Back to GetFilings.com





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

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

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

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

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

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

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

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

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

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

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

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

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

DOCUMENTS INCORPORATED BY REFERENCE

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

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

TABLE OF CONTENTS



PAGE
----

PART I

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

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

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

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

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

PART II

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

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

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

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

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

PART III

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

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

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

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

PART IV

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

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


1

PART I

ITEM 1. BUSINESS

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

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

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

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

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

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

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

2

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

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

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

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

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

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

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

3

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

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

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

ITEM 2. PROPERTIES

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

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

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

ITEM 3. LEGAL PROCEEDINGS

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

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

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

4

SUPPLEMENTAL INFORMATION:

EXECUTIVE OFFICERS OF THE REGISTRANT

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



NAME AGE PRESENT POSITION WITH THE COMPANY
- --------------------------------------------- --- ------------------------------------------------------------

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


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

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

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

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

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

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

5

PART II

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

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

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

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



FISCAL 1995 FISCAL 1994
--------------------------- ---------------------------
PER COMMON SHARE: MARKET PRICES MARKET PRICES
- ------------------------- -------------- QUARTERLY -------------- QUARTERLY
QUARTER HIGH LOW DIVIDENDS HIGH LOW DIVIDENDS
- ------------------------- ----- ----- --------- ----- ----- ---------

First.................. 151/8 133/8 $ .12 141/8 125/8 $ .12
Second................. 131/2 12 .12 141/4 125/8 .12
Third.................. 141/8 121/2 .12 165/8 131/2 .12
Fourth................. 151/4 121/8 .12 173/8 143/8 .12
--------- ---------
$ .48 $ .48
--------- ---------
--------- ---------


6

ITEM 6. SELECTED FINANCIAL DATA



FOR THE YEAR ENDED MAY 31,
-----------------------------------------------------------------
1995 1994 1993 1992 1991
--------- --------- --------- --------- ---------
(000'S OMITTED EXCEPT PER SHARE DATA)

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

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

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

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


7

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

RESULTS OF OPERATIONS

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

THREE-YEAR NET SALES SUMMARY

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

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

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

8

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



FOR THE YEAR ENDED MAY 31,
-------------------------------------
1995 1994 1993
----------- ----------- -----------
(000'S OMITTED)

Net Sales:
Trading...................................................... $ 236,723 $ 208,561 $ 211,956
Overhaul..................................................... 108,737 102,972 92,890
Manufacturing................................................ 105,935 96,221 77,934
----------- ----------- -----------
$ 451,395 $ 407,754 $ 382,780
----------- ----------- -----------
----------- ----------- -----------


FISCAL 1995 COMPARED WITH FISCAL 1994

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

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

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

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

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

9

FISCAL 1994 COMPARED WITH FISCAL 1993

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

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

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

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

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

FISCAL 1993

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

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

10

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

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

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

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

FINANCIAL CONDITION

AT MAY 31, 1995 COMPARED WITH MAY 31, 1994

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

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

11

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



MAY 31,
------------------
DESCRIPTION 1995 1994
- ------------------------------------------------------------ -------- --------

(000'S OMITTED)

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


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

EFFECTS OF INFLATION

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

12

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEPENDENT AUDITORS' REPORT

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

We have audited the accompanying consolidated balance sheets of AAR CORP.
and subsidiaries as of May 31, 1995 and 1994 and the related consolidated
statements of income, stockholders' equity, and cash flows for each of the years
in the three-year period ended May 31, 1995. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of AAR CORP.
and subsidiaries as of May 31, 1995 and 1994 and the results of their operations
and their cash flows for each of the years in the three-year period ended May
31, 1995, in conformity with generally accepted accounting principles.

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

KPMG Peat Marwick LLP

Chicago, Illinois
June 30, 1995

13

AAR CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME



FOR THE YEAR ENDED MAY 31,
----------------------------
1995 1994 1993
-------- -------- --------
(000'S OMITTED EXCEPT PER
SHARE DATA)

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


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

14

AAR CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

ASSETS
($000'S OMITTED)



MAY 31,
------------------
1995 1994
-------- --------

Current assets:

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

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


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

15

AAR CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

LIABILITIES AND STOCKHOLDERS' EQUITY
(000'S OMITTED)



MAY 31,
------------------
1995 1994
-------- --------

Current liabilities:

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

Stockholders' equity:

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


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

16

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



MINIMUM
COMMON STOCK TREASURY STOCK CUMULATIVE PENSION
----------------- --------------- CAPITAL RETAINED TRANSLATION LIABILITY
SHARES AMOUNT SHARES AMOUNT SURPLUS EARNINGS ADJUSTMENTS ADJUSTMENTS
------- -------- ---- --------- -------- ---------- ----------- -----------
(NOTE 4) (NOTE 4) (NOTE 2) (NOTE 1) (NOTE 6)
(000'S OMITTED)

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


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

17

AAR CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS



FOR THE YEAR ENDED MAY 31,
----------------------------
1995 1994 1993
-------- -------- --------
(000'S OMITTED)

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


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

18

AAR CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION

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

REVENUE RECOGNITION

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

ACCOUNTING CHANGES

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

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

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

19

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

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

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

MARKETABLE SECURITIES

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

FOREIGN CURRENCY

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

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

FINANCIAL INSTRUMENTS AND CONCENTRATIONS OF MARKET OR CREDIT RISK

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

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

20

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

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

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

INVENTORIES

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

The following is a summary of inventories at:



MAY 31,
------------------------------
1995 1994 1993
-------- -------- --------

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


EQUIPMENT UNDER OPERATING LEASES

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

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

21

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

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

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

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

LEVERAGED LEASES

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

COST IN EXCESS OF UNDERLYING NET ASSETS OF ACQUIRED COMPANIES

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

INCOME TAXES

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

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

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

STATEMENTS OF CASH FLOWS

Supplemental information on cash flows follows.



FOR THE YEAR ENDED MAY 31,
----------------------------
1995 1994 1993
------ ------ ------
(000'S OMITTED)

Interest paid............................................. $10,700 $8,800 $8,100
Income taxes paid......................................... 3,900 3,300 5,400
Income tax refunds and interest received.................. 330 500 5,100


22

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

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

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

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

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

RECLASSIFICATIONS

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

2. FINANCING ARRANGEMENTS
Bank loans consisted of:



MAY 31,
---------------------------
1995 1994 1993
------- ------- -------
(000'S OMITTED)

Unsecured bank loans.................................... $ -- $ -- $24,000
Current maturities of long-term debt.................... 1,632 568 1,025
------- ------- -------
$ 1,632 $ 568 $25,025
------- ------- -------
------- ------- -------


Short-term borrowing activity was as follows:



FOR THE YEAR ENDED MAY 31,
-----------------------------
1995 1994 1993
------- ------- -------
(000'S OMITTED)

Maximum amount borrowed.................................. $21,200 $33,500 $51,900
Average daily borrowings................................. 7,553 12,300 39,100
Average interest rate during the year.................... 6.2% 3.7% 4.4%
------- ------- -------
------- ------- -------


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

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

23

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

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

Long-term debt was as follows:



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

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


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

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

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

24

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

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



FOR THE YEAR ENDED MAY 31,
-----------------------------
1995 1994 1993
------- ------- -------
(000'S OMITTED)

Current
Federal.......................................... $ 2,255 $ 100 $ (640)
Foreign.......................................... 625 530 670
State, net of refunds............................ 780 470 --
------- ------- -------
3,660 1,100 30
------- ------- -------
Deferred 590 3,100 (2,230)
------- ------- -------
$ 4,250 $ 4,200 $(2,200)
------- ------- -------
------- ------- -------


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

25

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

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



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

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


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

26

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

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



FOR THE YEAR ENDED MAY 31,
----------------------------
1995 1994 1993
------- ------- --------
(000'S OMITTED)

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


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

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

27

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

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



NUMBER OF OPTION PRICE
SHARES PER SHARE
--------- ----------------

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


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

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

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

28

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

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



MAY 31, 1995
----------------------------------------
OUTSTANDING AVAILABLE TOTAL
------------- ----------- ------------

Stock Benefit Plan (Officers, Directors and key employees)... 1,015,951 277,620 1,293,571
Employee Stock Purchase Plan................................. 17,757 115,123 132,880


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

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

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

5. NET INCOME PER SHARE OF COMMON STOCK

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

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

29

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

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

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

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

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

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



MAY 31, 1995 MAY 31, 1994
------------------ ------------------
BENEFITS ASSETS BENEFITS ASSETS
EXCEED EXCEED EXCEED EXCEED
ASSETS BENEFITS ASSETS BENEFITS
-------- -------- -------- --------
(000'S OMITTED)

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


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

30

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

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

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

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

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



FOR THE YEAR ENDED MAY 31,
---------------------------
1995 1994 1993
------- ------- -------
(000'S OMITTED)

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


DEFINED CONTRIBUTION PLAN

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

LONG TERM PERFORMANCE INCENTIVE PLAN

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

31

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

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

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

POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

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

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

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



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


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


32

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

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



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


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


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

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

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

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

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

33

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

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

FISCAL 1995



NET INCOME
QUARTER NET SALES GROSS PROFIT NET INCOME PER SHARE
- ------------------------------- --------- ------------ ---------- ------------
(000'S OMITTED EXCEPT PER SHARE DATA)

First.......................... $ 97,191 $ 16,814 $ 2,005 $ .13
Second......................... 99,384 17,997 2,067 .13
Third.......................... 125,232 20,437 2,876 .18
Fourth......................... 129,588 22,623 3,515 .22
--------- ------------ ---------- -----
$ 451,395 $ 77,871 $10,463 $ .66
--------- ------------ ---------- -----
--------- ------------ ---------- -----


FISCAL 1994



NET GROSS NET INCOME
QUARTER SALES PROFIT NET INCOME PER SHARE
- ------------------------------- -------- ----------- ---------- ------------
(000'S OMITTED EXCEPT PER SHARE DATA)

First.......................... $ 98,306 $18,044 $ 2,492 $ .16
Second......................... 93,185 16,624 2,378 .15
Third.......................... 96,199 17,680 2,212 .14
Fourth......................... 120,064 19,562 2,412 .15
-------- ----------- ---------- -----
$407,754 $71,910 $ 9,494 $ .60
-------- ----------- ---------- -----
-------- ----------- ---------- -----


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

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

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

34

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

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

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

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



FOR THE YEAR ENDED MAY
31,
-------------------------
1995 1994 1993
------- ------- -------
(000'S OMITTED)

Operating Results:
Revenues................................................... $ 0 $ 2,195 $ 1,390
Net income (loss).......................................... (126) 1,132 (22)
Balance Sheet:
Total assets............................................... 37,500 39,700 37,800
Stockholder's equity....................................... 24,223 24,349 23,217


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



FOR THE YEAR ENDED
MAY 31,
------------------
1995 1994
-------- --------
(000'S OMITTED)

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


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

35

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

11. ALLOWANCES AND RESERVES

ALLOWANCE FOR DOUBTFUL ACCOUNTS



FOR THE YEAR ENDED MAY 31,
---------------------------
1995 1994 1993
------ ------ -------
(000'S OMITTED)

Balance, beginning of year............................................... $2,000 $2,000 $ 2,000
Provision charged to operations........................................ 895 600 400
Deductions for accounts written off, net of recoveries................. (495) (600) (400)
------ ------ -------
Balance, end of year..................................................... $2,400 $2,000 $ 2,000
------ ------ -------
------ ------ -------


INVENTORY REALIZATION RESERVES



FOR THE YEAR ENDED MAY 31,
------------------------------
1995 1994 1993
-------- ------- -------
(000'S OMITTED)

Balance, beginning of year............................................... $ 8,916 $14,000 $ 6,000
Provision charged to operations........................................ 2,909 3,104 12,300
Inventory written off and loss from disposal, net of recoveries........ (5,496) (8,188) (4,300)
-------- ------- -------
Balance, end of year..................................................... $ 6,329 $ 8,916 $14,000
-------- ------- -------
-------- ------- -------


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

None.

36

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

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

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

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

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

ITEM 11. EXECUTIVE COMPENSATION

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

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

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

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

37

PART IV

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

FINANCIAL STATEMENTS



PAGE
-------

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


EXHIBITS

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

REPORTS ON FORM 8-K

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

38

SIGNATURES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

39

EXHIBIT INDEX



INDEX EXHIBITS
- ------------------------------------ -------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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




INDEX EXHIBITS
- ------------------------------------ -------------------------------------------------------------------

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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