered into two long-term purchase
     commitments  for  a  total  of  25  aircraft,  designed  to  replace  the
     discontinued  models  and  other older aircraft over the next five to seven
     years.

- -    COST  PRESSURES  ON  HEALTHCARE  INSTITUTIONS.  Publicly  and  privately
     funded  healthcare  institutions  both  face pressures to reduce the rising
     cost  of  healthcare and to modify or eliminate certain non-core operations
     as  a  result  of  reductions in funding. Flight programs based at a single
     hospital typically require subsidization from other hospital operations. As
     a  result, a growing number of healthcare institutions are evaluating their
     delivery  model for air medical transportation services, creating expansion
     opportunities  for  CBM  operations.  In the first quarter of 2005, the CBM
     division  commenced  operations  at  two  new bases in California which had
     previously  been  a hospital-based flight program. At the expiration of the
     contract  in the first quarter of 2004, one HBM customer also converted its
     flight  program  to  the  community-based  model  with services provided by
     another  operator.  The  Company expects the trend toward conversion of HBM
     programs to CBM operations to continue as healthcare institutions recognize
     the viable alternatives available for outsourcing.

- -    COMPETITIVE  PRESSURES  FROM  LOW-COST  PROVIDERS.  The  Company  is
     recognized  within  the industry for its standard of service and its use of
     cabin-class  aircraft.  Many  of the Company's regional competitors utilize
     aircraft  with  lower  ownership  and  operating costs and do not require a
     similar  level  of  experience  for  aviation  and  medical  personnel.
     Reimbursement  rates  established by Medicare, Medicaid, and most insurance
     providers  are  not  contingent  upon  the  type  of  aircraft  used or the
     experience  of personnel. However, the Company believes that higher quality
     standards  help  to  differentiate  its  service  from  competitors  and,
     therefore,  lead  to  higher  utilization. Deploying multiple aircraft in a
     market also serves as a barrier to entry for lower cost providers.

- -    EMPLOYEE  RELATIONS.  In  September  2003,  the  Company's  pilots voted to
     be  represented  by  a  collective  bargaining  unit.  Negotiations  on  a
     collective  bargaining  agreement  have  continued  since early 2004, and a
     mediator  was  appointed  in  the  fourth  quarter  of  2004 to assist with
     resolving  differences  between the parties. Other employee groups may also
     elect  to  be  represented  by  unions  in the future. Although the Company
     believes that current salary and benefits arrangements are competitive with
     others within the industry, the impact of a collective bargaining agreement
     on the cost of operations has not yet been determined.


                                       11

RESULTS  OF  OPERATIONS

Year  ended  December  31,  2004  compared  to  2003

The  Company  reported net income of $11,838,000 for the year ended December 31,
2004,  compared  to  $5,103,000 for the year ended December 31, 2003. Net income
for the year ended December 31, 2004, included the cumulative effect of a change
in accounting principle of $8,595,000, as discussed more fully below. Before the
cumulative  effect  of  the change in accounting principle, the Company reported
net  income of $3,243,000 for 2004. An increase in flight volume during the year
was offset in part by increased aircraft maintenance costs and bad debt expense.

CHANGE  IN  ACCOUNTING  METHOD

Effective  January  1,  2004,  the  Company changed its method of accounting for
major  engine  and  airframe component overhaul costs from the accrual method of
accounting  to  the  direct  expense  method.  Under  the new accounting method,
maintenance  costs  are  recognized  as  expense  as  maintenance  services  are
performed.  Accordingly,  effective  January  1,  2004, the Company reversed its
major  overhaul  accrual  totaling $33,809,000 for all owned and leased aircraft
and  reversed  the  remaining  capitalized  maintenance included in fixed assets
relating  to  used  aircraft  purchases  totaling  $19,719,000, with the balance
reflected  as  the  cumulative  effect  of  change  in  accounting  principle of
$8,595,000  ($14,090,000,  net  of  income  taxes  of  $5,495,000).

In 2002, the impact of the major overhaul accrual relating to aircraft purchased
in  the  RMH  acquisition  was  considered  a  component of the valuation of the
aircraft  and  did  not affect the allocation of the purchase price to goodwill.
Accordingly,  the change in method to the direct expense method in 2004 resulted
in  a  reduction  in the asset value assigned to RMH aircraft. The amount of the
cumulative  effect of the change in accounting principle related to RMH aircraft
was  due  exclusively  to  depreciation  of  the  asset  value or changes in the
liability  balances  which  had  been  expensed  subsequent  to the acquisition.
Therefore,  the  majority  of  the cumulative effect of the change in accounting
principle related to aircraft which were in the Company's fleet prior to the RMH
acquisition.

Pro  forma results, assuming the change in accounting principle had been applied
retroactively,  are  as follows for the year ended December 31, 2003 (amounts in
thousands):



                               As Reported   Pro Forma
                               -----------------------
                                       
Aircraft operations expense    $     56,776     52,430
                               =======================
Depreciation and amortization  $     11,309      9,797
                               =======================

Net income                     $      5,103      8,676
                               =======================
Basic income per share         $        .53        .90
                               =======================
Diluted income per share       $        .51        .86
                               =======================


FLIGHT  OPERATIONS  -  COMMUNITY-BASED  MODEL  AND  HOSPITAL-BASED  MODEL

FLIGHT REVENUE increased $31,010,000, or 13.2%, from $234,687,000 for the year
ended December 31, 2003, to $265,697,000 for the year ended December 31, 2004.
Flight revenue is generated by both HBM and CBM operations and is recorded net
of contractual allowances under agreements with third-party payers (i.e.,
Medicare and Medicaid).

- -    CBM  -  Flight  revenue  increased  $30,542,000,  or 20.9%, to $176,867,000
     for the following reasons:

     -    Incremental  revenue  of  $22,324,000  generated  from the addition of
          17 new CBM bases during either 2003 or 2004.


                                       12

     -    Purchase  of  certain  business  assets  from  another  air  medical
          service provider in southeastern Arizona in May 2003, resulting in the
          expansion of operations from three bases to five. Transport volume for
          all  bases  in the region increased 91.6% during the first four months
          of  2004 compared to the same period in 2003, resulting in incremental
          revenue of approximately $2,508,000.
     -    Closure  of  one  base  in  the  fourth  quarter  of  2003, one in the
          first  quarter  of  2004,  and  one  during the third quarter of 2004,
          resulting in a decrease in revenue of approximately $3,293,000.
     -    Increase  in  Same  Base  Transports.  Excluding the impact of the new
          bases  and  base closures discussed above, total flight volume for all
          CBM  operations  increased  4.1%  in  2004,  primarily attributable to
          improved weather conditions and an increase in flight requests, driven
          in part by enhanced crew outreach and other marketing initiatives.
     -    Average  price  increase  of  approximately  5% for all CBM operations
          effective  January  1,  2004,  and  an  average  price  increase  of
          approximately 10% effective September 1, 2004.
     -    Decrease  caused  by  a  change  in  payer  mix to a higher percentage
          of  Medicare/Medicaid  transports,  resulting  in  higher  contractual
          discounts  which  are offset against flight revenue. See discussion of
          total  provision  for  uncollectible  accounts,  including contractual
          discounts and bad debt expense, below under "Bad Debt Expense."
- -    HBM  -  Flight  revenue  increased  $469,000,  or  0.5%, to $88,831,000 for
     the following reasons:
     -    Discontinuation  of  service  under  three  contracts  either prior to
          or  during  the  first quarter of 2004. In addition, during the fourth
          quarter  of  2003,  one  HBM customer converted to CBM operations. The
          resulting  decrease  in  revenue  from  all  of  these  actions  was
          approximately $5,356,000.
     -    Revenue  of  $2,859,000  generated  by  the  addition  of  one  new
          contract during the first quarter and the expansion of three contracts
          in the second and fourth quarters of 2004.
     -    Annual  price  increases  in  the  majority  of  contracts  based  on
          changes in the Consumer Price Index.
     -    Increase  of  3.3%  in  flight  volume  for  all  contracts, excluding
          the discontinued contracts and new contracts discussed above.

FLIGHT  CENTER COSTS (consisting primarily of pilot, mechanic, and medical staff
salaries  and benefits) increased $13,309,000, or 15.3%, to $100,460,000 for the
year  ended December 31, 2004, compared to 2003. Changes by business segment are
as  follows:
- -    CBM  -  Flight  center  costs  increased  $12,615,000,  or  23.7%,  to
     $65,916,000 for the following reasons:
     -    Increase  of  $10,524,000  for  the  addition  of  personnel  and
          facilities for the new base locations described above.
     -    Decrease  of  $1,650,000  due  to  the  closure  of  base  locations
          described above.
     -    Increases in salaries for merit pay raises.
     -    Increase  of  approximately  $700,000  for  telecommunications  costs
          associated with dispatch operations.
- -    HBM  -  Flight  center  costs  increased  $694,000, or 2.1%, to $34,544,000
     primarily due to the following:
     -    Decrease  of  $2,067,000  due  to  the  closure of base locations
          described above.
     -    Increase  of  $1,252,000  for  the  addition  of  personnel  and
          facilities for the new base locations described above.
     -    Increases in salaries for merit pay raises.

AIRCRAFT  OPERATING  EXPENSES  increased $3,140,000, or 5.5%, for the year ended
December 31, 2004, in comparison to 2003. Aircraft operating expenses consist of
fuel,  insurance, and maintenance costs and generally are a function of the size
of  the  fleet,  the  type of aircraft flown, and the number of hours flown. The
increase  in  costs  is  due  to  the  following:

- -    Addition  of  18  helicopters  for  CBM  operations  and  15  for  HBM
     operations during either 2003 or 2004. The resulting incremental impact for
     2004 was an increase of approximately $2,723,000.
- -    Increase  of  approximately  21%  in  the number of engine events requiring
     significant  repair  or  overhaul  and increase of approximately 60% in the
     number of blade repairs for BK117 helicopters compared to 2003.
- -    Increase  of approximately 12.8% in the cost of aircraft fuel per hour
     flown.
- -    Decrease in hull insurance rates effective July 2004.

AIRCRAFT  RENTAL  EXPENSE  increased  $3,230,000,  or  27.3%, for the year ended
December  31,  2004,  in  comparison  to  the  year  ended  December  31,  2003.
Incremental  rental expense incurred in 2004 for 26 leased aircraft added to the
Company's  fleet  during  either  2003  or  2004  totaled  $3,639,000.


                                       13

BAD  DEBT  EXPENSE  increased $10,373,000, or 31.9%, for the year ended December
31,  2004,  compared  to  2003,  due  in  part to the increase in related flight
revenue.  In  addition,  bad  debt expense as a percentage of related net flight
revenue was 24.1% in 2004, compared to 22.2% in 2003. Flight revenue is recorded
net of Medicare/Medicaid discounts. The total reserve for expected uncollectible
amounts,  including contractual discounts and bad debts, increased from 43.6% of
related  gross  flight  revenue for 2003 to 48.1% for 2004. The Company believes
the  decrease  in  collection rates is due to general recessionary trends in the
economy  and  a  related  increase  in  the  number of uninsured patients and in
patients  covered by Medicaid, as well as the dilutive effect of price increases
on  collection  rates.  Bad  debt expense related to HBM operations and Products
Division  was  not  significant  in  either  2004  or  2003.

MEDICAL  INTERIORS  AND  PRODUCTS

SALES  OF  MEDICAL  INTERIORS  AND  PRODUCTS  increased  $497,000, or 7.3%, from
$6,803,000  for  the  year  ended  December 31, 2003, to $7,300,000 for the year
ended  December 31, 2004. Significant projects in 2004 included production of 13
Multi-Mission Medevac Systems for the U. S. Army's HH-60L Black Hawk helicopter,
40  MEV  litter  systems,  a  multi-mission  interior  for  a  Sikorsky FIREHAWK
helicopter  for the Los Angeles County Fire Department, and four modular medical
interiors  for  three commercial customers. Revenue by product line for the year
ended  December  31,  2004,  was  as  follows:
- -    $811,000  -  manufacture  and  installation  of  modular  medical
     interiors
- -    $4,244,000 - manufacture of multi-mission interiors
- -    $2,245,000  -  design  and  manufacture  of  other  aerospace  and  medical
     transport products

Significant  projects  in 2003 included the manufacture of eight modular medical
interiors  for  four commercial customers and eleven HH60L Multi-Mission Medevac
Systems.  Revenue  by  product line for the year ended December 31, 2003, was as
follows:
- -    $2,927,000  -  manufacture  and  installation of modular medical interiors
- -    $2,782,000  -  manufacture  of  multi-mission  interiors
- -    $1,094,000  -  design  and  manufacture  of  other  aerospace  and medical
     transport  products

COST  OF  MEDICAL INTERIORS AND PRODUCTS decreased $2,052,000, or 43.1%, for the
year  ended December 31, 2004, as compared to the previous year. The average net
margin earned on projects during 2004 was 44% compared to 24% in 2003, primarily
due  to  the change in product mix. The margin earned on multi-mission interiors
is  typically  higher  than  the margins earned on modular medical interiors for
commercial  customers.  In addition, aircraft interiors completed for commercial
customers  during  2003  were for new types of aircraft in which the Company had
not previously installed its modular interior, leading to higher engineering and
documentation  costs  and  lower  profit  margins. Cost of medical interiors and
products  also includes certain fixed costs, such as administrative salaries and
facilities  rent,  which do not vary with volume of sales and which are absorbed
by  both  projects  for  external  customers  and  interdivisional  projects.

GENERAL  EXPENSES

DEPRECIATION  AND AMORTIZATION EXPENSE decreased $326,000, or 2.9%, for the year
ended December 31, 2004, primarily due to the change in the method of accounting
for major engine and airframe component overhauls and replacements, as discussed
more  fully  above.  As  part  of the change in method, the Company reversed the
remaining  capitalized  maintenance  included  in  fixed assets relating to used
aircraft  purchases,  resulting  in  a  decrease  of approximately $1,512,000 in
depreciation expense in 2004. The decrease was offset in part by depreciation on
engine  upgrades,  medical  interior  and  avionics upgrades, an upgraded flight
tracking system, and computer hardware and software placed into service in 2004.

GENERAL  AND  ADMINISTRATIVE  (G&A) EXPENSES increased $7,091,000, or 32.9%, for
the  year ended December 31, 2004, compared to the year ended December 31, 2003,
reflecting  the  growth  in  the  Company's  operations.  G&A  expenses  include
accounting  and  finance,  billing  and  collections,  human resources, aviation
management,  pilot  training,  and CBM program administration. G&A expenses were
10.5%  of  revenue  for 2004, compared to 8.9% for 2003. During the last half of
2003,  the  Company  formalized  the organization structure for its CBM division
along  regional  and  program lines and added administrative personnel to manage
the  daily  operations  of  CBM  bases.  This


                                       14

increase  in administrative staffing was offset in part by a reduction in Flight
Center  Costs  for personnel previously assigned exclusively to a single base of
operation.  The  Company  also  increased  the number of billing and collections
personnel  in 2004 to keep pace with the growth in CBM operations and to address
a  slowdown in collections in early 2004. During 2004, the Company also incurred
approximately  $1,178,000  in audit fees and outside consultant costs related to
the audit of internal controls required by Section 404 of the Sarbanes-Oxley Act
of  2002.  These  increases  were  offset  in  part  by  a  decrease in aviation
management  costs  resulting  from  the  consolidation of FAA Part 135 operating
certificates  from  4 certificates at the beginning of 2003 to 2 certificates by
the  beginning  of  2004.

INTEREST  EXPENSE  decreased  $396,000, or 4.8%, for the year ended December 31,
2004,  compared  to  2003, due to decreases in principal balances as a result of
regularly  scheduled  payments  and  the refinancing of $17.5 million of debt at
lower  interest rates during the fourth quarter of 2003 and the first quarter of
2004.

The  Company recorded INCOME TAX EXPENSE of $2,121,000 in 2004 and $3,263,000 in
2003,  both  at an effective rate of approximately 39%. For income tax purposes,
at  December  31, 2004, the Company has net operating loss carryforwards (NOL's)
of  approximately  $23  million,  expiring at various dates through 2024. During
2004, NOL's of $4.2 million, for which a valuation allowance had previously been
established,  expired.  As  of December 31, 2004, a valuation allowance has been
provided  for  NOL's  which are not expected to be realized prior to expiration.
Based on management's assessment, realization of net deferred tax assets through
future taxable earnings is considered more likely than not, except to the extent
valuation  allowances  are  provided.

Year  ended  December  31,  2003  compared  to  2002

The  Company reported net income of $5,103,000 and income before income taxes of
$8,366,000  for  the  year  ended  December 31, 2003, compared to $5,160,000 and
$8,459,000, respectively, for the year ended December 31, 2002. Results for 2003
included  twelve  months of RMH operations, while 2002 results included only two
and  a  half  months  of RMH operations from the acquisition date of October 16,
2002,  through  the  end  of  the year. Total revenue increased $111,787,000, or
85.6%, in 2003 compared to 2002, primarily due to the RMH acquisition and to the
addition  of  ten  new CBM bases during the year. Because the Company has a high
level  of  fixed  costs, the slight decrease in net income from 2002 to 2003 was
principally  attributed to a decrease in flight volume caused by adverse weather
conditions  and  a  decline  in collection rates on CBM operations, as discussed
more  thoroughly  below.

FLIGHT  OPERATIONS  -  COMMUNITY-BASED  MODEL  AND  HOSPITAL-BASED  MODEL

FLIGHT  REVENUE increased $111,153,000, or 90.0%, from $123,534,000 for the year
ended  December  31, 2002, to $234,687,000 for the year ended December 31, 2003.

- -    CBM - Flight revenue increased $74,204,000, or 102.9%, to
     $146,325,000. Total patient transports were approximately 25,700 for 2003
     compared to approximately 12,900 for 2002. The increase in flight revenue
     was due to the following:
     -    Acquisition  of  RMH  in  October  2002.  Flight  revenue  for RMH CBM
          operations  totaled  $80,793,000 for 2003 compared to $14,750,000 from
          the acquisition date through December 31, 2002.
     -    Revenue  of  $11,601,000  from  the  addition  of  ten  new  CBM bases
          throughout 2003 and one new base in the second quarter of 2002.
     -    Price  increase  of  approximately  10%  for  all  CBM  operations
          effective November 1, 2002.
     -    Decrease  in  flight  volume  for  bases  open  longer  than one year.
          Excluding  the  impact  of the RMH acquisition and the addition of the
          new  bases  discussed  above,  total  flight volume for CBM operations
          decreased  2.1%  in  2003, compared to the prior year. The decrease in
          flight volume is primarily attributed to adverse weather conditions in
          the first half of 2003 which prevented operation of the aircraft.
- -    HBM  -  Flight  revenue  increased  $36,949,000,  or  71.9%, to $88,362,000
     for the following reasons:
     -    Acquisition  of  RMH.  Flight  revenue  for  RMH's  HBM  operations
          totaled  $44,089,000  for  2003  compared  to  $8,946,000  from  the
          acquisition date through December 31, 2002.
     -    Incremental  revenue  of  approximately  $939,000  generated  in  2003
          by  the addition of one new contract in the second quarter of 2002 and
          one in the third quarter of 2002.
     -    Annual  price  increases  in  the  majority  of  contracts  based  on
          changes in the Consumer Price Index.
     -    Flight  volume  for  all  contracts,  excluding  RMH contracts and the
          new contracts discussed above, decreased 2.0% for 2003 compared to the
          prior year.


                                       15

FLIGHT  CENTER  COSTS  increased  $44,193,000, or 102.9%, to $87,151,000 for the
year  ended December 31, 2003, compared to 2002. Changes by business segment are
as  follows:
- -    CBM  -  Flight  center  costs  increased  $30,208,000,  or  130.8%,  to
     $53,301,000 for the following reasons:
     -    Acquisition of RMH. Flight center costs related to RMH CBM
          operations totaled approximately $28,868,000 in 2003 compared to
          $5,108,000 from the acquisition date through December 31, 2002.
     -    Approximately $5,147,000 for the addition of personnel and
          facilities for the new base locations described above.
     -    Increases in salaries for merit pay raises.
     -    Increases in the cost of medical and workers compensation
          insurance premiums paid by the Company.
- -    HBM  - Flight center costs increased $13,985,000, or 70.4%, to $33,850,000
     primarily  due  to  the  following:
     -    Acquisition of RMH. Flight center costs related to RMH HBM
          operations totaled approximately $16,073,000 for 2003 compared to
          $2,964,000 from the acquisition date through December 31, 2002.
     -    Incremental costs of $347,000 in 2003 for the addition of
          personnel and facilities for the new base locations described above.
     -    Increases in salaries for merit pay raises.

AIRCRAFT  OPERATING EXPENSES increased $27,005,000, or 90.7%, for the year ended
December  31,  2003,  in comparison to 2002. The increase in costs is due to the
following:
- -    Acquisition of RMH. Expenses for the RMH fleet totaled $25,009,000 for
     the year ended December 31, 2003, compared to $4,317,000 from the
     acquisition date through December 31, 2002.
- -    Addition of eleven aircraft for CBM operations and three aircraft for
     HBM operations in late 2002 or in 2003, resulting in an increase of
     approximately $1,791,000 for the year ended December 31, 2003.
- -    Addition of personnel in aircraft overhaul, avionics repair,
     purchasing, and aircraft records departments to support the increase in the
     size of the fleet resulting from the RMH acquisition.
- -    Decrease of approximately 15% in hull insurance rates effective July
     2003.
- -    Annual price increases in the cost of spare parts and overhauls.

AIRCRAFT  RENTAL  EXPENSE  increased  $5,668,000,  or  91.8%, for the year ended
December  31,  2003,  in comparison to the year ended December 31, 2002. Expense
for  RMH  aircraft  under operating leases totaled $6,174,000 for the year ended
December  31,  2003,  compared  to  $1,185,000 from the acquisition date through
December  31,  2002. Rental expense related to 11 other leased aircraft added to
the  Company's  fleet  totaled  $903,000  for  the year ended December 31, 2003.

BAD  DEBT  EXPENSE increased $16,933,000, or 108.6%, for the year ended December
31,  2003,  compared  to 2002, due primarily to the acquisition of RMH. Bad debt
related  to  RMH  CBM operations totaled $20,702,000 for the year ended December
31,  2003,  compared to $4,829,000 from the date of acquisition through December
31,  2002.  Bad  debt  expense  as  a  percentage  of related net flight revenue
increased from 21.6% in 2002 to 22.2% in 2003. Flight revenue is recorded net of
Medicare/Medicaid  discounts.  The  total  allowance  for expected uncollectible
amounts,  including contractual discounts and bad debts, increased from 37.6% of
related  gross  flight revenue for the year ended December 31, 2002, to 43.6% in
the  year  ended  December 31, 2003. The increase in total allowances is related
primarily  to  the  acquisition  of  RMH,  whose  collection  experience  had
historically been less favorable than other CBM operations owned by the Company,
and  to  a decrease in the collection rate for other CBM operations. The Company
believes  the  decrease  in collection rates is also due to general recessionary
trends  in  the economy. Bad debt expense related to HBM operations and Products
Division  was  not  significant  in  either  2003  or  2002.

MEDICAL  INTERIORS  AND  PRODUCTS

SALES  OF  MEDICAL  INTERIORS  AND PRODUCTS increased $1,007,000, or 17.4%, from
$5,796,000  for  the  year  ended  December 31, 2002, to $6,803,000 for the year
ended  December  31, 2003. Significant projects in 2003 included the manufacture
of  eight  modular  medical  interiors  for four commercial customers and eleven
HH60L  Multi-Mission Medevac Systems. Revenue by product line for the year ended
December  31,  2003,  was  as  follows:
- -    $2,927,000 - manufacture and installation of modular medical
     interiors
- -    $2,782,000  -  manufacture  of  multi-mission  interiors
- -    $1,094,000  -  design  and  manufacture  of  other  aerospace  and medical
     transport  products


                                       16

Significant  projects  in  2002  included  the  completion  of  five  HH-60L
Multi-Mission Medevac Systems and development of the MEV litter system, both for
the  U.S.  Army,  and  the  manufacture of medical interiors or modular interior
components  for  six  commercial customers. Revenue by product line for the year
ended  December  31,  2002,  was  as  follows:
- -    $2,452,000  -  manufacture  and  installation of modular medical interiors
- -    $808,000  -  manufacture  of  multi-mission  interiors
- -    $2,536,000  -  design  and  manufacture  of  other  aerospace  and medical
     transport  products

COST  OF  MEDICAL  INTERIORS  AND PRODUCTS increased by 11.4% for the year ended
December  31,  2003,  as compared to the previous year, reflecting the change in
sales  volume  over  the same period. The cost of medical interiors and products
also  includes  certain  fixed  costs,  such  as  administrative  salaries  and
facilities  rent,  which  do  not  vary  with  volume  of  sales.

GENERAL  EXPENSES

DEPRECIATION  AND  AMORTIZATION  EXPENSE increased $4,614,000, or 68.9%, for the
year  ended  December  31, 2003. Depreciation related to assets added as part of
the  RMH  acquisition  totaled  $4,915,000 for the year ended December 31, 2003,
compared to $983,000 from the date of the acquisition through December 31, 2002.
The remainder of the increase for the year is related to the purchase of rotable
and other equipment to support the expanded fleet and new bases of operation, as
well  as  the  refurbishment  of  medical  interiors  for  existing  aircraft.

GENERAL AND ADMINISTRATIVE EXPENSES increased $8,806,000, or 69.1%, for the year
ended  December  31,  2003,  compared  to  the  year  ended  December  31, 2002,
reflecting  the  impact  of the RMH transaction. On average, the Company doubled
the  number of personnel in each area to manage the expanded operations with the
acquisition  of  RMH  and  the growth outlined above in the discussion of flight
revenue.  Also  included  in  general  and  administrative  expenses are program
administration  costs for CBM operations. Program administration costs for RMH's
CBM  operations  totaled  $3,094,000  for  the  year  ended  December  31, 2003.

INTEREST  EXPENSE  increased  $5,204,000, or 170.7%, for the year ended December
31,  2003,  compared  to  2002,  primarily  as  a result of the RMH acquisition.
Interest expense related to debt assumed or incurred in conjunction with the RMH
acquisition totaled $6,847,000 for the year ended December 31, 2003, compared to
$1,303,000  from  the  acquisition  date  through  December  31,  2002.

The  Company recorded INCOME TAX EXPENSE of $3,263,000 in 2003 and $3,299,000 in
2002,  both  at  an  effective  rate  of  39%.

LIQUIDITY  AND  CAPITAL  RESOURCES

The Company had working capital of $48,849,000 as of December 31, 2004, compared
to  $43,682,000  at December 31, 2003. The change in working capital position is
primarily  attributable  to  the  following:

- -    Increase  of  $3,070,000  in  net  receivables  consistent  with  the
     increased  revenue  for the CBM division resulting from new base expansions
     and increases in flight volume.

- -    Decrease  of  $7,702,000  in  short-term  accrued  overhaul  and  parts
     replacement  costs  liabilities,  due  to  the  change  in  the  method  of
     accounting  for major engine and airframe component overhaul costs from the
     accrual  method  of  accounting  to  the  direct  expense method. Effective
     January  1,  2004,  the Company reversed its major overhaul accrual for all
     owned and leased aircraft.

- -    Increase  of  $4,387,000  in  deferred  income  tax  liabilities, primarily
     due to the change in the method of accounting for major engine and airframe
     component  overhaul  costs  from  the  accrual  method of accounting to the
     direct  expense  method.  Previously,  the accrual method of accounting for
     engine  and  airframe  component  overhaul costs resulted in a deferred tax
     asset, which had both a current and long-term component.


                                       17

CASH  REQUIREMENTS

Debt  and  Other  Long-term  Obligations

The  following  table  outlines  the  Company's  contractual  obligations  as of
December  31,  2004  (amounts  in  thousands):



                                           Less than 1                          After 5
                                  Total        year      1-3 years   4-5 years   years
                                -------------------------------------------------------
                                                                 
Long-term debt                  $ 95,017        12,020      61,719      18,845    2,433
Less: interest payments (1)       16,283         5,979       8,998       1,251       55
                                -------------------------------------------------------
Principal payments                78,734         6,041      52,721      17,594    2,378
                                -------------------------------------------------------

Capital leases                       722           454         268          --       --
Less: interest                       (63)          (44)        (19)         --       --
                                -------------------------------------------------------
Net present value                    659           410         249          --       --
                                -------------------------------------------------------

Operating leases                 112,649        18,232      33,828      28,763   31,826
Aircraft purchase commitments     72,290        11,915      15,975      22,200   22,200
                                -------------------------------------------------------
Total                           $264,332        36,598     102,773      68,557   56,404
                                =======================================================


(1)  Interest  payments  include  an  estimate  of variable-rate interest on the
     Company's  senior  revolving  credit  facility and two notes with principal
     balances totaling $2,127,000 as of December 31, 2004. Variable interest was
     estimated  using  the  weighted  average  rate in effect as of December 31,
     2004,  for  each  note and the weighted average balance outstanding against
     the revolving credit facility during 2004.

Repayment  of  debt  and  capital  lease  obligations as well as operating lease
agreements  constitute  the Company's primary long-term commitments to use cash.
Balloon  payments  on  long-term  debt  are  due  as  follows:
     -    $17,468,000 in 2006
     -    $23,997,000 in 2007
     -    $7,414,000 in 2008
     -    $1,918,000 in 2009
     -    $772,000 in 2010

OFF-BALANCE  SHEET  ARRANGEMENTS

Residual  Value  Guarantees

The  Company  has  entered into various aircraft operating leases under which it
provides  residual  value guarantees to the lessor. As of December 31, 2004, the
undiscounted maximum amount of potential future payments under the guarantees is
$3,648,000.  No  amounts have been accrued for any estimated losses with respect
to  the  guarantees,  since  it  is  not probable that the residual value of the
aircraft  will  be  less  than  the  amounts  stipulated  in  the guarantee. The
assessment  of  whether it is probable that the Company will be required to make
payments  under  the  terms of the guarantee is based on current market data and
the  Company's  actual  and  expected  loss  experience.

Aircraft  Purchase  Commitments

Prior  to acquisition by the Company, RMH entered into a commitment agreement to
take  delivery  of  eight aircraft for approximately $16,000,000. As of December
31,  2004,  the  Company had taken delivery of all aircraft under the agreement.


                                       18

Prior  to  the  acquisition,  RMH  entered  into  a commitment agreement to take
delivery of ten aircraft for approximately $16,600,000. As of December 31, 2004,
four  aircraft  with  a  total  value of approximately $6,500,000 remained to be
delivered  and  the  deposit  and  related  note  payable  associated  with this
commitment  totaled  $347,000.

In  March  2004,  the Company entered into a commitment agreement to purchase 10
Eurocopter  EC135  helicopters  for  approximately  $34,300,000, with deliveries
scheduled  through  the  first  quarter  of  2005.  As of December 31, 2004, the
Company  had  taken  delivery  of  seven  helicopters  under  the  agreement.

In  July  2004,  the  Company entered into a commitment agreement to purchase 15
Bell  427  helicopters  for approximately $55,500,000, beginning in 2007, with a
minimum  of  three  deliveries  per  year.  The  agreement  provides for special
incentives,  including a trade-in option for up to fifteen Bell 222 helicopters,
with  minimum  guaranteed  trade-in  values.

The  Company  intends  to  place  the  new EC135's and Bell 427's primarily into
existing  bases  and  to either sell the aircraft which are replaced or redeploy
them into the backup fleet. Typically the Company has financed aircraft acquired
under  these  or  similar  commitments  through  operating  lease  agreements.

Letter  of  Credit

In  August  2004,  the Company entered into a $1,208,000 letter of credit with a
financial  institution  to securitize an aircraft leased by the Company under an
operating  lease agreement. Because the aircraft is operated in Puerto Rico, the
lessor  is  unable  to  perfect  its security interest against the aircraft. The
letter  of  credit perpetually renews for consecutive one-year terms through the
end  of  the  lease  agreement  in July 2010 or until the aircraft is moved from
Puerto  Rico  and  reduces  the available borrowing capacity under the Company's
senior  revolving  credit  facility  described  below.

SOURCES  AND  USES  OF  CASH

The  Company  had  cash and cash equivalents of $2,603,000 at December 31, 2004,
compared  to  $5,574,000  at  December  31,  2003.  Cash generated by operations
increased  to  $15,381,000 in 2004 from $4,403,000 in 2003. Receivable balances,
net of bad debt expense, increased $3,070,000 in 2004 compared to $21,436,000 in
2003  despite  the continued growth in operations. The smaller increase reflects
the  decline  in the overall collection rate for receivables in 2004 compared to
2003  and  the  results  of  the  Company's  efforts  to  improve  the  pace  of
collections.  Total  cash  collected  against CBM receivable balances was $135.7
million  in  2004,  compared  to  $92.8  million  in  2003.

Cash  used  for  investing  activities  totaled $11,893,000 in 2004, compared to
$8,197,000  in  2003.  Equipment  acquisitions  in  2004  consisted primarily of
medical  interior  and  avionics installations, information systems hardware and
software,  and  rotable  equipment. In 2004 the Company received $1,600,000 from
the  sale of two of its aircraft and approximately $1,300,000 from the refund of
deposits  for  the  purchase  of  aircraft, primarily through the arrangement of
long-term  operating  lease  financing. Equipment acquisitions in 2003 consisted
primarily  of medical interior and avionics installations, upgrades for existing
equipment,  and  rotable  equipment.

Financing  activities used $6,459,000 in 2004, compared to generating $7,958,000
in  2003.  The Company used proceeds from new note agreements originated in 2004
and  2003  to refinance existing debt with higher interest rates and to fund the
acquisition of new software systems and other capital expenditures. Primary uses
of  cash  in  both  2004  and  2003 consisted of payments for long-term debt and
capital  lease  obligations.  In  2003, the Company issued 1.2 million shares of
common  stock  at $8 per share in a private placement transaction. Net proceeds,
after  syndication  and  other costs, were $8,855,000 and were used primarily to
fund  current  operations.

Senior  Revolving  Credit  Facility

In  October 2002, the Company entered into a $35 million senior revolving credit
facility  with  certain  lenders  to finance a portion of the purchase price and
related closing costs for the RMH acquisition and to provide working capital and
letter  of  credit availability for future activities of the Company. Borrowings
under  the  credit  facility  are  secured by substantially all of the Company's
non-aircraft  assets,  including  accounts  receivable,  inventory,


                                       19

equipment and general intangibles. The facility matures October 16, 2006 but can
be  prepaid  at any time, subject to payment of an early termination fee ranging
from  .25%  to  1%  if  the  termination  occurs  prior  to  October  16,  2005.

Indebtedness  under the credit facility bears interest, at the Company's option,
at  either (i) the higher of the federal funds rate plus 0.50% or the prime rate
as announced by the lenders plus an applicable margin ranging from 0 to 0.75% or
(ii)  a  rate  equal  to  LIBOR  plus an applicable margin ranging from 1.75% to
3.00%.  As  of  December  31,  2004,  the  weighted average interest rate on the
outstanding  balance  against  the  line  was  4.72%.  The  amount of borrowings
permitted  under  the  credit facility is based on a borrowing base comprised of
(i)  75% of accounts receivable from Medicare, Medicaid, insurance companies and
community-based payers and 85% of other accounts receivable, and (ii) the lesser
of  (A)  60%  of  inventory  valued  at  the lower of cost or market, (B) 85% of
inventory valued at liquidation value, or (C) $15 million. At December 31, 2004,
$35,000,000  was  available under the credit facility, and $14,719,000 was drawn
against  the  line.

Payment  obligations under the credit facility accelerate upon the occurrence of
defined  events of default, including the following: failure to pay principal or
interest  or  to  perform  covenants  under  the  credit  facility  or  other
indebtedness;  events  of  insolvency or bankruptcy; failure to timely discharge
judgments  of $250,000 or more; failure to maintain the first priority status of
liens  under  the  credit  facility;  levy  against  a  material  portion of the
Company's  assets;  default  under  other  indebtedness;  suspension of material
governmental  permits;  interruption  of operations at any Company facility that
has  a  material  adverse  effect;  and  a  change  of  control  in the Company.

The  credit  facility contains various covenants that limit, among other things,
the  Company's  ability  to  create  liens,  declare  dividends,  make loans and
investments,  enter  into  real  property leases exceeding specified expenditure
levels,  make any material change to the nature of the Company's business, enter
into  any  transaction  with affiliates other than on arms' length terms, prepay
indebtedness,  enter  into a merger or consolidation, or sell assets. The credit
facility  also  places limits on the amount of new indebtedness, operating lease
obligations,  and unfinanced capital expenditures which the Company can incur in
a  fiscal  year. The Company is required to maintain certain financial ratios as
defined  in  the  credit  facility.  As of December 31, 2004, the Company was in
compliance  with  the  covenants  of  the  credit  facility.

Subordinated  Debt

On  October  16,  2002,  the Company issued $23 million in subordinated notes to
Prudential  Capital  Partners,  L.P.  and Prudential Capital Partners Management
Fund,  L.P.  (together,  the Subordinated Lenders) to finance the acquisition of
RMH.  The notes are unsecured and provide for quarterly payment of interest only
at  12%  per  annum,  with  all  principal  due  October  16, 2007. With certain
exceptions  as  defined in the notes, the notes may not be prepaid until January
1,  2005, and prepayments after January 1, 2005, will be at a declining premium.

The  securities  purchase  agreement  entered  into in connection with the notes
contains various covenants that limit, among other things, the Company's ability
to create liens, declare dividends, make certain loans, enter into real property
leases  exceeding  specified expenditure levels, make any material change to the
nature  of  the  Company's  business, enter into any transaction with affiliates
other  than  on  arms' length terms, prepay indebtedness, enter into a merger or
consolidation,  sell  or  discount  receivables,  or  sell  assets. The purchase
agreement  also places limits on the amount of new indebtedness, operating lease
obligations,  and unfinanced capital expenditures which the Company can incur in
a  fiscal  year. The Company is required to maintain certain financial ratios as
defined  in  the purchase agreement. As of December 31, 2004, the Company was in
compliance  with  the  covenants.

Payment  obligations under the subordinated notes accelerate upon the occurrence
of  defined events of default, including the following: failure to pay principal
or  interest  or  to  perform  covenants  under  the  notes and related purchase
agreement  or other indebtedness; events of insolvency or bankruptcy; failure to
timely  discharge  judgments  of  $500,000  or  more;  failure  to file and keep
effective  a  registration  statement  relating  to  the  warrants issued to the
Subordinated  Lenders;  and  a  change  of  control  in  the  Company.

Under  an  amendment  to  the agreement, the Company accrued an amendment fee of
$500,000 in 2004 in exchange for the elimination of a financial covenant for the
duration  of  the agreement. The fee is expected to be paid in the first quarter
of 2005.


                                       20

Other  Notes

In  January  2004  the  Company  originated  a  note  payable of $1,039,000 with
interest  at 5.08% to refinance existing debt with a higher interest rate and to
fund  the  acquisition of computer equipment and other capital expenditures; the
note  is  payable  through  January 2010. In March 2004 the Company originated a
note  payable  of  $7,492,000  with interest at 5.60% to refinance existing debt
with  a  higher  interest  rate;  the  note  is  payable  through  April  2010.

In  December  2004  the  Company  originated  a  note payable of $1,953,000 with
interest  at  5.36%  to  refinance the balloon payment due under a capital lease
obligation.  The  note  is  payable  through  December  2010.

New  Community-based  Operations

Opening  a  new community-based operation typically requires an investment in an
additional  aircraft,  aviation  and  medical  personnel, and crew quarters. The
Company  may take possession of the additional aircraft up to three months prior
to  the commencement of operations in order to retrofit the aircraft for medical
transport.  Staff  may  also  be hired a month in advance of the operation start
date.  Because  of  the  delay  between  date  of  transport  and  collection of
receivables  from the patients or their insurers, new community-based operations
may  not  produce  positive  cash flow during at least the first three months of
operation.

Other  Sources

As  of December 31, 2004, the Company held unencumbered aircraft with a net book
value  of  $9.0  million  and has additional equity in other encumbered aircraft
which  could  be  utilized  as  collateral  for borrowing funds as an additional
source  of working capital if necessary. The Company also has $19,073,000 unused
capacity  on  its  senior  revolving  credit facility. The Company believes that
these  borrowing  resources,  coupled with favorable results of operations, will
allow  the  Company  to  meet  its  obligations  in  the  coming  year.

OUTLOOK  FOR  2005

The  statements  contained  in  this  Outlook are based on current expectations.
These  statements are forward-looking, and actual results may differ materially.
The  Company  undertakes no obligation to update any forward-looking statements.

Community-Based  Model

The  Company  opened  CBM  operations  at  a new location in Kentucky during the
fourth  quarter of 2004. In the first quarter of 2005, the Company purchased the
operations  of  a  hospital-based program in northern California and expanded it
from  one  base  to two. CBM flight volume at all other locations during 2005 is
expected  to  be  consistent  with  historical  levels,  subject  to  seasonal,
weather-related fluctuations. The Company continues to evaluate opportunities to
expand  the  CBM  model  in  other  communities.

Hospital-Based  Model

In  the  fourth  quarter of 2004, the Company expanded two existing contracts in
Colorado  and  North Carolina to additional satellite bases. The Company expects
similar  expansions  to  satellite locations under four other existing contracts
during the second quarter of 2005. Twelve hospital contracts are due for renewal
in 2005. One was renewed for a 5-year term during the first quarter of 2005, and
renewals  on  the  remaining  eleven  contracts  are  still pending. The Company
expects  2005  flight  activity  for  continuing  hospital  contracts  to remain
consistent  with  historical  levels.

Products  Division

As  of December 31, 2004, the Company was continuing the production of 13 HH-60L
units  and  19 MEV units for the U.S. Army, a multi-mission interior for the Los
Angeles  County  Fire  Department,  and  two  modular  medical  interiors  for a
commercial  customer.  Remaining  revenue  for  all  contracts  in process as of
December  31,  2004,  is  estimated  at  $2.1  million.


                                       21

The  current U.S. Army Aviation Modernization Plan defines a requirement for 180
HH-60L Multi-Mission Medevac units in total over an unspecified number of years.
The Company has already completed 15 HH-60L units under the program, in addition
to  the  13  currently  under  contract.  The  U.S.  Army  has also forecasted a
requirement  for  a  total  of  119  MEV  units  over  4  years; the Company has
previously  delivered  63  units,  in  addition  to the 19 units currently under
contract.  There  is  no  assurance  that  orders  for  additional units will be
received  in  future  periods.

All  Segments

In  the  last  six  months  of  2004  the  Company  implemented  new finance and
accounting  and  new dispatch software and expects to implement new software for
several  other major information technology systems in 2005. The majority of the
cost  of  new  systems  is expected to be financed through capital and operating
lease  agreements.

During  the  first quarter of 2005, the Company reached an agreement to amend to
its  senior revolving credit facility. The amendment extends the maturity of the
revolving  credit  facility  to April 2010 and includes a $20 million term loan,
the  proceeds  of  which  will  be used to retire the Company's 12% subordinated
debt.  The  terms  and conditions of the senior revolving credit facility remain
relatively  unchanged under the amendment. The term loan will be payable through
April  2010  and  will bear interest, at the Company's option, at either (i) the
higher  of  the  federal funds rate plus 0.50% or the prime rate as announced by
the lenders plus an applicable margin ranging from 0.50% to 1.50% or (ii) a rate
equal  to  LIBOR plus an applicable margin ranging from 2.75% to 3.75%. Payments
will  consist  of interest only during the first year with the principal payable
as  follows:  $6 million in each of years 2 and 3, $2 million in each of years 4
and  5,  and  $4  million  at  maturity.  The  Company  expects  to  write  off
approximately  $2.0  million in debt origination costs and note discount related
to  the  subordinated debt and to pay a prepayment penalty of approximately $1.4
million.  While  there  are  certain  conditions  that  must  be met in order to
finalize the amendment, the Company expects to meet those conditions either late
in  the  first  quarter  or  early  in the second quarter of 2005. Closing costs
associated  with  the  amendment  are  estimated  to  be  $300,000.

There  can  be  no  assurance  that the Company will continue to maintain flight
volume  or  current  collection  rates  on receivables for CBM operations, renew
operating  agreements  for  its  HBM  operations,  or  generate  new  profitable
contracts  for  the  Products  Division.


RISK  FACTORS

Actual  results  achieved  by  the  Company  may  differ  materially  from those
described  in  forward-looking  statements  as  a  result  of  various  factors,
including  but  not  limited to, those discussed above in "Outlook for 2005" and
those  described  below.

- -    Flight  volume  -  All  CBM  revenue  and  approximately 35% of HBM revenue
     is  dependent  upon flight volume. Approximately 35% of the Company's total
     operating  expenses  also vary with number of hours flown. Poor visibility,
     high  winds,  and  heavy  precipitation  can  affect  the safe operation of
     aircraft  and  therefore  result in a reduced number of flight hours due to
     the  inability to fly during these conditions. Prolonged periods of adverse
     weather  conditions could have an adverse impact on the Company's operating
     results.  Typically, the months from November through February tend to have
     lower  flight volume due to weather conditions and other factors, resulting
     in  lower  CBM operating revenue during these months. Flight volume for CBM
     operations  can  also  be  affected  by  the  distribution  of  calls among
     competitors  by  local  government  agencies  and  the  entrance  of  new
     competitors into a market.

- -    Collection  rates  -  The  Company  responds  to  calls  for  air  medical
     transport  without  pre-screening  the creditworthiness of the patient. The
     CBM  division  invoices  patients  and their insurers directly for services
     rendered  and  recognizes  revenue net of estimated contractual allowances.
     The  level  of  bad  debt  expense  is  driven by collection rates on these
     accounts.  Changes  in  estimated  contractual allowances and bad debts are
     recognized  based  on  actual  collections  in  subsequent  periods.
     Collectibility  is affected by the number of uninsured or indigent patients
     transported  and  is, therefore, primarily dependent upon the health of the
     U.S. economy. A significant or sustained downturn in the U.S. economy could
     have an adverse impact on the Company's bad debt expense.


                                       22

     -    Highly  leveraged  balance  sheet  -  The  Company  is obligated under
          debt  facilities  providing  for up to approximately $104.8 million of
          indebtedness,  of which approximately $84.5 million was outstanding at
          December  31,  2004.  If  the  Company  fails  to  meet  its  payment
          obligations  or  otherwise  defaults  under  the  agreements governing
          indebtedness,  the  lenders under those agreements will have the right
          to  accelerate the indebtedness and exercise other rights and remedies
          against  the  Company. These rights and remedies include the rights to
          repossess  and  foreclose  upon  the  assets that serve as collateral,
          initiate judicial foreclosure against the Company, petition a court to
          appoint  a  receiver  for  the  Company,  and  initiate  involuntary
          bankruptcy  proceedings against the Company. If lenders exercise their
          rights  and  remedies,  the  Company's assets may not be sufficient to
          repay  outstanding  indebtedness, and there may be no assets remaining
          after payment of indebtedness to provide a return on common stock.

     -    Restrictive  debt  covenants  -  The  subordinated  notes  and  senior
          credit  facility,  into  which  the  Company  entered  to  finance the
          acquisition  of  RMH, both contain restrictive financial and operating
          covenants,  including  restrictions  on the Company's ability to incur
          additional  indebtedness, to exceed certain annual capital expenditure
          limits,  and  to  engage  in  various  corporate  transactions such as
          mergers,  acquisitions, asset sales and the payment of cash dividends.
          These  covenants will restrict future growth through the limitation on
          capital  expenditures  and  acquisitions, and may adversely impact the
          Company's  ability  to  implement its business plan. Failure to comply
          with  the  covenants  defined  in  the  agreements  or to maintain the
          required  financial  ratios  could  result  in an event of default and
          accelerate  payment  of  the  principal  balances  due  under  the
          subordinated  notes  and  the  senior  credit  facility. Given factors
          beyond the Company's control, such as interruptions in operations from
          unusual  weather  patterns  not included in current projections, there
          can  be  no  assurance  that  the  Company  will  be able to remain in
          compliance  with  financial  covenants  in the future, or that, in the
          event  of  non-compliance,  the Company will be able to obtain waivers
          from the lenders, or that to obtain such waivers, the Company will not
          be required to pay lenders significant cash or equity compensation.

     -    Employee  unionization  -  In  September  2003,  the  Company's pilots
          voted  to  be  represented by a collective bargaining unit, the Office
          and  Professional  Employees  International  Union.  Negotiations on a
          collective bargaining agreement have continued since early 2004, and a
          mediator  was  appointed  in the fourth quarter of 2004 to assist with
          resolving  differences  between the parties. Other employee groups may
          also  elect  to  be  represented by unions in the future. Although the
          Company  believes  that  current  salary and benefits arrangements are
          competitive  with  others  within  the  industry,  the  impact  of  a
          collective  bargaining agreement on the cost of operations has not yet
          been determined.

     -    Governmental  regulation  -  The  air  medical transportation services
          and  products  industry  is  subject  to  extensive  regulation  by
          governmental  agencies, including the Federal Aviation Administration,
          which impose significant compliance costs on the Company. In addition,
          reimbursement  rates  for  air  ambulance  services  established  by
          governmental programs such as Medicare directly affect CBM revenue and
          indirectly  affect  HBM  revenue  from  customers.  Changes in laws or
          regulations  or  reimbursement  rates  could  have  a material adverse
          impact  on  the  Company's  cost  of operations or revenue from flight
          operations.  In  January  2005  the  Company  experienced  two  fatal
          accidents which are under investigation by the National Transportation
          Safety  Board.  The  outcome of these investigations and the potential
          impact on the Company's operations cannot yet be ascertained.

     -    Compliance  with  corporate  governance  and  public  disclosure
          regulations  -  New  laws,  regulations,  and  standards  relating  to
          corporate  governance  and  public  disclosure-including  the
          Sarbanes-Oxley  Act  of 2002, new SEC regulations, and NASDAQ National
          Market  rules-are subject to varying interpretations in many cases due
          to  lack of specificity. Their application may evolve over time as new
          guidance  is  provided  by  regulatory and governing bodies, which may
          result  in  continuing  uncertainty  regarding  compliance matters and
          higher  costs  necessitated  by  ongoing  revisions  to disclosure and
          governance practices. The Company's efforts to maintain high standards
          of  corporate  governance  and  public  disclosure  in compliance with
          evolving  laws  and  regulations  have  resulted in, and are likely to
          continue  to  result in, increased general and administrative expenses
          and  a  diversion  of  management's  time  and  attention  from
          revenue-generating activities to compliance activities. In particular,
          compliance  with  Section 404 of the Sarbanes-Oxley Act of 2002, which
          requires  the  Company  to  include  management and auditor reports on
          internal  controls  as  part  of  its  annual  report,  has  required
          commitment  of  significant  financial  and  managerial  resources. In
          addition,  board  members,  the  chief  executive  officer,  and chief
          financial  officer  could face an increased risk of personal liability
          in  connection  with the performance of their duties. As a result, the
          Company may have difficulty attracting and retaining qualified


                                       23

          board  members  and  executive  officers.  If  efforts  to comply with
          new  or  changed  laws,  regulations,  and  standards  differ from the
          activities  intended  by  regulatory  or  governing  bodies  due  to
          ambiguities  related  to  practice,  the  Company's  reputation may be
          harmed.

     -    Internal  controls  -  The  Company  is required by Section 404 of the
          Sarbanes-Oxley  Act  of 2002 to include management and auditor reports
          on  internal  controls  as  part  of  its  annual  report.  Management
          concluded that internal control over financial reporting was effective
          at  December 31, 2004, and the Company's independent auditors attested
          to that conclusion. There can be no assurance that material weaknesses
          in  internal  controls over financial reporting will not be discovered
          in the future or that the Company and its independent auditors will be
          able  to  conclude  that  internal control over financial reporting is
          effective in the future. Although it is unclear what impact failure to
          comply  fully with Section 404 or the discovery of a material weakness
          in  internal  controls  over  financial  reporting  would  have on the
          Company,  it may subject the Company to regulatory scrutiny and result
          in additional expenditures to meet the requirements, a reduced ability
          to  obtain financing, or a loss of investor confidence in the accuracy
          of the Company's financial reports.

     -    Competition  -  HBM  operations  face  significant  competition  from
          several national and regional air medical transportation providers for
          contracts  with  hospitals  and  other  healthcare  institutions.  In
          addition  to  the national and regional providers, CBM operations also
          face  competition  from  smaller regional carriers and alternative air
          ambulance  providers  such as sheriff departments. Operators generally
          compete  on the basis of price, safety record, accident prevention and
          training,  and  the  medical capability of the aircraft. The Company's
          competition in the aircraft interior design and manufacturing industry
          comes  primarily  from  three companies based in the United States and
          three  in Europe. Competition is based mainly on product availability,
          price,  and  product features, such as configuration and weight. There
          can  be  no  assurance  that  the  Company will be able to continue to
          compete successfully for new or renewing contracts in the future.

     -    Fuel  costs  -  Fuel  accounted  for  2.2% of total operating expenses
          for  the  year ended December 31, 2004. Both the cost and availability
          of  fuel  are  influenced  by  many economic and political factors and
          events  occurring in oil-producing countries throughout the world, and
          fuel  costs fluctuate widely. Recently the price per barrel of oil has
          been  at  an all-time high. The Company cannot predict the future cost
          and availability of fuel. The unavailability of adequate fuel supplies
          could  have  an adverse effect on the Company's cost of operations and
          profitability. Generally, the Company's HBM customers pay for all fuel
          consumed in medical flights. However, the Company's ability to pass on
          increased fuel costs for CBM operations may be limited by economic and
          competitive  conditions  and  by  reimbursement  rates  established by
          Medicare, Medicaid, and insurance providers.

     -    Aviation  industry  hazards  and  insurance  limitations - Hazards are
          inherent  in  the aviation industry and may result in loss of life and
          property,  thereby  exposing  the  Company  to potentially substantial
          liability claims arising out of the operation of aircraft. The Company
          may also be sued in connection with medical malpractice claims arising
          from  events  occurring  during  a medical flight. Under HBM operating
          agreements,  hospital  customers  have agreed to indemnify the Company
          against  liability  arising  out  of medical malpractice claims and to
          maintain  insurance  covering  such  liability,  but  there  can be no
          assurance  that  a  hospital  will  not  challenge the indemnification
          rights  or  will have sufficient assets or insurance coverage for full
          indemnity.  In  CBM  operations,  Company  personnel  perform  medical
          procedures  on  transported  patients, which may expose the Company to
          significant  direct  legal exposure to medical malpractice claims. The
          Company  maintains  general  liability  aviation  insurance,  aviation
          product  liability  coverage,  and  medical malpractice insurance, and
          believes  that  the level of coverage is customary in the industry and
          adequate to protect against claims. However, there can be no assurance
          that  it  will be sufficient to cover potential claims or that present
          levels of coverage will be available in the future at reasonable cost.
          A  limited number of hull and liability insurance underwriters provide
          coverage  for  air  medical  operators.  A  significant  downturn  in
          insurance  market  conditions  could have a material adverse effect on
          the  Company's  cost of operations. Approximately 33% of any increases
          in hull and liability insurance may be passed through to the Company's
          HBM  customers  according  to contract terms. In addition, the loss of
          any  aircraft  as  a  result of accidents could cause both significant
          adverse  publicity  and interruption of air medical services to client
          hospitals,  which  could  adversely  affect  the  Company's  operating
          results and relationship with such hospitals.


                                       24

     -    Foreign  ownership  -  Federal  law  requires  that  United States air
          carriers  be  citizens  of  the  United  States.  For a corporation to
          qualify  as  a  United  States  citizen,  the  president  and at least
          two-thirds  of  the  directors  and  other  managing  officers  of the
          corporation  must  be  United  States citizens and at least 75% of the
          voting  interest  of  the  corporation  must be owned or controlled by
          United  States  citizens.  If  the  Company is unable to satisfy these
          requirements,  operating  authority  from  the  Department  of
          Transportation  may  be  revoked.  Furthermore,  under  certain  loan
          agreements,  an event of default occurs if less than 80% of the voting
          interest  is  owned  or  controlled  by  United States citizens. As of
          December  31,  2004,  the Company was aware of one foreign person who,
          according  to  recent  public  securities filings, is believed to hold
          approximately  10.1%  of outstanding Common Stock. Because the Company
          is unable to control the transfer of its stock, it is unable to assure
          that  it  can  remain  in  compliance  with  these requirements in the
          future.

     -    Acquisitions  and  integration  -  The  Company  has  grown
          significantly  through  acquisitions  in the past and will continue to
          pursue  acquisitions  in  the  future.  With  any large acquisition, a
          significant effort is required to assimilate the operations, financial
          and  accounting  practices,  and  MIS  systems,  and  to integrate key
          personnel  from  the  acquired  business.  Acquisitions  may  cause
          disruptions  in  Company  operations and divert management's attention
          from  day-to-day  operations.  The  Company  may  not  realize  the
          anticipated benefits of past or future acquisitions, profitability may
          suffer  due to acquisition-related costs or unanticipated liabilities,
          and  the  Company's  stock price may decrease if the financial markets
          consider the acquisitions to be inappropriately priced.

     -    Dependence  on  third  party  suppliers  -  The  Company  currently
          obtains  a  substantial  portion  of  its  helicopter  spare parts and
          components  from Bell and AEC, because its fleet is composed primarily
          of  Bell  and  Eurocopter  aircraft, and maintains supply arrangements
          with  other  parties  for  its  engine and related dynamic components.
          Based  upon  the  manufacturing  capabilities and industry contacts of
          Bell,  AEC,  and  other suppliers, the Company believes it will not be
          subject  to  material  interruptions  or  delays in obtaining aircraft
          parts and components but does not have an alternative source of supply
          for  Bell,  AEC,  and  certain  other  aircraft  parts.  Failure  or
          significant delay by these vendors in providing necessary parts could,
          in  the  absence  of  alternative  sources  of supply, have a material
          adverse effect on the Company. Because of its dependence upon Bell and
          AEC  for  helicopter parts, the Company may also be subject to adverse
          impacts  from  unusually  high  price increases which are greater than
          overall  inflationary  trends.  Increases in the Company's monthly and
          hourly  flight  fees  billed  to  its  HBM customers may be limited to
          changes  in  the  consumer price index. As a result, an unusually high
          increase  in  the  price  of  parts  may not be fully passed on to the
          Company's HBM customers.

     -    Employee  recruitment  and  retention  -  An  important  aspect of the
          Company's  operations  is the ability to hire and retain employees who
          have  advanced  aviation,  nursing,  and  other  technical  skills. In
          addition,  hospital  contracts typically contain minimum certification
          requirements  for  pilots  and  mechanics.  Employees  who  meet these
          standards  are  in  great  demand  and  are likely to remain a limited
          resource  in  the  foreseeable  future.  If  the  Company is unable to
          recruit and retain a sufficient number of these employees, the ability
          to maintain and grow the business could be negatively impacted.

     -    Department  of  Defense  funding  -  Several  of  the  projects  which
          have historically been significant sources of revenue for the Products
          Division,  including  HH-60L  and  MEV  systems,  are  dependent  upon
          Department of Defense funding. Failure of the U.S. Congress to approve
          funding  for  the  production  of additional HH-60L or MEV units could
          have a material adverse impact on Products Division revenue.

CRITICAL  ACCOUNTING  POLICIES

The Company's consolidated financial statements have been prepared in accordance
with  accounting  principles  generally  accepted  in  the  United  States.  The
preparation  of these financial statements requires management to make estimates
and  assumptions  that affect the reported amounts of assets and liabilities and
the disclosure of contingent assets and liabilities at the date of the financial
statements  and  the  reported  amounts  of  revenues  and  expenses  during the
reporting  period.


                                       25

On  an  on-going  basis,  management  evaluates  its  estimates  and  judgments,
including  those  related  to  revenue  recognition,  uncollectible receivables,
deferred  income  taxes,  aircraft overhaul costs, and depreciation and residual
values.  Management  bases  its estimates and judgments on historical experience
and  on  various  other  factors  that  are  believed to be reasonable under the
circumstances,  the  results  of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from
other  sources.  Actual  results may differ from these estimates under different
assumptions or conditions. Management believes the following critical accounting
policies  affect  its  more  significant  judgments  and  estimates  used in the
preparation  of  its  consolidated  financial  statements.

Revenue  Recognition

Fixed flight fee revenue under the Company's operating agreements with hospitals
is  recognized monthly over the terms of the agreements. Flight revenue relating
to patient transports is recognized upon completion of the services. Revenue and
accounts  receivable  are recorded net of estimated contractual allowances under
agreements  with  third-party payers (i.e., Medicare and Medicaid). Estimates of
contractual  allowances  are  initially  determined based on historical discount
percentages  for  Medicare and Medicaid patients and adjusted periodically based
on  actual  discounts.  If actual discounts realized are more or less than those
projected  by management, adjustments to contractual allowances may be required.
Based  on  related flight revenue for the year ended December 31, 2004, a change
of  1%  in the percentage of estimated contractual discounts would have resulted
in  a  change  of  approximately  $2,599,000  in  flight  revenue.

Revenue related to fixed fee medical interior and products contracts is recorded
as  costs  are incurred using the percentage of completion method of accounting.
The  Company  estimates  the percentage of completion based on costs incurred to
date  as a percentage of an estimate of the total costs to complete the project.
Losses on contracts in process are recognized when determined. If total costs to
complete  a  project are greater or less than estimated, the gross margin on the
project  may be greater or less than originally recorded under the percentage of
completion  method.

Uncollectible  Receivables

The  Company  responds to calls for air medical transports without pre-screening
the  credit  worthiness  of  the  patient.  Uncollectible  trade receivables are
charged  to  operations  using  the allowance method. Estimates of uncollectible
receivables  are  determined  monthly  based  on historical collection rates and
adjusted  monthly  thereafter  based  on  actual  collections.  If actual future
collections  are more or less than those projected by management, adjustments to
allowances for uncollectible accounts may be required. There can be no guarantee
that  the  Company will continue to experience the same collection rates that it
has in the past. Based on related net flight revenue for the year ended December
31,  2004,  a change of 1% in the percentage of estimated uncollectible accounts
would have resulted in a change of approximately $1,777,000 in bad debt expense.

Deferred  Income  Taxes

In preparation of the consolidated financial statements, the Company is required
to estimate income taxes in each of the jurisdictions in which it operates. This
process  involves estimating actual current tax exposure together with assessing
temporary  differences  resulting  from  differing  treatment  of items, such as
depreciable assets, for tax and accounting purposes. These differences result in
deferred  tax  assets  and  liabilities,  which are included in the consolidated
balance  sheets.  The  Company  then  assesses  the likelihood that deferred tax
assets  will  be  recoverable from future taxable income and records a valuation
allowance  for  those  amounts  it  believes  are  not  likely  to  be realized.
Establishing  or  increasing  a valuation allowance in a period increases income
tax expense. The Company considers estimated future taxable income, tax planning
strategies,  and  the  expected  timing  of  reversals  of  existing  temporary
differences in assessing the need for a valuation allowance against deferred tax
assets.  In the event the Company were to determine that it would not be able to
realize  all or part of its net deferred tax assets in the future, an adjustment
to  the  valuation  allowance  would  be  charged  to  income in the period such
determination  was made. Likewise, should the Company determine that it would be
able  to  realize  its  deferred  tax  assets in the future in excess of its net
recorded  amount, an adjustment to the valuation allowance would increase income
in  the  period  such  determination  was  made.


                                       26

Aircraft  Overhaul  Costs

The Company operates under an FAA-approved continuous inspection and maintenance
program.  The  Company accounts for maintenance activities on the direct expense
method. Under this method, commencing January 1, 2004, all maintenance costs are
recognized  as  expense  as  costs  are  incurred. Prior to January 1, 2004, the
Company  accrued for major engine and airframe component overhaul costs based on
usage  of  the  aircraft  component  over  the  period  between  overhauls  or
replacements  in  advance  of  performing  the  maintenance  services.

Depreciation  and  Residual  Values

In  accounting  for  long-lived  assets,  the  Company makes estimates about the
expected  useful  lives,  projected  residual  values  and  the  potential  for
impairment.  Estimates of useful lives and residual values of aircraft are based
upon  actual  industry  experience  with  the same or similar aircraft types and
anticipated  utilization of the aircraft. Changing market prices of new and used
aircraft,  government  regulations  and  changes  in  the  Company's maintenance
program  or  operations could  result  in changes to these estimates. Long-lived
assets  are evaluated for impairment whenever events or changes in circumstances
indicate  that  the  carrying  amount  of  an  asset  may  not  be  recoverable.
Recoverability  of long-lived assets is measured by a comparison of the carrying
amount  of  an  asset  to  future net cash flows expected to be generated by the
asset.

NEW  ACCOUNTING  STANDARDS

In  December  2004,  the Financial Accounting Standards Board (FASB) issued FASB
Statement No. 123R (Statement 123R), Accounting for Stock-Based Compensation, an
amendment  of FASB Statement No. 123. Statement 123R requires recognition of the
grant-date  fair  value  of  stock  options  and other equity-based compensation
issued  to  employees  in  the  income statement and is effective for interim or
annual periods beginning after June 15, 2005. Statement 123R provides for either
a  modified prospective or modified retrospective transition method for adopting
the  statement.  The  Company  has not yet determined which transition method it
will  apply  nor the impact of adopting Statement 123R on its financial position
or  results  of  operations.

In  December  2004,  the  FASB  issued  FASB  Statement No. 153 (Statement 153),
Exchange  of  Nonmonetary Assets - an amendment of APB Opinion No. 29. Statement
153 eliminates certain exceptions provided for by APB Opinion No. 29 and instead
requires  that an exchange of nonmonetary assets be accounted for at fair value,
including  recognition of gain or loss, if the exchange has commercial substance
and  the fair value is determinable within reasonable limits. The statement sets
forth  the  criteria  to  be  considered in determining whether the exchange has
commercial  substance.  Statement  153  is  effective for exchanges occurring in
fiscal  periods  beginning  after June 15, 2005. The Company does not expect the
adoption of Statement 153 to have a material impact on its financial position or
results  of  operations.

ITEM  7A. QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

Market  risk  is the potential loss arising from adverse changes in market rates
and  prices,  such  as  foreign currency exchange and interest rates. All of the
Company's product sales and related receivables are payable in U.S. dollars. The
Company  is  subject  to  interest  rate  risk on its debt obligations and notes
receivable,  most  of  which  have  fixed  interest  rates,  except  $14,719,000
outstanding against the line of credit and $2,127,000 in notes payable. Based on
the  amounts  outstanding at December 31, 2004, the annual impact of a 1% change
in  interest  rates  would  be  approximately  $168,000. Interest rates on these
instruments  approximate  current  market  rates  as  of  December  31,  2004.

Periodically  the  Company  enters  into  interest  rate risk hedges to minimize
exposure  to  the  effect  of  an increase in interest rates. As of December 31,
2004,  the  Company  was  party  to  one  interest rate swap agreement. The swap
agreement  provides  that  the  Company  will pay a 3.62% fixed interest rate on
$990,000  of notional principal and receive a floating interest rate (LIBOR plus
2.50%)  on  the  same  amount  of  notional  principal  from  the  counterparty.

ITEM  8.  FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA

See  Consolidated  Financial  Statements  attached  hereto.


                                       27

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

None.

ITEM  9A. CONTROLS  AND  PROCEDURES

DISCLOSURE  CONTROLS  AND  PROCEDURES

The  Company  maintains  disclosure controls and procedures that are designed to
ensure  that information required to be disclosed in the Company's reports filed
or  submitted  to  the  Securities  and Exchange Commission under the Securities
Exchange  Act  of  1934,  as  amended,  is  recorded,  processed, summarized and
reported  within the time periods specified by the Commission's rules and forms,
and  that  information  is accumulated and communicated to management, including
the  principal  executive  and financial officers (referred to in this report as
the  Certifying  Officers),  as  appropriate to allow timely decisions regarding
required  disclosure.  Management,  under  the  supervision  and  with  the
participation  of  the  Certifying  Officers,  evaluated  the  effectiveness  of
disclosure  controls  and  procedures  as of December 31, 2004, pursuant to Rule
13a-15(b)  under  the  Exchange  Act.  Based  on that evaluation, the Certifying
Officers  have concluded that, as of December 31, 2004, the Company's disclosure
controls  and  procedures  were  effective.

CHANGES  IN  INTERNAL  CONTROL  OVER  FINANCIAL  REPORTING

There  were  no  significant  changes  in  the  Company's  internal control over
financial  reporting  that  occurred  during  the most recently completed fiscal
quarter  that  have  materially affected, or are reasonably likely to materially
affect,  the  Company's  internal  control  over  financial  reporting.

MANAGEMENT'S  REPORT  ON  INTERNAL  CONTROL  OVER  FINANCIAL  REPORTING

Management  is  responsible  for  establishing and maintaining adequate internal
control  over  financial  reporting  (as  defined  in  Rule  13a-15(f) under the
Securities  Exchange  Act  of  1934,  as  amended).  Management  assessed  the
effectiveness  of  the Company's internal control over financial reporting as of
December  31,  2004,  using  criteria established in Internal Control-Integrated
Framework  issued  by  the Committee of Sponsoring Organizations of the Treadway
Commission  (COSO)  and concluded that the Company maintained effective internal
control  over  financial  reporting  as  of  December  31,  2004.

Because  of  its inherent limitations, internal control over financial reporting
may  not prevent or detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because  of  changes in conditions, or that the degree of compliance
with  the  policies  and  procedures  may  deteriorate.

Management's  assessment of the effectiveness of internal control over financial
reporting  as of December 31, 2004, has been audited by KPMG LLP, an independent
registered  public  accounting firm, as stated in their report which is included
herein.

ITEM  9B.     OTHER  INFORMATION

None.


                                       28

                                    PART III

ITEM  10.          DIRECTORS  AND  EXECUTIVE  OFFICERS  OF  THE  REGISTRANT

Summary information concerning the Company's directors and executive officers is
set forth below:



                                                                                      CLASS/YEAR

                                                                                        TERM AS
                                                                                       DIRECTOR
NAME                           Age                      Position                      EXPIRES(1)
- ----                           ---                      --------                      ----------
                                                                             

George W. Belsey                65  Chairman of the Board                             I/2007
Ralph J. Bernstein              47  Director                                          III/2006
Samuel H. Gray                  67  Director                                          II/2005
C. David Kikumoto               55  Director                                          I/2007
MG Carl H. McNair, Jr. (Ret.)   70  Director                                          I/2007
Lowell D. Miller, Ph.D.         71  Director                                          III/2006
Morad Tahbaz                    49  Director                                          II/2005
Paul H. Tate                    54  Director                                          III/2006
Aaron D. Todd                   43  Director and Chief Executive Officer              II/2005
David L. Dolstein               56  Senior Vice President, Community Based Services   N/A
Neil M. Hughes                  46  Senior Vice President, Air Medical Services       N/A
Trent J. Carman                 44  Chief Financial Officer, Secretary and Treasurer  N/A
Sharon J. Keck                  38  Chief Accounting Officer and Controller           N/A


__________________

(1)  Refers  to  the  calendar  year  in  which  the  annual  meeting  of
     stockholders  is  contemplated  to  be  held  and  at which the term of the
     pertinent director class shall expire.

MR.  GEORGE  W.  BELSEY  has  served as Chairman of the Board of Directors since
April  1994,  having  been appointed a director in December 1992. Mr. Belsey was
appointed  Chief  Executive  Officer  of the Company effective June 1, 1994, and
served  in  that  capacity  until  July  2003.  Mr.  Belsey previously served in
executive  and administrative positions at the American Hospital Association and
at  a  number  of hospitals. He received his Bachelor's Degree in Economics from
DePauw  University  in  Greencastle,  Indiana,  and  holds  a Master's Degree in
Business  Administration  from  George  Washington  University, Washington, D.C.

MR.  RALPH  J.  BERNSTEIN became a director in February 1994. He is a co-founder
and  General  Partner  of  Americas  Partners,  an  investment  firm. He holds a
Bachelor of Arts Degree in Economics from the University of California at Davis.
Mr.  Bernstein  currently  serves  on  the  board  of  Empire  Resorts,  Inc.

MR.  SAMUEL  H.  GRAY became a director in March 1991. From 1989 to 2000, he was
Chief  Executive  Officer  of  The  Morris Consulting Group, Inc., a health care
industry  consulting  firm,  and  since  2000  has  been a Vice President of the
Mattson  Jack  Group, Inc., also a health care consulting firm. In 1959 Mr. Gray
received  a  Bachelor  of  Science  Degree  from  the  University  of  Florida.

MR.  C.  DAVID  KIKUMOTO  became  a  director  in June 2004. Mr. Kikumoto is the
founder  and Chief Executive Officer of Denver Management Advisors. From 1999 to
2000, Mr. Kikumoto was President and Vice Chairman at Anthem Blue Cross and Blue
Shield,  Colorado  and Nevada, and from 1987 to 1999, he served in several roles
at  Blue  Cross  and Blue Shield of Colorado, Nevada and New Mexico. He received
his  Bachelor  of  Science  degree  in  accounting  from the University of Utah,
pursued  graduate  studies  at  the  University  of Utah, and graduated from the
Executive  Development  Program  at  the  University  of  Chicago.


                                       29

MAJOR GENERAL CARL H. MCNAIR, JR. (RET.) was appointed to the board of directors
in  March  1996.  In  April  1999,  General  McNair retired from his position as
Corporate  Vice  President  and President, Enterprise Management, for DynCorp, a
technical  and  professional services company headquartered in Reston, Virginia,
where  he  was  responsible  for  the  company's  core  businesses  in  facility
management, marine operations, test and evaluation, administration and security,
and biotechnology and health services. He currently serves as Special Assistant,
Government Relations and Legislative Affairs, to the Vice President of Corporate
Communications  and  Marketing  for  the  Computer  Sciences Corporation, and as
Chairman  of the Board of Managers for DynPort Vaccine Co., L.L.C., a subsidiary
of  Computer  Sciences  Corporation.  General  McNair  has a Bachelor of Science
Degree in Engineering from the U.S. Military Academy at West Point, a Bachelor's
Degree  and  Master's  Degree in Aerospace Engineering from Georgia Institute of
Technology,  and  a  Master  of  Science  Degree  in  Public Administration from
Shippensburg  University.


DR.  LOWELL  D. MILLER was named a director in June 1990. Since 1989, Dr. Miller
has  been  involved with various scientific endeavors including a pharmaceutical
consulting business. The University of Missouri awarded Dr. Miller a Bachelor of
Science  Degree in 1957 as well as a Master's Degree in Biochemistry in 1958 and
a  Biochemistry  Doctorate  Degree  in  1960.

MR.  MORAD  TAHBAZ was elected to the board of directors in February 1994. He is
president and a director of Empire Resorts, Inc. and is a co-founder and General
Partner  of  Americas  Partners,  an  investment  firm.  Mr. Tahbaz received his
Bachelor's  Degree  in  Philosophy  and  Fine  Arts  from Colgate University and
attended  the  Institute for Architecture and Urban Studies in New York City. He
holds  a  Master's  Degree  in  Business Administration from Columbia University
Graduate  School  of  Business.

MR.  PAUL  H.  TATE was elected to the board of directors in September 2003. Mr.
Tate  is  the  Chief  Financial  Officer and a Senior Vice President of Frontier
Airlines.  Prior  to  joining  Frontier  in  October 2001, he was Executive Vice
President  and  Chief  Financial  Officer  for  Colgan Air, Inc., a U.S. Airways
Express  carrier.  Mr.  Tate  served  as Senior Vice President-Finance and Chief
Financial  Officer  of Atlantic Coast Airlines Holdings, Inc. from 1997 to 2000,
and has served in financial officer positions with Midway Airlines and Reno Air,
Inc.  Mr. Tate, a certified public accountant, received his undergraduate degree
in  economics  and  his  Master's  Degree  in  Business  Administration  from
Northwestern  University  in  1973  and  1975,  respectively.

MR.  AARON D. TODD became a director in June 2002 and Chief Executive Officer in
July  2003. He joined the Company as Chief Financial Officer in July of 1995 and
was  appointed  Secretary  and Treasurer during that same year. He was appointed
Chief  Operating  Officer  in January 2002. Mr. Todd holds a Bachelor of Science
Degree  in  Accounting  from  Brigham  Young  University.

MR. DAVID L. DOLSTEIN joined the Company with the July 1997 acquisition of Mercy
Air  Service,  Inc. He serves as Senior Vice President, Community Based Services
and  as  President  of Mercy Air Service, a continuation of his responsibilities
preceding the acquisition. Mr. Dolstein received a Bachelor of Science degree in
1974  from  Central  Missouri  State  University  with  postgraduate  studies in
industrial  safety.

MR.  NEIL  M. HUGHES was named Senior Vice President of the Air Medical Services
Division  in  January  2003  and Vice President in April 2000, and has served as
Director  of Operations since August 1998. Since 1992, Mr. Hughes has served the
Company  in several other positions including line pilot, area manager, training
captain/check  airman  and operations manager. Prior to joining the Company, Mr.
Hughes  was  a  commercial  pilot  and  for  sixteen years served in a number of
capacities  in  the  Royal  Navy.  Mr.  Hughes  has  a  Bachelor's  Degree  in
International  Affairs  and is a graduate of the Royal Naval College, Dartmouth,
England.

MR.  TRENT J. CARMAN joined the Company in April 2003 and is the Chief Financial
Officer,  Secretary  and  Treasurer.  Prior  to  joining the Company, Mr. Carman
served as Chief Financial Officer of StorNet, Inc. from January 2000 until April
2003, and served in various capacities including Senior Vice President and Chief
Financial Officer for United Artists Theatre Circuit, Inc., from June 1992 until
January  2000.  Mr. Carman received his Bachelor of Science Degree in Accounting
from  Utah  State  University  and  holds  a  Master's  Degree  in  Business
Administration-Finance  from  Indiana  University.


                                       30

MS. SHARON KECK joined the Company as Accounting Manager in October 1993 and was
named  Controller  in July of 1995. She assumed the additional position of Chief
Accounting  Officer in January 2002. Ms. Keck holds a Bachelor of Science Degree
in  Accounting  from  Bob  Jones  University.

AUDIT  COMMITTEE

The  Audit  Committee  currently consists of Messrs. McNair (Chairman), Kikumoto
and  Tate.  The  Board of Directors has determined that all members of the Audit
Committee  are  "independent" within the meaning of the listing standards of the
NASDAQ  Stock  Market,  Inc.  and  the  Securities and Exchange Commission rules
governing  audit  committees. In addition, the Board of Directors has determined
that Mr. Tate meets the SEC criteria of an "audit committee financial expert" as
defined  under  the  applicable  SEC  rules.

CODE  OF  ETHICS

The Company has adopted a Code of Ethics for directors, officers, and employees.
This  Code  of  Ethics  is  intended  to  promote  honest  and  ethical conduct,
compliance  with  applicable  laws,  full  and  accurate  reporting,  and prompt
internal  reporting  of  violations  of  the code, as well as other matters. The
Company  will provide a copy of its Code of Ethics to any person without charge,
upon  written  request  to:  Secretary, Air Methods Corporation, 7301 S. Peoria,
Englewood,  Colorado  80112.

COMPLIANCE  WITH  SECTION  16(A)  OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934

Based  on  its  review  of  the  copies  of  reports  filed  and  upon  written
representations,  the  Company  believes  that  during 2004, executive officers,
directors  and  ten  percent stockholders of the Company were in compliance with
their  filing  requirements  under Section 16(a) of the Exchange Act of 1934, as
amended,  except  for  the  following:
- -    Form  4  related  to  one  option  exercise  transaction  for  General Carl
     McNair.  The  Form  4  was  sent  for filing within the timeframe required;
     however,  a  notice  of  failure  to  transmit  via  EDGAR was received the
     following  day  and  the  Form  4  was  successfully transmitted later that
     following day.
- -    Forms  4  related  to  option  grants  to  Neil  Hughes,  Aaron Todd, Trent
     Carman,  David  Dolstein,  and  Sharon  Keck. The late filing was due to an
     administrative delay between grant date and delivery of formal option grant
     agreements  to the executive officers. For each officer, the filing related
     to a single option grant transaction.


                                       31

ITEM  11.     EXECUTIVE  COMPENSATION

SUMMARY  COMPENSATION

The following table sets forth the cash compensation payable by the Company that
was  earned  by  the  Chief  Executive  Officer  and each of the other executive
officers  whose  annual  salary and bonus for 2004 exceeded $100,000 (the "Named
Executive  Officers")  for  the  years  2002,  2003  and  2004.



                                                        ANNUAL COMPENSATION       LONG TERM COMPENSATION
                                                        -------------------       ----------------------
                                                                          OTHER
                                                                         ANNUAL      SECURITIES       ALL OTHER
                                                                BONUS     COMP       UNDERLYING     COMPENSATION
                                                                -----     ----                      ------------
NAME AND POSITION                           YEAR  SALARY ($)   ($)(1)      ($)      OPTIONS (#)        ($)(2)
- -----------------                           ----  ----------   ------      ---      -----------        ------
                                                                                  

Aaron D. Todd(3)                            2004     331,538   9,600(6)       --           150,000        14,606
  Chief Executive Officer                   2003     285,000        --        --            50,000        17,250
                                            2002     224,423   217,500        --           125,000        12,093

David L. Dolstein                           2004     216,538   6,300(6)       --           115,000        10,631
  Senior Vice President,                    2003     190,000        --        --            25,000        13,131
  Community Based                           2002     169,692   118,000        --            75,000        10,149
  Services

Neil M. Hughes                              2004     217,308   6,300(6)       --            90,000        11,906
  Senior Vice-President,                    2003     190,000        --        --                --        13,027
  Air Medical Services                      2002     169,500    99,000        --            50,000        10,500
  Division

Trent J. Carman(5)                          2004     212,500   6,200(6)       --            75,000        10,625
  Chief Financial Officer,                  2003     128,571        --        --            37,500         2,625
  Secretary and Treasurer  and Controller   2002          --        --        --                --            --

Sharon J. Keck                              2004     155,192   5,000(6)       --            60,000         7,881
  Chief Accounting Officer                  2003     135,000        --        --                --         8,117
  and Controller                            2002     109,615  50,000(4)       --            15,000         6,546


(1)  Unless  otherwise  noted,  bonus  for  2002  consists of an incentive bonus
     payable  under  the  Incentive  Bonus  Plan  adopted  in  March  2002 and a
     discretionary  bonus  related  to  the acquisition and integration of Rocky
     Mountain Holdings. All 2002 bonuses were paid in 2003.
(2)  Consists of employer matching contributions under the Company's 401(k)
     Plan.
(3)  Mr.  Todd  was  appointed  Chief  Executive  Officer effective July 1,
     2003.
(4)  Consists  of  a  discretionary  bonus  related  to  the  acquisition  and
     integration of Rocky Mountain Holdings and 2002 fiscal performance.
(5)  Mr. Carman joined the Company in April 2003.
(6)  Consists  of  a  discretionary  bonus  related  to management's performance
     in 2004. All 2004 bonuses were paid in 2005.


                                       32

OPTION  GRANTS  IN  LAST  FISCAL  YEAR

The following table provides certain summary information concerning stock option
grants  for  the  Named  Executive  Officers  during  2004.



                                            % OF TOTAL
                   NUMBER OF SECURITIES  OPTIONS GRANTED                            GRANT DATE
                    UNDERLYING OPTIONS   TO EMPLOYEES IN   EXERCISE   EXPIRATION   PRESENT VALUE
NAME                     GRANTED           FISCAL YEAR       PRICE       DATE        PER SHARE
- ----                     -------           ------------      -----       ----        ---------
                                                                   
Aaron D. Todd                   125,000               22%  $    8.98    01/01/10  $       3.08(1)
                                 25,000                4%  $    8.98    01/01/09  $       2.24(2)

David L. Dolstein               100,000               18%  $    8.98    01/01/10  $       3.08(1)
                                 15,000                3%  $    8.98    01/01/09  $       2.24(2)

Neil Hughes                      75,000               13%  $    8.98    01/01/10  $       3.08(1)
                                 15,000                3%  $    8.98    01/01/09  $       2.24(2)

Trent J. Carman                  60,000               11%  $    8.98    01/01/10  $       3.08(1)
                                 15,000                3%  $    8.98    01/01/09  $       2.24(2)

Sharon Keck                      50,000                9%  $    8.98    01/01/10  $       3.08(1)
                                 10,000                2%  $    8.98    01/01/09  $       2.24(2)


(1)  The  present  value  is  estimated  on  the  date  of  grant  using  the
     Black-Scholes  option-pricing  model  using  the  following  assumptions:
     dividend  yield  of 0%, expected volatility of 32%, risk-free interest rate
     of 3.4% and expected option life of 5 years.
(2)  The  present  value  is  estimated  on  the  date  of  grant  using  the
     Black-Scholes  option-pricing  model  using  the  following  assumptions:
     dividend  yield  of 0%, expected volatility of 32%, risk-free interest rate
     of 2.5% and expected option life of 3 years.

AGGREGATED  OPTION  EXERCISES  AND  YEAR-END  OPTION  VALUES

The following table provides certain summary information concerning stock option
exercises  during  2004  by,  and option values as of December 31, 2004 for, the
Named  Executive  Officers.



                                                   NUMBER OF SECURITIES    VALUE OF UNEXERCISED
                                                  UNDERLYING UNEXERCISED       IN-THE-MONEY
                       SHARES                      OPTIONS AT FY-END (#)   OPTIONS AT FY-END ($)
                      ACQUIRED         VALUE           EXERCISABLE/            EXERCISABLE/
NAME               ON EXERCISE (#)  REALIZED ($)       UNEXERCISABLE         UNEXERCISABLE(1)
- ----               ---------------  ------------       -------------         ----------------
                                                               

Aaron D. Todd                   --            --           75,000/175,000         104,333/52,167
David L. Dolstein           60,000       312,720           38,332/126,668          52,165/26,085
Neil M. Hughes               2,000        10,718           53,000/101,667         117,836/20,416
Trent J. Carman                 --            --            30,000/82,500           17,000/8,500
Sharon J. Keck                  --            --            13,334/61,666          24,500/12,250


(1)  Amounts  represent  the  fair  market  value of the underlying common stock
     at December 31, 2004 of $8.60 per share less the exercise price.


                                       33

DIRECTOR  COMPENSATION

The  Company has adopted compensation and incentive benefit plans to enhance its
ability  to  continue to attract, retain and motivate qualified persons to serve
as  directors  of  the  Company.  Effective January 1, 2004, the payments to the
Company's  non-employee  directors,  except  for  Mr.  Belsey,  were as follows:

     -    Annual retainer of $12,000
     -    $1,000 per Board of Directors meeting
     -    $600  per  committee  meeting  for  all  committees  except  the Audit
          Committee - $1,000 per Audit Committee meeting (effective April 2004)
     -    Fee  per  committee  meeting  for  committee  chairman  as  follows:
          $4,000  for  Audit  Committee,  $3,000  for  Compensation/Stock Option
          Committee,  $2,000  for Nominating and Governance Committee and $1,000
          for Finance/Strategic Planning Committee

Each  non-employee  director may elect to receive shares of Common Stock in lieu
of  cash  payments  pursuant  to  the  Company's  Equity  Compensation  Plan for
Non-Employee  Directors.  The Company also reimburses its non-employee directors
for  their  reasonable  expenses  incurred  in  attending Board of Directors and
committee  meetings.  Board  members  who  are  also officers do not receive any
separate  compensation  nor  fees  for attending Board of Directors or committee
meetings.

A  non-employee  director  is  granted  options  for  completion of each year of
service,  if  the  director  has  attended  a  minimum  of  75%  of all Board of
Directors'  and applicable committee meetings during that fiscal year. A year of
service is defined as a fiscal year of the Company during which the non-employee
director  served  on  the  Board  of Directors for the entire fiscal year. On an
annual  basis  after  the  date  of  the  last  Board meeting for the year, each
qualified  non-employee  director receives a five-year option to purchase 10,000
shares,  exercisable  at  the  then-current  fair  market value of the Company's
common  stock.  As  of  December  31,  2004,  directors held options granted for
director-related services to purchase a total of 145,000 shares of common stock.

The  Company  entered  into  an  Executive  Consulting Agreement with Mr. Belsey
effective  July  1, 2003 for an initial term of five years. Under the agreement,
Mr.  Belsey  agreed  to  serve  as  Chairman  of  the Board of Directors, at the
pleasure of the Board of Directors, through the completion of the Annual Meeting
of  Stockholders  in  2004.  Upon  expiration  of  that  term of service and his
re-election  to  the  Board of Directors, Mr. Belsey was reappointed as Chairman
through  the  Annual  Meeting of Stockholders in 2007. Mr. Belsey also agreed to
serve as a consultant with those responsibilities designated to him by the Board
of  Directors,  for  a  consulting  fee  of  $750,000,  payable  in equal annual
installments  from  July  1,  2003  through  June  30, 2007. This fee is payable
regardless  of  the  amount of time Mr. Belsey spends performing his services as
Chairman  and  consultant, and whether or not he becomes disabled or dies during
such  period.  In  addition,  the  Company  has  agreed  to  pay Mr. Belsey cash
compensation of $50,000 on each of July 1, 2003, January 1, 2004, and January 1,
2005,  which  Mr.  Belsey  intends  to contribute to a personal retirement fund.
During  the  term  of this agreement and for a period of 18 months following the
termination  of the agreement with the Company, Mr. Belsey may not engage in any
business  which  competes  with  the  Company  anywhere  in  the  United States.

In  2003  the  Company  purchased  $50,000  life  insurance  policies  for  each
nonemployee  director  who  had  served  longer than one year, excluding Messrs.
Belsey  and  McNair. A life insurance policy was purchased for Mr. Tate in 2004.
The policies vest over two years, and, as of June 2004, participating directors,
with the exception of Mr. Tate, were 50% vested. Effective December 22, 2003, an
annuity policy was purchased on behalf of Mr. McNair in the amount of $50,000 in
lieu  of  insurance  policies  purchased  for  other  members  of  the  Board of
Directors.

EMPLOYMENT  AGREEMENTS

The Company entered into an Employment Agreement with Mr. Todd effective July 1,
2003  for  an  initial  term  of  two  years,  subject  to  successive  one-year
extensions. The agreement provides for annual compensation which was $320,000 in
2004  and  may  be  terminated  by either party upon 90 days' written notice, or
immediately  by  the  Company for cause. In the event the Company terminates the
agreement  without  cause,  Mr.  Todd  is  entitled to severance payments for 18
months  following  termination  at  an  annual  rate  equal  to his highest cash
compensation  during  any  12-month period of his employment. During the term of
employment  and  for  18  months  following  the


                                       34

termination  of  employment,  Mr.  Todd  may  not  engage  in any business which
competes  with  the  Company  anywhere  in  the  United  States.

The  Company  entered  into an Employment Agreement with each of Mr. Carman, Mr.
Dolstein, Mr. Hughes, and Ms. Keck effective January 1, 2003, with the exception
of Mr. Carman's agreement, which was effective April 28, 2003. Each agreement is
for  an  initial term of one year starting on the effective date, and subject to
successive  one-year  extensions.  Each  of  the  agreements was extended for an
additional  year  in  2004. The agreements provide for annual compensation which
was  $205,000,  $210,000,  $210,000,  and $150,000, respectively, for 2004. Each
agreement  may  be  terminated  either by the Company or by the employee upon 90
days'  written notice, or immediately by the Company for cause. In the event the
Company  terminates  an  agreement  without  cause,  the employee is entitled to
severance  payments  for 12 months following termination at an annual rate equal
to  his  highest cash compensation during any 12-month period of his employment.
During  the  term  of  employment and for 12 months following the termination of
employment,  the employee may not engage in any business which competes with the
Company  anywhere  in  the  United  States.

COMPENSATION  COMMITTEE  INTERLOCKS  AND  INSIDER  PARTICIPATION


COMPENSATION/STOCK  OPTION  COMMITTEE

The  Compensation/Stock  Option  Committee  currently  consists  of  Dr.  Miller
(Chairman)  and  Messrs.  Bernstein  and  Gray.  The  Compensation/Stock  Option
Committee  is  responsible  for making recommendations to the Board of Directors
regarding  executive compensation matters. The Board of Directors has determined
that  all  members  of the Compensation/Stock Option Committee are "independent"
within  the  meaning of the NASDAQ Stock Market Inc.'s listing standards, except
for  Mr.  Bernstein  whom  the  Board  of  Directors  has  determined,  based on
exceptional  and  limited  circumstances,  should  continue  to  serve  on  the
Compensation/Stock  Option  Committee until the Company's 2005 annual meeting of
stockholders.

COMPENSATION  COMMITTEE  REPORT

The  Compensation/Stock  Option  Committee  is  responsible for recommending and
administering  the  Company's  guidelines  governing  employee compensation. The
Compensation/Stock  Option  Committee  evaluates  the performance of management,
recommends  compensation  policies  and  levels,  and  makes  recommendations
concerning  salaries  and  incentive  compensation.

Compensation  Philosophy.  The  Company's  executive  compensation  program  is
- ------------------------
designed to attract and retain executives capable of leading the Company to meet
its  business  and  development objectives and to motivate them to actions which
will have the effect of increasing the long-term value of stockholder investment
in  the  Company. The Compensation/Stock Option Committee considers a variety of
factors,  both  qualitative  and  quantitative,  in  evaluating  the  Company's
executive  officers and making compensation decisions. These factors include the
compensation  paid  by  comparable  companies  to  individuals  in  comparable
positions, the individual contributions of each officer to the Company, and most
important, the progress of the Company towards its long-term objectives. At this
point  in  the  Company's  development,  objectives  against  which  executive
performance  is gauged include the addition and retention of aeromedical service
contracts,  growth  of its independent services model and Products Division, and
the  securing  of  necessary  capital  and financing to fund business expansion.
Annual  compensation  for the Company's executive officers for 2004 consisted of
base  salary,  discretionary  bonuses,  and  401(k)  match.

Compensation  of  the  Chief  Executive  Officer. Mr. Todd assumed the Office of
- ------------------------------------------------
Chief  Executive  Officer  of  the  Company  on  July  1, 2003. Accordingly, the
Compensation/Stock  Option  Committee acted to increase Mr. Todd's annual salary
to $300,000 effective July 1, 2003, and subsequently increased Mr. Todd's annual
salary to $320,000 effective January 1, 2004. In determining the compensation to
be awarded to Mr. Todd for his services to the Company, the Committee considered
salaries  paid  to  chief  executive  officers  at  competitive  companies.


                                       35

Base  Salary.  The  base  salary for each executive officer, including the Chief
- ------------
Executive Officer, is established initially by the Committee pursuant to written
employment  agreements. Base salaries are reviewed annually by the Committee and
adjusted  based  on  the  Committee's  review  of salaries paid to executives at
competitive companies, the particular executive officer's performance and length
of  time in a certain position and the Company's financial condition and overall
performance  and  profitability.

Incentive  Bonus. In order to provide additional incentive to executive officers
- ----------------
to  achieve corporate objectives within operating divisions and the Company as a
whole, the Compensation Committee adopted a plan in June 2004 which provided for
payment  of year-end bonuses. The dollar amount of those bonuses was stated as a
percentage  of  base  salary  and  was  conditional  to achievement of corporate
objectives. Because the objectives were not met in 2004, no bonuses were awarded
according  to  the terms of the plan. However, in the first quarter of 2005, the
Committee  approved  discretionary  bonuses, as provided for within the plan, to
certain  executive  officers  of the Company related to management's performance
under  difficult  circumstances  in  2004.

Section  162(m) Compliance. Under Section 162(m) of the Code, federal income tax
- --------------------------
deductions  of  publicly  traded  companies  may  be limited to the extent total
compensation  (including  base  salary,  annual  bonus, restricted stock awards,
stock  option  exercises  and  non-qualified  benefits)  for  certain  executive
officers  exceeds $1 million in any one year. The Compensation Committee intends
to  design  the  Company's  compensation programs so that the total compensation
paid  to  any  employee  will  not  exceed  $1  million  in  any  one  year.

                                 By  the  Compensation/Stock  Option  Committee:

                                 Lowell  D.  Miller,  Ph.D.,  Chairman
                                 Ralph  J.  Bernstein
                                 Samuel  H.  Gray


STOCK  PERFORMANCE  GRAPH

The  following  graph compares the Company's cumulative total stockholder return
for  the  period  from  December 31, 2000 through December 31, 2004, against the
Standard  &  Poor's 500 Index (S&P 500) and "peer group" companies in industries
similar  to  those  of the Company. The S&P 500 is a widely used composite index
reflecting the returns of five hundred publicly traded companies in a variety of
industries.  Peer  Group Index returns reflect the transfer of the value on that
date of the initial $100 investment into a peer group consisting of all publicly
traded  companies  in SIC Group 4522: "Non-scheduled Air Transport." The Company
believes  that  this  Peer  Group  is  its most appropriate peer group for stock
comparison  purposes  due  to  the  limited  number of publicly traded companies
engaged  in medical air or ground transport and because this Peer Group contains
a  number  of  companies with capital costs and operating constraints similar to
those  of  the  Company.



                       ANNUAL RETURN PERCENTAGE


                                   Years   Ending
                         -------------------------------------------
                         Dec-00   Dec-01   Dec-02   Dec-03   Dec-04
                         ===========================================
                                              
AIR METHODS CORPORATION   24.00%   60.77%   -8.49%   57.52%   -4.23%
S & P 500                 -9.11%  -11.88%  -22.10%   28.68%   10.88%
PEER GROUP                71.62%     .71%   13.31%    9.67%   23.29%




                         INDEXED RETURNS


                          Base           Years   Ending
                         Period
                                 --------------------------------------
                         Dec-99  Dec-00  Dec-01  Dec-02  Dec-03  Dec-04
                         =============================================-
                                               
AIR METHODS CORPORATION  100.00  124.00  199.36  182.43  287.36  275.20
S & P 500                100.00   90.89   80.09   62.39   80.29   89.02
PEER GROUP               100.00  171.62  172.83  195.82  214.76  264.78



                                       36

                 COMPARISON OF 5 YEAR CUMULATIVE TOTAL RETURN *


                               [GRAPHIC  OMITED]



                               [GRAPHIC  OMITED]


    * $ 100 invested on 12/31/99 in stock or index-including reinvestment of
                   dividends. Fiscal year ending December 31.


PEER  GROUP  COMPANIES  (SIC  =  4522)
  Air  Methods  Corporation
  Airnet  Systems  Income
  Atlas  Air  Worldwide  Holdings,  Inc.
  Elite  Flight  Solutions,  Inc.
  Offshore  Logistics,  Inc.
  Petroleum  Helicopters,  Inc.


                                       37

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

EQUITY  COMPENSATION  PLANS

The  following  equity  compensation  plans have been previously approved by the
Company's  shareholders:
     -    1995  Employee  Stock  Option  Plan  -  provides  for  the granting of
          incentive  stock  options  and  nonqualified  stock  options,  stock
          appreciation  rights,  and  supplemental stock bonuses to employees as
          well as third party consultants and directors.
     -    Nonemployee  Director  Stock  Option  Plan  -  provides  for  the
          granting of nonqualified stock options to nonemployee directors of the
          Company upon the completion of each full year of service.
     -    Equity  Compensation  Plan  for  Nonemployee  Directors - provides for
          the  issuance  of  shares of common stock to nonemployee directors, at
          their  election,  in  lieu  of  cash  as  payment  for  their director
          services.

Information  regarding the securities under all of these plans was as follows as
of  December  31,  2004:



                                                                                                Number of securities
                                                                                               remaining available for
                              Number of securities to be                                    future issuance under equity
                                issued upon exercise of       Weighted-average exercise          compensation plans
                                 outstanding options,       price of outstanding options,       (excluding securities
Plan Category                    warrants, and rights           warrants, and rights          reflected in column (a))
                                          (a)                            (b)                             (c)
- -------------------------------------------------------------------------------------------------------------------------
                                                                                   

Equity compensation plans
approved by security holders                    1,035,814  $                          8.03                        200,607

Equity compensation plans
not approved by security
holders                                                --                              N/A                             --
                              -------------------------------------------------------------------------------------------
Total                                           1,035,814  $                          8.03                        200,607
                              ===========================================================================================



                                       38

SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT

The following table sets forth, as of January 28, 2005, the beneficial ownership
of  the  Company's  outstanding Common Stock: (i) by each person who owns (or is
known by the Company to own beneficially) more than 5% of the Common Stock, (ii)
by  each  director  and  executive  officer  of  the  Company,  and (iii) by all
directors  and  executive  officers  as  a  group.



                                                                  Number      Percentage of
Name and Address                                                of Shares      Common Stock
- ----------------                                                ---------      ------------
                                                                        
George W. Belsey                                                   80,686(1)              *
7301 South Peoria
Englewood, CO  80112

Ralph J. Bernstein                                                993,177(2)           8.64%
77 E. 77th St.
New York, NY  10021

Trent J. Carman                                                    35,000(3)              *
7301 South Peoria
Englewood, CO  80112

David L. Dolstein                                                  91,940(4)              *
1670 Miro Way
Rialto, CA 92376

Samuel H. Gray                                                     15,000(5)              *
95 Madison Avenue
Morristown, NJ  07960

Neil M. Hughes                                                     75,665(6)              *
7301 South Peoria
Englewood, CO  80112

Sharon J. Keck                                                     22,061(7)              *
7301 South Peoria
Englewood, CO  80112

David Kikumoto                                                      3,000(8)              *
6312 South Fiddler's Green Circle
Suite 200 East
Greenwood Village, CO 80111

MG Carl H. McNair, Jr. (Ret.)                                      55,637(9)              *
11710 Plaza America Drive
Reston, VA  20190-6010

Lowell D. Miller, Ph.D.                                           60,000(10)              *
16940 Stonehaven
Belton, MO  64012

Morad Tahbaz                                                     175,183(11)           1.52%
77 E. 77th St.
New York, NY  10021


                                       39



Paul H. Tate                                                       5,000(12)              *
7001 Tower Road
Denver, CO  80249

Aaron D. Todd                                                    112,508(13)              *
7301 South Peoria
Englewood, CO  80112

All Directors and Executive Officers as a group (13 persons)  1,624,857 (14)          14.13%

Acquisitor Holdings (Bermuda) Ltd.
Clarendon House
2 Church Street
Hamilton HM 11, Bermuda                                        1,094,000(15)           9.52%

FMR Corp.
82 Devonshire Street
Boston, MA 02109                                                 940,251(16)           8.18%

Dimensional Fund Advisors
1299 Ocean Avenue, 11th Floor
Santa Monica, CA 90401                                           680,621(17)           5.92%



___________________

*    Less  than one percent (1%) of Common Stock outstanding on January 28,
     2005.

(1)  Consists  of  80,686  shares  directly  owned  by  George  and Phyllis
     Belsey.

(2)  Consists  of  (i)  30,000  shares  subject  to  stock  options  exercisable
     within  60  days,  (ii)  802,677 shares directly owned, (iii) 60,500 shares
     owned by Yasmeen Bernstein, Mr. Bernstein's spouse, and (iv) 100,000 shares
     subject  to  currently  exercisable  warrants held by Americas Partners, of
     which Mr. Bernstein is a general partner.

(3)  Consists  of  35,000  shares  subject  to  stock options exercisable within
     60 days.

(4)  Consists  of  (i)  51,666  shares  subject  to  stock  options  exercisable
     within  60  days,  (ii)  40,000 shares directly owned; and (iii) 274 shares
     directly owned by David and Kathi Dolstein.

(5)  Consists  of  (i)  15,000  shares  subject  to  stock  options  exercisable
     within 60 days.

(6)  Consists  of  (i)  998  shares  directly  owned,  and  (ii)  74,667  shares
     subject to stock options exercisable within 60 days.

(7)  Consists  of  (i)  21,667  shares  subject  to  stock  options  exercisable
     within 60 days, and (ii) 394 shares directly owned.

(8)  Consists of 3,000 shares directly owned.

(9)  Consists  of  (i)  5,637  shares  directly  owned;  (ii)  20,000  shares
     jointly  owned  with spouse, Jo Ann McNair; and (iii) 30,000 shares subject
     to stock options exercisable within 60 days.

(10) Consists  of  (i)  50,000  shares  owned  directly,  and (ii) 10,000 shares
     subject to stock options exercisable within 60 days.

(11) Consists  of  (i)  25,000  shares  subject  to  stock  options  exercisable
     within 60 days, (ii) 50,183 shares directly owned, and (iii) 100,000 shares
     subject  to  currently  exercisable  warrants held by Americas Partners, of
     which Mr. Tahbaz is a managing director.

(12) Consists  of  5,000  shares  subject  to  stock  options exercisable within
     60 days.

(13) Consists  of  (i)  10,240  shares  directly  owned,  (ii)  2,267  shares
     beneficially  owned  by  Mr.  Todd  in the Company's 401(k) plan; and (iii)
     100,001 shares subject to stock options exercisable within 60 days.

(14) Includes  (i)  398,001  shares  subject  to  stock  options  exercisable
     within  60  days  and  (ii) 100,000 shares subject to currently exercisable
     warrants.

(15) Based  solely  on  Form 4 filed by the beneficial owner with the Securities
     and Exchange Commission on December 29, 2004.

(16) Based solely on Schedule 13G filed by the beneficial owner with the
     Securities and Exchange Commission on February 14, 2005.

(17) Based solely on Schedule 13G filed by the beneficial owner with the
     Securities and Exchange Commission on February 9, 2005.


                                       40

ITEM  13.     CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS

None.

ITEM  14.     PRINCIPAL  ACCOUNTANT  FEES  AND  SERVICES

KPMG  LLP,  independent  registered  public  accounting  firm,  audited  the
consolidated  financial  statements  of the Company for the years ended December
31,  2004  and 2003. In addition to retaining KPMG LLP to audit the consolidated
financial  statements for the  year ended December 31, 2004, the Company and its
subsidiaries  retained  KPMG  LLP  to provide other services. The aggregate fees
incurred  by  the  Company  for  audit,  audit-related,  tax  and other services
provided by KPMG LLP during the  years ended December 31, 2004 and 2003, were as
follows:



                      2004      2003
                    ------------------
                         
Audit fees          $ 620,220  216,500
Audit-related fees     10,000   13,000
Tax fees               80,325   90,070
All other fees            --        --
                    ------------------
Total               $ 710,545  319,570
                    ==================


Audit  fees  include  fees  for  the  audit of the annual consolidated financial
statements,  review  of  unaudited consolidated financial statements included in
quarterly  reports  on  Form  10-Q,  the audit of management's assessment of the
effectiveness  of  internal  control over financial reporting as of December 31,
2004,  review  of  Securities  and  Exchange  Commission  filings,  consents,
registration statements, comfort letters and other services normally provided by
the  accountant  in  connection  with  statutory  and  regulatory  filings  or
engagements  for  those  years.

Audit-related  fees  include  assurance and related services that are reasonably
related to the performance of the audit or review of financial statements. These
services  include  the  audits  of employee benefit plans and other services not
directly  impacting  the  audit  of  the annual financial statements and related
services.

Tax  fees  include tax services related to the preparation and/or review of, and
consultations  with  respect  to,  federal,  state,  and  local  tax  returns.
All  other  fees include fees for services not considered audit or tax services.
KPMG  LLP  performed  no  such  services  during  2004  or  2003.

PRE-APPROVAL POLICIES AND PROCEDURES

All  audit  and  non-audit  services  performed  by  the  Company's  independent
certified  public  accountants  during  the fiscal year ended December 31, 2004,
were  pre-approved by the Audit Committee, which concluded that the provision of
such  services  by  KPMG, LLP was compatible with the maintenance of that firm's
independence  in  the  conduct  of  its  auditing  functions.

The  Audit Committee's pre-approval policy provides for categorical pre-approval
of  specified  audit  and  permissible  non-audit  services.  In addition, audit
services not covered by the annual engagement letter, audit-related services and
tax  services  require the specific pre-approval by the Audit Committee prior to
engagement.  In  addition,  services to be provided by the independent certified
public  accountants  that  are  not within the category of pre-approved services
must  be  pre-approved by the Audit Committee prior to engagement, regardless of
the  service  being  requested  or  the  dollar  amount  involved.

The  Audit  Committee  may delegate pre-approval authority to one or more of its
members.  The member or members to whom such authority is delegated are required
to  report  any  pre-approval decisions to the Audit Committee at the meeting of
the Audit Committee following the decision. The Audit Committee is not permitted
to  delegate  to  management  its responsibilities to pre-approve services to be
performed  by  the  Company's  independent  certified  public  accountants.


                                       41

                                    PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K

     (a) Documents filed as part of the report:

          1.   Financial Statements included in Item 8 of this report:

               Reports of Independent Registered Public Accounting Firm
               Consolidated Balance Sheets, December 31, 2004 and 2003
               Consolidated  Statements  of  Operations  for  the  years  ended
               December 31, 2004, 2003, and 2002
               Consolidated  Statements  of  Stockholders'  Equity  for  the
               years ended December 31, 2004, 2003, and 2002
               Consolidated  Statements  of  Cash  Flows  for  the  years  ended
               December 31, 2004, 2003, and 2002
               Notes to Consolidated Financial Statements

          2.   Financial  Statement  Schedules  included  in  Item  8  of  this
               report:

               Schedule  II  -  Valuation  and  Qualifying  Accounts  for  the
               years ended December 31, 2004, 2003, and 2002

               All  other  supporting  schedules  have  been omitted because the
               information  required  is included in the financial statements or
               notes  thereto  or  have  been  omitted  as not applicable or not
               required.

          3.   Exhibits:



EXHIBIT
NUMBER                            DESCRIPTION OF EXHIBITS
- -------                           -----------------------
      
2.1      Membership Interest Purchase Agreement, dated June 6, 2002, among Air Methods
         Corporation; Rocky Mountain Holdings, LLC; Rocky Mountain Holdings, Inc.; and
         AMC Helicopters, Inc. (8)

3.1      Certificate of Incorporation (1)

3.2      Amendments to Certificate of Incorporation (2)

3.3      By-Laws as Amended (11)

4.1      Specimen Stock Certificate (2)

4.2      Common Stock Purchase Warrant, dated October 16, 2002, between Air Methods
         Corporation and Prudential Capital Partners Management Fund, L.P. (8)

4.3      Common Stock Purchase Warrant, dated October 16, 2002, between Air Methods
         Corporation and Prudential Capital Partners, L.P. (8)

4.4      Form of Common Stock Purchase Agreement, dated November 26, 2003 (9)

10.1     1995 Air Methods Corporation Employee Stock Option Plan (4)

10.2     Amendment to 1995 Air Methods Corporation Employee Stock Option Plan (6)

10.3     Nonemployee Director Stock Option Plan, as amended (5)


                                      IV-1

10.4     Equity Compensation Plan for Nonemployee Directors, adopted March 12, 1993 (3)

10.5     Employment Agreement between the Company and Aaron D. Todd, dated July 1,
         2003 (7)

10.6     Employment Agreement between the Company and David L. Dolstein, dated January 1,
         2003 (7)

10.7     Employment Agreement between the Company and Neil M. Hughes, dated January 1,
         2003 (7)

10.8     Consulting Agreement between the Company and George W. Belsey, dated April 15,
         2003 (7)

10.9     Employment Agreement between the Company and Trent J. Carman, dated April 28,
         2003 (7)

10.10    Employment Agreement between the Company and Sharon J. Keck, dated January 1,
         2003 (7)

10.11    Revolving Credit and Security Agreement, dated October 16, 2002, among Air
         Methods Corporation; Rocky Mountain Holdings, LLC; Mercy Air Service, Inc.;
         ARCH Air Medical Service, Inc.; and PNC Bank N.A. (8)

10.12    Securities Purchase Agreement, dated October 16, 2002, between Air Methods
         Corporation; Rocky Mountain Holdings, LLC; Mercy Air
         Service, Inc.; ARCH Air Medical Service, Inc.; Prudential Capital
         Partners, L.P.; and Prudential Capital Partners Management Fund, L.P. (8)

10.13    Fourth Amendment/Waiver dated November 12, 2003, to Securities Purchase
         Agreement dated October 16, 2002, between Air Methods Corporation; Rocky
         Mountain Holdings, LLC; Mercy Air Service, Inc.; ARCH Air Medical Service, Inc.;
         and Prudential Capital Partners, L.P. and Prudential Capital Partners Management
         Fund, L.P7

10.14    Stockholders' Agreement by and between Air Methods Corporation, Prudential
         Capital Partners, L.P.; and Prudential Capital Partners Management Fund, L.P. (8)

10.15    Senior Subordinated Note, dated October 16, 2002, between Air Methods
         Corporation; Rocky Mountain Holdings, LLC; Mercy Air Service, Inc.; ARCH Air
         Medical Service, Inc.; and Prudential Capital Partners, L.P. (8)

10.16    Senior Subordinated Note, dated October 16, 2002, between Air Methods
         Corporation; Rocky Mountain Holdings, LLC; Mercy Air Service, Inc.; ARCH Air
         Medical Service, Inc.; and Prudential Capital Partners Management Fund, L.P. (8)

18.1     Letter from KPMG LLP regarding Change in Accounting Principle10

21       Subsidiaries of Registrant

23       Consent of KPMG LLP

31.1     Chief Executive Officer Certification adopted pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002


                                      IV-2

31.2     Chief Financial Officer Certification adopted pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002

32       Certification adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



(b)      Reports  on  Form  8-K:

     None

____________________

1    Filed  as  an  exhibit  to  the  Company's  Registration  Statement on Form
     S-1  (Registration No. 33-15007), as declared effective on August 27, 1987,
     and incorporated herein by reference.

2    Filed  as  an  exhibit  to  the  Company's  Annual  Report on Form 10-K for
     the fiscal year ended June 30, 1992, and incorporated herein by reference.

3    Filed  as  an  exhibit  to  the  Company's  Registration  Statement on Form
     S-8 (Registration No. 33-65370), filed with the Commission on July 1, 1993,
     and incorporated herein by reference.

4    Filed  as  an  exhibit  to  the Company's Quarterly Report on Form 10-Q for
     the quarter ended March 31, 1995, and incorporated herein by reference.

5    Filed  as  an  exhibit  to  the  Company's  Annual  Report on Form 10-K for
     the fiscal year ended June 30, 1993, and incorporated herein by reference.

6    Filed  as  an  exhibit  to  the Company's Quarterly Report on Form 10-Q for
     the quarter ended June 30, 2003, and incorporated herein by reference.

7    Filed  as  an  exhibit  to  the Company's Quarterly Report on Form 10-Q for
     the quarter ended September 30, 2003, and incorporated herein by reference.

8    Filed  as  an  exhibit  to  the  Company's Current Report on Form 8-K dated
     October 16, 2002, and incorporated herein by reference.

9    Filed  as  an  exhibit  to  the  Company's Current Report on Form 8-K dated
     December 3, 2003, and incorporated herein by reference.

10   Filed  as  an  exhibit  to  the Company's Quarterly Report on Form 10-Q for
     the quarter ended March 31, 2004, and incorporated herein by reference.

11   Filed  as  an  exhibit  to  the  Company's  Annual  Report on Form 10-K for
     the year ended December 31, 2003, and incorporated herein by reference.


                                      IV-3

                                   SIGNATURES

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

                                         AIR METHODS CORPORATION


Date:     March 16, 2005                 By: /s/Aaron D. Todd
          -------------                     ------------------------------------
                                            Aaron D. Todd
                                            Chief Executive Officer and Director

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



                                             
/s/ Aaron D. Todd        Chief Executive Officer   March 16, 2005
- -----------------------
Aaron D. Todd

/s/ Trent J. Carman      Chief Financial Officer   March 16, 2005
- -----------------------  Secretary and Treasurer
Trent J. Carman

/s/ Sharon J. Keck       Chief Accounting Officer  March 16, 2005
- -----------------------
Sharon J. Keck

/s/ George W. Belsey     Chairman of the Board     March 16, 2005
- -----------------------
George W. Belsey

/s/ Ralph J. Bernstein   Director                  March 16, 2005
- -----------------------
Ralph J. Bernstein

/s/ Samuel H. Gray       Director                  March 16, 2005
- -----------------------
Samuel H. Gray

/s/ David Kikumoto       Director                  March 16, 2005
- -----------------------
David Kikumoto

/s/ Carl H. McNair, Jr.  Director                  March 16, 2005
- -----------------------
Carl H. McNair, Jr.

/s/ Lowell D. Miller     Director                  March 16, 2005
- -----------------------
Lowell D. Miller, Ph.D.

/s/ Morad Tahbaz         Director                  March 16, 2005
- -----------------------
Morad Tahbaz

/s/ Paul H. Tate         Director                  March 16, 2005
- -----------------------
Paul H. Tate



                                      IV-4



AIR METHODS CORPORATION
AND SUBSIDIARIES



                   TABLE OF CONTENTS

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

Independent Registered Public Accounting Firm's Reports  F-1

Consolidated Financial Statements
- ---------------------------------

CONSOLIDATED BALANCE SHEETS,
December 31, 2004 and 2003 . . . . . . . . . . . . . .   F-3

CONSOLIDATED STATEMENTS OF OPERATIONS,
Years Ended December 31, 2004, 2003, and 2002. . . . .   F-5

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY,
Years Ended December 31, 2004, 2003, and 2002 . . . .    F-7

CONSOLIDATED STATEMENTS OF CASH FLOWS,
Years Ended December 31, 2004, 2003, and 2002 . . . .    F-8

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS,
December 31, 2004 and 2003. . . . . . . . . . . . . .   F-11

Schedules
- ---------

II - VALUATION AND QUALIFYING ACCOUNTS
Years Ended December 31, 2004, 2003, and 2002 . . . .   F-34



All other supporting schedules are omitted because they are inapplicable, not
required, or the information is presented in the consolidated financial
statements or notes thereto.


                                      IV-5

             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------



The Board of Directors
Air Methods Corporation:

We  have  audited  the  accompanying  consolidated balance sheets of Air Methods
Corporation and subsidiaries (the Company) as of December 31, 2004 and 2003, and
the  related  consolidated  statements  of operations, stockholders' equity, and
cash  flows  for  each  of the years in the three-year period ended December 31,
2004.  These  consolidated  financial  statements  are the responsibility of the
Company's  management.  Our  responsibility  is  to  express an opinion on these
consolidated  financial  statements  based  on  our  audits.

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

In  our opinion, the consolidated financial statements referred to above present
fairly,  in  all  material  respects,  the  financial  position  of  Air Methods
Corporation  and  subsidiaries as of December 31, 2004 and 2003, and the results
of their operations and their cash flows for each of the years in the three-year
period  ended  December  31,  2004,  in  conformity with U.S. generally accepted
accounting  principles.

As  discussed  in  Note  3 to the consolidated financial statements, the Company
changed  its  method  of  accounting  for  major  engine  and airframe component
overhaul  costs  from  the  accrual  method  of accounting to the direct expense
method  in  2004.

We  also  have  audited,  in accordance with the standards of the Public Company
Accounting  Oversight  Board  (United  States), the effectiveness of Air Methods
Corporation's internal control over financial reporting as of December 31, 2004,
based  on criteria established in Internal Control - Integrated Framework issued
by  the Committee of Sponsoring Organizations of the Treadway Commission (COSO),
and  our  report  dated  March  15,  2005,  expressed  an unqualified opinion on
management's  assessment  of,  and  the effective operation of, internal control
over  financial  reporting.

                                            /s/ KPMG LLP



Denver, Colorado
March 15, 2005


                                      F-1

             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------

The Board of Directors
Air Methods Corporation:

We  have  audited  management's  assessment,  included  in  the  accompanying
Management's Report on Internal Control over Financial Reporting appearing under
Item  9A, that Air Methods Corporation and subsidiaries (the Company) maintained
effective  internal  control  over  financial reporting as of December 31, 2004,
based  on criteria established in Internal Control - Integrated Framework issued
by  the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
Air  Methods  Corporation's  management is responsible for maintaining effective
internal  control  over  financial  reporting  and  for  its  assessment  of the
effectiveness  of  internal control over financial reporting. Our responsibility
is  to  express  an  opinion  on  management's  assessment and an opinion on the
effectiveness  of  the Company's internal control over financial reporting based
on  our  audit.

We  conducted  our  audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform  the  audit  to obtain reasonable assurance about whether effective
internal  control  over  financial  reporting  was  maintained  in  all material
respects. Our audit included obtaining an understanding of internal control over
financial  reporting, evaluating management's assessment, testing and evaluating
the  design and operating effectiveness of internal control, and performing such
other  procedures  as  we  considered necessary in the circumstances. We believe
that  our  audit  provides  a  reasonable  basis  for  our  opinion.

A  company's  internal control over financial reporting is a process designed to
provide  reasonable  assurance  regarding the reliability of financial reporting
and  the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of  records  that, in reasonable detail, accurately and fairly
reflect  the  transactions  and  dispositions  of the assets of the company; (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and  that  receipts and expenditures of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection  of  unauthorized  acquisition,  use,  or disposition of the company's
assets  that  could  have  a  material  effect  on  the  financial  statements.

Because  of  its inherent limitations, internal control over financial reporting
may  not prevent or detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because  of  changes in conditions, or that the degree of compliance
with  the  policies  or  procedures  may  deteriorate.

In  our opinion, management's assessment that Air Methods Corporation maintained
effective  internal control over financial reporting as of December 31, 2004, is
fairly  stated,  in  all  material  respects,  based  on criteria established in
Internal  Control  -  Integrated Framework issued by the Committee of Sponsoring
Organizations  of  the  Treadway  Commission  (COSO).  Also, in our opinion, Air
Methods  Corporation  maintained,  in  all material respects, effective internal
control  over  financial  reporting  as  of December 31, 2004, based on criteria
established  in  Internal Control - Integrated Framework issued by the Committee
of  Sponsoring  Organizations  of  the  Treadway  Commission  (COSO).

We  also  have  audited,  in accordance with the standards of the Public Company
Accounting  Oversight  Board (United States), the consolidated balance sheets of
Air  Methods  Corporation and subsidiaries as of December 31, 2004 and 2003, and
the  related  consolidated  statements  of operations, stockholders' equity, and
cash  flows  for  each  of the years in the three-year period ended December 31,
2004,  and  our report dated March 15, 2005, expressed an unqualified opinion on
those  consolidated  financial  statements.  Our  report  refers  to a change in
accounting  for  major  engine  and  airframe  component overhaul costs from the
accrual  method  of  accounting  to  the  direct  expense  method  in  2004.

                                            /s/ KPMG LLP

Denver, Colorado
March 15, 2005



                                      F-2



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2004 AND 2003
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
- -------------------------------------------------------------------------------------------


                                                                          2004       2003
                                                                        ---------  --------
                                                                             
ASSETS
- ------

Current assets:
  Cash and cash equivalents                                             $  2,603     5,574
  Current installments of notes receivable                                    61        58
  Receivables:
    Trade (note 5)                                                        89,218    91,509
    Less allowance for doubtful accounts                                 (26,040)  (30,301)
                                                                        ---------  --------
                                                                          63,178    61,208

    Other                                                                  4,520     3,420
                                                                        ---------  --------
                                                                          67,698    64,628


  Inventories (note 5)                                                     8,667     9,143
  Work-in-process on medical interior and products contracts                 645       145
  Assets held for sale (note 5)                                            5,705       431
  Costs and estimated earnings in excess of billings
    on uncompleted contracts (note 4)                                      2,938     2,249
  Deferred tax asset (note 9)                                                 --       105
  Prepaid expenses and other current assets                                2,686     1,653
                                                                        ---------  --------
      Total current assets                                                91,003    83,986
                                                                        ---------  --------

Property and equipment (notes 5 and 6):
  Land                                                                       190       190
  Flight and ground support equipment                                    137,742   149,568
  Buildings and office equipment                                          11,805    10,436
                                                                        ---------  --------
                                                                         149,737   160,194
  Less accumulated depreciation and amortization                         (52,985)  (47,117)
                                                                        ---------  --------

    Net property and equipment                                            96,752   113,077

Goodwill (note 2)                                                          6,485     6,485
Notes and other receivables, less current installments                       572     1,426

Other assets, net of accumulated amortization of $2,108 and $1,347 at
  December 31, 2004 and 2003, respectively                                 9,911    10,675
                                                                        ---------  --------

      Total assets                                                      $204,723   215,649
                                                                        =========  ========



                                                                     (Continued)


                                      F-3



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS, CONTINUED
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
- --------------------------------------------------------------------------------------------------


                                                                                  2004      2003
                                                                                --------  --------
                                                                                    
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

Current liabilities:
  Notes payable (note 5)                                                        $  5,105       --
  Current installments of long-term debt (note 5)                                  6,041    6,110
  Current installments of obligations under capital leases (note 6)                  410    2,886
  Accounts payable                                                                 7,193    6,097
  Accrued overhaul and parts replacement costs                                        --    7,702
  Deferred revenue                                                                 3,883    2,898
  Billings in excess of costs and estimated earnings on uncompleted contracts
    (note 4)                                                                         309      174
  Accrued wages and compensated absences                                           3,668    6,015
  Deferred income taxes (note 9)                                                   4,387       --
  Due to third party payers                                                        2,867    1,642
  Other accrued liabilities                                                        8,291    6,780
                                                                                --------  --------

      Total current liabilities                                                   42,154   40,304

Long-term debt, less current installments (note 5)                                72,693   76,680
Obligations under capital leases, less current installments (note 6)                 249      251
Accrued overhaul and parts replacement costs                                          --   26,107
Deferred income taxes (note 9)                                                     8,284    5,151
Other liabilities                                                                  8,264    6,468
                                                                                --------  --------

      Total liabilities                                                          131,644  154,961
                                                                                --------  --------

Stockholders' equity (note 7):
  Preferred stock, $1 par value. Authorized 5,000,000 shares,
    none issued                                                                       --       --
  Common stock, $.06 par value. Authorized 16,000,000 shares; issued
    10,997,380 and 10,817,594 shares at December 31, 2004 and 2003,
    respectively                                                                     660      649
  Additional paid-in capital                                                      64,955   64,413
  Retained earnings (accumulated deficit)                                          7,464   (4,374)
  Treasury stock at par, 4,040 shares at December 31, 2004                            --       --
                                                                                --------  --------

      Total stockholders' equity                                                  73,079   60,688
                                                                                --------  --------

Commitments and contingencies (notes 5, 6, 10, and 12)

      Total liabilities and stockholders' equity                                $204,723  215,649
                                                                                ========  ========
<FN>
See accompanying notes to consolidated financial statements.



                                      F-4



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
- ----------------------------------------------------------------------------------------------------


                                                                          Year Ended December 31
                                                                          ----------------------
                                                                         2004       2003      2002
                                                                      ----------  --------  --------
                                                                                   
Revenue:
  Flight revenue (note 8)                                             $ 265,697   234,687   123,534
  Sales of medical interiors and products                                 7,300     6,803     5,796
  Parts and maintenance sales and services                                  106       942     1,338
  Gain on disposition of assets, net                                         --        23        --
                                                                      ----------  --------  --------
                                                                        273,103   242,455   130,668
                                                                      ----------  --------  --------
Operating expenses:
  Flight centers                                                        100,460    87,151    42,958
  Aircraft operations                                                    59,916    56,776    29,771
  Aircraft rental (note 6)                                               15,073    11,843     6,175
  Cost of medical interiors and products sold                             2,714     4,766     4,280
  Cost of parts and maintenance sales and services                          120       978     1,279
  Depreciation and amortization                                          10,983    11,309     6,695
  Bad debt expense                                                       42,892    32,519    15,586
  Loss on disposition of assets, net                                        242        --        27
  General and administrative                                             28,641    21,550    12,744
                                                                      ----------  --------  --------
                                                                        261,041   226,892   119,515
                                                                      ----------  --------  --------

    Operating income                                                     12,062    15,563    11,153


Other income (expense):
  Interest expense                                                       (7,856)   (8,252)   (3,048)
  Interest and dividend income                                               18       143        31
  Loss on extinguishment of debt                                             --        --      (101)
  Other, net                                                              1,140       912       424
                                                                      ----------  --------  --------

Income before income taxes                                                5,364     8,366     8,459

Income tax expense (note 9)                                              (2,121)   (3,263)   (3,299)
                                                                      ----------  --------  --------

Income before cumulative effect of change in accounting principle         3,243     5,103     5,160

Cumulative effect of change in method of accounting for maintenance
  costs, net of income taxes  (note 3)                                    8,595        --        --
                                                                      ----------  --------  --------

    Net income                                                        $  11,838     5,103     5,160
                                                                      ==========  -=======  ========



                                                                     (Continued)


                                      F-5



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS, CONTINUED
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
- --------------------------------------------------------------------------------------------------------


                                                                          Year Ended December 31
                                                                          ----------------------
                                                                        2004         2003        2002
                                                                     -----------  -----------  ---------
                                                                                      
Basic income per common share (note 7):
  Income before cumulative effect of change in accounting principle  $       .30          .53        .56
  Cumulative effect of change in method of accounting for
    maintenance costs, net of income taxes                                   .79           --         --
                                                                     -----------  -----------  ---------
  Net income                                                         $      1.09          .53        .56
                                                                     ===========  ===========  =========

Diluted income per common share (note 7):
  Income before cumulative effect of change in accounting principle  $       .29          .51        .54
  Cumulative effect of change in method of accounting for
    maintenance costs, net of income taxes                                   .76           --         --
                                                                     -----------  -----------  ---------
  Net income                                                         $      1.05          .51        .54
                                                                     ===========  ===========  =========

Pro forma results, assuming change in method of accounting for
maintenance costs was applied retroactively (note 3):
  Net income                                                                      $     8,676      7,908
                                                                                  ===========  =========
  Basic income per common share                                                   $       .90        .86
                                                                                  ===========  =========
  Diluted income per common share                                                 $       .86        .83
                                                                                  ===========  =========

Weighted average number of common shares outstanding - basic          10,894,863    9,665,278  9,184,421
                                                                     ===========  ===========  =========

Weighted average number of common shares outstanding - diluted        11,314,827   10,052,989  9,478,502
                                                                     ===========  ===========  =========
<FN>
See accompanying notes to consolidated financial statements.



                                      F-6



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 2004, 2003, AND 2002
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
- ---------------------------------------------------------------------------------------------------------------------------


                                                                                                     Retained       Total
                                                                                      Additional     Earnings      Stock-
                                               Common Stock        Treasury Stock      Paid-in    (Accumulated   holders'
                                               ------------        --------------
                                            Shares      Amount    Shares     Amount     Capital      Deficit)      Equity
                                          -----------  --------  ---------  --------  -----------  -------------  ---------
                                                                                             
BALANCES AT JANUARY 1, 2002                8,619,026   $   517     37,005   $    (2)      50,665        (14,637)    36,543

Issuance of common shares for options
  and warrants exercised and services
  rendered                                 1,041,752        62         --        --        5,580             --      5,642
Purchase of treasury shares                       --        --    150,794        (9)      (1,118)            --     (1,127)
Retirement of treasury shares               (172,099)      (10)  (172,099)       10           --             --         --
Net income                                        --        --         --        --           --          5,160      5,160
                                          ---------------------------------------------------------------------------------

BALANCES AT DECEMBER 31, 2002              9,488,679       569     15,700        (1)      55,127         (9,477)    46,218

Issuance of common shares in private
  offering, net of syndication costs of
  $745 (note 7)                            1,200,000        72         --        --        8,783             --      8,855
Issuance of common shares for options
  exercised and services rendered            163,776        10         --        --          668             --        678
Purchase of treasury shares                       --        --     19,161        (1)        (165)            --       (166)
Retirement of treasury shares                (34,861)       (2)   (34,861)        2           --             --         --
Net income                                        --        --         --        --           --          5,103      5,103
                                          ---------------------------------------------------------------------------------

BALANCES AT DECEMBER 31, 2003             10,817,594       649         --        --       64,413         (4,374)    60,688

Issuance of common shares for options
  and warrants exercised                     225,410        14         --        --          992             --      1,006
Purchase of treasury shares                       --        --     49,664        (3)        (450)            --       (453)
Retirement of treasury shares                (45,624)       (3)   (45,624)        3           --             --         --
Net income                                        --        --         --        --           --         11,838     11,838
                                          ---------------------------------------------------------------------------------

BALANCES AT DECEMBER 31, 2004             10,997,380   $   660      4,040   $    --       64,955          7,464     73,079
                                          =================================================================================
<FN>
See accompanying notes to consolidated financial statements.



                                      F-7



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(AMOUNTS IN THOUSANDS)
- -----------------------------------------------------------------------------------------------------------------------


                                                                                              Year Ended December 31
                                                                                              ----------------------
                                                                                            2004       2003      2002
                                                                                         ------------------------------
                                                                                                      
Cash flows from operating activities:
  Net income                                                                             $  11,838     5,103     5,160
  Adjustments to reconcile net income to net cash provided by operating activities:
    Depreciation and amortization expense                                                   10,983    11,309     6,695
    Bad debt expense                                                                        42,892    32,519    15,586
    Deferred income tax expense                                                              2,130     3,280     2,985
    Common stock options and warrants issued for services                                       --        75        40
    Loss on extinguishment of debt                                                              --        --       101
    Loss (gain) on disposition of assets                                                       242       (23)       27
    Cumulative effect of change in method of accounting for maintenance (note 3)            (8,595)       --        --
    Changes in operating assets and liabilities, net of effects of acquisitions:
      Increase in receivables                                                              (45,962)  (53,955)  (21,279)
      Decrease in inventories                                                                  476     1,592       206
      Decrease (increase) in prepaid expenses and other current assets                        (866)      708       437
      Decrease (increase) in work-in-process on medical interior and products
        contracts and costs in excess of billings                                           (1,189)   (1,521)      176
      Increase (decrease) in accounts payable and other accrued liabilities                  1,063        80    (2,023)
      Increase in accrued overhaul and parts replacement costs                                  --     4,546     2,222
      Increase in deferred revenue, billings in excess of costs, and other liabilities       2,369       690       987
                                                                                         ------------------------------

          Net cash provided by operating activities                                         15,381     4,403    11,320
                                                                                         ------------------------------


Cash flows from investing activities:
  Acquisition of net assets of Rocky Mountain Holdings, LLC (note 2)                            --        --   (32,127)
  Acquisition of property and equipment                                                    (15,080)   (7,996)   (5,017)
  Proceeds from disposition and sale of equipment and assets held for sale                   1,651       910       845
  Decrease (increase) in notes and other receivables and other assets, net                   1,536    (1,111)   (2,845)
                                                                                         ------------------------------

          Net cash used by investing activities                                            (11,893)   (8,197)  (39,144)
                                                                                         ------------------------------



                                                                     (Continued)


                                      F-8



AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
(AMOUNTS IN THOUSANDS)
- ------------------------------------------------------------------------------------


                                                          Year Ended December 31
                                                          ----------------------
                                                         2004       2003      2002
                                                      ------------------------------
                                                                   
Cash flows from financing activities:
  Proceeds from issuance of common stock              $   1,006     9,458     3,131
  Payments for purchases of common stock                   (453)     (166)   (1,127)
  Net borrowings (payments) under lines of credit          (482)    2,647    12,554
  Proceeds from long-term debt                           10,484     8,235    30,670
  Payments of long-term debt                            (14,106)  (11,455)  (18,495)
  Payments of capital lease obligations                  (2,908)     (761)     (337)
                                                      ------------------------------

    Net cash provided (used) by financing activities     (6,459)    7,958    26,396
                                                      ------------------------------

    Increase (decrease) in cash and cash equivalents     (2,971)    4,164    (1,428)

Cash and cash equivalents at beginning of year            5,574     1,410     2,838
                                                      ------------------------------

Cash and cash equivalents at end of year              $   2,603     5,574     1,410
                                                      ==============================

Interest paid in cash during the year                 $   6,558     7,459     2,415
                                                      ==============================
Income taxes paid in cash during the year             $     216        46     1,035
                                                      ==============================


                                                                     (Continued)


                                      F-9

AIR METHODS CORPORATION
AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

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


Non-cash investing and financing activities:

As  described  in  note  3,  effective  January 1, 2004, the Company changed its
method of accounting for major engine and airframe component overhaul costs from
the  accrual method of accounting to the direct expense method. Accordingly, the
Company  reversed  its major overhaul accrual totaling $33,809 for all owned and
leased  aircraft  and reversed the remaining capitalized maintenance included in
fixed  assets  relating  to  used  aircraft purchases totaling $19,719, with the
balance  reflected as the cumulative effect of change in accounting principle of
$8,595  ($14,090,  net  of  income  taxes  of  $5,495).

In the year ended December 31, 2004, the Company settled a note payable totaling
$288  by applying a purchase deposit against it. The Company also entered into a
note  payable  of  $336  to  finance insurance policies and originated a capital
lease  obligation  of  $430  to  finance  the  acquisition  of  equipment.

In  the  year ended December 31, 2004, the Company entered into notes payable of
$5,105  to  finance  the  purchase  of  aircraft  which  are held for sale as of
December  31,  2004.

In  the  year  ended December 31, 2004, the Company recorded a liability of $500
for the fee associated with the amendment to its subordinated debt agreement.

In  the year ended December 31, 2003, the Company settled notes payable totaling
$2,604  in exchange for the aircraft securing the debt. The Company also entered
into  a  note  payable  of  $516  to  finance  insurance  policies.

In the year ended December 31, 2003, the Company sold a hangar in exchange for a
note  receivable  totaling  $315.

In  the  year  ended December 31, 2003, the Company entered into a capital lease
obligation  of  $11  to  finance  the  acquisition  of  telephone  equipment.

In  the  year  ended  December  31,  2003,  the  Company made adjustments to the
preliminary  purchase  price  allocation  related  to  the  acquisition of Rocky
Mountain Holdings, LLC (RMH), which increased goodwill by $2,194. See Note 2 for
further  detail  on  the  adjustments.

In  the  year  ended  December 31, 2002, the Company issued warrants to purchase
443,224  shares  of common stock to various lenders in conjunction with the debt
incurred to acquire Rocky Mountain Holdings, LLC (RMH). The fair value of $2,198
was  recorded  as  a  discount  to  the face value of the related notes payable.

In  the  year  ended  December 31, 2002, the Company issued warrants to purchase
100,000  shares  of  common stock to Americas Partners, a related party, for its
services  related to the acquisition of RMH. The fair value of $273 was recorded
as  a  component  of  the  cost  of  the  RMH  acquisition.

In  the  year  ended  December  31,  2002, the Company recognized a liability of
$2,600  as  additional  consideration  for  the  purchase of RMH. Payment of the
consideration  is  based  on  the  collection  of  certain  receivables  and  is
considered  reasonably  certain.

In  the  year  ended  December 31, 2002, the Company entered into a note payable
totaling  $1,290  to  finance  the  buyout  of  a helicopter previously under an
operating  lease  and  into  a  capital  lease  obligation of $67 to finance the
acquisition  of  communications  equipment.

In  the  year  ended  December  31,  2002,  the  Company repossessed an aircraft
previously  sold  to  a  former  franchisee  in  Brazil. The $418 balance of the
Company's  investment in the aircraft, consisting primarily of a note receivable
from  the  franchisee, was reclassified in the consolidated financial statements
as  an  asset  held  for  sale.

See accompanying notes to consolidated financial statements.


                                      F-10

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Basis of Financial Statement Presentation and Business

     Air  Methods  Corporation,  a  Delaware  corporation,  and its subsidiaries
     (Air  Methods or the Company) serves as the largest provider of aeromedical
     emergency  transport  services  and systems throughout the United States of
     America.  The  Company  also  designs,  manufactures,  and installs medical
     aircraft  interiors  and other aerospace and medical transport products for
     domestic and international customers. As described more fully in note 2, in
     October 2002, the Company acquired 100% of the membership interest of Rocky
     Mountain Holdings, LLC (RMH). RMH, Mercy Air Service, Inc. (Mercy Air), and
     LifeNet,  Inc.  (LifeNet)  operate  as  wholly-owned  subsidiaries  of  Air
     Methods.  LifeNet  was formerly known as ARCH Air Medical Service, Inc. All
     significant  intercompany balances and transactions have been eliminated in
     consolidation.

     The  preparation  of  financial  statements  in  conformity with accounting
     principles  generally  accepted  in  the  United States of America requires
     management  to  make  estimates  and  assumptions  that affect the reported
     amounts  of  assets and liabilities and disclosure of contingent assets and
     liabilities  at  the  date  of  the  financial  statements and the reported
     amounts  of  revenue  and expenses during the reporting period. The Company
     considers  its  critical  accounting  policies  involving  more significant
     judgments  and  estimates  to  be  those  related  to  revenue recognition,
     uncollectible  receivables, deferred income taxes, aircraft overhaul costs,
     and  depreciation  and  residual  values.  Actual results could differ from
     those estimates.

     Cash and Cash Equivalents

     For  purposes  of  the  consolidated  statements of cash flows, the Company
     considers  all  highly liquid instruments with original maturities of three
     months  or  less to be cash equivalents. Cash equivalents of $3,733,000 and
     $377,000 at December 31, 2004 and 2003, respectively, consist of short-term
     money market funds.

     Inventories

     Inventories  are  comprised  primarily  of  expendable aircraft parts which
     are recorded at the lower of cost (average cost) or market.

     Work-in-Process on Medical Interior and Products Contracts

     Work-in-process  on  medical  interior  and  products  contracts represents
     costs  to manufacture and install medical equipment and modify aircraft for
     third  parties. When the total cost to complete a project under a fixed fee
     contract  can  be  reasonably  estimated,  revenue is recorded as costs are
     incurred using the percentage of completion method of accounting. Losses on
     contracts in process are recognized when determined.

                                      F-11

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

     Property and Equipment

     Hangars,  equipment,  and  leasehold  improvements  are  recorded  at cost.
     Maintenance and repairs are expensed when incurred. Major modifications and
     costs  incurred  to place aircraft in service are capitalized. Improvements
     to  helicopters and airplanes leased under operating leases are included in
     flight  and  ground  support  equipment  in  the  accompanying  financial
     statements.  Leasehold improvements to hangar and office space are included
     in buildings and office equipment in the accompanying financial statements.
     Depreciation is computed using the straight-line method over the shorter of
     the useful lives of the equipment or the lease term, as follows:



                                                           Estimated
           Description                       Lives      Residual value
           -----------                    ------------  ---------------
                                                  
Buildings, including hangars                  40 years              10%
Helicopters, including medical equipment  8 - 25 years         10 - 25%
Ground support equipment and rotables     5 - 10 years          0 - 10%
Furniture and office equipment            3 - 10 years               0%


     Engine and Airframe Overhaul Costs

     The  Company  operates  under  an  FAA-approved  continuous  inspection and
     maintenance  program. The Company accounts for maintenance activities under
     the  direct  expense method. Under this method, commencing January 1, 2004,
     all  maintenance  costs  are  recognized  as expense as costs are incurred.
     Prior to January 1, 2004, the Company accrued for major engine and airframe
     component  overhaul costs based on usage of the aircraft component over the
     period  between  overhauls  or  replacements  in  advance of performing the
     maintenance services. See further discussion in Note 3.

     Goodwill

     The  Company  accounts  for  goodwill  under Financial Accounting Standards
     Board  (FASB)  Statement  No.  142,  Accounting for Goodwill and Intangible
     Assets  (Statement  142).  Under  Statement  142,  goodwill  and  certain
     identifiable  intangible assets are not amortized, but instead are reviewed
     for  impairment  at least annually in accordance with the provisions of the
     statement.  The  Company did not recognize any losses related to impairment
     of existing goodwill during 2004.



                                      F-12

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

     Long-lived Assets

     The  Company  periodically  reviews  long-lived  assets,  including
     intangible  assets,  for  impairment  whenever  events  or  changes  in
     circumstances  indicate  that  the  carrying  amount of an asset may not be
     recoverable.  Recoverability  of  long-lived  assets  is  measured  by  a
     comparison  of  the  carrying  amount  of an asset to future net cash flows
     expected to be generated by the asset. No impairment has been recognized in
     the accompanying consolidated financial statements.

     Assets  to  be  disposed  of  are  reported  at  the  lower of the carrying
     amount or fair value less estimated selling costs. As of December 31, 2004,
     assets held for sale consisted of three aircraft, which the Company intends
     to  sell  within  one  year. Related debt is classified as short-term notes
     payable in the consolidated financial statements. One of the aircraft is no
     longer  needed  in the Company's operations and two are expected to be sold
     and  leased back under operating leases. During the year ended December 31,
     2004,  the  Company  recognized  a  loss  of  $89,000  to reduce one of the
     aircraft to estimated fair value less selling costs.

     Revenue Recognition and Uncollectible Receivables

     Fixed  fee  revenue  under  the  Company's  operating  agreements  with
     hospitals  is  recognized monthly over the terms of the agreements. Revenue
     relating  to  emergency  flights  is  recognized  upon  completion  of  the
     services.  Revenue  and  accounts  receivable are recorded net of estimated
     contractual  allowances  under  agreements  with  third-party  payers.
     Uncollectible  trade  receivables  are  charged  to  operations  using  the
     allowance  method.  Estimates  of  contractual allowances and uncollectible
     receivables  are  initially determined based on historical collection rates
     and adjusted periodically based on actual collections.


                                      F-13

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

     Stock-based  Compensation

     The  Company  accounts  for  its  employee  stock  compensation  plans  as
     prescribed under Accounting Principles Board Opinion No. 25, Accounting for
     Stock  Issued to Employees (APB Opinion 25). Because the Company grants its
     options  at or above market value, no compensation cost has been recognized
     relating  to the plans. Had compensation cost for the Company's stock-based
     compensation  plans  been  determined  based on the fair value at the grant
     dates  for  awards  under  those  plans  consistent  with the provisions of
     Statement  123,  the  Company's  net income and income per share would have
     been  reduced  to  the  pro  forma  amounts  indicated  below  (amounts  in
     thousands, except per share amounts):



                                              2004     2003    2002
                                            --------  ------  ------
                                                     
Net income before cumulative effect of
change in accounting principle:
  As reported                               $ 3,243   5,103   5,160
  Less additional compensation expense,
    net of tax effect                          (492)   (319)   (736)
                                            ------------------------
  Pro forma                                 $ 2,750   4,784   4,424
                                            ========================
Net income:
  As reported                               $11,838   5,103   5,160
  Less additional compensation expense,
    net of tax effect                          (492)   (319)   (736)
                                            ------------------------
  Pro forma                                 $11,346   4,784   4,424
                                            ========================

Basic income per share before cumulative
effect of change in accounting principle:
  As reported                               $   .30     .53     .56
  Pro forma                                     .25     .49     .48

Basic net income per share:
  As reported                               $  1.09     .53     .56
  Pro forma                                    1.04     .49     .48

Diluted income per share before cumulative
effect of change in accounting principle:
  As reported                               $   .29     .51     .54
  Pro forma                                     .24     .49     .46

Diluted net income per share:
  As reported                               $  1.05     .51     .54
  Pro forma                                    1.01     .49     .46



                                      F-14

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

     The  fair  value  of  each  option  grant is estimated on the date of grant
     using  the  Black-Scholes  option-pricing model with the following weighted
     average  assumptions used for grants in 2004, 2003, and 2002, respectively:
     dividend  yield  of  0% for all years; expected volatility of 33%, 32%, and
     57%;  risk-free  interest rates of 3.2%, 2.4%, and 1.8%; and expected lives
     of  5  years,  3  years,  and  3  years. The weighted average fair value of
     options  granted  during the years ended December 31, 2004, 2003, and 2002,
     was $2.91, $2.03, and $2.64, respectively.

     Income Taxes

     Deferred  tax  assets  and  liabilities  are  recognized  for future income
     tax  consequences  attributable  to  differences  between  the  financial
     statement  carrying  amounts  of  existing assets and liabilities and their
     respective  tax  bases  and  operating  loss  and tax credit carryforwards.
     Deferred  tax  assets  and liabilities are measured using enacted tax rates
     expected  to  apply to taxable income in the years in which those temporary
     differences are expected to be recovered or settled. The effect on deferred
     income tax assets and liabilities of a change in tax rates is recognized in
     income in the period that includes the enactment date.

     Income Per Share

     Basic  earnings  per  share  is  computed  by  dividing  net  income by the
     weighted  average  number  of  common shares outstanding during the period.
     Diluted  earnings  per  share  is  computed  by  dividing net income by all
     outstanding and potentially dilutive common shares during the period.

     Fair Value of Financial Instruments

     The  following  methods  and  assumptions  were  used  to estimate the fair
     value of each class of financial instruments:

          Cash  and  cash  equivalents,  accounts  receivable,  notes  payable,
          accounts payable, and accrued liabilities:

          The  carrying  amounts  approximate  fair  value  because of the short
          maturity of these instruments.

          Notes receivable and long-term debt:

          The  Company  believes  that  the  overall effective interest rates on
          these instruments approximate fair value in the aggregate.


                                      F-15

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

     New Accounting Standards

     In  December  2004,  the  FASB  issued  FASB  Statement No. 123R (Statement
     123R),  Accounting  for  Stock-Based  Compensation,  an  amendment  of FASB
     Statement  No.  123.  Statement 123R requires recognition of the grant-date
     fair  value  of stock options and other equity-based compensation issued to
     employees  in  the  income statement and is effective for interim or annual
     periods beginning after June 15, 2005. Statement 123R provides for either a
     modified  prospective  or  modified  retrospective  transition  method  for
     adopting the statement. The Company has not yet determined which transition
     method  it  will  apply  nor  the  impact of adopting Statement 123R on its
     financial position or results of operations.

     In  December  2004,  the  FASB  issued  FASB  Statement  No. 153 (Statement
     153),  Exchange of Nonmonetary Assets - an amendment of APB Opinion No. 29.
     Statement 153 eliminates certain exceptions provided for by APB Opinion No.
     29 and instead requires that an exchange of nonmonetary assets be accounted
     for  at  fair value, including recognition of gain or loss, if the exchange
     has  commercial  substance  and  the  fair  value  is  determinable  within
     reasonable  limits.  The statement sets forth the criteria to be considered
     in determining whether the exchange has commercial substance. Statement 153
     is  effective  for  nonmonetary  exchanges  occurring  in  fiscal  periods
     beginning  after June 15, 2005. The Company does not expect the adoption of
     Statement  153  to  have  a  material  impact  on its financial position or
     results of operations.

     Reclassifications

     Certain  prior  period  amounts  have  been  reclassified  to  conform with
     the  2004  presentation, primarily to reclassify accrued overhaul and parts
     replacement  costs  related  to  aircraft  owned  by hospital customers and
     customer credit balances due to third party payers.

(2)  ACQUISITION OF SUBSIDIARY

     On  October  16,  2002,  the  Company  acquired  100%  of  the  membership
     interest  of  RMH,  a  Delaware  limited  liability  company,  for  total
     consideration  of  $36,774,000.  The  purchase  price was negotiated by the
     Company and the sellers, and includes an earn-out provision under which the
     sellers  may  receive up to $1,300,000 of additional consideration over the
     next  nine  years  based on actual collections against certain receivables.
     The  original earn-out amount of $2,600,000 was reduced in 2003 as a result
     of  the  forfeiture  by  one  of  the  sellers of rights under the earn-out
     provision  in  lieu  of  payment to the Company for a previously determined
     adjustment to the purchase price. The acquisition was financed primarily by
     the  issuance  of  $23 million in subordinated notes and by draws against a
     $35 million revolving credit facility.


                                      F-16

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(2)  ACQUISITION OF SUBSIDIARY, CONTINUED

     The  allocation  of  the  purchase  price  was  as  follows  (amounts  in
     thousands):



                                     Preliminary                    Final
                                     Allocation                  Allocation
                                        2002       Adjustments      2003
                                    ----------------------------------------
                                                        
Assets purchased:
  Aircraft                          $     44,250            --       44,250
  Equipment and other property             9,587          (342)       9,245
  Receivables, net of allowances          18,496         1,455       19,951
  Inventory                                8,852        (1,301)       7,551
  Goodwill                                 1,317         2,194        3,511
  Other                                    8,117           (86)       8,031
                                    ----------------------------------------
                                          90,619         1,920       92,539
Debt and other liabilities assumed       (53,845)       (1,920)     (55,765)
                                    ----------------------------------------
Purchase price                      $     36,774            --       36,774
                                    ========================================


     Adjustments  to  the  preliminary  purchase  price  allocation  consisted
     primarily of revised estimates of the value of receivables and inventories,
     as  well as increases in estimates for liabilities for severance and repair
     costs for aircraft parts that could not be reasonably estimated at December
     31,  2002.  At  the  time  of  acquisition,  the Company segregated certain
     equipment  and  spare  parts inventory whose airworthy status and usability
     within  Company  operations  had  not  yet been determined and commenced an
     analysis  to  determine  the  valuation  of  these  assets. The preliminary
     allocation  of  the  purchase price included these assets at the book value
     assigned  by  RMH  prior  to  the  acquisition.  During  2003,  the Company
     completed  its  analysis  of  this  equipment and spare parts inventory and
     determined  that  the  assets  had  nominal  realizable  value. Neither the
     equipment  nor  the  spare  parts  inventory  included in this analysis was
     placed  in  service  within  the  Company's  operations. The purchase price
     allocation was adjusted accordingly to reflect the results of the Company's
     usability and valuation analysis.

     The  results  of  RMH's  operations  have  been  included with those of the
     Company since October 16, 2002.


                                      F-17

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(3)  ACCOUNTING CHANGE

     Effective  January  1,  2004,  the  Company  changed  its  method  of
     accounting  for major engine and airframe component overhaul costs from the
     accrual  method  of  accounting to the direct expense method. Under the new
     accounting  method,  maintenance  costs  are  recognized  as  expense  as
     maintenance services are performed. The Company believes the direct-expense
     method is preferable in the circumstances because the maintenance liability
     is  not  recorded  until there is an obligating event (when the maintenance
     event  is  actually  being performed), the direct expense method eliminates
     significant  estimates and judgments inherent under the accrual method, and
     it  is  the  predominant  method  used  in  the  transportation  industry.
     Accordingly,  effective  January  1,  2004,  the Company reversed its major
     overhaul accrual totaling $33,809,000 for all owned and leased aircraft and
     reversed  the  remaining  capitalized  maintenance included in fixed assets
     relating  to used aircraft purchases totaling $19,719,000, with the balance
     reflected  as  the  cumulative  effect of change in accounting principle of
     $8,595,000 ($14,090,000, net of income taxes of $5,495,000).

     In  2002,  the  impact  of  the major overhaul accrual relating to aircraft
     purchased  in  the  RMH  acquisition  was  considered  a  component  of the
     valuation of the aircraft and did not affect the allocation of the purchase
     price  to goodwill. Accordingly, the change in method to the direct expense
     method  in  2004 resulted in a reduction in the asset value assigned to RMH
     aircraft.  The  amount of the cumulative effect of the change in accounting
     principle  related  to  RMH aircraft was due exclusively to depreciation of
     the  asset  value  or  changes  in  the  liability  balances which had been
     expensed  subsequent  to  the  acquisition.  Therefore, the majority of the
     cumulative effect of the change in accounting principle related to aircraft
     which were in the Company's fleet prior to the RMH acquisition.

(4)  COSTS IN EXCESS OF BILLINGS AND BILLINGS IN EXCESS OF COSTS

     As  of  December  31,  2004,  the estimated period to complete contracts in
     process ranges from three to six months, and the Company expects to collect
     all  related accounts receivable and costs and estimated earnings in excess
     of  billings  on  uncompleted  contracts  within  one  year.  The following
     summarizes contracts in process at December 31 (amounts in thousands):



                                                           2004      2003
                                                         ---------  -------
                                                              
Costs incurred on uncompleted contracts                  $  8,949    5,386
Estimated contribution to earnings                          4,406    1,722
                                                         ---------  -------
                                                           13,355    7,108
Less billings to date                                     (10,726)  (5,033)
                                                         ---------  -------
Costs and estimated earnings in excess of billings, net  $  2,629    2,075
                                                         =========  =======


(5)  NOTES PAYABLE AND LONG-TERM DEBT

     Short-term  notes  payable  as  of  December 31, 2004, consist of two notes
     with  an  aircraft manufacturer for the purchase of two aircraft. The notes
     are  non-interest-bearing  and mature in the first quarter of 2005. The two
     aircraft  collateralizing the notes are expected to be sold and leased back
     under  operating  leases  and  are classified in the consolidated financial
     statements as assets held for sale.


                                      F-18

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

(5)  NOTES PAYABLE AND LONG-TERM DEBT, CONTINUED

     Long-term  debt  consists  of  the  following  at  December  31 (amounts in
     thousands):



                                                                              2004     2003
                                                                            --------  -------
                                                                                
Subordinated notes payable with quarterly interest payments at 12.0% and
  all principal due in 2007, unsecured (net of discount of $1,140)          $21,860   21,337
Borrowings under revolving credit facility with monthly interest payments
  and all principal due in 2006. Weighted average interest rate at
  December 31, 2004, is 4.72%.                                               14,719   15,201
Note payable with interest at 6.60%, due in monthly installments of
  principal and interest with all remaining principal due in 2009,
  collateralized by aircraft.                                                 6,039    6,769
Notes payable with interest rates from 6.53% to 6.70%, due in monthly
  installments of principal and interest at various dates through 2009,
  collateralized by aircraft and other flight equipment                       2,085    2,788
Note payable, non-interest bearing, due in annual principal payments
  through 2007. Annual principal payment amounts are contingent upon
  transport volume for Community-Based Model operations in Nevada.            1,250    1,750
Notes payable with interest rates from 6.89% to 8.49%, due in monthly
  payments of principal and interest with all remaining principal due in
  2008, collateralized by aircraft                                           10,288   18,806
Notes payable with interest rates from 5.25% to 9.27%, due in monthly
  payments of principal and interest with all remaining principal due in
  2006, collateralized by aircraft                                            3,361    3,790
Notes payable with interest at 8.96%, due in monthly payments of
  principal and interest with all remaining principal due in 2007,
  collateralized by aircraft                                                  1,807    2,040
Notes payable with interest at LIBOR plus 2.50%, due in monthly
  payments of principal and interest with all remaining principal due in
  2008, collateralized by buildings. Weighted average rate at December
  31, 2004, is 5.55%.                                                         2,127    2,326
Note payable with interest rate at 5.60%, due in monthly installments of
  principal and interest with all remaining principal due in 2010,
  collateralized by aircraft                                                  6,537       --
Notes payable with interest rates from 5.08% to 5.95%, due in monthly
  installments of principal and interest at various dates through 2010,
  collateralized by aircraft                                                  8,311    5,744
Notes payable with interest rates from 8.16% to 9.55%. Paid in full in
  2004.                                                                          --    1,593
Other                                                                           350      646
                                                                            --------  -------
                                                                             78,734   82,790
Less current installments                                                    (6,041)  (6,110)
                                                                            --------  -------
                                                                            $72,693   76,680
                                                                            ========  =======



                                      F-19

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(5)  NOTES PAYABLE AND LONG-TERM DEBT, CONTINUED

     As  of  December  31,  2004,  the  Company  had  $14,719,000  outstanding
     against  a  $35  million  senior  revolving  credit  facility  with certain
     lenders.  Available capacity on the facility was $19,073,000 as of December
     31, 2004. Borrowings under the credit facility are secured by substantially
     all  of  the  Company's non-aircraft assets, including accounts receivable,
     inventory, equipment and general intangibles. Indebtedness under the credit
     facility has a first priority claim to the assets pledged to secure it. The
     facility  matures October 16, 2006, but can be prepaid at any time, subject
     to  payment  of  an  early  termination  fee ranging from .25% to 1% if the
     termination occurs prior to October 16, 2005.

     Indebtedness  under  the  credit  facility  bears  interest,  at  the
     Company's  option,  at either (i) the higher of the federal funds rate plus
     0.50%  or  the prime rate as announced by the lenders plus a margin ranging
     from  0  to  0.75% or (ii) a rate equal to LIBOR plus a margin ranging from
     1.75%  to  3.00%.  The  weighted  average  interest rate on the outstanding
     balance against the line as of December 31, 2004, was 4.72%.

     Payment  obligations  under  the  credit  facility  accelerate  upon  the
     occurrence  of  defined events of default, including the following: failure
     to  pay  principal  or  interest  or  to perform covenants under the credit
     facility or other indebtedness; events of insolvency or bankruptcy; failure
     to  timely discharge judgments of $250,000 or more; failure to maintain the
     first  priority  status  of liens under the credit facility; levy against a
     material portion of the Company's assets; default under other indebtedness;
     suspension  of material governmental permits; interruption of operations at
     any  Company  facility  that has a material adverse effect; and a change of
     control in the Company.

     The  credit  facility  contains  various  covenants that limit, among other
     things,  the  Company's  ability  to  create liens, declare dividends, make
     loans  and investments, enter into real property leases exceeding specified
     expenditure levels, make any material change to the nature of the Company's
     business,  enter  into  any transaction with affiliates other than on arms'
     length terms, prepay indebtedness, enter into a merger or consolidation, or
     sell  assets.  The  credit facility also places limits on the amount of new
     indebtedness,  operating  lease  obligations,  and  unfinanced  capital
     expenditures  which  the Company can incur in a fiscal year. The Company is
     required  to  maintain  certain  financial  ratios as defined in the credit
     facility  and  other  notes.  As  of  December 31, 2004, the Company was in
     compliance with the covenants of the credit facility.


                                      F-20

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(5)  NOTES PAYABLE AND LONG-TERM DEBT, CONTINUED

     On  October  16,  2002,  the  Company  issued  $23  million in subordinated
     notes  to Prudential Capital Partners, L.P. and Prudential Capital Partners
     Management  Fund,  L.P. (together, the Subordinated Lenders) to finance the
     acquisition  of  RMH.  The  notes  are  unsecured and provide for quarterly
     payment  of  interest only at 12% per annum, with all principal due October
     16,  2007.  With  certain exceptions as defined in the notes, the notes may
     not  be  prepaid  until  January  1, 2005, and prepayments after January 1,
     2005, will be at a declining premium.

     The  securities  purchase  agreement  entered  into  in connection with the
     notes  contains  various  covenants  that  limit,  among  other things, the
     Company's  ability  to create liens, declare dividends, make certain loans,
     enter  into  real  property  leases exceeding specified expenditure levels,
     make  any  material  change  to the nature of the Company's business, enter
     into  any  transaction  with  affiliates  other than on arms' length terms,
     prepay indebtedness, enter into a merger or consolidation, sell or discount
     receivables,  or  sell assets. The purchase agreement also places limits on
     the amount of new indebtedness, operating lease obligations, and unfinanced
     capital  expenditures  which  the  Company  can incur in a fiscal year. The
     Company  is required to maintain certain financial ratios as defined in the
     purchase  agreement. As of December 31, 2004, the Company was in compliance
     with the covenants.

     Payment  obligations  under  the  subordinated  notes  accelerate  upon the
     occurrence  of  defined events of default, including the following: failure
     to  pay  principal  or interest or to perform covenants under the notes and
     related  purchase  agreement or other indebtedness; events of insolvency or
     bankruptcy;  failure  to  timely  discharge  judgments of $500,000 or more;
     failure to file and keep effective a registration statement relating to the
     warrants issued to the Subordinated Lenders; and a change of control in the
     Company.

     Under  an  amendment  to  the  agreement,  the Company accrued an amendment
     fee  of  $500,000  in  2004  in exchange for the elimination of a financial
     covenant  for the duration of the agreement. The fee is expected to be paid
     in the first quarter of 2005.

     Substantially  all  of  the  Company's  property  and  equipment is pledged
     as collateral under the Company's various notes payable.

     Aggregate  maturities  of  long-term  debt  are  as  follows  (amounts  in
     thousands):



                              
Year ending December 31:
         2005                    $  6,041
         2006                      23,615
         2007                      29,106
         2008                      12,154
         2009                       5,440
         Thereafter                 2,378
                                 --------
                                 $ 78,734
                                 ========



                                      F-21

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(6)  LEASES

     The  Company  leases  hangar  and  office  space  under  noncancelable
     operating  leases  and  leases  certain  equipment  and  aircraft  under
     noncancelable operating and capital leases. As of December 31, 2004, future
     minimum  lease  payments  under capital and operating leases are as follows
     (amounts in thousands):



                                                  Capital   Operating
                                                  leases      leases
                                                 ---------------------
                                                      
Year ending December 31:
  2005                                           $    454       18,232
  2006                                                246       17,450
  2007                                                 22       16,378
  2008                                                 --       15,301
  2009                                                 --       13,462
  Thereafter                                           --       31,826
                                                 ---------------------

Total minimum lease payments                          722   $  112,649
                                                            ==========

Less amounts representing interest                    (63)
                                                 ---------
Present value of minimum capital lease payments       659
Less current installments                            (410)
                                                 ---------
                                                 $    249
                                                 =========


     Rent  expense  relating  to  operating  leases  totaled  $19,508,000,
     $15,424,000,  and  $8,670,000, for the years ended December 31, 2004, 2003,
     and 2002, respectively.

     At  December  31,  2004  and  2003,  leased  property  held  under  capital
     leases  included  in  equipment,  net  of accumulated depreciation, totaled
     $885,000 and $4,393,000, respectively.


                                      F-22

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(7)  STOCKHOLDERS' EQUITY

     (a)  PRIVATE PLACEMENT

          In  December  2003,  the  Company  issued 1.2 million shares of common
          stock  at $8 per share in a private placement of shares. Proceeds, net
          of syndication and other costs, totaled $8,855,000.

     (b)  WARRANTS

          As  of  December  31,  2004,  the  following  warrants to purchase the
          Company's common stock are outstanding:




Number of Warrants  Exercise Price per Share   Expiration Date
- ------------------  -------------------------  -----------------
                                         

       449,716      $                     .06   October 16, 2008
       100,000                           5.28   October 16, 2007
        25,000                           6.60   August 8, 2007
- ------------------
      574,716
==================


     (c)  STOCK OPTION PLANS

          The  Company  has  a  Stock  Option Plan (the Plan) which provides for
          the granting of incentive stock options (ISO's) and nonqualified stock
          options  (NSO's),  stock  appreciation  rights, and supplemental stock
          bonuses. Under the Plan, 3,500,000 shares of common stock are reserved
          for  options.  The  Company  also  grants  NSO's  outside of the Plan.
          Generally,  the  options granted under the Plan have an exercise price
          equal  to  the  market value on the date of grant, vest in three equal
          installments  beginning  one  year  from the date of grant, and expire
          five  years  from the date of grant. However, option grants to certain
          officers  and  employees  in  2004  included 460,000 options which had
          different  vesting  terms.  These  options  vest  after five years and
          expire six years from the date of grant.

          The  Nonemployee  Director  Stock  Option  Plan  authorizes  the grant
          of NSO's to purchase an aggregate of 300,000 shares of common stock to
          nonemployee  directors  of  the  Company.  Each  nonemployee  director
          completing  one  fiscal year of service receives a five-year option to
          purchase  10,000  shares, exercisable at the then current market value
          of  the Company's common stock. All options under this plan are vested
          immediately upon issue.


                                      F-23

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(7)  STOCKHOLDERS' EQUITY, CONTINUED

          The  following  is  a  summary  of  option activity, including options
          granted  and  outstanding  outside of the Plan, during the years ended
          December 31, 2004, 2003, and 2002:



                                              Weighted Average
                                    Shares     Exercise Price
                                    ------     --------------
                                        
Outstanding at January 1, 2002    1,219,585   $            3.11

Granted                             675,000                7.27
Canceled                           (346,796)               8.05
Exercised                          (881,752)               3.00

                                  ----------
Outstanding at December 31, 2002    666,037                4.91

Granted                             227,500                8.22
Canceled                            (73,759)               2.56
Exercised                          (163,776)               3.44

                                  ----------
Outstanding at December 31, 2003    656,002                6.19

Granted                             582,000                8.91
Canceled                             (1,778)               2.44
Exercised                          (200,410)               4.63

                                  ----------
Outstanding at December 31, 2004  1,035,814                8.03
                                  ==========

Options exercisable at:
  December 31, 2002                 321,438   $            3.56
  December 31, 2003                 414,335                5.77
  December 31, 2004                 410,204                7.02



                                      F-24

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

(7)  STOCKHOLDERS' EQUITY, CONTINUED

          The  following  table  summarizes  information  about  stock  options
          outstanding at December 31, 2004:




                                        Weighted-Average                                   Weighted-
                                     Remaining Contractual      Weighted-                   Average
Range of                                                         Average        Number      Exercise
Exercise Price   Number Outstanding       Life (Years)       Exercise Price   Exercisable    Price
- ---------------  ------------------  ----------------------  ---------------  -----------  ----------
                                                                            
3.35 to 4.31                 37,981                     1.1  $          3.71       37,982  $     3.71
5.60 to 7.92                335,833                     2.7             6.66      250,555        6.58
8.89 to 8.98                662,000                     4.7             8.97      121,667        8.97
                 ------------------                                           -----------
                          1,035,814                                               410,204
                 ==================                                           ===========


     (d)  NONEMPLOYEE DIRECTOR COMPENSATION PLAN

          In  February  1993,  the  Board  of  Directors adopted the Air Methods
          Corporation  Equity  Compensation Plan for Nonemployee Directors which
          was  subsequently  approved by the Company's stockholders on March 12,
          1993. Under this compensation plan, 150,000 shares of common stock are
          reserved  for  issuance  to non-employee directors. As of December 31,
          2004, no shares have been issued under this plan.

     (e)  INCOME PER SHARE

          The  reconciliation  of  basic  to  diluted  weighted  average  common
          shares outstanding is as follows for the years ended December 31:



                                             2004        2003       2002
                                             ----        ----       ----
                                                         
Weighted average number of common shares
  outstanding - basic                     10,894,863   9,665,278  9,184,421
Dilutive effect of:
  Common stock options                        79,141      99,955    227,765
  Common stock warrants                      340,823     287,756     66,316
                                          ---------------------------------
Weighted average number of common shares
  outstanding - diluted                   11,314,827  10,052,989  9,478,502
                                          =================================


          Common  stock  options  totaling  662,000,  252,500,  and  45,000 were
          not included in the diluted income per share calculation for the years
          ended  December  31, 2004, 2003, and 2002, respectively, because their
          effect would have been anti-dilutive.


                                      F-25

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(8)  REVENUE

     The  Company  has  operating  agreements  with  various  hospitals  and
     hospital  systems to provide services and aircraft for periods ranging from
     1  to  10 years. The agreements provide for revenue from monthly fixed fees
     and  flight  fees  based  upon  the  utilization  of  aircraft in providing
     emergency  medical  services.  The  fixed-fee  portions  of  the agreements
     provide  for the following revenue for years ending December 31 (amounts in
     thousands):



          
 2005        $  54,759
 2006           38,290
 2007           24,078
 2008           14,601
 2009            8,514
 Thereafter      6,518
             ---------
             $ 146,760
             =========


(9)  INCOME TAXES

     Income  tax  benefit  (expense),  excluding  amounts  recorded  as  the
     cumulative  effect  of  a  change  in accounting principle, consists of the
     following for the years ended December 31 (amounts in thousands):



                                          2004     2003     2002
                                        --------------------------
                                                  
Current income tax benefit (expense):
  Federal                               $    --      (12)      --
  State                                       9       29     (314)
                                        --------------------------
                                              9       17     (314)

Deferred income tax benefit (expense):
  Federal                                (1,857)  (2,860)  (2,601)
  State                                    (273)    (420)    (384)
                                        --------------------------
                                         (2,130)  (3,280)  (2,985)
                                        --------------------------
Total income tax expense                $(2,121)  (3,263)  (3,299)
                                        ==========================



                                      F-26

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(9)  INCOME TAXES, CONTINUED

     Reconciliation  of  income  taxes  on  income  before income taxes computed
     at  the  federal  statutory  rate of 34% and income taxes as recorded is as
     follows for the years ended December 31 (amounts in thousands):



                                           2004     2003     2002
                                         --------------------------
                                                   
Tax at the federal statutory rate        $(1,824)  (2,844)  (2,876)
State income taxes, net of federal
  benefit, including adjustments based
  on filed state income tax returns         (268)    (419)    (423)
Change in valuation allowance                 --   (2,456)      --
Revisions for filed returns                   --    2,456       --
Other                                        (29)      --       --
                                         --------------------------
Net income tax benefit (expense)         $(2,121)  (3,263)  (3,299)
                                         ==========================


     For  income  tax  purposes,  at  December  31,  2004,  the  Company has net
     operating  loss  carryforwards  of  approximately  $23 million, expiring at
     various  dates  through  2024.  In  1991,  the  Company acquired all of the
     outstanding  common  shares  of  Air  Methods  Corporation,  a  Colorado
     corporation  ("AMC").  As  a  result  of  the  acquisition of AMC and other
     issuances  of  stock,  the utilization of approximately $1.4 million of the
     aforementioned  net  operating  loss  carryforwards is subject to an annual
     limitation  under  the  provisions  of  Section 382 of the Internal Revenue
     Code.


                                      F-27

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(9)  INCOME TAXES, CONTINUED

     The  tax  effects  of  temporary  differences that give rise to significant
     portions  of  the deferred tax assets and liabilities at December 31 are as
     follows (amounts in thousands):



                                                   2004       2003
                                                 ---------  --------
                                                      
Deferred tax assets:
  Overhaul and parts replacement cost,
    principally due to the accrual method        $     --     8,289
  Net operating loss carryforwards                  9,220     7,135
  Minimum tax credit carryforward                      12        12
  Other                                             1,887       529
                                                 ---------  --------
      Total gross deferred tax assets              11,119    15,965
      Less valuation allowance                       (904)   (2,691)
                                                 ---------  --------
      Net deferred tax assets                      10,215    13,274
                                                 ---------  --------

Deferred tax liabilities:
  Equipment and leasehold improvements,
    principally due to differences in bases and
    depreciation methods                          (16,846)  (15,610)
  Allowance for uncollectible accounts             (5,213)   (2,363)
  Goodwill                                           (493)     (338)
  Other                                              (334)       (9)
                                                 ---------  --------
      Total deferred tax liabilities              (22,886)  (18,320)
                                                 ---------  --------
      Net deferred tax liability                 $(12,671)   (5,046)
                                                 =========  ========


     The  change  in  deferred  tax  assets in 2004 includes $5,495,000 recorded
     as  a  component  of  the  cumulative effect of the change in the method of
     accounting  for maintenance costs. In 2004 net operating loss carryforwards
     of  $4.2  million,  for  which  a valuation allowance had been established,
     expired.  A  valuation  allowance  has been provided for net operating loss
     carryforwards  which  are  not expected to be realized prior to expiration.
     Based  on  management's  assessment, realization of net deferred tax assets
     through  future taxable earnings is considered more likely than not, except
     to the extent valuation allowances are provided.

(10) EMPLOYEE BENEFIT PLANS

     The  Company  has  a  defined  contribution  retirement  plan  whereby
     employees  may  contribute  any percentage of their gross pay up to the IRS
     maximum ($13,000 for 2004). The Company contributes 2% of gross pay for all
     employees and matches 60% of the employees' contributions up to 6% of their
     gross  pay.  The  Company  also  continued  the  RMH  defined  contribution
     retirement  plan  which was in place at the acquisition date. Under the RMH
     plan,  employees may contribute any percentage of their gross pay up to the
     IRS  maximum  ($13,000  for  2004),  and  the  Company  matches  30% of the
     employees' contributions up to 6% of their gross pay. Company contributions
     totaled  approximately $2,284,000, $2,176,000, and $1,598,000 for the years
     ended December 31, 2004, 2003, and 2002, respectively.


                                      F-28

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(11) RELATED PARTY TRANSACTIONS

     In  2002,  the  Company  paid  $750,000  to  Americas  Partners  for  its
     services  in  connection  with  the acquisition of RMH. Ralph Bernstein and
     Morad  Tahbaz, directors of the Company, are partners of Americas Partners.
     The form of payment was $477,388 in cash and warrants valued at $273,000 to
     purchase  100,000  shares  of  Company  common  stock. The warrants have an
     exercise price of $5.28 per share and expire five years from issuance.

(12) COMMITMENTS AND CONTINGENCIES

     The  Company  has  entered  into  various  aircraft  operating leases under
     which  it  provides residual value guarantees to the lessor. As of December
     31,  2004,  the  undiscounted  maximum  amount of potential future payments
     under  the  guarantees  is $3,648,000. No amounts have been accrued for any
     estimated  losses  with respect to the guarantees, since it is not probable
     that  the  residual  value  of  the  aircraft will be less than the amounts
     stipulated  in the guarantee. The assessment of whether it is probable that
     the  Company  will  be  required  to  make  payments under the terms of the
     guarantee  is  based  on  current  market data and the Company's actual and
     expected loss experience.

     Prior  to  acquisition  by  the  Company,  RMH  entered  into  a commitment
     agreement to take delivery of eight aircraft for approximately $16,000,000.
     As  of  December  31,  2004, the Company had taken delivery of all aircraft
     under the agreement.

     Prior  to  the  acquisition,  RMH  entered  into  a commitment agreement to
     take delivery of ten aircraft for approximately $16,600,000. As of December
     31,  2004,  four  aircraft  with  a total value of approximately $6,500,000
     remained  to  be  delivered  and  the  deposit  and  related  note  payable
     associated with this commitment totaled $347,000.

     In  March  2004,  the  Company  entered  into  a  commitment  agreement  to
     purchase  10  Eurocopter  EC135  helicopters for approximately $34,300,000,
     with deliveries scheduled through the first quarter of 2005. As of December
     31,  2004,  the  Company  had taken delivery of seven helicopters under the
     agreement.

     In  July  2004,  the  Company  entered  into  a  commitment  agreement  to
     purchase  15  Bell 427 helicopters for approximately $55,500,000, beginning
     in  2007,  with  a  minimum  of  three  deliveries  per year. The agreement
     provides  for  special  incentives,  including  a trade-in option for up to
     fifteen Bell 222 helicopters, with minimum guaranteed trade-in values.

     The  Company  intends  to  place  the  new EC135's and Bell 427's primarily
     into  existing  bases and to either sell the aircraft which are replaced or
     redeploy  them  into  the  backup fleet. Typically the Company has financed
     aircraft  acquired  under  these  or  similar commitments through operating
     lease agreements.


                                      F-29
\
AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(12) COMMITMENTS AND CONTINGENCIES, CONTINUED

     In  August  2004,  the  Company  entered into a $1,208,000 letter of credit
     with  a  financial  institution  to  securitize  an  aircraft leased by the
     Company  under  an  operating  lease  agreement.  Because  the  aircraft is
     operated  in  Puerto  Rico,  the  lessor  is unable to perfect its security
     interest  against the aircraft. The letter of credit perpetually renews for
     consecutive  one-year  terms through the end of the lease agreement in July
     2010  or  until  the  aircraft  is  moved  from Puerto Rico and reduces the
     available  borrowing  capacity  under the Company's senior revolving credit
     facility.

(13) BUSINESS SEGMENT INFORMATION

     The  Company  identifies  operating  segments  based  on  management
     responsibility  and  the  type  of  products or services offered. Operating
     segments and their principal products or services are as follows:

     -    Community-Based  Model  (CBM)  -  provides  air medical transportation
          services  to  the  general  population as an independent service in 17
          states.  Services  include aircraft operation and maintenance, medical
          care, dispatch and communications, and medical billing and collection.

     -    Hospital-Based  Model  (HBM)  -  provides  air  medical transportation
          services  to  hospitals  in  26 states and Puerto Rico under exclusive
          operating  agreements.  Services  include  aircraft  operation  and
          maintenance.

     -    Products  Division  -  designs,  manufactures,  and  installs aircraft
          medical  interiors  and other aerospace and medical transport products
          for domestic and international customers.

     The  accounting  policies  of  the  operating  segments are as described in
     Note  1.  The  Company  evaluates  the performance of its segments based on
     pretax income. Intersegment sales are reflected at cost-related prices.

     Summarized  financial  information  for  the  Company's  operating segments
     is  shown  in  the  following  table (amounts in thousands). Amounts in the
     "Corporate Activities" column represent corporate headquarters expenses and
     results  of  insignificant operations. The Company does not allocate assets
     between  HBM, Products, and Corporate Activities for internal reporting and
     performance evaluation purposes.


                                      F-30

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(13) BUSINESS SEGMENT INFORMATION, CONTINUED



                                  Community-   Hospital-
                                    Based        Based     Products   Corporate   Intersegment
                                    Model        Model     Division  Activities   Eliminations   Consolidated
                                 -----------------------------------------------------------------------------
                                                                               
2004
External revenue                 $   176,968      88,835      7,300          --             --        273,103
Intersegment revenue                      --          --      8,753          --         (8,753)            --
                                 -----------------------------------------------------------------------------
Total revenue                        176,968      88,835     16,053          --         (8,753)       273,103

Operating expenses                   115,487      78,295     10,451       9,140         (7,347)       206,026
Depreciation & amortization            5,417       5,081        272         213             --         10,983
Bad debt expense                      42,505         387         --          --             --         42,892
Interest expense                       3,950       3,736         --         170             --          7,856
Interest income                           --          --         --         (18)            --            (18)
Income tax expense                        --          --         --       2,121             --          2,121
                                 -----------------------------------------------------------------------------
Income (loss) before
  cumulative effect of change
  in accounting principle              9,609       1,336      5,330     (11,626)        (1,406)         3,243
Cumulative effect of change
  in accounting principle, net            --          --         --       8,595             --          8,595
                                 -----------------------------------------------------------------------------
Net income (loss)                $     9,609       1,336      5,330      (3,031)        (1,406)        11,838
                                 =============================================================================

Total assets                     $    67,156   N/A         N/A          139,730         (2,163)       204,723
                                 =============================================================================

2003
External revenue                 $   146,364      88,440      6,803         848             --        242,455
Intersegment revenue                      --          --      7,261          --         (7,261)            --
                                 -----------------------------------------------------------------------------
Total revenue                        146,364      88,440     14,064         848         (7,261)       242,455

Operating expenses                    94,506      74,429     10,360       8,213         (5,356)       182,152
Depreciation & amortization            4,857       4,539        173       1,740             --         11,309
Bad debt expense                      32,519          --         --          --             --         32,519
Interest expense                       3,962       4,121         --         169             --          8,252
Interest income                           (2)       (130)        --         (11)            --           (143)
Income tax expense                        --          --         --       3,263             --          3,263
                                 -----------------------------------------------------------------------------
Net income (loss)                $    10,522       5,481      3,531     (12,526)        (1,905)         5,103
                                 =============================================================================

Total assets                     $    76,506   N/A         N/A          141,306         (2,163)       215,649
                                 =============================================================================



                                      F-31

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(13) BUSINESS SEGMENT INFORMATION, CONTINUED



                                  Community-   Hospital-
                                    Based        Based     Products   Corporate   Intersegment
                                    Model        Model     Division  Activities   Eliminations   Consolidated
                                                                               
2002
External revenue                 $    73,210      51,480      5,796         182             --        130,668
Intersegment revenue                      --          --      1,933          --         (1,933)            --
                                 -----------------------------------------------------------------------------
Total revenue                         73,210      51,480      7,729         182         (1,933)       130,668

Operating expenses                    44,257      42,885      6,150       5,135         (1,617)        96,810
Depreciation & amortization            2,848       3,499        149         199             --          6,695
Bad debt expense                      15,586          --         --          --             --         15,586
Interest expense                       1,218       1,008         --         822             --          3,048
Interest income                           (2)        (10)        --         (19)            --            (31)
Loss on extinguishment of debt           101          --         --          --             --            101
Income tax expense                        --          --         --       3,299             --          3,299
                                 -----------------------------------------------------------------------------
Net income (loss)                $     9,202       4,098      1,430      (9,254)          (316)         5,160
                                 =============================================================================

Total assets                     $    62,382   N/A         N/A          136,177         (2,163)       196,396
                                 =============================================================================



                                      F-32

AIR METHODS CORPORATION
AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


(14) UNAUDITED QUARTERLY FINANCIAL DATA

     Summarized  unaudited  quarterly  financial  data  for  2004 and 2003 is as
     follows (amounts in thousands except per share data):



                                                          Quarter
                                             First    Second  Third   Fourth
                                            ---------------------------------
                                                          
2004
Revenue                                     $61,634   74,255  68,949  68,265
Operating income                                909    5,916   4,012   1,225
Income (loss) before income taxes and
  cumulative effect of change in
  accounting principle                         (892)   4,160   2,378    (282)
Income (loss) before cumulative effect of
  change in accounting principle               (544)   2,518   1,452    (183)
Net income (loss)                             8,051    2,518   1,452    (183)
Basic income (loss) per share before
  cumulative effect of change in
  accounting principle                         (.05)     .23     .13    (.02)
Basic income (loss) per common share            .74      .23     .13    (.02)
Diluted income (loss) per share before
  cumulative effect of change in
  accounting principle                         (.05)     .22     .13    (.02)
Diluted income (loss) per common share          .74      .22     .13    (.02)

2003
Revenue                                     $52,298   57,464  66,977  65,716
Operating income                                842    3,677   6,579   4,465
Income (loss) before income taxes              (846)   2,143   4,413   2,656
Net income (loss)                              (516)   1,307   2,692   1,620
Basic income (loss) per common share           (.05)     .14     .28     .16
Diluted income (loss) per common share         (.05)     .13     .27     .15


     Income  per  common  share  is  computed  independently  for  each  of  the
     quarters  presented.  Therefore,  the sum of the quarterly income per share
     does not necessarily equal the total computed for the year.


                                      F-33

             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------


The Board of Directors
Air Methods Corporation:

Under  date of March 15, 2005, we reported on the consolidated balance sheets of
Air  Methods  Corporation and subsidiaries (the Company) as of December 31, 2004
and  2003,  and the related consolidated statements of operations, stockholders'
equity,  and  cash  flows  for  each of the years in the three-year period ended
December  31, 2004, which are included in the Company's December 31, 2004 Annual
Report  on  Form  10-K.  In  connection  with  our  audits of the aforementioned
consolidated  financial  statements,  we  also  audited the related consolidated
financial  statement  Schedule  II  -  Valuation  and Qualifying Accounts.  This
financial  statement schedule is the responsibility of the Company's management.
Our responsibility is to express an opinion on this financial statement schedule
based  on  our  audits.

In our opinion, such financial statement schedule, when considered in relation
to the basic consolidated financial statements taken as a whole, presents
fairly, in all material respects, the information set forth therein.





                                                    /s/ KPMG LLP



Denver, Colorado
March 15, 2005


                                      F-34



AIR METHODS CORPORATION
AND SUBSIDIARIES

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
(AMOUNTS IN THOUSANDS)

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


                                 Balance at
                                  Beginning                  Transfers and                    Balance at
Description                       of Period   Additions (a)    Other (c)     Deductions (b)  End of Period
- -----------------------------------------------------------------------------------------------------------
                                                                              

Allowance for trade receivables
  Year ended December 31, 2004   $    30,301         42,892              --        (47,153)         26,040
  Year ended December 31, 2003        19,315         32,519             800        (22,333)         30,301
  Year ended December 31, 2002         7,735         15,586          11,064        (15,070)         19,315




____________________________
Notes:

(a)     Amounts charged to expense.
(b)     Bad debt write-offs and charges to allowances.
(c)     Beginning allowance balance assumed in RMH acquisition, as adjusted for
        final purchase price allocation.



See accompanying Report of Independent Registered Public Accounting Firm.


                                      F-35