STEWART & STEVENSON SERVICES INC
10-K405/A, 1998-05-06
ENGINES & TURBINES
Previous: STATE STREET CORP, 4, 1998-05-06
Next: STV GROUP INC, 4, 1998-05-06



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM 10-K
(Mark One)
[X]  Annual report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 for the fiscal year ended January 31, 1998
     ("Fiscal 1997") or

[ ]  Transition report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 for the transition period from __________ to
     __________

                          Commission file number 0-8493

                       STEWART & STEVENSON SERVICES, INC.
             (Exact name of registrant as specified in its charter)


                       Texas                           74-1051605
            (State or other jurisdiction of            (I.R.S. Employer
             incorporation or organization)            Identification No.)

      2707 North Loop West, Houston, Texas                   77008
      (Address of principal executive offices)            (Zip Code)

           Registrant's telephone number, including area code:  (713) 868-7700
             Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:  Common Stock, 
Without Par Value

     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]
    

     Aggregate market value of voting securities held by nonaffiliates as
of March 3, 1998:

                                  $678,403,239

Number of shares outstanding of each of the issuer's classes of common stock, as
of March 3, 1998:

Common Stock, Without Par Value                          31,188,188 Shares

                       DOCUMENTS INCORPORATED BY REFERENCE
Document                                                    Part of Form 10-K
- --------                                                    -----------------
Proxy Statement for the 1998 Annual Meeting of Shareholders       Part III



PART I


Item 1.  Business.

Stewart & Stevenson  Services,   Inc.  (together  with  its  wholly-owned
subsidiaries,  the "Company" or "Stewart &  Stevenson")  was founded in Houston,
Texas in 1902 and was incorporated under the laws of the State of Texas in 1947.
Since its  beginning,  the  Company  has been  primarily  engaged  in the custom
fabrication  of engine driven  products.  Stewart & Stevenson  consists of three
business   segments:   the  Power  Products  segment   (formerly  known  as  the
Distribution  segment),  the Tactical Vehicle Systems segment and the Engineered
Power Systems  segment.  Effective as of January 31, 1998,  the Company sold the
net  assets of its Gas  Turbine  Operations  Division  to the  General  Electric
Company ("GE") for $600 million,  subject to adjustment and the assumption by GE
of certain liabilities.  The business of the Gas Turbine Operations Division was
conducted within the Engineered Power Systems segment of the Company.  Operating
results  of the Gas  Turbine  Operations  Division  have  been  segregated  from
continuing  operations and reported as a separate line item on the  Consolidated
Statement of Earnings.  The Company has restated its prior financial  statements
to present the  operating  results of the Gas Turbine  Operations  Division as a
discontinued operation. The assets and liabilities of such operations at January
31, 1997 have been reflected as a net current  asset based  substantially on
the original classification of such assets and liabilities.

The Power Products segment was renamed  (formerly known as the Distribution
segment)  because a significant portion of its sales involves value added engine
driven equipment.  The Power Products segment markets  industrial  equipment and
related parts  manufactured  by others and provides  in-shop and on-site  repair
services for such products.  This segment began operations in 1938 and currently
markets Detroit Diesel engines,  General Motors  Electro-Motive  diesel engines,
Allison  transmissions,  Waukesha  natural gas engines,  Deutz  diesel  engines,
Hyster material handling  equipment,  Thermo King transport  refrigeration units
and John Deere construction,  utility and forestry equipment. The Power Products
segment markets  primarily in the Southern and Western United States, as well as
in Mexico, Venezuela, Colombia and Central America.

The Tactical Vehicle Systems segment has received contracts with the United
States  Department of Defense to manufacture  the U.S. Army's next generation of
medium tactical  vehicles (the "Family of Medium Tactical  Vehicles" or "FMTV").
The  FMTV   contracts   call  for  the   production  of   approximately   11,000
newly-designed 2 1/2-ton and 5-ton trucks in several  configurations,  including
troop carriers,  wreckers,  cargo trucks,  vans and dump trucks. All variants of
the FMTV incorporate a high level of common parts.  Manufacturing of the FMTV is
being performed by the Company's  Tactical Vehicle Systems segment at a facility
located near Houston,  Texas. During Fiscal 1997, the Company began negotiations
with the U.S.  Army for new  contracts  to  produce  additional  FMTV's  under a
multi-unit  contract on a sole source basis.  These negotiations are expected to
be completed during Fiscal 1998, and, if the contract is awarded to the Company,
it is  anticipated  that  production  will begin in Fiscal 1999.

The  composition  of businesses  in the  Engineered  Power Systems  segment
changed significantly in Fiscal 1997. The Company sold the net assets of its Gas
Turbine Operations  Division which designed,  engineered,  serviced and marketed
engine-driven  equipment  utilizing gas turbine engines  supplied by independent
manufacturers.  The Gas Turbine  Operations  Division was a leading  packager of
aeroderivative  gas turbine  engines for electrical  power  generation.  The Gas
Turbine Operations Division also offered operation and maintenance contracts for
large gas turbine projects and petroleum  production  facilities.  Following the
sale of the Gas  Turbine  Operations  Division,  the  Engineered  Power  Systems
segment  consists  primarily of manufacturing  airline ground support  equipment
(including tow tractors, air start units, electrical ground power units, and air
conditioning units) and oil field well servicing equipment (including fracturing
equipment,   slurry/chemical  blenders,  chemical  additive  systems,  acidizing
equipment,  nitrogen purging systems,  cementing equipment,  coiled tubing units
and  capital  drilling  equipment  such as blowout  preventers,  riser  systems,
blowout preventer controls, gate valves, chokes and check valves,  manifolds and
surface  test trees).  In addition,  the Company  manufactures  gas  compression
equipment  using  reciprocating  engines and  recently  entered the  business of
leasing and servicing gas  compression  equipment in Wyoming and the surrounding
Rocky Mountain area.

The Company's fiscal year begins on February 1 of the year stated and ends on
January 31 of the following year. For example, "Fiscal 1997" commenced on
February 1, 1997 and ended on January 31, 1998. Identifiable assets at the close
of Fiscal 1997, 1996 and 1995 and net sales, operating profit and export sales
for such fiscal years for the Company's business segments and sales to customers
which exceed 10% of consolidated sales are presented under "Industry Segment
Data" in the Notes to the Consolidated Financial Statements in Note 3.

POWER PRODUCTS SEGMENT

Power Products Segment. Stewart & Stevenson markets industrial equipment,
components, replacement parts, accessories and other materials supplied by
independent manufacturers and provides in-shop and on-site repair services for
diesel-driven equipment. The following table contains the name of each
significant manufacturer with whom the Company presently maintains a
distribution contract, a description of the products and territories covered
thereby and the expiration date thereof.


<TABLE>
<CAPTION>
<S>                               <C>                              <C>                                   <C>    

                                                                                                         Expiration
Manufacturer                      Products                         Territories                              Date

Detroit Diesel Corporation        Heavy Duty High Speed            Texas, Colorado, Northern                1998
("Detroit Diesel")                Diesel Engines                   California, New Mexico, 
                                                                   Wyoming, Nebraska,
                                                                   Louisiana, Mississippi,
                                                                   Alabama, Venezuela and
                                                                   Colombia


Electro-Motive Division of        Heavy Duty Medium Speed          Texas, Colorado, New                     1998
General Motors Corporation        Diesel Engines                   Mexico, Nebraska,
("EMD")                                                            Oklahoma, Arkansas,
                                                                   Louisiana, Tennessee,
                                                                   Mississippi, Alabama,
                                                                   Mexico, Central America
                                                                   and most of South America

Allison Transmission              On- and Off-Highway              Texas, Colorado , Northern               1998
Division of General Motors        Automatic Transmissions,         California, New Mexico,
Corporation ("Allison")           Power Shift Transmissions        Wyoming, Nebraska,
                                  and Torque Converters            Louisiana, Mississippi,
                                                                   Alabama, Venezuela and
                                                                   Colombia


Hyster Company                    Material Handling Equipment      Texas                                     *

John Deere Industrial             Construction, Utility and        Wyoming                                   *
Equipment Company                 Forestry Equipment

Thermo King Corporation           Transport Refrigeration          Southeast Texas and                      1999
                                  Equipment                        Southern Louisiana


Waukesha Engine Division of       Natural Gas Industrial           Colorado, Northern                       2000
Dresser Industries, Inc.          Engines                          California, Montana, North
                                                                   Dakota, Oklahoma, Wyoming,
                                                                   New Mexico, Utah, Oregon,
                                                                   Hawaii, Kansas, Arizona,
                                                                   California, Washington,
                                                                   Nevada and Colombia

KHD - Deutz Corporation           Diesel Engines                   Colorado, Wyoming,                        *
                                                                   Arizona, New Mexico,
                                                                   Washington and Alaska

- ------------------------
</TABLE>

*No expiration  date.  Agreements  may be terminated by written  notice of
termination.

Distribution agreements generally require the Company to purchase and stock the
products and repair parts covered thereby for resale to end users, original
equipment manufacturers or independent dealers within the franchise area of
distribution. Such agreements also require the Company to provide after-sale
service within its designated territory and may contain provisions prohibiting
the sale of competitive products within the franchise territory. The Power
Products segment operations are conducted at branch facilities located in major
cities within the Company's franchised area of distribution. New products are
marketed primarily under the trademarks and the trade names of the original
manufacturer.

The Company's principal distribution agreements are subject to early termination
by the suppliers for a variety of causes, including a change in control or a
change in the principal management of the Company. Although no assurance can be
given that such distribution agreements will be renewed beyond their expiration
dates, they have been renewed regularly.

Manufacturing Operations. The Power Products segment also manufactures and sells
generator sets and mechanical drive packages using reciprocating engines fueled
with diesel, natural gas, or both. Generator sets range in size from 20 kw to
12,700 kw and are based on engines supplied by companies with whom the Power
Products segment has a distributor or packaging agreement. The Company
undertakes the selection of the appropriate engine and generator based on the
intended application and fabricates the completed package according to a design
developed specifically to fit the needs of the customer. Reciprocating
engine-driven generator sets are marketed by the Company as both standby power
sources for emergency use and as prime power sources to supply electricity at
remote locations.

In addition to reciprocating engine-driven power systems, the Power Products
segment manufactures and sells snow removal equipment and wheel chair lifts.
Some products manufactured by the Power Products segment are based upon
proprietary designs owned by the Company and others are based upon designs owned
by others and licensed to the Company.

Operations of the Power Products segment accounted for approximately 53%, 62%
and 59%, respectively, of consolidated sales during Fiscal 1997, 1996 and 1995.
The Power Products segment's marketing units regularly sell certain products
manufactured by the Engineered Power Systems segment and also sell to military
and airline users. In both cases, such sales are included in the Power Products
segment.

TACTICAL VEHICLE SYSTEMS SEGMENT

In October 1991, the United States Department of Defense selected Stewart &
Stevenson to manufacture the next generation of FMTV trucks for the U.S. Army
and awarded the Company contracts for the production of 2 1/2-ton and 5-ton
trucks, spare parts and logistical support. The Family of Medium Tactical
Vehicles is the U.S. Army's next generation of basic transportation vehicle for
personnel and materials. As such, the FMTV is produced in several variants to
carry troops and cargo, including cargo beds, vans, troop carriers, wreckers,
dump trucks and tractors. In addition, several of the vehicles are specially
configured for airdrop operation. Although more than ten configurations of the
FMTV are being produced, a high degree of common components is incorporated in
the Stewart & Stevenson design.

The Company also sells the FMTV to other government contractors as a platform
for installation of weapons systems and other equipment which is then resold to
the Armed Forces. Stewart & Stevenson believes that there will be opportunities
to sell additional vehicles to the U.S. Army, to other branches of the U.S.
Armed Forces and to the armed forces of foreign countries. The FMTV contracts
allow for such sales, and the Company's facility has the capacity to produce
vehicles for those additional sales.

Operations of the Tactical Vehicle Systems segment accounted for approximately
36%, 24% and 27%, respectively, of consolidated sales in Fiscal 1997, 1996 and
1995. The United States Government is the predominant customer of the Tactical
Vehicle Systems segment, accounting for practically all of the sales of this
segment in Fiscal 1997, 1996 and 1995. The loss of this customer would have a
material adverse effect on the Company's consolidated future financial condition
and results of operation.  For additional information on the Tactical Vehicle
Systems segment, see Item 7-Management's Discussion and Analysis of Financial
Condition and Results of Operations - Tactical Vehicle Systems' Contract Status.

ENGINEERED POWER SYSTEMS SEGMENT

Stewart &  Stevenson  is a  leading  manufacturer  of coil  tubing  units,  well
stimulation  equipment  and other equipment  for the  oilfield  service
industries.  Most of the Company's well  stimulation  equipment is  manufactured
according  to  the  Company's  proprietary  designs  and  incorporates  advanced
microprocessor-based systems to automatically control the pressures, density and
other  characteristics of the high pressure fluids used to fracture  oil-bearing
formations.  Other oilfield equipment includes blowout preventors, riser systems
and high pressure valves for the drilling and workover  industry.  

Stewart & Stevenson also manufactures a complete line of aircraft ground support
equipment, including gate tractors, air-start units, ground power equipment and
air conditioning systems.

During Fiscal 1997, Stewart & Stevenson's Gas Turbine Operations  Division
designed, engineered  and  marketed engine-driven  equipment utilizing 
aeroderivative gas turbine engines manufactured by independent suppliers and 
provided operation and maintenance  services.  As previously mentioned,  
the Company sold its Gas Turbine Operations  Division to the General Electric 
Company. See Item 7 - Management's Discussion and Analysis of Financial
Condition and Results of Operations - Discontinued Operations.

Operations of the Engineered Power Systems segment related to continuing
operations accounted for approximately 11%, 14% and 14%, respectively, of
consolidated sales during Fiscal 1997, 1996 and 1995.  As a custom packager
of  engine-driven equipment,  the  Company  designed  its  products to meet the
specific needs of its customers in a variety of applications. Both equipment and
services were sold under the "Stewart & Stevenson"  name  throughout  the world.

Effective as of March 30, 1998, the Company completed the acquisition of the
assets of Compression Specialties, Inc. for approximately $9.45 million. The
Company plans to use this acquisition as a strategic entrance into the business
of leasing and servicing gas compression equipment in the state of Wyoming and
the surrounding Rocky Mountain area.

COMPETITION

The Company encounters strong competition in all segments of its business.
Competition involves pricing, quality, availability, the range of products and
services and other factors. Some of the Company's competitors have greater
financial resources than Stewart & Stevenson. The Company believes that its
reputation for quality engineering and after-sales service, and single-source
responsibility, are important to its market position.

The Power Products segment competes with distributors for other manufacturers in
the sale of original equipment, with the manufacturers and distributors of
non-original equipment parts for the sale of spare parts and with independent
repair shops for in-shop and on-site repair services.

The Tactical Vehicle Systems segment competes with domestic companies for
incremental sales to the U.S. Armed Forces. Both domestic and foreign suppliers
compete for the sale of vehicles to foreign governments. The Company's foreign
competitors include Daimler-Benz, Steyr, and other vehicle manufacturers that
have greater international recognition as vehicle manufacturers.

The Engineered Power Systems segment is highly diversified with no single
competitor participating in all of the markets of the Company.

INTERNATIONAL OPERATIONS

International sales are subject to the risks of international political and
economic changes, such as changes in foreign governmental policies, currency
exchange rates and inflation. Generally, the Company accepts payments only in
United States Dollars and makes most sales to customers outside the United
States against letters of credit drawn on established international banks,
thereby limiting the Company's exposure to the effects of exchange rate
fluctuations and customer credit risks. In the limited circumstances in which
the Company has entered into contracts in foreign currencies, it has hedged its
exposure to fluctuations in such currencies. The profit margin on export sales
is not materially different from that on domestic sales of the same or similar
products with the same or similar delivery requirements.

UNFILLED ORDERS

Stewart & Stevenson's  unfilled orders consist of written  purchase orders,
letters of intent and oral  commitments.  These  unfilled  orders are  generally
subject to cancellation or modification  due to customer  relationships or other
conditions.   Purchase  options  are  not  included  in  unfilled  orders  until
exercised.  Unfilled  orders  relating to continuing  operations at the close of
Fiscal 1997 and Fiscal 1996 were as follows:
<TABLE>
<CAPTION>
<S>                                                         <C>                    <C>            <C>
                                               Estimated percentage to be
                                                     recognized in                Fiscal         Fiscal
                                                      Fiscal 1998                  1997           1996
                                                                                   (Dollars in millions)

Power Products                                              100%                     $69.6          $92.2
Tactical Vehicle Systems                                     95%                     487.0          817.3
Engineered Power Systems                                    100%                      57.5           46.1
                                                                               ============   ============
                                                                                   $ 614.1        $ 955.6
                                                                               ============   ============

</TABLE>

Unfilled orders of the Tactical Vehicle Systems segment consists principally of
the contracts awarded in October 1991 by the United States Department of the
Army to manufacture medium tactical vehicles, and options under the FMTV
contract that have been exercised by the U.S. Army to purchase additional
vehicles and services.

EMPLOYEES

At March 1, 1998, the Company employed approximately 3,665 persons. The Company
considers its employee relations to be satisfactory.

Item 2.  Properties.

The Company maintains its corporate executive and administrative offices (which
occupy about 64,000 square feet of space leased from a limited partnership in
which the Company owns an 80% limited partnership interest) at 2707 North Loop
West, Houston, Texas.

Activities of the Power Products segment are coordinated from Houston, where the
Company owns 320,000 square feet of space at three locations and leases 31,000
square feet in one location devoted to equipment and parts sales and service. To
service its distribution territory (See "Item 1. Business -- Power Products
Segment"), Stewart & Stevenson maintains Company-operated facilities occupying
570,000 square feet of owned space and 344,000 square feet of leased space in 26
cities in Texas, Louisiana, Colorado, New Mexico, Wyoming, Utah, North Dakota,
Kansas, Washington, Georgia and California.

The Tactical Vehicle Systems segment is located in a 500,000 square foot
Company-owned facility near Houston, Texas. The Tactical Vehicle Systems segment
also leases 147,000 square feet of warehousing facilities in Houston, Texas.

Stewart & Stevenson's Engineered Power Systems segment is headquartered in
Houston, where the Company owns approximately 575,000 square feet and leases
approximately 41,000 square feet of space devoted to manufacturing, warehousing
and administration. The Company also owns a high pressure valve manufacturing
facility in Jennings, Louisiana (89,000 square feet). The Company also has
facilities in Aberdeen, Scotland and Abu Dhabi.

The Company considers all property owned or leased by it to be well maintained,
adequately insured and suitable for its purposes.

Item 3.  Legal Proceedings.

See Note 6 to the Consolidated Financial Statements which is incorporated herein
by reference.

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

None.

PART II

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

The Company's Common Stock is traded on the NASDAQ Stock Market under the
symbol: SSSS. There were 722 shareholders of record as of March 3, 1998. The
following table sets forth the high and low sales prices relating to the
Company's Common Stock and the dividends declared by the Company in each
quarterly period within the last two fiscal years.

<TABLE>
<CAPTION>
<S>                            <C>            <C>              <C>             <C>             <C>             <C>

                                              Fiscal                                           Fiscal
                                               1997                                             1996
                           ---------------------------------------------    ---------------------------------------------

                                High           Low          Dividend             High           Low          Dividend

First Quarter                  $27 1/2        19 3/8           0.085           $29 3/4         $23 1/4         $0.080
Second Quarter                  28 3/8        23 3/8           0.085            30 1/2          19 3/4          0.085
Third Quarter                   29 1/4        21               0.085            23 3/4          19 5/8          0.085
Fourth Quarter                  26 3/16       20 7/8           0.085            29 1/4          21              0.085

Item 6.  Selected Financial Data.

The Selected Financial Data set forth below should be read in conjunction with
the accompanying Consolidated Financial Statements and notes thereto, and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations." The Company has restated its prior financial statements to present
the operating results of the Gas Turbine Operating Division as a discontinued
operation.

Stewart & Stevenson Services, Inc.
CONSOLIDATED FINANCIAL REVIEW


</TABLE>
<TABLE>

<CAPTION>
<S>                                                    <C>             <C>             <C>             <C>             <C>    

- --------------------------------------------------- -------------- --------------- --------------- --------------- ---------------
(Dollars in thousands, except per share data)              Fiscal          Fiscal          Fiscal          Fiscal          Fiscal
                                                             1997            1996            1995            1994            1993
- --------------------------------------------------- -------------- --------------- --------------- --------------- ---------------
Financial Data:
Sales                                                  $1,115,034      $  825,187      $  702,324      $  596,003      $  496,475
Earnings (loss) from continuing operations
  before income taxes                                     (22,190)          6,651          32,892          27,323          17,546
Net earnings  (loss) from continuing operations(1)        (14,505)          4,768          20,698          16,215           9,464
Net earnings from discontinued operations                   5,424          12,083          41,105          51,343          47,316
Gain on discontinued operations                            61,344               -               -               -               -
Net Earnings                                               52,263          16,851          61,803          67,588          56,780


Total assets                                            1,252,647       1,079,159         948,626         786,520         590,295

Short-Term Debt (including current portion
  of Long-Term Debt)                                      261,000          29,100          66,100          43,344           7,219
Long-Term Debt                                            147,166         319,700         210,800         116,900          68,000

Per Share Data:
Earnings (loss) from continuing operations                $ (0.44)          $0.14           $0.63           $0.49           $0.29
Earnings from discontinued operations                        0.16            0.37            1.24            1.56            1.44
Gain on discontinued operations                              1.85               -               -               -               -

Net earnings per share - Basic and Diluted                  $1.57            $.51           $1.87           $2.05           $1.73
Cash dividends declared                                      0.34           0.335            0.31            0.27            0.23

(1) The net earnings  (loss) from continuing operations for Fiscal 1997 and 
Fiscal 1996 includes special items, net of tax, of $39,086 and $12,600, 
respectively.  Refer to Item 7 for detail analysis.

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

- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

The following discussion and analysis, as well as the accompanying Consolidated
Financial Statements and related footnotes, will aid in understanding the
Company's results of operations as well as its financial position, cash flows,
indebtedness and other key financial information.

SUMMARY TABLES

The following table sets forth for the periods indicated (i) the percentages
which certain items reflected in the Company's bear to consolidated sales of the
Company and (ii) the percentage increase (decrease) of such items as compared to
the indicated prior period:

<TABLE>
<CAPTION>
<S>                                                    <C>              <C>            <C>    <C>    <C>    <C>

                                                               Relationship to
                                                             Consolidated Sales                                Growth Rate
- --------------------------------------------- -------------------------------------------------- ---------------------------------
                                                       Fiscal           Fiscal           Fiscal                   Fiscal
                                                         1997             1996             1995        1996-1997        1995-1996
- --------------------------------------------- ---------------- ---------------- ---------------- ---------------- ----------------
Sales                                                   100.0%          100.0%            100.0%          35.1%          17.5%  
Cost of sales                                            92.6            87.6              86.5           42.9           19.0
                                              ---------------- ---------------- ----------------
Gross profit                                              7.4             12.4             13.5           (19.2)          8.1
Selling and administrative expenses                       6.8              8.1              8.2            12.6          16.7
Interest expense                                          1.4              1.5              1.0            23.8          69.9
                                                          1.5
Settlement of litigation and special charge               2.1              2.4                -            16.8           N/A
Gain on sale of the Houston John Deere
  franchise                                               (.4)               -                -             N/A           N/A
Other income, net                                         (.5)             (.4)             (.4)           36.3          28.3
                                              ---------------- ---------------- ----------------
                                                          9.4             11.6              8.8             9.5          54.7
                                              ---------------- ---------------- ----------------
Earnings (loss) from continuing
  operations before income taxes                         (2.0)              .8              4.7

Income tax expense (benefit)                              (.7)              .2              1.8
                                              ---------------- ---------------- ----------------
   Earnings (loss) from continuing
   operations
     of consolidated companies                           (1.3)              .6              2.9
   Equity in net earnings of
    unconsolidated affiliates                               -                -               .1
                                              ---------------- ---------------- ----------------
Net earnings (loss) from
  continuing operations                                  (1.3)%            .6%              3.0%
                                              ================ ================ ================

 N/A:  Not applicable or meaningful
</TABLE>

The following tables present both the contribution to sales and operational
profit from each of the Company's business segments, as well as the growth rate
year to year achieved by these segments.
   
<TABLE>
<CAPTION>
<S>                              <C>         <C>          <C>        <C>          <C>        <C>   <C>            <C>

Business Segment Highlights
- ------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
- ------------------------------------------------------------------------------------------------------------------------------


                                                             Sales                                 Growth Rate
                            -----------------------------------------------------------------------------------------------------
                                       Fiscal                  Fiscal                  Fiscal                 Fiscal
                                        1997                    1996                    1995       1996-1997      1995-1996
                            -----------------------------------------------------------------------------------------------------

Power Products                     $580,490    52%        $508,305    62%         $416,229    59%        14%           22%
Tactical Vehicle Systems            396,734    36          200,916    24           189,009    27         97             6
Engineered Power Systems            124,194    11          114,706    14            96,045    14          8            19
Other                                13,616     1            1,260     -             1,041    -         N/A            21
                            ------------------------------------------------------------------------
                                 $1,115,034   100%        $825,187   100%         $702,324   100%        35            17
                            ========================================================================



                                                       Operating Profit                                  Growth Rate

                            ------------------------------------------------------------------------------------------------
                                       Fiscal                  Fiscal                 Fiscal                Fiscal
                                        1997                    1996                   1995        1996-1997      1995-1996
- ----------------------------------------------------------------------------------------------------------------------------

Power Products                      $36,031  147%          $33,017    70%          $30,393    64%          9%           9%
Tactical Vehicle Systems             (9,990) (41)           10,551    22             9,703    20         N/A            9
Engineered Power Systems               (879)  (3)            2,831     6             7,085    15         N/A          (60)
Other                                  (685)  (3)              716     2               292     1         N/A          N/A
                            ========================================================================
                                    $24,477   100%         $47,115   100%          $47,473   100%       (48)           (1)
                                                                                                                   
                            ========================================================================

</TABLE>
    

   

<TABLE>
<CAPTION>
<S>                                    <C>                      <C>                    <C>  

                              Operating Profit as a Percentage of Sales
                              ------------------------------------------------------------------------
                                      Fiscal                   Fiscal                  Fiscal
                                       1997                     1996                    1995
- ----------------------------- ------------------------ ----------------------- -----------------------

Power Products                          6.2%                     6.5%                   7.3%
Tactical Vehicle Systems               (2.5)                     5.3                    5.1
Engineered Power Systems                (.7)                     2.5                    7.4
Other                                  (5.0)                    56.8                   28.1
Consolidated                            2.2                      5.7                    6.8

</TABLE>
    

DISCONTINUED OPERATIONS

Effective as of January 31, 1998, the Company completed the sale of the net
assets of its Gas Turbine  Operations  Division to the General  Electric Company
("GE") for $600  million,  subject to  adjustment,  and the  assumption by GE of
certain  liabilities.  The  Company  intends to use these  funds to retire  $260
million of debt, to repurchase up to $120 million of its  outstanding  stock and
for other general corporate purposes.


The Gas Turbine Operations Division was involved in the designing, engineering,
manufacturing and marketing of engine-driven equipment (including associated
spare parts) utilizing combustion turbine engines supplied by independent
manufactures such as GE. It also packaged equipment and associated systems for
the generation of electricity or mechanical drive applications incorporating
combustion turbine engines, provided spare parts for, and serviced and
overhauled, combustion turbine powered equipment, provided operating and
maintenance service for power generation and petroleum production facilities
(except such services for reciprocating engines), marketed technical and support
services for combustion turbine-driven equipment, and provided project
consulting and development services that complemented its combustion
turbine-driven product lines.

SPECIAL ITEMS

Special items are infrequent transactions that may affect comparability between
years. The special items included in the Fiscal 1997 and 1996 results are
detailed below. In Fiscal 1997, $41.2 million of the special items are included
in cost of sales. The Company does not expect any of these special items to have
an impact on future operating results. For further information, see "Results of
Operations" below.

<TABLE>
<CAPTION>
<S>                                                              <C>                  <C>    
Pretax Charge (Benefit)
- -------------------------------------------------------------- ---------------- --- ----------------
(Dollars in thousands)                                             Fiscal               Fiscal
                                                                    1997                 1996
- -------------------------------------------------------------- ---------------- --- ----------------

Tactical Vehicle Systems
  Change in estimate                                             $26,703              $     -

Power Products
  Write down of inventories and other various assets               3,468                    -
  Gain on sale of the Houston John Deere franchise                (4,369)                   -
                                                               ----------------    ----------------
                                                                    (901)                   -  

Engineered Power Systems
  Write down of inventories and other various assets               6,743                    -
  Change in estimate                                               2,317                    -
                                                              ----------------     ----------------
                                                                   9,060                    -
Other
  Settlement of litigation and special charge                     23,352               20,000
  Impaired operating assets                                        2,000                    -
                                                              ----------------     ----------------
                                                                  25,352               20,000

Pretax charge                                                     60,214               20,000
Tax Benefit                                                      (21,128)
                                                                                       (7,400)
                                                              -----------------    -----------------
Special Items - net of tax                                       $39,086              $12,600
                                                               ================     ================
</TABLE>

RESULTS OF OPERATIONS

Fiscal 1997 vs. Fiscal 1996

Sales for Fiscal 1997 increased 35% to $1,115 million compared to sales of $825
million for Fiscal 1996. The Company's international sales decreased 21% to $66
million in Fiscal 1997 as compared to $83 million in Fiscal 1996, representing
6% and 10% of consolidated sales for Fiscal 1997 and 1996, respectively.

   

The Company's Power Products segment's sales increased 14% to $580 million,
which included  Sierra Detroit Diesel,  acquired April 12, 1997,  whose revenues
totaled  approximately  5% of the segment's  sales. The growth in sales reflects
the continued healthy economic  environment of the regions and markets served by
the Company. In addition,  the acquisition of Sierra Detroit Diesel Allison Inc.
increased  sales by  approximately  $30  million  and  increased  the  Company's
distribution  territory  for  certain  products,  including  Detroit  Diesel and
Allison  products,  to include northern  California.  The Power Products segment
recognized an increase in operating profit of 9% to $36 million including a net
profit of $1 million from a combination of both a special gain and charge. Refer
to  "Special  Items" for  detailed  analysis.  Excluding  these  special  items,
operating profit would have been $35 million for Fiscal 1997  representing a 6%
increase over Fiscal 1996.

    

The Company's Tactical Vehicle Systems segment had sales of $397 million, a 97%
increase from the prior year. This increase reflects the achievement of a high
rate of truck production during Fiscal 1997. The Tactical Vehicle System segment
recorded an operating loss for Fiscal 1997 of $10 million, which included the
impact of a change in the estimated profit at completion of its principle
contract with the U.S. Army. The cumulative impact of this change was a fourth
quarter charge to cost of sales of $27 million.  For additional information, 
see "Tactical Vehicle Systems' Contract Status." 

   

Following the sale of the Gas Turbine Operations, the Engineered Power 
Systems segment consists of petroleum, airline and gas compression products.  
The Engineered Power Systems segment sales from continuing operations totaled 
$124 million, an 8% increase over Fiscal 1996. The Petroleum product line sales
increased significantly, as its new riser product was well received by the
market, however, this increase was greatly offset by a similar decrease in 
sales of Airline Equipment, reflecting a significant drop in orders from Asia. 
The operating loss from Engineered Power Systems of $1 million included special
charges totaling $9 million, which included both market adjustments to Airline 
and other inventories and changes in estimated cost of sales for certain 
contracts.

    

The Other segment of the Company had sales of $12 million which included
approximately $13 million associated with owning and operating independent power
plants, including Carson Cogeneration which was acquired in September, 1997, and
represented 67% of this segment's 1997 sales. Other operations recorded a $1
million loss for Fiscal 1997, including a special charge of $2 million, related
to the impairment of certain operating assets. Excluding this special charge,
operating profits would have been $1 million.

Fiscal 1996 vs. Fiscal 1995

Sales for Fiscal 1996 increased 17% to $825 million compared to sales of $702
million for Fiscal 1995. The Company's international sales increased 55% to $83
million in Fiscal 1996 as compared to $54 million in Fiscal 1995, representing
10% and 8% of consolidated sales for Fiscal 1996 and 1995, respectively.

The Power Products segment was the primary growth contributor to the Company's
sales with an increase in sales of $92 million, or 22%, in Fiscal 1996 compared
to Fiscal 1995. A strengthening oil and gas market served by the Company's
Distribution territory contributed to these sales improvements, particularly
among the Company's Detroit Diesel, EMD and Waukesha product lines.

The Tactical Vehicle Systems (TVS) segment sales increased $12 million, or 6%,
during Fiscal 1996 as compared to Fiscal 1995. The increase in TVS sales
reflects the increase in truck production under the FMTV contract to 1,764
trucks in Fiscal 1996 as compared to 1,560 trucks in Fiscal 1995.

The Engineered Power Systems (EPS) segment sales contributed to the Company's
sales growth, increasing $9 million, or 8%, in Fiscal 1996 as compared to Fiscal
1995. Airline and Petroleum Equipment experienced increased sales of $12
million, or 40%, and $6 million, or 11%, respectively, in Fiscal 1996 as
compared to Fiscal 1995.

<TABLE>
<CAPTION>
<S>                                                       <C>            <C>           <C>               <C>           <C>    

Net Period Expenses
- ----------------------------------------------------- ----------------------------------------- -----------------------------------
(Dollars in thousands)                                                                                  Percentage Change
                                                            Fiscal        Fiscal        Fiscal                Fiscal
                                                              1997          1996          1995         1996-1997 1995-1996
- ----------------------------------------------------- ------------- ------------- ------------- -----------------------------------
Selling and administrative expenses                        $75,619        67,163       $57,546           13%           17%
Interest expense                                            15,440        12,474         7,344           24            70
Settlement of litigation and special charge                 23,352        20,000             -           17            N/A
Gain on sale of the Houston John Deere franchise            (4,369)            -             -           N/A           N/A
Other income, net                                           (4,867)       (3,571)       (2,784)          36            28
                                                      ------------- ------------- -------------
                                                          $105,175       $96,066       $62,106            9            55
                                                      ============= ============= =============
                                                      ============= ============= =============
Net period expenses as a percentage of sales                  9.4%         11.6%           8.8%
                                                      ============= ============= =============

N/A:  Not applicable or meaningful.
</TABLE>

Net period expenses increased 9% in Fiscal 1997 from Fiscal 1996, which was
substantially less than the 35% increase in sales. Selling and administrative
expense growth was modest reflecting the better utilization of existing
infrastructure. Interest expense (net of the amount charged to discontinued
operations) grew by 24% in Fiscal 1997 as additional borrowings were obtained to
fund the growth in continuing operations' working capital needs. Special charges
in Fiscal 1997 totaled over $23 million including $10 million in expenses
relating to the Company's resolution of the charge, under the "Peace Shield"
indictment, whereby the Company pled guilty to one count of making a false
statement to the United States Air Force, see "Effect of Certain Litigation"
below. Special charges in Fiscal 1997 also included $13 million associated with
settling a claim by the Company, for excessive costs incurred on a U.S.
Government contract, at less than the carrying value.

Net period expenses increased significantly during Fiscal 1996, both in amount
and in relation to sales, when compared to Fiscal 1995. Selling and
administrative expenses increased primarily in those business lines having sales
growth, in addition a one-time charge of approximately $900 thousand related to
settling a lawsuit and substantial legal expenses related to the "Peace Shield"
litigation are also included. Interest expense grew significantly in both Fiscal
1996 and 1995 reflecting the increased borrowings required to fund the Company's
operations; primarily for inventories of vehicles under the FMTV. The decrease
in other income during Fiscal 1996 is primarily attributable to both decreased
interest income and decreased gains on the disposal of real estate.

On July 25, 1996, a jury in Houston, Texas returned a $43 million verdict
against the Company in a case filed by Serv-Tech, Inc. for breach of a secrecy
agreement. The Company's liability in connection with this matter was limited
pursuant to a pretrial agreement between the Company and Serv-Tech. The Company
recognized a pre-tax charge against earnings of $20 million ($13 million or $.39
per share after taxes) relating to this case in the second quarter of Fiscal
1996. The judgment based on this verdict was paid by the Company in September
1996.

On October 6, 1997, the Company sold its construction equipment franchise for
approximately $30 million and recognized a gain on the sale in the approximate
amount of $4 million. The construction equipment franchise operated in the gulf
coast territory of Texas and primarily distributed, and provided services for,
products manufactured by John Deere Construction Equipment Company and other
companies engaged in the business of manufacturing earth moving equipment,
forestry equipment, skidsteer equipment and utility equipment.

<TABLE>
<CAPTION>
<S>                                                      <C>           <C>          <C>               <C>           <C>

Net Earnings (Loss) from Continuing Operations
- -------------------------------------------------------------------------------------------- ----------------------------------
(Dollars in thousands)                                                                               Percentage Change

                                                          Fiscal        Fiscal        Fiscal              Fiscal
                                                            1997          1996          1995        1996-1997 1995-1996
- -------------------------------------------------- -------------- ------------- ------------- --------------------------------
Net earnings (loss)                                      $(14,505)     $4,768       $20,698           N/A           (77)%

Percentage of sales                                         (1.3)%       0.6%          3.0%
                                                   ============== ============= =============


N/A:  Not applicable or meaningful.
</TABLE>

The continuing operations loss was $15 million during Fiscal 1997 versus profit
of $5 million in Fiscal 1996 and $21 million in Fiscal 1995. Both Fiscal 1997
and Fiscal 1996 had special charges which significantly impacted performance.
Excluding the $60 million in special charges in Fiscal 1997 ($39 million after
tax) and $20 million in special charges in Fiscal 1996 ($13 million after tax),
this net profit of continuing operations for Fiscal 1997, 1996 and 1995 would
have been $25 million, $18 million and $21 million, respectively.

FINANCIAL CONDITION
<TABLE>
<CAPTION>
<S>                                                                       <C>               <C>            <C>    

Working Capital
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                        Percentage Change
                                                                              Fiscal          Fiscal         Fiscal
(Dollars in thousands)                                                          1997            1996       1996 - 1997
- ---------------------------------------------------------------------------------------------------------------------------
Current Assets                                                            $1,109,805        $942,382            18%   
Current Liabilities                                                          562,102         254,433           121%
                                                                       --------------   -------------
   Working Capital                                                        $  547,703        $687,949          (20)%
                                                                       ==============   =============
Current Ratio                                                            
                                                                              1.97:1          3.70:1
                                                                       ==============  ==============
</TABLE>

Current assets increased $167 million from Fiscal 1996, due to the receivable of
$600 million from the sale of the assets of Gas Turbine Operations, partially
offset by the decrease in net assets of $452 million from discontinued
operations.

Current liabilities increased $308 million from Fiscal 1996, primarily due to
$225 million of long-term debt becoming current as the Company retired the
outstanding revolving credit facility on February 3, 1998 using proceeds from
the sale of the Gas Turbine Operations. There was also an increase in other
accrued liabilities, primarily related to the sale of the Gas Turbine
Operations.

INVESTMENTS

The Company's capital expenditures for plant, rental machines and other property
were $32 million for Fiscal 1997, an increase of $11 million from Fiscal 1996.
The increase reflects the Company's continuing investment in business units
capable of rapid growth.

Depreciation and amortization totaled $22 million for Fiscal 1997, a slight
increase from Fiscal 1996. Additionally, the Company disposed of approximately
$4 million of property during Fiscal 1997 versus disposals of $2 million during
Fiscal 1996.

Investments and other assets were $45 million at the end of Fiscal 1997, a
slight decrease from the end of Fiscal 1996.

<TABLE>
<CAPTION>
<S>                                                                         <C>          <C>            <C>          <C>   
Company's Capital
- ------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                         Fiscal 1997                Fiscal 1996
                                                                          Amount      Percentage      Amount     Percentage
- ------------------------------------------------------------------------------------------------------------------------------

Long-Term Debt                                                              $147,166      21%           $319,700      39%
Other Long-Term Liabilities                                                   21,672       3              25,791      3
Shareholders' Equity                                                         521,707      76             479,235      58
                                                                       =======================================================
                                                                            $690,545     100%           $824,726     100%
                                                                       =======================================================

</TABLE>

Shareholders' equity increased $42 million during Fiscal 1997 primarily due to
the gain on the sale of the Gas Turbine Operations retained after dividends.
Long-term debt was reduced during Fiscal 1997 reflecting the classification, as
current maturities of long-term debt, those amounts which the Company intended
to retire within one year. 

Stewart & Stevenson  has  announced its intention to use up to $120 million
of the estimated  cash from the sale of the Gas Turbine  Operations  Division to
repurchase  shares of its common  stock.  As of April 15, 1998,  the Company had
completed the purchase and  retirement  of 1,650,000  shares of its common stock
under an equity  forward  contract for  approximately  $41 million.  The Company
intends to continue making purchases of its common stock in the open market.  As
of January 31, 1998,  the  repurchase by the Company of its common stock did not
have a material impact of the calculation of earnings per share for Fiscal 1997.

LIQUIDITY AND CAPITAL RESOURCES

The Company's sources of liquidity include cash and equivalents, cash from
operations, amounts available under credit facilities and other external sources
of funds. The Company believes that these sources are sufficient to fund the
current requirements of working capital, capital expenditures, dividends and
other financial commitments. During Fiscal 1997, the Company completed a number
of transactions intended to strengthen its long-term financial position and
enhance earnings. In the third quarter of 1997, the Company completed the sale
of its construction equipment division for $30 million, realizing a net gain of
$4 million. In the fourth quarter of 1997, the Company completed the sale of its
Gas Turbine Operations Division for $600 million, realizing a net gain of $61
million. Also in the fourth quarter of 1997, the Company instituted a program to
repurchase up to $120 million of its outstanding common stock. On February 3,
1998, Stewart & Stevenson repaid $225 million of unsecured indebtedness under
its revolving credit facility.

The following table summarizes the Company's cash flows from operating,
investing and financing activities as prescribed by Generally Accepted
Accounting Principles (GAAP), and reflected in the Consolidated Statement of
Cash Flows.
<TABLE>
<CAPTION>
<S>                                                                                        <C>           <C>           <C>    

Summarized Statement of Cash Flows
- --------------------------------------------------------------------------------------- ------------- ------------- -------------
(Dollars in thousands)                                                                        Fiscal        Fiscal        Fiscal
                                                                                                1997          1996          1995
- --------------------------------------------------------------------------------------- ------------- ------------- -------------

Net cash provided by (used in):

         Operating activities                                                              $(11,916)     $(32,600)     $(91,666)



         Investing activities                                                               (14,236)      (26,966)      (14,086)


         Financing activities                                                                 36,033       62,369       108,080


                                                                                        ============= ============= =============

                                                                                              $9,881       $2,803        $2,328

                                                                                        ============= ============= =============


Net Cash Used In Operating Activities

- ------------------------------------ --------------------------------------------------- ----------- ------------- -------------
(Dollars in thousands)                                                                       Fiscal        Fiscal        Fiscal
                                                                                               1997          1996          1995
- ------------------------------------ --------------------------------------------------- ----------- ------------- -------------

Net earnings (loss) from continuing operations                                             $(14,505)        $4,768       $20,698
                                                                                                                         
Depreciation and amortization                                                                22,447         22,376        20,557
Accrued postretirement benefits                                                              (1,835)          (363)          202
Deferred income taxes, net                                                                   (3,350)        (1,667)       (1,244)
Gain on sale of John Deere franchise                                                         (4,369)             -             -

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

Funds from (used in) continuing operations                                                   (1,612)        25,114        40,213
Change in net operating assets and liabilities                                               70,639         27,653      (131,737)
Funds from discontinued operations                                                          (80,943)       (85,367)         (142)

                                                                                        ------------- ------------- -------------
Net cash used in operating activities                                                      $(11,916)      $(32,600)     $(91,666)
                                                                                        ============= ============= =============
</TABLE>


Funds from continuing operations decreased 106% during Fiscal 1997 versus a 60%
decrease during Fiscal 1996, reflecting primarily the relative change in
earnings each year. Working capital to support the operations of the Company
fluctuates significantly depending on the progress payment streams of contracts
in process. Other current liabilities increased during Fiscal 1997, which is
primarily attributable to certain liabilities associated with the sale of the
Gas Turbine Operations. The Tactical Vehicle Systems segment is primarily funded
by progress payments under government regulations which require that contractors
retain a significant amount of the contract costs until government acceptance of
the product. The Company regularly bids on commercial and government contracts,
which if awarded to the Company, could significantly affect both working capital
and capital expenditure needs.

Net Cash Used In Investing Activities

<TABLE>
<CAPTION>
<S>                                                                                        <C>            <C>          <C>   

- --------------------------------------------------------------------------------------- ------------- ------------- ------------
(Dollars in thousands)                                                                        Fiscal        Fiscal       Fiscal
                                                                                                1997          1996         1995
- --------------------------------------------------------------------------------------- ------------- ------------- ------------


Expenditures for property, plant and equipment                                             $(31,778)      $(21,303)    $(16,041)


Proceeds from sale of the Houston John Deere franchise                                       22,773             -            -
Acquisition of business                                                                      (8,729)            -            -
Investment (See Note 15)                                                                         -          (8,000)          -
Disposal of property, plant and equipment                                                     3,498          2,337        1,955
                                                                                        ------------- ------------- ------------
Net cash used in investing activities                                                      $(14,236)      $(26,966)    $(14,086)
                                                                                        ============= ============= ============

</TABLE>

Net cash used in investing activities decreased 47% during Fiscal 1997 versus a
91% increase during Fiscal 1996. During Fiscal 1996, the Company made an
investment in an Argentine independent power producer. During 1997, the Company
transferred a gas turbine valued at approximately $5 million from its
discontinued operations inventory to property, plant and equipment of the
Company's other operations, to support its retained interest and obligations
associated with that investment. On April 12, 1997, the Company acquired
ownership of Sierra Detroit Diesel Allison, Inc. from Outer Drive Holdings, Inc.
The acquisition will broaden the Company's distribution territory for certain
products. On September 12, 1997, the Company also acquired Carson Cogeneration
LLP, an independent power producer in California. On October 6, 1997, the
Company sold its Houston John Deere franchise.

<TABLE>
<CAPTION>
<S>                                                                                          <C>          <C>          <C>

Net Cash Provided By Financing Activities

- --------------------------------------------------------------------------------------- ------------- ------------- ------------
(Dollars in thousands)                                                                        Fiscal        Fiscal       Fiscal
                                                                                                1997          1996         1995
- --------------------------------------------------------------------------------------- ------------- ------------- ------------

Additions to long-term debt                                                                  $76,153      $360,000     $200,071

Payments on long-term debt                                                                   (37,329)     (251,100)    (106,100)
Net borrowings and payments on short-term notes payable                                        7,000       (37,000)      23,000
Dividends paid                                                                               (11,286)      (11,081)     (10,243)
Exercise of stock options                                                                      1,495         1,550        1,352

                                                                                        ------------- ------------- ------------
Net cash provided by financing activities                                                    $36,033       $62,369     $108,080
                                                                                        ============= ============= ============
</TABLE>

Net cash provided from financing activities decreased 42% for Fiscal 1997 and
Fiscal 1996. During Fiscal 1997 the Company increased long-term debt $76 million
while retiring $37 million. In addition to the increased long-term debt,
financing cash inflows included the exercise of stock options totaling $2
million.

On May 30, 1996, the Company completed a private placement of $135 million
senior notes with an average maturity of 5 1/2 years. The notes are unsecured
and were issued pursuant to an agreement containing a covenant which imposes a
debt to total capitalization requirement. In the event that any acquisition of
additional operations, growth in existing operations, changes in inventory
levels, accounts receivable or other working capital items create a need for
working capital or capital expenditures in excess of existing committed lines of
credit, the Company may seek to convert uncommitted borrowing arrangements to
committed credit facilities or to borrow under other long-term financing
sources.

Payment of cash dividends on common stock totaled $11.3 million and $11.1
million during Fiscal 1997 and 1996, respectively, increasing 2% and 8% during
these years. Cash dividends represented 22%, 66% and 17% of net earnings for
Fiscal 1997, 1996 and 1995, respectively. The Board of Directors of the Company
intends to consider the payment of dividends on a quarterly basis, commensurate
with the Company's earnings and financial needs. The Company uses both funds
from operations, along with borrowings, to pay dividends.

YEAR 2000 COMPLIANCE

The Company is currently working to resolve the potential impact of the year 
2000 on the processing of date-sensitive information by the Company's 
computerized information systems.  Based on preliminary information, costs of
addressing potential problems are not currently expected to have a material 
adverse impact on the Company's financial position, results of operations or 
cash flows in future periods.  However, if the Company, its customers or vendors
are unable to resolve such processing issues in a timely manner, it could result
in a material financial risk.  Accordingly, the Company plans to devote the 
necessary resources to resolve all significant year 2000 issues in a timely
manner.    

ACCOUNTING DEVELOPMENTS

In June 1997, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards (SFAS) No. 130, "Reporting Comprehensive
Income" and SFAS No. 131, "Disclosures about Segments of an Enterprise and
Related Information", which become effective for years beginning after December
31, 1997. SFAS No. 130 requires disclosure of comprehensive income, which
consists of all changes in equity from non-shareholder sources. SFAS No. 131
requires that segment reporting for public reporting purposes be conformed to
the segment reporting used by management for internal purposes. The adoption of
these statements will not impact the Company's consolidated financial position,
results of operations or cash flows, but will be limited to the form and content
of the Company's disclosures. Since most of the information required under these
statements is currently disclosed, it is not expected that their adoption will
materially change the Company's current disclosures.

TACTICAL VEHICLE SYSTEMS' CONTRACT STATUS

Major contracts for military systems are performed over extended periods of time
and are subject to changes in scope of work and delivery schedules. Pricing
negotiations on changes and settlement of claims often extend over prolonged
periods of time. The Company's ultimate profitability on such contracts will
depend not only upon the accuracy of the Company's cost projections, but also
the eventual outcome of an equitable settlement of contractual issues with the
U.S. Government.

The FMTV contract is a firm fixed-price multi-year contract whereby the price
paid to the Company is not subject to adjustment to reflect the Company's actual
costs, except costs incurred as a result of actions or inactions of the
government. Stewart & Stevenson has incurred significant cost overruns and
delivery schedule delays on the FMTV contract which the Company believes are
primarily due to the government's decision to delay the testing of trucks and
other government directed changes to the contract. The Company has and will
continue to submit a series of Requests for Equitable Adjustments (REAs), under
the FMTV contract, seeking increases in the FMTV contract price for those
additional costs that relate to government caused delays and changes.

Revenues and profits realized on the FMTV contract are based on the Company's
estimates of total contract sales value and costs at completion. Amounts in
excess of agreed upon contract price for government caused delays, disruptions,
unpriced change orders and government caused additional contract costs are
recognized in contract value when the Company believes it is probable that the
claim for such amounts will result in additional contract revenue and the amount
can be reasonably estimated. At January 31, 1998, the Company's FMTV contract
accounting position reflects the expected recovery of substantial amounts in
excess of the contract price for government caused delays, disruptions, unpriced
change orders and other government caused additional contract costs. These
claims are in varying stages of negotiation. Although management believes that
the contract provides a legal basis for the claims and its estimates are based
on reasonable assumptions and on a reasonable analysis of contract costs, due to
uncertainties inherent in the estimation and claims negotiations process, no
assurances can be given that its estimates will be accurate, and variances
between such estimates and actual results could be material. In the event that
the Company is unable to recover a substantial portion of the additional costs,
the Company may suffer a material adverse effect on its earnings during the
accounting period in which such contract issues are resolved.

Under the terms of the FMTV contract, approximately 2,936 vehicles produced
before December 1995 were required to be retrofitted with any modifications
required by test results or specification changes ordered by the U.S.
Government. This retrofit program was commenced during the fourth quarter of
Fiscal 1995 and was substantially completed in the second quarter of Fiscal
1996. Full rate production of the FMTV commenced after the retrofit program was
substantially completed and, as of January 31, 1998, the Company has completed
approximately 7,937 of the 11,197 vehicles covered by the original contract plus
options and additional requirements to date. During Fiscal 1996, the Company
entered into a contract modification that extended the FMTV delivery schedule
through December 1998 and reduced the annual product requirements. The total
number of vehicles covered by the FMTV contract did not change.

The funding of the contract is subject to the inherent uncertainties of
congressional appropriations. As is typical of multi-year defense contracts, the
FMTV contracts must be funded annually by the Department of the Army and may be
terminated at any time for the convenience of the government. As of January 31,
1998, the Company has received full funding for the current contract. If the
FMTV contract is terminated other than for default, the FMTV contract provides
for termination charges that will reimburse the Company for allowable costs, but
not necessarily all costs.

During Fiscal 1997,  the Company  revised its estimate of the total cost to
complete and profit on the existing  FMTV  contract.  This review  resulted in a
write off of approximately  $27 million in profits  previously  recognized under
the FMTV  contract and a reduction in the  operating  profit  percentage  on the
Tactical Vehicle Systems segment to 2.1%.  During Fiscal 1997, the Company began
negotiations  with  the  U.S.  Army to  produce  additional  FMTV's  under a new
multi-unit  contract on a sole source basis.  These negotiations are expected to
be completed during Fiscal 1998, and, if the contract is awarded to the Company,
it is  anticipated  that  production  will begin in Fiscal 1999,  subject to the
multi-year funding requirements described above.

EFFECT OF CERTAIN LITIGATION

During Fiscal 1997, the Company entered a Plea Agreement and a Settlement
Agreement resolving all litigation relating to the 1987 contract to supply
diesel generator sets for installation in the Kingdom of Saudi Arabia (the
"Peace Shield Litigation"). The Company paid a $2 million criminal fine, a $2
million civil penalty, and $3 million in restitution to the U.S. Air Force. A
$10 million provision for fines, penalties, restitution and certain unrecognized
legal fees in connection with the Peace Shield Litigation was made in the third
quarter of Fiscal 1997. After the end of Fiscal 1997, the Company entered an
Administrative Agreement with the United States Air Force that extends the
application of the interim Administrative Agreement signed on November 8, 1995
and imposes certain requirements on the Company intended to assure the U.S. Air
Force that the Company is a responsible government contractor. A default by the
Company of the requirements under the Administrative Agreement could result in
the suspension or debarment of the Company from receiving any new contracts or
subcontracts with agencies of the U.S. Government or the benefit of federal
assistance payments. Any such suspension could also prevent the Company from
receiving future modifications to the FMTV contract unless the Secretary of the
Army finds a compelling need to enter into such modification. The Company would
also be unable to sell equipment and services to customers that depend on loans
or financial commitments from the Export Import Bank ("EXIM Bank"), Overseas
Private Investment Corporation ("OPIC") and similar government agencies during a
suspension or debarment. Any such suspension or debarment could have a material
adverse impact on the Company's future financial condition and results of
operations.

FORWARD-LOOKING STATEMENTS

This Management's Discussion and Analysis of Financial Condition and Results of
Operations and other sections of this annual report contain forward-looking
statements that are based on current expectations, estimates, and projections
about the markets and industries in which the Company operates, management's
beliefs and assumptions made by management. These forward-looking statements are
made pursuant to the Safe Harbor Provisions of the Private Securities Litigation
Reform Act of 1995. These statements are not guarantees of future performance
and involve certain risks, uncertainties and assumptions ("future factors")
which are difficult to predict. Therefore, actual outcomes and results may
differ materially from what is expressed or forecasted in such forward-looking
statements. The Company undertakes no obligation to update publicly any
forward-looking statements, whether as a result of new information, future
events or otherwise. Future factors include adjustments to the sale price of the
Gas Turbine Operations Division; risks associated with newly acquired
businesses; increasing price and product/service competition by foreign and
domestic competitors; rapid technological developments and changes; the ability
to continue to introduce competitive new products and services on a timely, cost
effective basis; the mix of products/services; the achievement of lower costs
and expenses; reliance on large customers; technological, implementation and
cost/financial risks in use of large, multi-year contracts; the cyclical nature
of the markets served; the outcome of pending and future litigation and
governmental proceedings and continued availability of financing, financial
instruments and financial resources in the amount, at the times and on the terms
required to support the Company's business; and the risk of cancellation or
adjustments of specific orders and termination of significant government
programs. These are representative of the future factors that could affect the
outcome of forward-looking statements. In addition, such statements could be
affected by general industry and market conditions and growth rates, general
domestic and international conditions including interest rates, rates of
inflation and currency exchange rate fluctuations and other future factors.

Item 8.  Financial Statements and Supplementary Data.

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

Board of Directors and Shareholders
Stewart & Stevenson Services, Inc.

We have audited the accompanying consolidated statements of financial position
of Stewart & Stevenson Services, Inc. and subsidiaries as of January 31, 1998
and 1997, and the related consolidated statements of earnings, shareholders'
equity and cash flows for each of the three years in the period ended January
31, 1998. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these 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 financial statements referred to above present fairly, in
all material respects, the financial position of Stewart & Stevenson Services,
Inc. and subsidiaries as of January 31, 1998 and 1997, and the results of its
operations and its cash flows for each of the three years in the period ended
January 31, 1998 in conformity with generally accepted accounting principles.





ARTHUR ANDERSEN LLP

Houston, Texas
April 13, 1998

<TABLE>
<CAPTION>
<S>                                                                        <C>                  <C>   

Stewart & Stevenson Services, Inc.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
- -----------------------------------------------------------------------------------------------------------
(Dollars in thousands, except share data)                                      Fiscal               Fiscal
                                                                                 1997                 1996
- -----------------------------------------------------------------------------------------------------------
Assets
Current Assets
     Cash and equivalents                                                     $18,987               $9,106
     Accounts and notes receivable, net                                       185,033              160,407
     Recoverable costs and accrued profits not yet billed                     138,208              156,375
     Inventories                                                              167,577              164,205
     Receivable from sale of assets of Gas Turbine Operations                 600,000                    -
     Net assets of discontinued operations (See Note 2)                             -              452,289
                                                                ----------------------  -------------------
          Total Current Assets                                              1,109,805              942,382
Property, Plant and Equipment, net                                             97,744               91,578
Investments and Other Assets                                                   45,098               45,199
                                                                ======================  ===================
                                                                           $1,252,647           $1,079,159
                                                                ======================  ===================
Liabilities and Shareholders' Equity
Current Liabilities
     Notes payable                                                            $35,000              $28,000
     Accounts payable                                                          92,728              122,116
     Accrued payrolls and incentives                                           18,693               15,376
     Current income taxes                                                      88,862               65,881
     Current portion of long-term debt                                        226,000                1,100
     Other accrued liabilities                                                100,819               21,960
                                                                ----------------------  -------------------
          Total Current Liabilities                                           562,102              254,433
Commitments and Contingencies (See Note 6)
Long-Term Debt                                                                147,166              319,700
Deferred Income Taxes                                                           2,899                5,127
Accrued Postretirement Benefits                                                13,256               15,091
Deferred Compensation                                                           5,517                5,573
Shareholders' Equity
     Common Stock, without par value, 100,000,000 shares authorized at January
     31, 1998 and January 31, 1997, respectively; 33,205,688 and 33,132,280
     shares issued at January 31, 1998 and 1997, respectively,
     including 11,820 shares held in treasury                                 166,454              164,959
     Retained earnings                                                        355,286              314,309
                                                                ----------------------  -------------------
                                                                              521,740              479,268
     Less cost of treasury stock                                                  (33)                 (33)
                                                                ----------------------  -------------------
          Total Shareholders' Equity                                          521,707              479,235
                                                                ======================  ===================
                                                                           $1,252,647           $1,079,159
                                                                ======================  ===================
The accompanying notes are an integral part of the consolidated financial statements

</TABLE>

<TABLE>
<CAPTION>
<S>                                                                          <C>                <C>              <C>

Stewart & Stevenson Services, Inc.
CONSOLIDATED STATEMENTS OF EARNINGS
  ------------------------------------------------------------------------------------------------------------------------
  (Dollars in thousands, except per share data)                                  Fiscal           Fiscal           Fiscal
                                                                                   1997             1996             1995
  ------------------------------------------------------------------------------------------------------------------------

  Sales                                                                      $1,115,034         $ 825,187        $ 702,324
  Cost of sales                                                               1,032,049           722,470          607,326
                                                                         ---------------  ---------------  ---------------
  Gross profit                                                                   82,985           102,717           94,998
                                                                         ---------------  ---------------  ---------------
  Selling and administrative expenses                                            75,619            67,163           57,546
  Interest expense                                                               15,440            12,474            7,344
  Special charge - Quiet Program                                                 13,352              -                -
  Settlement of litigation (See Note 3)                                          10,000            20,000             -
  Gain on sale of the John Deere franchise                                       (4,369)             -                -
  Other income, net                                                              (4,867)           (3,571)          (2,784)
                                                                         ---------------  ---------------  ---------------
                                                                                105,175            96,066           62,106
                                                                         ---------------  ---------------  ---------------

  Earnings (loss) from continuing operations before income taxes                (22,190)            6,651           32,892
  Income tax expense (benefit)                                                   (8,075)            1,776           12,754
                                                                         ---------------  ---------------  ---------------
  Earnings (loss) from continuing operations of consolidated companies          (14,115)            4,875           20,138
  Equity in net earnings (loss) of unconsolidated affiliates                       (390)             (107)             560
                                                                         ---------------  ---------------  ---------------
  Net earnings (loss) from continuing operations                                (14,505)            4,768           20,698
  Net earnings from discontinued operations net of tax of
    $1,920, $6,744 and $17,911 (See Note 2)                                       5,424            12,083           41,105


  Gain on disposal of discontinued operations, net of tax of $35,297
    (See Note 2)                                                                 61,344              -                -
                                                                         ---------------  ---------------  ---------------
  Net earnings                                                                  $52,263           $16,851          $61,803
                                                                         ===============  ===============  ===============

  Weighted average number of shares of Common Stock outstanding -
     Basic                                                                       33,184            33,068           33,035
     Diluted                                                                     33,250            33,090           33,101

  Net earnings (loss) per share:  Basic and Diluted
    Continuing operations                                                        $ (.44)             $.14             $.63
    Discontinued operations                                                         .16               .37             1.24
    Gain on disposal                                                               1.85                -               -
                                                                         ===============  ===============  ===============
    Net earnings per share                                                        $1.57              $.51            $1.87
                                                                         ===============  ===============  ===============



     The accompanying notes are an integral part of the consolidated financial
statements
</TABLE>


<TABLE>
<CAPTION>
<S>                                                                       <C>              <C>                <C>          <C>    

Stewart & Stevenson Services, Inc.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
- -----------------------------------------------------------------------------------------------------------------------------------
 (Dollars in thousands)                                                   Common          Retained         Treasury
                                                                           Stock          Earnings          Stock            Total
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at end of Fiscal 1994                                             $162,057         $256,979           $(33)        $419,003
  Net earnings                                                                   -           61,803               -          61,803
  Cash dividends                                                                 -          (10,243)              -         (10,243)
  Exercise of stock options                                                  1,352                -               -           1,352
                                                                      -------------    -------------   -------------    -----------
Balance at end of Fiscal 1995                                              163,409          308,539            (33)         471,915
  Net earnings                                                                   -           16,851               -          16,851
  Cash dividends                                                                 -          (11,081)              -         (11,081)
  Exercise of stock options                                                  1,550                -               -           1,550
                                                                      -------------    -------------   -------------    -----------
Balance at end of Fiscal 1996                                              164,959          314,309            (33)         479,235
  Net earnings                                                                   -           52,263               -          52,263
  Cash dividends                                                                 -          (11,286)              -         (11,286)
  Exercise of stock options                                                  1,495                -               -           1,495
                                                                      =============    =============   =============    ===========
Balance at end of Fiscal 1997                                             $166,454         $355,286           $(33)        $521,707
                                                                      =============    =============   =============    ===========



The accompanying notes are an integral part of the consolidated financial statements

</TABLE>
<TABLE>
<CAPTION>
<S>                                                                                       <C>    <C>    <C>    <C>    <C>    <C>

Stewart & Stevenson Services, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
- -----------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                                       Fiscal          Fiscal          Fiscal
                                                                                               1997            1996            1995
- -----------------------------------------------------------------------------------------------------------------------------------

Operating Activities
  Net earnings (loss) from continuing operations                                          $(14,505)         $4,768         $20,698
  Adjustments to reconcile net earnings to net cash
   provided by (used in) operating activities:

   Accrued postretirement benefits                                                          (1,835)           (363)            202
   Depreciation and amortization                                                            22,447          22,376          20,557
   Deferred income taxes, net                                                               (3,350)         (1,667)         (1,244)
   Gain on sale of the John Deere franchise                                                 (4,369)               -               -

   Change in operating assets and liabilities net of the effect of acquisition,
    divestiture and discontinued operations:
   
      Accounts and notes receivable, net                                                   (13,699)        (37,495)         (5,745)
      Recoverable costs and accrued profits not yet billed                                  18,167         (30,335)        (34,050)
      Inventories                                                                          (17,596)         53,203         (82,514)
      Accounts payable                                                                     (32,700)         49,196         (29,706)
      Current income taxes                                                                  23,043          (2,769)         26,410
      Other current liabilities                                                             79,947           6,885          (3,710)
      Other--principally long-term assets and liabilities                                   13,477         (11,032)         (2,422)
    
                                                                                       -------------   -------------   ------------
Net Cash Provided by (Used in) Continuing Operations                                        69,027          52,767         (91,524)
Net Cash Used in Discontinued Operations                                                   (80,943)        (85,367)           (142)
                                                                                       -------------   -------------   ------------
Net Cash Used in Operating Activities                                                      (11,916)        (32,600)        (91,666)

Investing Activities
  Expenditures for property, plant and equipment                                           (31,778)        (21,303)        (16,041)
  Proceeds from sale of John Deere franchise (See Note 15)                                  22,773               -               -
  Acquisition of business (See Note 15)                                                     (8,729)              -               -
  Investment                                                                                     -          (8,000)              -
  Disposal of property, plant and equipment                                                  3,498           2,337           1,955
                                                                                       -------------   -------------  -------------
    Net Cash Used in Investing Activities                                                  (14,236)        (26,966)        (14,086)

Financing Activities
  Additions to long-term debt                                                               76,153         360,000         200,071
  Payments on long-term debt                                                               (37,329)       (251,100)       (106,100)
  Net borrowings and payments on short-term notes payable                                    7,000         (37,000)         23,000
  Dividends paid                                                                           (11,286)        (11,081)        (10,243)
  Exercise of stock options                                                                  1,495           1,550           1,352
                                                                                       -------------   -------------  -------------
    Net Cash Provided by Financing Activities                                               36,033          62,369         108,080
                                                                                       -------------   -------------  -------------
Increase in cash and equivalents                                                             9,881           2,803           2,328
Cash and equivalents, beginning of fiscal year                                               9,106           6,303           3,975
                                                                                       =============   =============  =============
Cash and equivalents, end of fiscal year                                                   $18,987          $9,106          $6,303
                                                                                       =============   =============  =============
Non-Cash Activities:
  Transfer of inventory to fixed assets - Continuing operations                            $(4,712)           $  -           $    -
                                        - Discontinued operations                          $(4,015)           $  -           $    -



The accompanying  notes are an integral part of the consolidated financial
statements
</TABLE>

Stewart & Stevenson Services, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)

Note 1: Summary of Principal Accounting Policies

Fiscal Year: The Company's fiscal year begins on February 1 of the year stated
and ends on January 31 of the following year. For example, "Fiscal 1997"
commenced on February 1, 1997 and ended on January 31, 1998.

Consolidation: The consolidated financial statements include the accounts of
Stewart & Stevenson Services, Inc. and all of its majority-owned subsidiaries.
Investments in other partially-owned companies and joint ventures in which
ownership ranges from 20 to 50 percent are generally accounted for using the
equity method. All significant intercompany accounts and transactions have been
eliminated.

Stock-Based  Compensation:  The Company will continue to apply the existing
accounting  rules  contained  in  Accounting  Principles  Board  Opinion No. 25,
"Accounting  for Stock Issued to Employees",  and related  Interpretations.  Pro
forma  disclosure of the  compensation  expense  determined under the fair-value
provision of Statement of Financial Accounting Standard (SFAS) No. 123, 
"Accounting for Stock-Based Compensation" has been provided. (See Note 11)

Cash Equivalents: Interest-bearing deposits and other investments with original
maturities of three months or less are considered cash equivalents. Included in
this balance at January 31, 1998 is approximately $3.1 million, which is subject
to the terms of a fiscal agency agreement related to an operating lease of a
cogeneration facility acquired in September 1997.

Inventories: Inventories are generally stated at the lower of cost (using LIFO)
or market (determined on the basis of estimated realizable values), less related
customer deposits. Inventory costs include material, labor and overhead. The
carrying values of these inventories are not in excess of their fair values.

Capitalized Interest: Interest costs associated with certain constructed assets
are capitalized during the construction period. There was no capitalized
interest in 1997, 1996 or 1995. Interest capitalized on assets developed for the
Company's use are amortized over the depreciable life of the related assets.

Contract Revenues and Costs: Revenues relating to contracts or contract changes
that have not been completely priced, negotiated, documented, or funded are not
recognized unless realization is considered probable. Generally, revenue is
recognized when a product is shipped or accepted by the customer, except for
certain Engineered Power Systems' products, where revenue is recognized using
the percentage-of-completion method. The revenues of the Tactical Vehicle
Systems segment are generally recognized under the units-of-production method,
whereby sales and estimated average cost of the units to be produced under the
Family of Medium Tactical Vehicle ("FMTV") contract are recognized as units are
substantially completed. Profits expected to be realized on contracts are based
on the Company's estimates of total sales value and costs at completion. Changes
in estimates for sales, costs, and profits are recognized in the period which
they are determinable using the cumulative catch-up method of accounting. In
certain cases, the estimated sales values include amounts expected to be
realized from contract adjustments or claims when recovery of such amounts are
probable, subject to negotiations or legal proceedings. Any anticipated losses
on contracts are charged in full to operations in the period in which they are
determinable.

Depreciable Property: The Company depreciates property, plant and equipment over
their estimated useful lives, using accelerated and straight-line methods.
Expenditures for property, plant and equipment are capitalized and carried at
cost. When items are retired or otherwise disposed of, income is charged or
credited for the difference between net book value and proceeds realized
thereon. Ordinary maintenance and repairs are charged to expense as incurred and
replacements and betterments are capitalized.

Foreign Exchange Contracts: The Company occasionally enters into forward
exchange contracts only as a hedge against certain economic exposures and not
for speculative or trading purposes. While the forward contracts affect the
Company's results of operations, they do so only in connection with the
underlying transactions. As a result, they do not subject the Company to risk
from exchange rate movements, because gains and losses on these contracts offset
losses and gains on the transactions being hedged.

Other  Off-Balance  Sheet  Risks:  The  Company has  entered  into  certain
contracts  whereby it has guaranteed the repayment of a customer's debt to third
party lenders. (See Note 6)

Fair Value of Financial Instruments: The Company's financial instruments consist
primarily of cash and equivalents, trade receivables, trade payables and debt
instruments. The book values of cash and equivalents, trade receivables and
trade payables are considered to be representative of their respective fair
values. Generally, the Company's notes receivable and payable have interest
rates which are tied to current market rates. The fair market value of the
senior notes is $139.3 million at January 31, 1998, which are recorded at a book
value of $135.0 million. The Company estimates that the book value of all other
of its financial instruments approximates market values.

Warranty  Costs:  Expected  warranty and  performance  guarantee  costs are
accrued as revenue is  recorded,  based on  historical  experience  and contract
terms.

Net Earnings  Per  Share:  In  February  1997,  the  Financial  Accounting
Standards  Board  ("FASB")  issued SFAS No. 128 Earnings per Share ("SFAS 128"),
which specifies the computation,  presentation,  and disclosure requirements for
earnings per share ("EPS").  It replaces the  presentation  of primary and fully
diluted EPS with basic and diluted EPS.  Basic EPS excludes all dilution.  It is
based upon the weighted average number of common shares  outstanding  during the
period.  Diluted EPS reflects  the  potential  dilution  that would occur if all
securities or other  contracts to issue common stock were exercised or converted
into common stock. During Fiscal 1997, 1996 and 1995, there were 66,000,  22,000
and 66,000 stock options, respectively,  were deemed to be dilutive. The Company
has  adopted  SFAS  128  as of  January  31,  1998,  as  is  required  by  FASB.
Accordingly,  all periods presented have been restated as basic and diluted EPS.
There is no material difference between SFAS 128 presentation of EPS and the EPS
presented in prior reporting periods.

Use of Estimates and Assumptions: The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenue and expenses during
the reporting period. Actual results could differ from those estimates.

Reclassifications: The accompanying consolidated financial statements for prior
Fiscal years contain certain reclassifications to conform with the presentation
used in Fiscal 1997. The consolidated financial statements have been restated to
reflect the Company's Gas Turbine Operations as a discontinued 
operation.  

Note 2:  Discontinued Operations

Effective as of January 31, 1998, the Company completed the sale of the net
assets of the Gas Turbine  Operations  Division to the General  Electric Company
for $600.0  million plus assumed  liabilities,  subject to  adjustment.  The Gas
Turbine  Operations  Division  manufactures  and  services  gas  turbine  driven
equipment  including  associated spare parts,  provides  contract  operation and
maintenance   services  for  power  generation  and   petrochemical   processing
facilities,  and engages in the  development  and turnkey  contraction  of power
generation  projects.  The results of the Gas Turbine  Operations  Division have
been  classified  as  discontinued  operations  in  the  accompanying  financial
statements. The amounts classified as "Net assets of discontinued operations" in
the Fiscal 1996 consolidated  balance sheet consist primarily of inventories and
receivables.  Net earnings  from  discontinued  operations  for the eight months
ended September 30, 1997 (the pre-measurement  period) includes interest expense
of  approximately  $9.9 million,  which was allocated  based on the ratio of net
assets to be discontinued to the sum of the total net assets of the consolidated
entity.  The gain on  disposal  of  discontinued  operations  includes  interest
expense of approximately $3.9 million, allocated using the same method.

Summarized operating results of discontinued operations are as follows:
<TABLE>
<CAPTION>
<S>                                                    <C>                <C>                <C>    
                                                                Twelve Months Ended
                                                                    January 31
                                              --------------------------------------------------------
                                                           1998               1997               1996
                                              ------------------  -----------------  -----------------
                                                                          (Unaudited)
Sales                                                  $404,172           $361,974           $531,657
Gross profit                                             35,643             63,852             97,932
Income tax expense                                       37,217              6,744             17,911
Net earnings from discontinued
   operations net of tax                                  5,424             12,083             41,105
Gain on disposal of discontinued operations,
   net of tax                                            61,344                  -                  -
</TABLE>

Note 3:  Industry Segment Data

The Power Products segment includes the marketing of diesel engines, automatic
transmissions, material handling equipment, transport refrigeration units and
construction equipment and the provision of related parts and service. The
Tactical Vehicle Systems segment includes the designing, manufacturing and
marketing of tactical vehicles, primarily 2 1/2-ton and 5-ton trucks under
contract with the United States Army. The Engineered Power Systems segment
primarily consists of the manufacturing of airline ground support equipment and
oil field well servicing equipment.

The high degree of integration of the Company's operations necessitates the use
of a substantial number of allocations and apportionments in the determination
of business segment information. Sales are shown net of intersegment
eliminations.

Corporate assets, consisting primarily of cash and equivalents and investments,
are included in "Other Operations".

The Company markets its products and services throughout the world and is not
dependent upon any single geographic region or single customer. Other than the
U.S. Government, no single group or customer represents greater than 10% of
consolidated sales. Export sales, including sales to domestic customers for
export, for Fiscal 1997, 1996 and 1995 were $65.7 million, $83.2 million and
$53.8 million, respectively. Export sales to any single geographic region in
Fiscal 1997, 1996 and 1995 were not material to consolidated sales.

During Fiscal 1997 the Company incurred a $10.0 million litigation charge in
association with a 1987 contract to supply diesel generator sets for
installation at long range radar sites in Saudi Arabia (See Note 6: Commitments
and Contingencies). Also, during Fiscal 1997 the Company recorded a special
charge of $13.4 million relative to the settlement of a claim and a
special gain of $4.4 million related to the sale of the Company's John Deere
franchise in Houston, Texas (See Note 15).

During Fiscal 1996, a jury in Houston, Texas returned a $43.0 million verdict
against the Company in a case filed by Serv-Tech, Inc. for breach of a secrecy
agreement. The Company's liability in connection with this matter was limited
pursuant to a pretrial agreement between the Company and Serv-Tech. The Company
recognized a pre-tax charge against earnings of $20.0 million relating to this
case in the second quarter of Fiscal 1996. The judgment based on this verdict
was paid by the Company in September 1996.

   

<TABLE>
<CAPTION>
<S>                                      <C>                 <C>             <C>                  <C>               <C>

Financial information relating to industry segments is as follows:

  --------------------------------------------------------------------------------------------------------------------------
                                                         Operating       Identifiable         Capital
                                         Sales            Profit            Assets          Expenditures      Depreciation
  --------------------------------------------------------------------------------------------------------------------------

  Fiscal 1997
  Power Products  (1)                      $580,490          $36,031           $327,030           $17,915            $9,698
  Tactical Vehicle Systems                  396,734           (9,990)           179,090             1,510             8,313
  Engineered Power Systems                  124,194             (879)           107,294             6,999             2,734
  Other                                      13,616             (685)            39,233             5,354               908
  Discontinued Operations                         -                -            600,000                 -                 -
                                     ---------------   --------------   ----------------   ---------------   ---------------
    Total                                $1,115,034          $24,477         $1,252,647           $31,778           $21,653
                                     ===============   ==============   ================   ===============   ===============

  Fiscal 1996
  Power Products                           $508,305          $33,017           $290,011           $13,119            $7,699
  Tactical Vehicle Systems                  200,916           10,551            185,211             1,422            10,746
  Engineered Power Systems                  114,706            2,831            133,353             6,142             3,045
  Other                                       1,260              716             18,295               620               536
  Discontinued Operations                         -                -            452,289                 -                 -
                                     ---------------   --------------   ----------------   ---------------   ---------------
    Total                                  $825,187          $47,115         $1,079,159           $21,303           $22,026
                                     ===============   ==============   ================   ===============   ===============

  Fiscal 1995
  Power Products                           $416,229          $30,393           $240,390           $10,780            $6,900
  Tactical Vehicle Systems                  189,009            9,703            175,174             2,111            10,349
  Engineered Power Systems                   96,045            7,085            154,893             2,049             2,023
  Other                                       1,041              292             23,329             1,101               958
  Discontinued Operations                         -                -            354,840                 -                 -
                                     ---------------   --------------   ----------------   ---------------   ---------------
  Total                                    $702,324          $47,473          $948,626           $16,041           $20,230
                                     ===============   ==============   ================   ===============   ===============

(1) Operating profit of Power Products for Fiscal 1997 includes the $4,369 gain
on the sale of the Houston John Deere franchise.

</TABLE>
    

   

<TABLE>
<CAPTION>
<S>                                                                                 <C>                 <C>                 <C>    

A reconciliation of Operating Profit to Earnings (Loss) from Continuing
Operations before Income Taxes is as follows:
  ---------------------------------------------------------------------------------------------------------------------------------
                                                                                      Fiscal           Fiscal             Fiscal
                                                                                       1997             1996               1995
  ---------------------------------------------------------------------------------------------------------------------------------



  Operating profit                                                                  $ 24,477            $47,115             $47,473
  Corporate expenses, net                                                             (7,875)            (7,990)             (7,237)
  Interest expense                                                                   (15,440)           (12,474)             (7,344)
  Settlement of litigation and special charge                                        (23,352)           (20,000)                  -
                                                                                  --------------    ----------------   -------------
  Earnings (loss) from continuing operations before income taxes                    $(22,190)            $6,651             $32,892
                                                                                 ==============   ================    ==============

</TABLE>
    

Note 4:  Contracts in Process

Amounts included in the financial statements which relate to recoverable costs
and accrued profits not yet billed on contracts in
process are classified as current assets, billings on uncompleted contracts in
excess of incurred cost and accrued profits are classified as current
liabilities. Summarized below are the components of the amounts:
<TABLE>
<CAPTION>
<S>                                                                                                <C>                    <C>       

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       Fiscal               Fiscal
                                                                                                         1997                 1996
- -----------------------------------------------------------------------------------------------------------------------------------

Costs incurred on uncompleted contracts                                                            $1,137,220             $800,923
Accrued profits                                                                                        19,440               31,571
                                                                                               ---------------      ---------------
                                                                                                   $1,156,660             $832,494
Less:  Customer progress payments                                                                  (1,018,892)            (676,119)
                                                                                               ---------------      ---------------
                                                                                                     $137,768             $156,375
                                                                                               ===============      ===============
Included in the statements of financial position:
       Recoverable costs and accrued profits not yet billed                                          $138,208             $156,375
       Billings on uncompleted contracts in excess of incurred costs                                     (440)                   -
                                                                                               ===============      ===============
                                                                                                     $137,768             $156,375
                                                                                               ===============      ===============

</TABLE>

Recoverable costs and accrued profits related to the Tactical Vehicle Systems
segment include direct costs of manufacturing and engineering and allocable
overhead costs. Generally, overhead costs include general and administrative
expenses allowable in accordance with the United States Government contract cost
principles and are charged to cost of sales at the time revenue is recognized.
General and administrative costs remaining in recoverable costs and accrued
profits not yet billed amounted to $13,992 and $25,420 at January 31, 1998 and
1997, respectively. The Company's total general and administrative expenses
incurred amounted to $88,235, $83,092 and $69,730 in Fiscal 1997, 1996 and 1995,
respectively.

The United States Government has a security interest in unbilled amounts
associated with contracts that provide for progress payments.

In accordance with industry practice, recoverable costs and accrued profits not
yet billed include amounts relating to programs and contracts with long
production cycles, a portion of which is not expected to be realized within one
year.

<TABLE>
<CAPTION>
<S>                                                                                                   <C>                  <C>

Note 5:  Inventories

Summarized below are the components of inventories:
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                        Fiscal               Fiscal
                                                                                                          1997                 1996
- ------------------------------------------------------------------------------------------------------------------------------------

Engineered Power Systems                                                                               $47,017              $55,338
Customer deposits                                                                                         (466)              (1,081)
                                                                                                ---------------      ---------------
  Total Engineered Power Systems                                                                        46,551               54,257
Power Products                                                                                         166,918              149,166
Excess of current cost over LIFO values                                                                (45,892)             (39,218)
                                                                                                ---------------      ---------------
  Total Inventories                                                                                   $167,577             $164,205
                                                                                                ===============      ===============
</TABLE>

The Company's inventory classifications correspond to its industry segments. As
a custom packager of power systems to customer specifications, the Engineered
Power Systems segment's inventory consists primarily of work-in-process which
includes purchased and manufactured components in various stages of assembly.
The Engineered Power Systems segment's inventory at January 31, 1997 includes
approximately $19.1 million of costs on a certain U.S. Government contract in
excess of contractual authorization for which the Company ultimately received
approximately $5.8 million, resulting in a Fiscal 1997 fourth quarter charge of
approximately $13.4 million. The Power Products segment's inventory consists
primarily of industrial equipment, equipment under modification and parts held
in the Company's distribution network for resale.

During Fiscal 1996, certain inventories were reduced. After adjusting for the
sale of the Gas Turbine Operations Division, the reductions resulted in
liquidation of LIFO inventory quantities carried at lower costs prevailing in
prior fiscal years as compared with the cost of Fiscal 1996 purchases, the
effect of which increased pre-tax earnings in Fiscal 1996 by approximately
$1,446. In Fiscal 1997, the effect of the liquidation of LIFO inventory was
immaterial.

Note 6:  Commitments and Contingencies

As a custom packager of power systems, the Company issues bid and performance
guarantees in the form of performance bonds or standby letters of credit.
Performance type letters of credit totaled approximately $29.3 million at the
close of Fiscal 1997. Additionally, the Company has outstanding, at January 31,
1998, letters of credit totaling approximately $7.1 million related to potential
future liabilities of a wholly owned cogeneration plant.

During Fiscal 1997, the Company entered a Plea Agreement and a Settlement
Agreement resolving all litigation relating to the 1987 contract to supply
diesel generator sets for installation in the Kingdom of Saudi Arabia (the
"Peace Shield Litigation"). This litigation was pending in the United States
District Court, Houston Division. The Company paid a $2.0 million criminal fine,
a $2.0 million civil penalty, and $3.0 million in restitution to the U.S. Air
Force. A $10.0 million provision for fines, penalties, restitution and certain
unrecognized legal fees in connection with the Peace Shield Litigation was made
in the third quarter of Fiscal 1997. After the end of Fiscal 1997, the Company
entered an Administrative Agreement with the U.S. Air Force that imposes certain
requirements on the Company intended to assure the U.S. Air Force that the
Company is a responsible government contractor. A default by the Company of the
requirements under the Administrative Agreement could result in the suspension
or debarment of the Company from receiving new contracts or subcontracts with
agencies of the U.S. Government or the benefit of federal assistance payments.
Any such suspension could prevent the Company from receiving future
modifications to the Family of Medium Tactical Vehicles ("FMTV") contract unless
the Secretary of the Army finds a compelling need to enter into such
modification. The Company would also be unable to sell equipment and services to
customers that depend on loans or financial commitments from the Export Import
Bank ("EXIM Bank"), Overseas Private Investment Corporation ("OPIC") and similar
government agencies during a suspension or debarment. Any such suspension or
debarment could have a material adverse impact on the Company's financial
condition and results of operations.

The Company is a party to an  arbitration  proceeding  before the  American
Arbitration  Association in Houston,  Texas in which  Engineering  Design Group,
Inc.  ("EDG")  has  asserted  approximately  $17  million in claims  against the
Company,  and the Company  has  asserted  approximately  $18 million in offsets,
back-charges  and claims  against  EDG  relating to a turnkey  contract  for the
construction  and installation of a turbine power plant in Argentina by EDG. The
Company is not able to make a  reasonable  estimate of the  possible  outcome of
this  matter.  It is  vigorously  defending  the claims that have been  asserted
against  it and is  pursuing  the  claims  it has made  against  EDG.  If EDG is
successful  on its claims  against the Company and the damages are not offset in
whole or in part by the Company's  claims against EDG, the Company's  results of
operations for the reporting period in which these claims are resolved, could be
materially adversely affected.

The Company is also a party to an arbitration proceeding before the American
Arbitration Association in San Francisco, California in which Noell, Inc.
("Noell") has asserted approximately $6 million in damages arising from the sale
of turbine-driven equipment for installation in power plants located in Ceres,
California and Lodi, California. The liability, if any, relating to these claims
was assumed by GE as part of the Gas Turbine Operations Division.

The Company is a defendant in a number of other lawsuits relating to
contractual, product liability, personal injury and warranty matters and
otherwise of the type normally incident to the Company's business. Management is
of the opinion that such lawsuits will not result in any material liability to
the Company. The Company has not established any reserves or accruals for any
potential liability that may be subsequently found in any of the foregoing
cases, except as indicated above.

The Company has provided certain guarantees in support of its customer's
financing of purchases from the Company in the form of both residual value
guarantees and debt guarantees. The maximum exposure of the Company related to
guarantees at January 31, 1998 is $160 million.

In conjunction with the acquisition of a cogeneration facility, the Company
acquired an operating lease whose payments will become due during Fiscal years
1998 through 2002. These payments are approximately: 1998 and 1999 - $5,850;
2000 - $6,192; 2001 and 2002 - $6,534; and beyond - $48,295. The Company has
recorded a liability at January 31, 1998 of approximately $2,468 based on a
straight line expense recognition of the required lease step rental payments.
The Company leases certain additional property and equipment under lease
arrangements of varying terms whose annual rentals are less than 1% of
consolidated sales.

Note 7:  Government Contracts

Major contracts for military systems are performed over extended periods of time
and are subject to changes in scope of work and delivery schedules. Pricing
negotiations on changes and settlement of claims often extend over prolonged
periods of time. The Company's ultimate profitability on such contracts will
depend not only upon the accuracy of the Company's cost projections, but also
the eventual outcome of an equitable settlement of contractual issues with the
U.S. Government.

Revenues and profits realized on the FMTV contract are based on the Company's
estimates of total contract sales value and costs at completion. Stewart &
Stevenson has incurred significant cost overruns and delivery schedule delays on
the FMTV contract which the Company believes are primarily due to the
government's decision to delay the testing of trucks and other government
directed changes to the contract. The Company has and will continue to submit a
series of Requests for Equitable Adjustments or claims, under the FMTV contract,
seeking increases in the FMTV contract price for those additional costs that
relate to government caused delays and changes. Amounts in excess of agreed upon
contract price for government caused delays, disruptions, unpriced change orders
and government caused additional contract costs are recognized in contract value
when the Company believes it is probable that the claim for such amounts will
result in additional contract revenue and the amount can be reasonably
estimated.

The Company's FMTV contract accounting position reflects the expected recovery
of substantial amounts in excess of the contract price for government caused
delays, disruptions, unpriced change orders and other government caused
additional contract costs. These claims are in varying stages of negotiations.
Although management believes that the FMTV contract provides a legal basis for
the claims and that its estimates are based on reasonable assumptions and on a
reasonable analysis of the contract costs, the ultimate profitability of the
FMTV contract will depend not only on the accuracy of the Company's cost
projections but also on the outcome of these claims and other contractual
issues. Due to uncertainties inherent in the estimation and claim negotiation
process, no assurances can be given that management's estimates will be
accurate, and variances between such estimates and actual results could be
material. If the Company is unable to recover a substantial portion of the
additional costs, previously recognized earnings may be overstated and the
Company may suffer a material adverse effect on its operations during the
accounting period in which such FMTV contract issues are resolved and future
earnings may be recognized at reduced rates.

The funding of the FMTV contract is subject to the inherent uncertainties of
congressional appropriations. As is typical of multi-year defense contracts, the
FMTV contract must be funded annually by the Department of the Army and may be
terminated at any time for the convenience of the government. The Company has
received full funding for the FMTV contract. If the FMTV contract is terminated
other than for default, the FMTV contract provides for termination charges that
will reimburse the Company for allowable costs, but not necessarily all costs.

Note 8:  Debt Arrangements

The Company has informal borrowing arrangements with banks which may be
withdrawn at the banks' option. Borrowings under these credit arrangements are
unsecured, are due within 90 days and bear interest at varying bid and
negotiated rates. On January 31, 1998 and 1997, the amounts outstanding under
these arrangements were $35,000 and $28,000, respectively, with a weighted
average interest rate of 6.11% for both periods. The amounts outstanding at
January 31, 1998 were paid on February 2, 1998 from the proceeds of the sale of
discontinued operations (See Note 2.)

<TABLE>
<CAPTION>
<S>                                                                                              <C>               <C>

Long-Term Debt, which is generally unsecured, consists of the following:
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                   Fiscal            Fiscal
                                                                                                     1997              1996
- ----------------------------------------------------------------------------------------------------------------------------

Notes payable to insurance company:
  -10.20%, principal due $1,000 annually to 1998                                                   $1,000            $2,000
Debt of consolidated limited partnership:
  -note payable to a bank, principal due monthly to 1998 (see note below)                           8,700             8,800
Revolving credit notes payable to banks (see note below)                                          225,000           175,000
Senior Notes
  6.72% principal due 1999                                                                         60,000            60,000
  7.03% principal due 2001                                                                         20,000            20,000
  7.29% principal due 2003                                                                         30,000            30,000
  7.38% principal due 2006                                                                         25,000            25,000
Other                                                                                               3,466                 -
                                                                                          ----------------   ---------------
                                                                                                  373,166           320,800
Less current portion (see note below)                                                            (226,000)           (1,100)
                                                                                          ================   ===============
Long-Term Debt                                                                                   $147,166          $319,700
                                                                                          ================   ===============

</TABLE>

The Company has commitments of $250,000 from banks under revolving credit notes
(subject to reduction at the Company's election) which mature on December 31,
2001. Under the terms of the revolving credit facility, the commitment fee on
the daily average unused balance is based on the Company's debt to
capitalization ratio with a maximum of 20 basis points per annum. Borrowings
outstanding under the revolving credit notes bear interest at various options,
the maximum rate being the prime rate. On February 3, 1998, the Company retired
$225,000 outstanding under the revolving credit notes from the proceeds of the
sale of the discontinued operations (See note 2). Simultaneously, the Company
reduced the banks' commitments to $150,000.

The Company's unsecured long-term debt, which includes the revolving credit
notes and senior notes, was issued pursuant to agreements containing covenants
that impose working capital requirements and debt to total capitalization
requirements on the Company and designated subsidiaries. These agreements also
include covenants that restrict indebtedness, guarantees, rentals and other
items.

As a result of the acquisition of a majority interest in a partnership in which
the Company is a limited partner, the Company's Consolidated Statements of
Financial Position include the debt of this partnership, which owns the building
where the Company's corporate office is located. Such debt is solely the
obligation of the partnership and is secured by the office building and garage.
Interest is payable in monthly installments at various rates, the maximum rate
being 9%.

The amounts of long-term debt which will become due during Fiscal 1998 through
2002, are approximately: 1998--$226,000; 1999--$68,700; 2000--$0; 2001--$20,000;
2002--$743 and beyond--$57,723.


Note 9:  Postretirement Medical Plan

The Company has a postretirement medical plan which covers most of its employees
and provides for the payment of medical costs of eligible employees and
dependents upon retirement. The plan is currently not funded. The Company
expects to continue financing postretirement medical costs as covered claims are
incurred.


<TABLE>
<CAPTION>
<S>                                                                                         <C>              <C>              <C>  

Postretirement medical benefit costs includes the following components:
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                          Fiscal           Fiscal           Fiscal
                                                                                            1997             1996             1995
- -----------------------------------------------------------------------------------------------------------------------------------

Service costs - benefits attributed to service during the period                            $422             $457             $527
Interest cost on accumulated postretirement medical benefit
   obligation                                                                                500              528              620

Amortization of prior service costs                                                         (708)            (874)            (718)
                                                                                   ==============   ==============  ===============
Net postretirement medical benefit costs                                                    $214             $111             $429
                                                                                   ==============   ==============  ===============

Net postretirement medical benefit costs
   Continuing operations                                                                    $214              $81             $371
   Discontinued operations                                                                     -               30               58
                                                                                   --------------   --------------  ---------------
                                                                                            $214             $111             $429
                                                                                   ==============   ==============  ===============


</TABLE>

<TABLE>
<CAPTION>
<S>                                                                                   <C>               <C>               <C>   

The status of the plan is as follows:
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                  January 31,       January 31,       January 31,
                                                                                       1998              1997              1996


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

Accrued Postretirement Benefits:
Retirees                                                                               $3,819            $3,692            $4,642
Employees eligible to retire                                                            1,505             1,696             2,073
Employees not eligible to retire                                                        1,734             1,799             2,020
                                                                                  --------------    --------------    -------------
                                                                                        7,058             7,187             8,735
Unrecognized prior service cost                                                         2,655             4,074             4,701
Unrecognized net gain                                                                   3,543             3,830             2,018
                                                                                  --------------    --------------    -------------
                                                                                      $13,256           $15,091           $15,454
                                                                                  ==============    ==============    =============
</TABLE>


<TABLE>
<CAPTION>
<S>                                                                            <C>                         <C>

The actuarial assumptions used are as follows:
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                        Fiscal                   Fiscal
                                                                                         1997                     1996
- --------------------------------------------------------------------------------------------------------------------------------
Discount Rate                                                                          7.25%                       7.50%
Health Care Cost Trend                                                         7.98% - 8.94% (a)           8.40% - 9.50% (b)

(a)  Gradually declining to 5.00% by 2004
(b)  Gradually declining to 5.00% by 2005
</TABLE>


Changing the health care cost trend rates by one percentage point would change
the accumulated postretirement medical benefit obligation at January 31, 1998 by
approximately $1,170 and the postretirement medical benefit costs for Fiscal
1997 by approximately $186. The sale of the Gas Turbine Operations resulted in a
curtailment gain of $824 as of January 31, 1998. The Company has retained all
liabilities and obligations of its Gas Turbine Operations' plan participants up
to the date of the sale.

Note 10:  Employee Pension and Other Benefit Plans

The Company has a noncontributory defined benefit pension plan covering
substantially all of its full-time employees. The pension benefits are based on
years of service, limited to 45 years, and the employee's highest consecutive
five-year average compensation out of the last ten years of employment. The
Company funds pension costs in conformity with the funding requirements of
applicable government regulations.


<TABLE>
<CAPTION>
<S>                                                                                                       <C>              <C>

The following table sets forth the plan's funded status and amounts recognized
in the Company's statements of financial position:
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            Fiscal           Fiscal
                                                                                                              1997             1996
- ------------------------------------------------------------------------------------------------------------------------------------

Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested benefits
  of  $57,586 in 1997 and $48,193 in 1996                                                                  $60,853          $52,478
                                                                                                      =============    =============
  Projected benefit obligation for service rendered to date                                               $(69,610)        $(66,129)
  Plan assets at fair value for Fiscal 1997 and 1996;
  primarily publicly traded stocks and bonds,
  including 70,956 shares of the Company's Common
  Stock at the end of both Fiscal 1997 and 1996                                                             76,323           68,196
                                                                                                      -------------   --------------
Plan assets in excess of projected benefit obligations                                                       6,713            2,067
Unrecognized net (loss) gain from past experience different from that assumed                               (1,312)           3,297
                                                                                                      -------------    -------------
Prepaid pension cost included in Investments and Other Assets                                               $5,401           $5,364
                                                                                                      =============    =============
</TABLE>

<TABLE>
<CAPTION>
<S>                                                                                     <C>               <C>               <C>

Net pension (income)/expense includes the following components:
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          Fiscal           Fiscal            Fiscal
                                                                                            1997             1996              1995
- ------------------------------------------------------------------------------------------------------------------------------------

Service cost -- benefits earned during the year                                           $3,861           $3,674            $2,187
Interest cost on projected benefit obligation                                              4,734            4,360             3,800
Actual return on plan assets                                                             (10,445)          (8,197)           (2,782)
Amortization of unrecognized net gain                                                          -                -              (738)

Net amortization and deferrals                                                             4,535            2,635            (2,494)
                                                                                    -------------    -------------     -------------
Net periodic pension (income) expense                                                     $2,685           $2,472              $(27)


Net periodic pension (income) expense

   Continuing operations                                                                  $1,684           $1,483             $(303)

   Discontinued operations                                                                 1,001              989               276
                                                                                    ------------      -----------       ------------
                                                                                          $2,685           $2,472              $(27)
                                                                                    ============      ===========       ============
</TABLE>

<TABLE>
<CAPTION>
<S>                                                                                                      <C>          <C>    

The actuarial assumptions used are as follows:
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Fiscal               Fiscal
                                                                                                          1997                 1996
- -----------------------------------------------------------------------------------------------------------------------------------

Discount Rate                                                                                            7.25%                7.50%

Long-term rate of return on assets                                                                       9.50%                9.50%

Rate of increase in future compensation                                                                  4.75%        4.50% - 5.00%

</TABLE>

The expected return on plan assets is determined based on the expected long-term
rate of return and the market-related value of plan assets. The market-related
value of plan assets for Fiscal 1997, Fiscal 1996, and Fiscal 1995 was
determined using the calculated value.

The sale of the Gas Turbine Operations resulted in a curtailment as defined by
SFAS No. 88, "Employer's Accounting for Settlements and Curtailments of Defined
Benefit Pension Plans and for Termination Benefits". The impact of the
curtailment was a net gain of $2,722, which includes a decrease in the projected
benefit obligation of $2,931 as of January 31, 1998. The Company has retained
all liabilities and obligations of the Gas Turbine Operations' plan participants
up to the date of sale.

Effective June 1997, the Company terminated its unfunded defined benefit
retirement plan for non-employee directors which had provided for payments upon
retirement, death, or disability. Retirement expense for this plan in Fiscal
1997, 1996 and 1995, respectively, was $47, $59 and $141.

The Company has an unfunded supplemental retirement plan for certain corporate
officers. Retirement expense for the plan in Fiscal 1997, 1996 and 1995 was
$486, $406 and $459, respectively. Prior service cost not yet recognized in
periodic pension cost was $1,418, $1,547, and $1,676, at January 31, 1998, 1997
and 1996, respectively.

The Company has an employee savings plan, which qualifies under Section 401(k)
of the Internal Revenue Code. Under the plan, participating employees may
contribute up to 15% of their pre-tax salary, but not more than statutory
limits. The Company contributes twenty five cents for each dollar contributed by
a participant, subject to certain limitations. The Company's matching
contribution to the savings plan for continuing operations was $817, $670 and
$507 in Fiscal 1997, 1996 and 1995, respectively.

Under a nonqualified deferred compensation plan for certain employees, a portion
of eligible employees' discretionary income can be deferred at the election of
the employee. These deferred funds accrue interest payable to the employee at
the prime rate in effect on specified dates.

Note 11:  Common Stock

Stock Repurchase Program: On October 31, 1997 the Company's Board of Directors
authorized the repurchase of up to $120 million in its common stock. In December
1997, the Company entered into an equity forward contract to acquire up to
1,650,000 shares at a determinable price. Subsequent to January 31, 1998, the
Company completed the repurchase of 1,650,000 shares for $40.5 million under
this contract. This contract did not have a material impact on the calculation
of earnings per share for Fiscal 1997.

Shareholder Rights Plan: In 1995, the Company adopted a shareholders rights
plan. The rights may be exercised by their holders to purchase one-third (1/3)
of a share at $30.00 for each share owned by a shareholder upon the acquisition,
or announcement of intended acquisition, of 15% or more of the Company's stock
by a person or group. The rights are subject to antidilution adjustments and
will expire on March 20, 2005, unless the plan is further extended or the rights
are earlier redeemed.

Stock Option Plans: The Stewart & Stevenson Services, Inc. 1988 Nonstatutory
Stock Option Plan, the Stewart & Stevenson Services, Inc. 1993 Nonofficer Stock
Option Plan, the 1994 Director Stock Option Plan and the 1996 Director Stock
Plan authorize the grant of options to purchase an aggregate of up to 3,300,000,
984,950, 150,000 and 150,000 shares of Common Stock, respectively, at not less
than fair market value at the date of grant. The options have a term not
exceeding ten years and vest over periods not exceeding four years. Under the
amended terms of the 1988 Nonstatutory Stock Option Plan, the number of options
available for grant increased from 1,800,000 to 3,300,000 shares as of June 10,
1997. Pursuant to an amendment adopted in Fiscal 1996, no future grants of
options may be made pursuant to the 1994 Director Stock Option Plan.


<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>    <C>    <C>    <C>

A summary of the status of the  Company's  stock option plans during Fiscal
years 1995, 1996 and 1997 is presented in the tables below:
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                            Option Price
                                                                               Shares under                    Range
                                                                                  Option                     Per Share
- -----------------------------------------------------------------------------------------------------------------------------------

Outstanding at end of Fiscal 1994                                                    585,175            $18.75 - $50.25
Granted                                                                              386,300            $33.75 and $35.125
Exercised                                                                            (52,750)           $18.75 - $32.625
Canceled                                                                             (20,650)           $32.625 - $50.25
                                                                                   ----------
Outstanding at end of Fiscal 1995                                                    898,075            $18.75 - $50.25

Granted                                                                              343,800            $24.25 and $24.375
Exercised                                                                            (71,500)                 $18.75
Canceled                                                                             (35,375)           $24.25 - $50.25
                                                                                   -----------                 
Outstanding at end of Fiscal 1996                                                  1,135,000            $18.75 - $50.25
Granted                                                                              375,900            $20.00 - $28.125

Exercised                                                                            (70,000)           $18.75
Canceled                                                                             (73,175)           $18.75 - $50.25
                                                                                   -----------            
Outstanding at end of Fiscal 1997                                                  1,367,725            $20.00 - $50.25
Options available for future grants at the end of Fiscal 1997                      2,035,625
                                                                                   ===========

</TABLE>

<TABLE>
<CAPTION>
<S>                                                                                        <C>                     <C>

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                            Fiscal                 Fiscal
                                                                                             1997                   1996
- ----------------------------------------------------------------------------------------------------------------------------------

Options exercisable at end of year                                                          552,050                 414,917
Weighted average exercise price of options exercisable                                     $  35.61                $  33.58
Weighted average fair value of options granted                                             $  12.23                $   9.59

</TABLE>

<TABLE>
<CAPTION>
<S>  <C>                           <C>    <C>              <C>                          <C>                       <C>

 ------------------------- ------------------------ ------------------------ -- ------------------------ ------------------------
                              Weighted Average                                                            Remaining Contractual
      Exercise Price           Exercise Price         Options Outstanding         Options Exercisable         Life (Years)
 ------------------------- ------------------------ ------------------------ -- ------------------------ ------------------------

     $20.00 - $35.125              $31.66                  1,211,125                    434,600                   5 - 10
          $50.25                   $50.25                    156,600                    117,450                     7
                                                    ========================    ========================
                                                           1,367,725                    552,050
                                                    ========================    ========================

</TABLE>

The Company accounts for these plans under APB Opinion No. 25 under which no
compensation cost has been recognized. Had compensation cost for these plans
been determined consistent with FASB Statement No. 123, the Company's net income
and earnings per share would have been reduced to the following pro forma
amounts:

<TABLE>
<CAPTION>
<S>                                                                                           <C>                   <C>

 ----------------------------------------------------------------------------------- ---------------------- ----------------------
                                                                                              Fiscal                 Fiscal
                                                                                               1997                   1996
 ----------------------------------------------------------------------------------- ---------------------- ----------------------

 Net earnings                As Reported                                                     $52,263                $16,851
                             Pro Forma                                                       $49,869                $15,498


 Net earnings per share      As Reported                                                       $1.57                   $.51
                             Pro Forma                                                         $1.50                   $.47

</TABLE>

Because the Statement 123 method of accounting is not required to be applied to
options granted prior to February 1, 1995, the resulting pro forma compensation
cost may not be representative of that to be expected in future years.

The fair value of each option is estimated on the date of grant using the
Black-Scholes option pricing model with the following weighted-average
assumptions used for grants in Fiscal 1997 and 1996:


<TABLE>
<CAPTION>
<S>                                                                        <C>    <C>    <C>    <C>    <C>    <C>

 ----------------------------------------------------------------------------------- ---------------------- ----------------------
                                                                                                    Fiscal                 Fiscal
                                                                                                     1997                   1996
 ----------------------------------------------------------------------------------- ---------------------- ----------------------


 1988 Nonstatutory Stock Option Plan and 1993
     Nonofficer Stock Option Plan

        Risk free interest rates                                                                    6.61%                  6.13%
        Expected dividend yields                                                                    0.34%                  1.30%
        Expected volatility                                                                        39.21%                 34.42%
        Expected life (years)                                                                         10                      6


 1994 Director Stock Option Plan

        Risk free interest rates                                                                    6.79%                  6.79%
        Expected dividend yields                                                                    1.30%                  1.30%
        Expected volatility                                                                        35.24%                 35.24%
        Expected life (years)                                                                          6                       6


 1996 Director Stock Option Plan

        Risk free interest rates                                                                    6.93%                   N/A
        Expected dividend yields                                                                    0.50%                   N/A
        Expected volatility                                                                        39.28%                   N/A
        Expected life (years)                                                                         10                    N/A
</TABLE>

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options which have no vesting restrictions and are fully
transferable. In addition, option valuation models require the input of highly
subjective assumptions including the expected stock price volatility. Because
the Company's employee stock options have characteristics significantly
different from those of traded options, and because changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
options, the existing models do not necessarily provide a reliable single
measure of the fair value of its employee stock options.

Note 12:  Income Taxes

<TABLE>
<CAPTION>
<S>                                                                                     <C>             <C>                <C>    
The components of the income tax provision and the income tax payments are as
follows:
  ---------------------------------------------------------------------------------------------------------------------------------
                                                                                         Fiscal           Fiscal            Fiscal
                                                                                           1997             1996              1995
  ---------------------------------------------------------------------------------------------------------------------------------

  Current                                                                                $4,990          $(6,083)           $2,337
  Deferred                                                                              (13,065)           7,859            10,417
                                                                                   -------------    -------------     -------------

  Income tax provision                                                                  $(8,075)          $1,776           $12,754

                                                                                   =============    =============     =============
  Income tax payments (excluding refunds)                                               $15,378          $15,320           $13,337
                                                                                   =============    =============     =============

</TABLE>


A reconciliation between the provision for income taxes and income taxes
computed by applying the statutory U.S. Federal income tax rate of 35% in Fiscal
1997, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>
                                                                                      <S>                <C>               <C>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                        Fiscal            Fiscal            Fiscal
                                                                                          1997              1996              1995
- -----------------------------------------------------------------------------------------------------------------------------------


Provision at statutory rates                                                          $(7,767)           $ 2,328           $11,512
Other                                                                                    (308)              (552)            1,242

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

                                                                                      $(8,075)           $ 1,776           $12,754

                                                                                  =============     =============    ==============

</TABLE>

The deferred tax liability is determined under the liability method based on the
difference between the financial statement and tax basis of assets and
liabilities as measured by the enacted statutory tax rates and deferred tax
expense is the result of changes in the net liability for deferred taxes.

The tax effects of the significant temporary differences which comprise the
deferred tax liability at the end of Fiscal 1997 and 1996 are as follows:
<TABLE>
<CAPTION>
<S>                                                                                                     <C>               <C>

  ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                          Fiscal            Fiscal
                                                                                                            1997              1996
  ---------------------------------------------------------------------------------------------------------------------------------

  Deferred Tax Assets

     Postretirement benefit obligation                                                                   $ 4,640           $ 5,282

     Accrued expenses and other reserves                                                                   3,113             5,257

     Other                                                                                                    33                33

                                                                                                    -------------     -------------
           Gross deferred tax assets                                                                       7,786            10,572

                                                                                                    -------------     -------------
  Deferred Tax Liabilities

     Property, plant and equipment                                                                         2,544             3,253

     Pension accounting                                                                                    1,273             1,114

     Contract accounting                                                                                   6,334            32,880

     Prepaid expenses and deferred charges                                                                96,938            50,918

     Other                                                                                                11,842             9,927

                                                                                                    -------------     -------------
           Gross deferred tax liabilities                                                                118,931            98,092

                                                                                                    -------------     -------------
  Net deferred tax liability                                                                            $111,145           $87,520

                                                                                                    =============     =============

  Current portion of deferred tax liability                                                             $108,246           $82,393

  Non-current portion of deferred tax liability                                                            2,899             5,127

                                                                                                    -------------     -------------
  Net deferred tax liability                                                                            $111,145          $ 87,520

                                                                                                    =============     =============
</TABLE>

Note 13:  Supplemental Financial Data


Accounts and notes receivables, net consist of the following:

<TABLE>
<CAPTION>
<S>                                                                                                      <C>              <C>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Fiscal           Fiscal
                                                                                                             1997             1996
- -----------------------------------------------------------------------------------------------------------------------------------

Accounts receivable                                                                                      $180,388         $157,073
Notes receivable                                                                                           26,119           16,695
Allowance for doubtful accounts                                                                            (2,236)          (1,086)
Less non-current portion of notes receivable                                                              (19,238)         (12,275)
                                                                                                    --------------    -------------
                                                                                                         $185,033         $160,407
                                                                                                    ==============    =============
</TABLE>

The U.S. Government accounted for approximately 22.5% and 10.9% of accounts
receivable, exclusive of the receivable due from GE, at January 31, 1998 and
1997, respectively. Due to the large number of entities and diversity of the
Company's customer base, concentration of credit risk with respect to trade
receivables is limited. At the end of Fiscal 1997, accounts receivable and notes
receivable included immaterial amounts due from certain investees of the
Company.

Components of property, plant and equipment, net are as follows:
<TABLE>
<CAPTION>
<S>                                                                                                      <C>               <C>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Fiscal           Fiscal
                                                                                                             1997             1996
- -----------------------------------------------------------------------------------------------------------------------------------

Machinery and equipment                                                                                  $111,931          $106,990
Buildings and leasehold improvements                                                                       80,511            74,315
Revenue earning assets                                                                                     17,118            14,075
Accumulated depreciation and amortization                                                                (129,408)         (118,922)
                                                                                                    --------------    -------------
                                                                                                           80,152            76,458
Construction-in-progress                                                                                    3,607             2,373
Land                                                                                                       13,985            12,747
                                                                                                    --------------    -------------
                                                                                                          $97,744           $91,578
                                                                                                    ==============    =============

</TABLE>

<TABLE>
<CAPTION>
<S>                                                                             <C>           <C>           <C>            <C>


Note 14:  Consolidated Quarterly Data (unaudited)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   Fiscal 1997
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               Fourth         Third         Second         First
                                                                               Quarter       Quarter       Quarter        Quarter
- ------------------------------------------------------------------------------------------------------------------------------------

Sales                                                                         $334,297        $298,998      $248,778       $232,961
Gross profit                                                                    (8,723)         33,693        30,238         27,777
Net earnings (loss) - Continuing                                               (29,689)          3,524         6,390          5,270
Net earnings (loss) - Discontinued                                                 356          (1,382)        1,838          4,612
Gain on disposal of discontinued operations, net of tax                         61,344              -             -              -
Net earnings (loss) per share:  Basic and Diluted
  Continuing operations                                                           (.90)            .11           .19            .16
  Discontinued operations                                                          .01            (.04)          .06            .14
  Gain on disposal                                                                1.85              -             -               -
                                                                              ----------    -----------   -----------      ---------
Net earnings per share                                                           $ .96             .07           .25             30
                                                                              ==========    ===========   ===========   ============

</TABLE>

<TABLE>
<CAPTION>
<S>                                                                           <C>           <C>          <C>               <C>


                                                                                                    Fiscal 1996

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                               Fourth         Third         Second         First
                                                                               Quarter       Quarter       Quarter        Quarter
- ------------------------------------------------------------------------------------------------------------------------------------

Sales                                                                         $284,951      $231,632     $159,982          $148,622
Gross profit                                                                    32,465        25,430       24,120            20,702
Net earnings (loss) - Continuing                                                 6,253         4,182       (7,474)            1,807
Net earnings (loss) - Discontinued                                               4,383         3,007         (213)            4,906
Net earnings (loss) per share: - Basic and Diluted
  Continuing operations                                                            .19           .13         (.23)              .05
  Discontinued operations                                                          .13           .09            -               .15
                                                                              ----------    ----------    ----------     -----------
          
Net earnings (loss) per share                                                    $ .32         $ .22        $(.23)            $ .20
                                                                              ==========    ===========   ===========   ============
</TABLE>

Note 15:  Acquisitions and Divestiture

On April 12, 1997, the Company acquired Sierra Detroit Diesel Allison, Inc., a
Detroit Diesel distributor whose franchise covers northern California. The
purchase price totaled approximately $5.0 million. The assets and operations of
the franchise prior to the acquisition are not material to the Company's
consolidated assets or earnings.

On September 12, 1997, the Company acquired ownership of Carson Cogeneration,
LLP, a California independent power producer. The purchase price totaled
approximately $3.7 million. The assets and operating results of the plant prior
to the acquisition are not material to the Company's consolidated assets or
earnings.

On October 6, 1997, the Company sold its construction equipment franchise for
$30.2 million. The construction equipment franchise operated in the gulf coast
territory of Texas and primarily distributed, and provided services for,
products manufactured by John Deere Construction Equipment Company and other
companies engaged in the business of manufacturing earth moving equipment,
forestry equipment, skidsteer equipment, and utility equipment. An estimated
gain of $4.4 million was recognized on the sale.

On March 30, 1998, the Company acquired the assets of Compression Specialties,
Inc., a compression equipment distributor in the business of leasing and
servicing compression equipment in the State of Wyoming and the surrounding
Rocky Mountain area. The purchase price totaled approximately $9.45 million. The
assets and operations of this business prior to the acquisition would not have
been material to the Company's consolidated assets or earnings.

Note 16:  Vulnerability Due To Certain Concentrations

The Company's principal distribution agreements are subject to termination by
the suppliers for a variety of causes. Although no assurance can be given that
such distribution agreements will be renewed beyond their expiration dates, they
have been renewed regularly. The Company's Tactical Vehicle Systems segment's
products are generally sold to the U.S. Government. (See Note 7:
Government Contracts).

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

None.

PART III

In accordance with General Instruction G(3) to Form 10-K, Items 10 through 13
have been omitted since the Company will file with the Commission a definitive
proxy statement complying with Regulation 14A involving the election of
directors not later than 120 days after the close of its fiscal year. Such
information is incorporated herein by reference.

                                 CROSS REFERENCE

Form 10-K Item                                  Caption in Definitive
Number and Caption                              Proxy Statement


Item 10.   Directors and Executive              Election of Directors; Executive
           Officers of the Registrant........   Officers; Section 16(a) 
                                                Beneficial Ownership Reporting
                                                Compliance

Item 11.   Executive Compensation...........    Election of Directors; 
                                                Performance of Stewart & 
                                                Stevenson Common Stock; Report
                                                of the Compensation and 
                                                Management Development 
                                                Committee; Executive 
                                                Compensation

Item 12.   Security Ownership of                Voting Securities and Ownership
           Certain Beneficial Owners            Thereof by Certain Beneficial
           and Management.................      Owners and Management          

Item 13.   Certain Relationships                Transactions with Management 
           and Related Transactions.......      and Certain Business 
                                                Relationships

PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a) 1.   The following financial statements for Stewart & Stevenson Services,
Inc. are filed as a part of this report:

Consolidated Statements of Financial Position--January 31, 1998 and 1997.

Consolidated Statements of Earnings--Years ended January 31, 1998, 1997 and
1996.

Consolidated Statements of Shareholders' Equity--Years ended January
31, 1998, 1997 and 1996.

Consolidated Statements of Cash Flows--Years ended January 31, 1998,
1997 and 1996.

Notes to Consolidated Financial Statements.

2. Schedules are omitted  because of the absence of conditions  under which they
are required or because the information is included in the financial  statements
or notes thereto.

3. The  Company has several  instruments  which  define the rights of holders of
long-term debt. Except for the instruments listed as exhibits 4.1 and 4.2 below,
the total amount of securities  authorized under any individual  instrument with
respect to long-term debt does not exceed 10% of the total assets of the Company
and its subsidiaries on a consolidated basis. The Company agrees to furnish upon
request by the Securities  and Exchange  Commission  any  instruments  not filed
herewith relating to its long-term debt.
         
The Company  will furnish to any  shareholder  of record as of April 22, 1998, a
copy of any exhibit to this  annual  report  upon  receipt of a written  request
addressed to Mr.  Lawrence E. Wilson,  Vice President and  Secretary,  P. O. Box
1637, Houston,  Texas 77251-1637 and the payment of $.20 per page with a minimum
charge of $5.00 for reasonable expenses prior to furnishing such exhibits.
        
The following exhibits are part of this report pursuant to item 601 of
regulation S-K.

     *2.1  Transaction  Agreement  dated  September  21,  1997  between  General
Electric  Company and Stewart & Stevenson  Services,  Inc.  (Exhibit 2.1 to 9/97
8-K).

     *3.1 Third  Restated  Articles  of  Incorporation  of  Stewart &  Stevenson
Services, Inc., effective as of September 13, 1995 (Exhibit 3(a) to 10/95 10-Q).

     3.2 Fifth Restated Bylaws of Stewart & Stevenson Services,  Inc., effective
as of April 14, 1998.

     *4.1 Note  Purchase  Agreement  effective May 30, 1996,  between  Stewart &
Stevenson  Services,  Inc. and the Purchasers  named therein  (Exhibit 4 to 7/96
10-Q).

     *4.2 Rights Agreement effective March 13, 1995, between Stewart & Stevenson
Services,  Inc.  and The Bank of New York  (Exhibit  1 to Form 8-A  Registration
Statement under the Commission File No. 001-11443).
        
     *10.1 Lease Agreement  effective April 15, 1997,  between Miles McInnes and
Faye Manning Tosch, as Lessors, and the Company, as Lessee (Exhibit 10.1 to 1/97
10-Q).

     *10.2 Distributor  Sales and Service  Agreement  effective January 1, 1996,
between the Company and Detroit Diesel Corporation (Exhibit 10.2 to 1/96 10-K).
    
     *10.3 Contract Number DAAE07-92-R001 dated October 11, 1991 between Stewart
& Stevenson  Services,  Inc. and the United States  Department of Defense,  U.S.
Army  Tank-Automotive  Command,  as  modified  (Exhibit  28.1  of the  Form  S-3
Registration Statement under the Commission File No. 33-44149).
   
     *10.4 Contract Number DAAE07-92-R002 dated October 15, 1991 between Stewart
& Stevenson  Services,  Inc. and the United States  Department of Defense,  U.S.
Army  Tank-Automotive  Command,  as  modified  (Exhibit  28.2  of the  Form  S-3
Registration Statement under the Commission File No. 33-44149).
       
     *10.5 Stewart & Stevenson Services,  Inc. Deferred  Compensation Plan dated
as of December 31, 1979 (Exhibit 10.8 to 1/94 10-K).

     *10.6 Stewart & Stevenson  Services,  Inc. 1988  Nonstatutory  Stock Option
Plan (as amended  and  restated  effective  as of June 10,  1997)  (Exhibit B to
5/9/97 Proxy Statement).

     *10.7 Stewart & Stevenson Services,  Inc. Supplemental Executive Retirement
Plan (Exhibit 10.11 to 1/94 10-K).

     *10.8 Stewart & Stevenson  Services,  Inc. 1996 Director  Stock Option Plan
(Exhibit A to 5/9/97 Proxy Statement).

     21.1 List of Subsidiaries.

     23.1 Consent of Arthur Andersen LLP, Independent Public Accountants.

     27.1 Financial Data Schedule.
         ----------
         * Incorporated by reference.

(b)      Form 8-K Report Date - February 16, 1998 (GE Transaction completed)
         Items reported - Item 2.  Disposition of Assets
                          Item 7.  Financial Statements

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 on the 5th day of May,
1998.
    


STEWART & STEVENSON SERVICES, INC.


By /s/ Robert L. Hargrave
     Robert L. Hargrave
     Chief Executive Officer



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities indicated on the 30th day of April, 1998.


/s/ Robert L. Hargrave                        
- -----------------------------------------     ---------------------------------
Robert L. Hargrave                             Orson C Clay
Director, Principal Executive Officer,         Director
Principal Financial Officer and
Principal Accounting Officer


/s/ C. Jim Stewart II                         /s/ J. Carsey Manning
- -----------------------------------------     ---------------------------------
C. Jim Stewart II                             J. Carsey Manning
Director                                      Director


/s/ Donald E. Stevenson                       /s/ Robert H. Parsley
- -----------------------------------------     ---------------------------------
Donald E. Stevenson                           Robert H. Parsley
Director                                      Director


/s/ Jack W. Lander, Jr.
- -----------------------------------------     ---------------------------------
Jack W. Lander, Jr.                           Jack T. Currie
Director                                      Director


/s/ Robert S. Sullivan                        
- -----------------------------------------     ---------------------------------
Robert S. Sullivan                            Brian H. Rowe
Director                                      Director


EXHIBIT INDEX

         Exhibit Number and Description

          3.2     Fifth Restated Bylaws.

         21.1     List of subsidiaries.

         23.1     Consent of Arthur Andersen LLP,
                  Independent Public Accountants.

         27.1     Financial Data Schedule.



                                 FIFTH RESTATED
                                    BYLAWS OF
                       STEWART & STEVENSON SERVICES, INC.
                            Effective April 14, 1998

                                    ARTICLE I

                                     Offices

     Section 1.1.  Offices.  The principal  business  office of the  Corporation
shall be at Houston,  Texas or at such other location  within the State of Texas
as the Board of Directors may, from time to time,  establish by resolution.  The
Corporation may have such other business  offices within or without the State of
Texas as the Board of Directors may from time to time  establish or the business
of the Corporation may require.

                                   ARTICLE II

                                  Capital Stock

     Section 2.1. Certificates  Representing Shares.  Certificates  representing
shares of stock of the Corporation  shall be consecutively  numbered and in such
form or forms as comply with the  requirements of law and the Restated  Articles
of Incorporation and as the Board of Directors shall approve.  Such certificates
shall be signed by the  President or a Vice  President,  and the Secretary or an
Assistant  Secretary of the Corporation,  and may be sealed with the seal of the
Corporation  or a facsimile  thereof.  The  signatures  of the President or Vice
President and the Secretary or Assistant  Secretary may be facsimiles,  engraved
or  printed,  if the  certificate  is  countersigned  by a  transfer  agent,  or
registered by a registrar,  other than the Corporation  itself or an employee of
the  Corporation.  In case any  officer  or  officers  who have  signed or whose
facsimile  signature or signatures have been placed upon such certificate  shall
have ceased to be such officer or officers before such certificate is issued, it
may be adopted  and issued by the  Corporation  with the same effect as if he or
they  had not  ceased  to be such  officer  or  officers  as of the  date of its
issuance,  and the  issuance  and  delivery  thereof  by the  Corporation  shall
constitute adoption thereof by the Corporation.

     Section 2.2. Stock  Certificate  Register and  Shareholders of Record.  The
Secretary  of the  Corporation  shall  keep  at  the  registered  office  of the
Corporation,  or cause a duly  appointed  transfer agent or registrar to keep at
its principal office, a share register showing the names of the shareholders and
their addresses, the number of shares held by each, the number and date of issue
of all certificates representing shares of the Corporation,  the number and date
of cancellation of every  certificate  surrendered for  cancellation and whether
such certificates  originated from original issue or transfer.  Such information
may be kept in any medium  capable of  reproducing  the  information  in clearly
legible form and shall be the  official  list of  shareholders  of record of the
Corporation  for all purposes.  The  Corporation  shall be entitled to treat the
holder of record of any shares of the  Corporation  as the owner thereof for all
purposes,  and shall not be bound to recognize  any equitable or other claim to,
or interest in, such shares or any rights  deriving from such shares on the part
of any other person,  including (but without limitation) a purchaser,  assignee,
or  transferee,  unless and until such other person becomes the holder of record
of such  shares,  whether or not the  Corporation  shall have  either  actual or
constructive notice of the interest of such other person.

     Section  2.3.  Transfer  of  Stock.  The  shares  represented  by any share
certificates of the Corporation are transferable  only on the stock  certificate
register of the  Corporation  by the holder of record  thereof in person or by a
duly  authorized  attorney  or  legal   representative  upon  surrender  of  the
certificate for such shares properly endorsed or assigned.

     Section 2.4.  Transfer  Agent and  Registrar.  The Board of  Directors  may
appoint one or more transfer  agents or registrars of the shares,  or both,  and
may require all share  certificates to bear the signature of a transfer agent or
registrar or both.

     Section 2.5. Lost,  Stolen or Destroyed  Certificates.  The Corporation may
issue a new  certificate  for  shares of stock in the  place of any  certificate
theretofore  issued and alleged to have been lost, stolen or destroyed,  but the
Board of  Directors  may  require  the owner of such lost,  stolen or  destroyed
certificate,  or his legal  representative,  to furnish an  affidavit as to such
loss,  theft, or destruction and to give a bond in such form and substance,  and
with such surety or sureties,  with fixed or open penalty,  as it may direct, to
indemnify  the  Corporation,  and the transfer  agents and  registrars,  if any,
against  any claim  that may be made on account of the  alleged  loss,  theft or
destruction  of such  certificate.  Any such new  certificate  shall be  plainly
marked "Duplicate" on its face.

                                   ARTICLE III

                                The Shareholders

     Section 3.1. Annual Meetings.  An annual meeting of the  shareholders,  for
the  election of  directors  to succeed  those  whose  terms  expire and for the
transaction  of such other  business as may  properly  come before the  meeting,
shall be held at such  place,  within or without  the State of Texas,  as may be
designated by the Board of Directors or officer  calling the meeting at 10:00 in
the morning of the second Tuesday in June, or on such other date and time as the
Board of  Directors or officer  calling such meeting  shall fix and set forth in
the notice of the meeting. At the annual meeting of the shareholders,  only such
business  shall be  conducted  as shall have been  properly  brought  before the
annual   meeting.   To  be  properly   brought  before  the  annual  meeting  of
shareholders,  business  must be (i)  specified in the notice of meeting (or any
supplement thereto) given by or at the direction of the Board of Directors, (ii)
otherwise  properly  brought  before the meeting by or at the  direction  of the
Board of Directors,  or (iii) otherwise properly brought before the meeting by a
shareholder  of the  Corporation  who is a shareholder  of record at the time of
giving of notice provided for in this Section 3.1, who shall be entitled to vote
at such meeting and who complies  with the notice  procedures  set forth in this
Section 3.1. For business to be properly  brought  before an annual meeting by a
shareholder,  the shareholder, in addition to any other applicable requirements,
must have  given  timely  notice  thereof in  writing  to the  Secretary  of the
Corporation. To be timely, a shareholder's notice must be delivered to or mailed
and received at the principal executive offices of the Corporation not less than
ninety  (90) days prior to the  anniversary  date of the  immediately  preceding
annual meeting of shareholders of the Corporation. A shareholder's notice to the
Secretary  shall set forth as to each matter the  shareholder  proposes to bring
before the annual meeting: (a) a brief description of the business desired to be
brought before the annual  meeting and the reasons for conducting  such business
at the  annual  meeting,  (b)  the  name  and  address,  as they  appear  on the
Corporation's books, of the shareholder  proposing such business,  (c) the class
and number of shares of voting stock of the Corporation  which are  beneficially
owned by the shareholder,  (d) a representation  that the shareholder intends to
appear in  person or by proxy at the  meeting  to bring  the  proposed  business
before the annual meeting, and (e) a description of any material interest of the
shareholder  in such business.  Notwithstanding  anything in these Bylaws to the
contrary,  no  business  shall be  conducted  at an  annual  meeting  except  in
accordance  with the  procedures  set forth in this Section  3.1. The  presiding
officer of an annual meeting shall, if the facts warrant,  determine and declare
to the meeting  that  business was not  properly  brought  before the meeting in
accordance  with  the  provisions  of this  Section  3.1,  and if he  should  so
determine, he shall so declare to the meeting and any such business not properly
brought before the meeting shall not be transacted.

     Notwithstanding the foregoing provisions of this Section 3.1, a shareholder
shall also comply with all applicable  requirements  of the Securities  Exchange
Act of 1934, as amended,  and the rules and regulations  thereunder with respect
to the matters set forth in this Section 3.1.
        
     Section 3.2. Special  Meetings.  Except as otherwise  provided by law or by
the Restated Articles of Incorporation, special meetings of the shareholders may
be called by the Chairman of the Board,  the President,  the Board of Directors,
or the holders of not less than  one-tenth of all the shares having voting power
at such meeting,  and shall be held at the principal  office of the Corporation,
at such time as is stated in the notice  calling such meeting,  or at such other
place as the person or body calling such meeting may determine and state in such
notice.

     Section  3.3.  Notice of  Meetings - Waiver.  Written  or  printed  notice,
stating  the  place,  day and  hour of any  meeting  and,  in case of a  special
shareholders'  meeting, the purpose or purposes for which the meeting is called,
shall be  delivered  not less than ten (10) nor more than fifty (50) days before
the date of the meeting, either personally or by mail, by or at the direction of
the Chairman of the Board, the President, or the officer, body or person calling
the meeting,  to each shareholder of record entitled to vote at such meeting. If
mailed, such notice shall be deemed to be delivered when deposited in the United
States mail  addressed  to the  shareholder  at his address as it appears on the
stock  certificate  register of the  Corporation,  with postage thereon prepaid.
Such further or earlier notice shall be given as may be required by law.  Waiver
by a shareholder of notice in writing of a shareholders' meeting, signed by him,
whether  before or after the time stated  therein,  shall be  equivalent  to the
giving of such notice. No notice shall be necessary for any adjourned meeting.

     Section 3.4. Closing of Stock Certificate  Register and Fixing Record Date.
For the purpose of determining  shareholders entitled to notice of or to vote at
any meeting of shareholders or any adjournment  thereof,  or entitled to receive
payment of any dividend or in order to make a determination  of shareholders for
any other proper purpose,  the Board of Directors of the Corporation may provide
that the stock certificate  register shall be closed for a stated period but not
to exceed, in any case, fifty (50) days. If the stock certificate register shall
be closed for the purpose of determining  shareholders  entitled to notice of or
to vote at a meeting  of  shareholders,  such  registers  shall be closed for at
least ten (10) days immediately  preceding such meeting.  In lieu of closing the
stock certificate register,  the Board of Directors may fix in advance a date as
the record date for any such  determination  of  shareholders,  such date in any
case  to be not  more  than  fifty  (50)  days  and,  in case  of a  meeting  of
shareholders,  not  less  than  ten (10)  days  prior  to the date on which  the
particular action, requiring such determination of shareholders, is to be taken.
If the stock certificate  register is not closed and no record date is fixed for
the determination of shareholders  entitled to notice of or to vote at a meeting
of shareholders,  or shareholders entitled to receive payment of a dividend, the
date on  which  notice  of the  meeting  is  mailed  or the  date on  which  the
resolution of the Board of Directors  declaring such dividend is adopted, as the
case may be, shall be the record date for such  determination  of  shareholders.
When a  determination  of  shareholders  entitled  to  vote  at any  meeting  of
shareholders  has been made,  as provided in this  Section,  such  determination
shall apply to any adjournment  thereof except where the  determination has been
made through the closing of the stock certificate register and the stated period
of closing has expired.

     Section 3.5.  Voting List.  The officer or agent having charge of the stock
certificate register for shares of the Corporation shall make, at least ten (10)
days before such meeting of  shareholders,  a complete list of the  shareholders
entitled  to  vote at such  meeting  or any  adjournment  thereof,  arranged  in
alphabetical  order,  with the address of and the number of shares held by each,
which list,  for a period of ten (10) days prior to such meeting,  shall be kept
on file at the  registered  office of the  Corporation  and shall be  subject to
inspection by any shareholder at any time during the usual business hours.  Such
list shall also be  produced  and kept open at the time and place of the meeting
and shall be subject to the inspection of any shareholder  during the whole time
of the  meeting.  Failure  to comply  with this  Section  shall not  effect  the
validity of any action taken at such meeting.

     Section 3.6. Quorum and Officers.  Except as otherwise  provided by law, by
the Restated  Articles of  Incorporation  or by these  Bylaws,  the holders of a
majority  of the shares  entitled  to vote,  represented  in person or by proxy,
shall  constitute a quorum at a meeting of  shareholders,  but the  shareholders
present  at any  meeting,  although  less than a  quorum,  may from time to time
adjourn  the  meeting  to some  other day and hour,  without  notice  other than
announcement at the meeting. The vote of the holders of a majority of the shares
entitled to vote and thus  represented at a meeting at which a quorum is present
shall be the act of the  shareholders'  meeting,  unless  the vote of a  greater
number is required by law,  the  Restated  Articles  of  Incorporation  or these
Bylaws.  The Chairman of the Board,  or in his  absence,  the  President,  shall
preside at and the Secretary,  or in his absence,  any Assistant Secretary shall
keep the records of each meeting of shareholders, and in the absence of all such
officers, their respective duties shall be performed by persons appointed by the
meeting.

     Section 3.7.  Proxies.  A shareholder may vote either in person or by proxy
executed   in  writing   by  the   shareholder,   or  by  his  duly   authorized
attorney-in-fact.  Proxies  shall be dated but need not be sealed,  witnessed or
acknowledged.  No proxy shall be valid after eleven (11) months from the date of
its  execution  unless  otherwise  provided  in the proxy.  Each proxy  shall be
revocable  unless  provided  expressly  therein  to be  irrevocable,  and unless
otherwise made  irrevocable by law. Proxies shall be filed with the Secretary of
the Corporation before or at the time of the meeting.

     Section 3.8. Balloting.  Upon the demand of any shareholder,  the vote upon
any question before the meeting shall be by ballot.  At each meeting  inspectors
of election may be appointed by the presiding officer of the meeting, and at any
meeting for the election of directors,  inspectors  shall be so appointed on the
demand of any  shareholder  present or represented by proxy and entitled to vote
at the  election  of  directors.  No  director  or  candidate  for the office of
directors shall be appointed as such inspector.
    
     Section 3.9. Voting Rights; Voting for Directors. Each outstanding share of
common  stock shall be entitled to one (1) vote upon each matter  submitted to a
vote at a  meeting  of  shareholders.  No  shareholder  shall  have the right to
cumulate  his votes for the  election  of  directors,  but each  share  shall be
entitled to one vote in the election of each director.

     Section 3.10  Nominations for Election as a Director.  Only persons who are
nominated  in  accordance  with the  procedures  set forth in these  Bylaws  and
qualify for nomination pursuant to Section 4.1 shall be eligible for election by
shareholders as, and to serve as, directors. Nominations of persons for election
to the  Board  of  Directors  of the  Corporation  may be made at a  meeting  of
shareholders  (a) by or at the  direction  of the Board of  Directors  or a duly
constituted  committee  thereof or (b) by any shareholder of the Corporation who
is a shareholder of record at the time of giving of notice  provided for in this
Section 3.10, who shall be entitled to vote for the election of directors at the
meeting and who complies  with the notice  procedures  set forth in this Section
3.10.  Such  nominations,  other than those made by or at the  direction  of the
Board of  Directors,  shall be made  pursuant to timely notice in writing to the
Secretary of the  Corporation.  To be timely,  a  shareholder's  notice shall be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation  (i) with respect to an election to be held at the annual meeting of
the shareholders of the Corporation, not less than ninety (90) days prior to the
anniversary date of the immediately  preceding annual meeting of shareholders of
the  Corporation,  and (ii) with  respect to an election to be held at a special
meeting of  shareholders  of the  Corporation  for the election of directors not
later than the close of business on the tenth  (10th) day  following  the day on
which notice of the date of the special  meeting was mailed to  shareholders  of
the  Corporation as provided in Section 3.3 or public  disclosure of the date of
the special meeting was made,  whichever first occurs. Such shareholder's notice
to the  Secretary  shall set forth (x) as to each  person  whom the  shareholder
proposes to nominate for election or re-election as a director,  all information
relating to such person that is required to be  disclosed  in  solicitations  of
proxies  for  election  of  directors,  or is  otherwise  required,  pursuant to
Regulation 14A under the Securities  Exchange Act of 1934, as amended (including
such person's written consent to being named in the proxy statement as a nominee
and to serve as a director if elected), and (y) as to the shareholder giving the
notice (i) the name and address,  as they appear on the Corporation's  books, of
such  shareholder and (ii) the class and number of shares of voting stock of the
Corporation which are beneficially owned by such shareholder.  At the request of
the Board of  Directors,  any person  nominated  by the Board of  Directors  for
election as a director  shall furnish to the Secretary of the  Corporation  that
information  required to be set forth in a  shareholder's  notice of  nomination
which pertains to the nominee.  In the event that a person is validly designated
as a nominee to the Board of Directors in  accordance  with the  procedures  set
forth in this Section 3.10 and shall  thereafter  become  unable or unwilling to
stand for  election to the Board of  Directors,  the Board of  Directors  or the
shareholder  who  proposed  such  nominee,  as the case may be, may  designate a
substitute  nominee.  Other than directors  chosen pursuant to the provisions of
Section  4.3,  no  person  shall  be  eligible  to serve  as a  director  of the
Corporation unless nominated in accordance with the procedures set forth in this
Section 3.10. The presiding officer of the meeting of shareholders shall, if the
facts  warrant,  determine and declare to the meeting that a nomination  was not
made in accordance  with the  procedures  prescribed by these Bylaws,  and if he
should so  determine,  he shall so  declare  to the  meeting  and the  defective
nomination  shall be disregarded.  Notwithstanding  the foregoing  provisions of
this  Section  3.10,  a  shareholder  shall  also  comply  with  all  applicable
requirements of the Securities  Exchange Act of 1934, as amended,  and the rules
and regulations thereunder with respect to the matters set forth in this Section
3.10.
                                   ARTICLE IV

                             The Board of Directors

     Section  4.1.  Number and  Qualifications.  The business and affairs of the
Corporation  shall be managed  and  controlled  by the Board of  Directors,  and
subject  to any  restrictions  imposed  by  law,  by the  Restated  Articles  of
Incorporation,  or by these Bylaws,  the Board of Directors may exercise all the
powers of the  Corporation.  The Board of  Directors  shall  consist of ten (10)
members.  The number  thereof may be increased or decreased from time to time by
amendment to these Bylaws,  but no decrease  shall have the effect of shortening
the term of any incumbent director. Directors need not be residents of Texas and
need  not be  shareholders.  No  person  shall  be  qualified  for  election  or
re-election as a director of the Corporation  if: (i) he was originally  elected
as a director of the Corporation on or before June 19, 1981 and has attained the
age of 75 years prior to the date that such qualification is determined; or (ii)
he was  originally  elected or  nominated  for  election  as a director  for the
Corporation  after June 19,  1981,  and has  attained the age of 73 prior to the
date that such qualification is determined; or (iii) he is an incumbent director
and has attended  fewer than fifty (50%) percent of the meetings of the Board of
Directors held during any fiscal year commencing  after January 31, 1981,  which
such incumbent was entitled to attend as a director.

     Section  4.2.  Classification  and Term.  The Board of  Directors  shall be
divided  into three  classes,  each class  consisting  as nearly as  possible of
one-third  (1/3) of the  number  of  directors  that  make up the full  Board of
Directors. At each annual meeting of shareholders, the number of directors equal
to the number of the class whose term expires at the time of such meeting  shall
be  elected  to hold  office  until  the  third  succeeding  annual  meeting  of
shareholders.
         
     Section 4.3. Vacancies. Any vacancy on the Board of Directors may be filled
by the vote of a majority of the remaining  directors  though less than a quorum
of the Board of  Directors;  provided,  that the Board of Directors may not fill
more than two (2)  vacancies  caused by an increase  in the number of  directors
during any period between two (2) successive annual meetings of shareholders.  A
director  elected to fill a vacancy shall hold office for the unexpired  portion
of his predecessor's term if such vacancy was created by the death, resignation,
disqualification  or removal of a director or until the next  annual  meeting of
shareholders if such vacancy was created by an increase in the size of the Board
of Directors.
         
     Section 4.4.  Place of Meeting.  Meetings of the Board of Directors  may be
held  either  within  or  without  the State of Texas,  at  whatsoever  place is
specified  by the officer or director  calling  the  meeting.  In the absence of
other designation, the meeting shall be held at the principal business office of
the Corporation.
        
     Section 4.5. Regular  Meetings.  The Board of Directors shall hold no fewer
than four (4) regular  meetings in each fiscal year.  One such  regular  meeting
(the "Annual  Meeting of  Directors")  shall be held  immediately  following the
annual meeting of shareholders,  at the place of such shareholder  meeting,  and
the other regular  meetings  shall be held at such times and places as the Board
of Directors shall establish by resolution at the regular meeting  following the
annual meeting of  shareholders.  No notice of any kind of such regular meetings
shall be necessary to either old or new members of the Board of Directors.
         
     Section 4.6. Special  Meetings.  Special meetings of the Board of Directors
shall be held at any time by call of the  Chairman of the Board,  the  President
(if a director)  or by a majority of the  directors.  The  Secretary  or officer
performing his duties shall give notice of special  meetings to each director at
his usual business or residence address by mailing such notice at least five (5)
days or one hundred  twenty (120) hours before the meeting or by delivering  the
same at least one (1) day or  twenty-four  (24)  hours  before the  meeting.  No
notice shall be necessary for any adjourned  meeting.  A waiver of notice of any
special  meeting,  in writing,  signed by the person or persons entitled to such
notice,  whether before or after the time stated therein, shall be equivalent to
the giving of such  notice.  Such notice or waiver  thereof need not specify the
business to be transacted  at, or the purpose of, such meeting.  Attendance of a
director  at a meeting  shall  constitute  a waiver  of notice of such  meeting,
except where a director attends a meeting for the express and announced  purpose
of objecting to the  transaction  of any business on the ground that the meeting
is not lawfully called or convened.

     Section 4.7.  Quorum.  Seven  directors  shall  constitute a quorum for the
transaction  of business.  The act of a majority of the  directors  present at a
meeting  at which a quorum  is in  attendance  shall be the act of the  Board of
Directors  unless a larger  number is required by  applicable  law, the Restated
Articles  of  Incorporation  or  these  Bylaws,  but any one or more  directors,
although less than a quorum, may adjourn the meeting to some other day or hour.

     Section 4.8.  Chairman of the Board.  At each Annual  Meeting of Directors,
the Board of Directors  shall elect from its  membership a Chairman of the Board
who shall serve in such capacity  until the next Annual  Meeting of Directors or
until his  death,  resignation,  disqualification  or  removal  if  sooner.  The
Chairman of the Board shall  preside at all  meetings of the Board of  Directors
and at all meetings of the shareholders of the Company.
         
     Section 4.9. Procedure at Meetings. The Chairman of the Board shall preside
at  meetings  of the Board of  Directors.  In his  absence at any  meeting,  the
President (if a director) shall preside, and in the absence of both the Chairman
of the Board and the President,  a member of the Board of Directors  selected by
the members present shall preside. The Secretary of the Corporation shall act as
secretary at all meetings of the Board, or in his absence the presiding  officer
of the meeting may designate any person to act as secretary.  At meetings of the
Board of Directors,  business  shall be transacted in such order as from time to
time the Board of Directors may determine.

     Section 4.10.  Presumption of Assent.  A director of the Corporation who is
present at a meeting of the Board of Directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action  taken  unless
his  dissent  shall be entered in the  minutes of the meeting or unless he shall
file his written  dissent to such action with the person acting as the secretary
of the meeting before the  adjournment  thereof or shall forward such dissent by
registered  mail to the  Secretary  of the  Corporation  immediately  after  the
adjournment of the meeting.  Such right to dissent shall not apply to a director
who voted in favor of such action.
        
     Section 4.11. Compensation.  Directors as such shall not receive any stated
salary for their  service,  but by  resolution  of the Board of Directors (a) an
annual  directors fee and (b) a fixed sum and expenses for  attendance,  if any,
may be  allowed  to each  director  who is not an  officer  or  employee  of the
Corporation  for  attendance at each regular or special  meeting of the Board of
Directors or of any Committee  thereof;  but nothing  herein shall  preclude any
director  from  serving  the  Corporation  in any other  capacity  or  receiving
compensation therefor.

     Section  4.12.  Standing  Committees.  The Board of Directors by resolution
adopted  by a  majority  of the number of  directors  fixed by the Bylaws  shall
designate from their number an Executive Committee and an Audit Committee.
       
     The  Executive  Committee  shall  consist of five (5) persons.  Each member
shall  serve  until  the next  annual  meeting  of  shareholders  or until  such
director's  retirement,  removal,  disqualification,  or  death.  The  Executive
Committee  shall meet upon the call of the chairman of such committee or any two
(2) members  thereof and shall have and may exercise all of the authority of the
Board of Directors in the business and affairs of the Corporation except (a) the
power to  authorize or approve the sale or other  transfer of any real  property
now  owned or  hereafter  acquired  by the  Corporation;  (b) the power to vote,
direct the vote or grant proxies relating to any stock owned by the Corporation;
(c) the power to authorize  or approve  purchases  or  commitments  for goods or
services with an aggregate  market value in any single  transaction  or group of
related  transactions   exceeding  $5,000,000  except  for  goods  and  services
purchased  in the  ordinary  course of  business  for  inventory  or pursuant to
capital expenditure budgets approved by the Board of Directors; (d) the power to
authorize or approve the incurrence or guaranty of indebtedness with an original
principal  amount in excess of $1,000,000  and a maturity of longer than one (1)
year; (e) the power to make loans, guaranties, investments, or other commitments
outside the  ordinary  course of business  in excess of  $5,000,000  at any time
outstanding  to any one person or group of persons;  and (f) where action of the
Board of  Directors is specified  by the Texas  Business  Corporation  Act or by
other applicable law.
         
     The Audit Committee shall consist of four (4) persons, all of whom shall be
independent of management and free of any  relationship  that, in the opinion of
the  Board of  Directors,  would  interfere  with the  exercise  of  independent
judgment as a committee  member.  Each member  shall serve until the next annual
meeting  of  shareholders  or  until  such   director's   retirement,   removal,
disqualification, or death. The Audit Committee shall meet no fewer than two (2)
times in each fiscal year of the  Corporation  upon the call of the  chairman of
such  committee  or any two (2) members  thereof and shall have and may exercise
such responsibilities, authority and power as the Board of Directors specifies.
     
     The designation of Standing  Committees and delegation of authority thereto
shall not operate to relieve the Board of Directors,  or any member thereof,  of
any responsibility imposed upon it or him by law.
        
     Section 4.13.  Other  Committees  of the Board of  Directors.  The Board of
Directors,  by resolution adopted by a majority of the number of directors fixed
by the Bylaws, may designate from their number such compensation, nominating and
other  committees as they shall,  from time to time,  deem necessary and proper.
Such committees  shall be composed of not less than three members and shall have
and exercise such of the Board of Directors'  authority as shall by  resolution,
be delegated to it. The designation of such other  committees and the delegation
of authority thereto shall not operate to relieve the Board of Directors, or any
member thereof, of any responsibility imposed upon it or him by law.
         
     Section 4.14. Meetings and Reports of the Committees.  The Committees shall
meet from time to time as set forth in the Bylaws and on call of the Chairman or
any two or more members thereof. Notice of each such meeting, stating the place,
day and  hour  thereof,  shall  be  served  personally  on each  member  of such
Committee,  or shall be mailed,  delivered or  telephoned  to his address on the
books of the Corporation, at least twenty-four (24) hours before the meeting. No
such notice need state the business proposed to be transacted at the meeting. No
notice of the time or place of any  meeting of such  Committee  need be given to
any member  thereof who attends in person or who, in writing  executed and filed
with the records of the  meeting  either  before or after the  holding  thereof,
waives  such  notice.  No notice  need be given of an  adjourned  meeting of any
Committee.  Meetings  of the  Committees  may be held at such  place or  places,
either  within  or  outside  of the  State of  Texas,  as such  Committee  shall
determine,  or as may be specified or fixed in the respective notices or waivers
thereof.  Each  Committee  may fix its own rules of  procedure.  They shall keep
record of their  proceedings and shall report these  proceedings to the Board of
Directors at the regular meetings thereof held next after they have been taken.
     
     Section 4.15.  Advisory  Directors.  The Board of Directors,  by resolution
adopted  by a majority  of the  number of  directors  fixed by the  Bylaws,  may
appoint  from those  persons  who have  previously  served as a director  of the
Corporation, such advisory directors as the Board of Directors may, from time to
time,  determine to be desirable.  Such advisory  directors  shall be ex-officio
members of the Board of Directors, shall hold office from the date elected until
the next  following  annual  meeting  of the Board of  Directors  unless  sooner
removed in the manner  provided for the removal of Directors,  shall be entitled
to receive  notice of and to attend all meetings of the Board of  Directors  and
shall be reimbursed for all  out-of-pocket  expenses incurred to attend meetings
of the  Board of  Directors.  Advisory  directors  shall  not be a member of any
committee of the Board of Directors, vote on any matter brought before the Board
of Directors for action or be counted for the purposes of determining  whether a
quorum exists. Failure to notify the advisory directors of any meeting shall not
render any meeting or any action taken at such meeting void.
                                                    
                                    ARTICLE V

                                    Officers

     Section 5.1. Number.  The officers of the Corporation  shall consist of the
President,  Secretary,  Treasurer and  Controller;  and, in addition,  such Vice
Presidents,  other  officers and assistant  officers and agents as may be deemed
necessary  and  elected or  appointed  by the Board of  Directors.  The Board of
Directors  may by  resolution  designate  any  officer  as the  Chief  Executive
Officer,  Chief Financial Officer, Chief Accounting Officer, or other title. Any
two or more offices may be held by the same person.

     Section 5.2. Election; Term; Qualification. Officers shall be chosen by the
Board of Directors at the Annual  Meeting of the  Directors and may be chosen at
any other  meeting of the Board of  Directors.  Each  officer  shall hold office
until the next following  Annual  Meeting  of  Directors,  or until his  death,
resignation, retirement or removal.

     Section  5.3.  Removal.  Any officer or agent  elected or  appointed by the
Board of Directors may be removed by the Board of Directors at its pleasure, but
such removal shall be without prejudice to other contract rights, if any, of the
person so removed.  Election or  appointment of an officer or agent shall not of
itself create any contract rights.
         
     Section  5.4.  Retirement.  No  person  may  serve  as an  officer  of  the
Corporation  after  the  last  day of the  fiscal  year in  which  such  officer
celebrates his sixty-fifth birthday or such later date as is necessary to comply
with applicable laws.

     Section  5.5.  Vacancies.  Any  vacancy  in any office for any cause may be
filled by the Board of Directors at any meeting.

     Section 5.6. Duties. The officers of the Corporation shall have such powers
and duties,  except as modified by the Board of Directors,  as generally pertain
to their offices,  respectively,  as well as such powers and duties as from time
to time shall be conferred by the Board of Directors and by these Bylaws.
       
     Section 5.7. The President.  The President shall, subject to the control of
the Board of  Directors,  have general  supervision  and control over all of the
business, assets and affairs of the Corporation. All other officers shall report
as directed by the President.  In the absence of the Chairman of the Board,  the
President shall perform all of the duties of the Chairman of the Board, and when
so acting  shall have all of the  powers of, and be subject to all  restrictions
upon, the Chairman of the Board.

     Section 5.8.  Secretary.  The Secretary  shall: (a) keep the minutes of all
meetings of the shareholders,  of the Board of Directors,  and of all committees
of the Board of  Directors,  in one or more books  provided for that purpose and
shall  distribute  a copy of all such  minutes  to the  members  of the Board of
Directors  immediately  on receipt  thereof,  (b) see that all  notices are duly
given in accordance  with the  provisions of these Bylaws or as required by law,
(c) be custodian of the corporate records and of the seal of the Corporation and
see that the seal of the  Corporation  is affixed to all documents the execution
of which on behalf of the  Corporation  under its seal is duly  authorized,  (d)
have general charge of the stock certificate register,  transfer books and stock
ledgers,  and such other books and papers as the Board of Directors  may direct,
of the Corporation,  all of which shall, at all reasonable times, be open to the
examination of any director,  upon  application at the office of the Corporation
during  business  hours,  and (e) in general perform all duties and exercise all
powers  incident to the office of the Secretary and such other duties and powers
as the Board of  Directors or the  President  from time to time may assign to or
confer on him.
        
     Section  5.9.  Treasurer.  The  Treasurer  shall be legal  custodian of all
monies, notes, securities,  and other valuables which may from time to time come
into the  possession of the  Corporation  and shall perform such other duties as
the Bylaws may require or the Board of Directors  may  prescribe.  The Treasurer
shall have the power and authority to incur or guaranty  indebtedness  on behalf
of the Corporation without the prior approval of the Board of Directors provided
that the  original  principal  amount  thereof is less than  $1,000,000  and the
original maturity is less than one year.

     Section 5.10.  Controller.  The Controller shall keep complete and accurate
books and  records  of account  showing  accurately  at all times the  financial
condition  of the  Corporation.  He shall  furnish at  meetings  of the Board of
Directors,  or whenever requested, a statement of the financial condition of the
Corporation,  and shall  perform  such other duties as the Bylaws may require or
the Board of Directors may prescribe.
         
     Section 5.11. The Vice Presidents.  The Board of Directors may from time to
time elect such Vice Presidents as the Board of Directors deems  appropriate and
assign thereto such general or specific powers,  authority and responsibility as
the Board of Directors deems appropriate. The Board of Directors may specify the
order in which the Vice Presidents may act in the absence of the President.  Any
action taken by a Vice  President in the  performance of the duties of President
shall  be  conclusive  evidence  of the  absence  of  the  President.  The  Vice
Presidents  shall  perform  such  other  duties as may,  from  time to time,  be
assigned to them by the Board of Directors or the  President.  A Vice  President
may also sign with the Secretary or an Assistant Secretary certificates of stock
of the Corporation.
     
     Section  5.12.  Assistant  Officers.  Any  Assistant  Secretary,  Assistant
Treasurer or Assistant Controller appointed by the Board of Directors shall have
power to perform,  and shall perform,  all duties  incumbent upon the Secretary,
the Treasurer or the Controller of the Corporation, respectively, subject to the
general  direction of such officers,  and shall perform such other duties as the
Bylaws may require or the Board of Directors may prescribe.
     
     Section 5.13. Salaries.  The salaries or other compensation of the officers
shall be fixed from time to time by the Board of Directors.  No officer shall be
prevented from receiving such salary or other compensation by reason of the fact
that he is also a director of the Corporation.
   
     Section  5.14.  Bonds of Officers.  The Board of  Directors  may secure the
fidelity of any or all of such officers by bond or otherwise,  in such terms and
with such surety or sureties,  conditions,  penalties or  securities as shall be
required by the Board of Directors.
         
     Section 5.15.  Delegation.  The Board of Directors may delegate temporarily
the powers and duties of any officer of the Corporation,  in case of his absence
or for any other reason, to any other officer,  and may authorize the delegation
by any officer of the  Corporation  of any of his powers and duties to any agent
or employee subject to the general supervision of such officer.
                                  
                                   ARTICLE VI

                                  Miscellaneous

     Section 6.1. Contracts. The Board of Directors may authorize any officer or
officers,  agent or agents,  of the  Corporation  to enter into any  contract or
execute  and  deliver  any  instrument  in  the  name  of or on  behalf  of  the
Corporation,  and  such  authority  may  be  general  or  confined  to  specific
instances;  and,  unless so  authorized  by the Board of  Directors  or by these
Bylaws, no officer,  agent or employee shall have any power or authority to bind
the  Corporation  by any contract or  engagement,  or to pledge its credit or to
render it liable pecuniarily for any purpose or to any amount.
     
     Section 6.2. Checks,  Drafts, etc. All checks,  drafts, or other orders for
the payment of money,  notes, or other  evidences of indebtedness  issued in the
name of the  Corporation  shall be signed by such  officers or  employees of the
Corporation as shall from time to time be authorized pursuant to these Bylaws or
by resolution of the Board of Directors.
     
     Section 6.3. Depositories.  All funds of the Corporation shall be deposited
from  time  to time to the  credit  of the  Corporation  in  such  banks,  trust
companies, or other depositories as the Board of Directors may from time to time
designate,  upon  such  terms and  conditions  as shall be fixed by the Board of
Directors.  The Board of Directors  may from time to time  authorize the opening
and keeping with any such  depository as it may designate of general and special
bank  accounts,  and may make such special  rules and  regulations  with respect
thereto,  not inconsistent  with the provisions of these Bylaws,  as it may deem
expedient.

     Section 6.4.  Endorsement  of Stock  Certificates.  Subject to the specific
directions of the Board of Directors, any share or shares of stock issued by any
corporation and owned by the  Corporation  (including  reacquired  shares of the
Corporation)  may,  for  sale  or  transfer,  be  endorsed  in the  name  of the
Corporation by the President or any Vice President, and attested or witnessed by
the Secretary or any  Assistant  Secretary  either with or without  affixing the
corporate seal.
 
     Section  6.5.  Voting of Shares  Owned by the  Corporation.  Subject to the
direction  of the Board of  Directors,  the  President,  the  Secretary  and the
Treasurer,  or any of them,  shall have the power and authority on behalf of the
Corporation to attend and to vote and to grant proxies to be used at any meeting
of shareholders of any corporation in which the Corporation may hold stock.  The
Board of Directors may confer like powers upon any other person or persons.
         
     Section 6.6.  Corporate  Seal. The corporate seal shall be in the form of a
five pointed star surrounded by the words "Stewart & Stevenson Services,  Inc.,"
and such seal, or a facsimile  thereof,  may be impressed on,  affixed to, or in
any manner reproduced upon, instruments of any nature required to be executed by
officers of the Corporation.
         
     Section 6.7. Fiscal Year. The fiscal year of the Corporation shall begin on
February 1 and end on January 31 of the next  following  year,  or on such other
dates as the Board of Directors at any time shall determine.
         
     Section 6.8. Resignations.  Any director or officer may resign at any time.
Such  resignations  shall be made in writing  and shall take  effect at the time
specified  therein,  or, if no time be specified,  at the time of its receipt by
the  Chairman  of  the  Board,  President  or  Secretary.  The  acceptance  of a
resignation  shall not be necessary to make it  effective,  unless  expressly so
provided in the resignation.
     
     Section 6.9.  Indemnification  of Officers and Directors.  The  Corporation
shall indemnify any person against any judgment,  penalty,  fine, settlement and
reasonable  expenses incurred by him in connection with any threatened,  pending
or completed action, suit or proceeding in which such person is or is threatened
to be made a party because he is or was serving as an officer or director of the
Corporation  or at the  request  of the  Corporation  as an  officer,  director,
partner, venturer, proprietor,  trustee, employee, agent or other functionary of
another entity and (i) such person is wholly  successful in the defense thereof,
or  (ii) it is  determined  in the  manner  required  by law  that  such  person
conducted himself in good faith, reasonably believed that his conduct was in the
best interest of the Corporation and had no reasonable cause to believe that his
conduct was unlawful;  provided, however, that no person shall be indemnified if
such indemnity is prohibited by applicable law. Any such  indemnification  shall
be reported in writing to the  shareholders  of the Corporation on or before the
notice or waiver of notice of the next  shareholders'  meeting  and in any event
within twelve (12) months of the  indemnification.  The right of indemnification
under this  Section 6.9 shall be in  addition to any other  rights to which such
persons  may be  entitled  and is  intended  to provide  the  broadest  benefits
permitted by law.
      
     Section  6.10.  Loans to and  Guaranties  for Officers and  Directors.  The
Corporation  shall not lend money to or guaranty the  indebtedness of any of its
officers or directors  unless such loan or guaranty is approved by the number of
directors  equal to a majority of the full Board of  Directors  none of whom are
then or will become as a result of such action  indebted to the  Corporation and
on the  express  finding  by  such  directors  that  such  loan or  guaranty  is
reasonably expected to directly or indirectly benefit the Corporation.

                                   ARTICLE VII

                                   Amendments

     Section 7.1. Amendments. The Board of Directors, by the affirmative vote of
seven directors may alter, amend or repeal these Bylaws or adopt new Bylaws. The
shareholders  by  affirmative  vote  of  two-thirds  (2/3)  of  the  issued  and
outstanding  shares entitled to vote may alter,  amend or repeal these Bylaws or
adopt new Bylaws,  without  notice at any regular  meeting,  or if notice of the
proposed amendment be contained in the notice of any special meeting.

                                  EXHIBIT 21.1
               SUBSIDIARIES OF STEWART & STEVENSON SERVICES, INC.

<TABLE>
<CAPTION>


         The following list sets forth the name of each subsidiary of the
Company, which is also the name under which such subsidiary does business:


<S>                                                      <C>                        <C>

 
                                                         Jurisdiction of            Names under which
                                                         Incorporation              business is
                                                         Or Organization            conducted

C. Jim Stewart & Stevenson, Inc.                         Delaware                   Stewart & Stevenson
CPS International, Inc.                                  Panama                     None
Creole Stewart & Stevenson, Inc.                         Delaware                   None
S&S Cogen Inc.                                           Delaware                   Stewart & Stevenson    
Sierra Detroit Diesel Allison, Inc.                      Nevada                     Stewart & Stevenson
Stewart & Stevenson Capital Corporation                  Texas                      Stewart & Stevenson
Stewart & Stevenson Carson, Inc.                         Texas                      Stewart & Stevenson    
Stewart & Stevenson Development Services, Inc.           Delaware                   Stewart & Stevenson
Stewart & Stevenson International, Inc.                  Delaware                   Stewart & Stevenson
Stewart & Stevenson International Sales, Inc.            Barbados                   None
Stewart & Stevenson Operations, Inc.                     Delaware                   Stewart & Stevenson
Stewart & Stevenson Overseas, Inc.                       Texas                      None
Stewart & Stevenson Petroleum Services, Inc.             Delaware                   Stewart & Stevenson    
Stewart & Stevenson Power, Inc.                          Delaware                   Pamco-Stewart & Stevenson
Stewart & Stevenson Project Services, Inc.               Delaware                   Stewart & Stevenson
Stewart & Stevenson Realty Corporation                   Delaware                   None
Stewart & Stevenson Technical Services, Inc.             Delaware                   Stewart & Stevenson
Stewart & Stevenson Transportation, Inc.                 Texas                      None
Stewart & Stevenson (U.K.) Limited                       Scotland                   None
Stewart & Stevenson Vehicle Services, Inc.               Delaware                   Stewart & Stevenson
Tokumei Kumiai Holdings, Inc.                            Delaware                   None
</TABLE>


The Company has additional subsidiaries which, if considered in the aggregate as
a single subsidiary, would not constitute a significant subsidiary.


                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby conent to the incorporation by
reference in Registration Statement No. 33-21515 on Form S-8 dated April 28,
1988, Registration Statement No. 33-22463 on Form S-8 dated June 13, 1988, 
Registration Statement No. 33-65404 on Form S-8 dated July 1, 1993, 
Registration Statement No. 33-52881 on Form S-8 dated March 30, 1994 
Registration Statement No. 33-52903 on Form S-8 dated March 30, 1994, 
Registration Statement No. 33-54389 on Form S-4 dated June 30, 1994, 
Registration Statement No. 33-58679 on Form S-8 dated April 18, 1995, 
Registration Statement No. 33-58685 on Form S-8 dated April 18, 1995, 
Registration Statement No. 333-02817 on Form S-8 dated April 25, 1996,
Registration Statement No. 333-15271 on Form S-8 dated April 29, 1997,
and Registration Statement No. 333-35617 dated September 15, 1997 of our 
report dated April 13, 1998 inlcuded in Stewart & Stevenson Services, Inc.'s
Form 10-K for the fiscal year ended January 31, 1998.



/s/ Arthur Andersen LLP


Houston, Texas
April 30, 1998



<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND> 
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SEC FORM
10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>                                      1000
       
<S>                                        <C>
<PERIOD-TYPE>                              YEAR
<FISCAL-YEAR-END>                          JAN-31-1998
<PERIOD-END>                               JAN-31-1998
<CASH>                                          18,987
<SECURITIES>                                         0
<RECEIVABLES>                                  787,268
<ALLOWANCES>                                   (2,235)
<INVENTORY>                                    167,577
<CURRENT-ASSETS>                             1,109,805
<PP&E>                                         227,152
<DEPRECIATION>                               (129,408)
<TOTAL-ASSETS>                               1,252,647
<CURRENT-LIABILITIES>                          562,102
<BONDS>                                        147,166
                          166,454
                                          0
<COMMON>                                             0
<OTHER-SE>                                     355,286
<TOTAL-LIABILITY-AND-EQUITY>                 1,252,647
<SALES>                                      1,115,034
<TOTAL-REVENUES>                             1,115,034
<CGS>                                        1,032,049
<TOTAL-COSTS>                                1,032,049
<OTHER-EXPENSES>                               105,175
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              15,440
<INCOME-PRETAX>                                (22,190)
<INCOME-TAX>                                    (8,075)
<INCOME-CONTINUING>                            (14,505)
<DISCONTINUED>                                  66,768
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    52,263
<EPS-PRIMARY>                                     1.57
<EPS-DILUTED>                                     1.57

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission