STEWART & STEVENSON SERVICES INC
10-K405, 2000-05-01
ENGINES & TURBINES
Previous: STEPHAN CO, DEF 14A, 2000-05-01
Next: STONE & WEBSTER INC, 8-K, 2000-05-01



                       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,  2000
            ("Fiscal 1999") 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 10, 2000:

                                  $224,074,904

NUMBER OF SHARES OUTSTANDING OF EACH OF THE ISSUER'S CLASSES OF COMMON STOCK, AS
                               OF MARCH 10, 2000:

                COMMON STOCK, WITHOUT PAR VALUE 27,992,203 SHARES

                       DOCUMENTS INCORPORATED BY REFERENCE
DOCUMENT                                                    PART OF FORM 10-K
- -------                                                     -----------------
Proxy Statement for the 2000 Annual Meeting of Shareholders          Part III

<PAGE>

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 four major business
segments: the Power Products segment, the Tactical Vehicle Systems segment, the
Petroleum Equipment segment, and the Airline Products segment.

Effective as of January 31, 1998, the Company sold the net assets of its Gas
Turbine Operations Division ("GTO") to the General Electric Company.
Accordingly, the operating results of GTO 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 GTO as a discontinued operation and reorganized the
remaining businesses into the current business segments.

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 1999" commenced on
February 1, 1999 and ended on January 31, 2000. Identifiable assets at the close
of Fiscal 1999, 1998, and 1997, net sales and operating profit for such fiscal
years for the Company's business segments, export sales, and sales to customers
representing 10% or more of consolidated sales are presented in "Note 4: Segment
Data".

POWER PRODUCTS SEGMENT

The Power Products segment sells and rents various industrial equipment; sells
components, replacement parts, accessories and other materials supplied by
independent manufacturers; and provides in-shop and on-site repair services for
industrial equipment.

Some of the equipment sold or rented by the Power Products segment is acquired
by the Company from independent manufacturers pursuant to distribution
agreements. 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, and the expiration date
thereof.

<TABLE>
<CAPTION>
                                                                                                                          EXPIRATION
MANUFACTURER                           PRODUCTS                    TERRITORIES                                                DATE
<S>                                    <C>                         <C>                                                        <C>

Detroit Diesel Corporation             Heavy Duty High Speed       Texas, Colorado, Northern California, New Mexico,         2001
("Detroit Diesel")                     Diesel Engines              Wyoming, Nebraska, Louisiana, Mississippi, Alabama,
                                                                   Venezuela and Colombia

Electro-Motive Division of             Heavy Duty Medium Speed     Texas, Colorado, New Mexico, Nebraska, Oklahoma,          2004
General Motors Corporation             Diesel Engines              Arkansas, Louisiana, Tennessee, Mississippi, Kansas,
("EMD")                                                            Alabama, Mexico, Central America, and most of South
                                                                   America

Allison Transmission Division of       On- and Off-Highway         Texas, Colorado, Northern California, New Mexico,         2001
General Motors Corporation             Automatic Transmissions,    Wyoming, Nebraska, Louisiana, Mississippi, Alabama,
("Allison")                            Power Shift Transmissions   Venezuela, and Columbia
                                       and Torque Converters

Hyster Company                         Material Handling           Texas                                                     *
                                       Equipment

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

Thermo King Corporation                Transport Refrigeration     Southeast and South Texas, Southern Louisiana, and        2002
                                       Equipment                   Northern California

Waukesha Engine Division               Natural Gas Industrial      Colorado, Northern California, Montana, Oklahoma,         2001
of Dresser  Industries, Inc.           Engines                     Wyoming, New Mexico, Utah, Oregon, Hawaii, Kansas,
                                                                   Arizona, California, Washington, Nevada, Colombia,
                                                                   and China

Kohler Company                         Spectrum Generator Sets     Colorado, Southern Louisiana, New Mexico, Texas,          *
                                                                   and Wyoming

KHD - Deutz Corporation                Diesel Engines              Colorado, Wyoming, Arizona, New Mexico, Washington,       *
                                                                   Alaska, Texas, Oklahoma, Kansas, Arkansas, Louisiana,
                                                                   Mississippi, and Western Tennessee
</TABLE>

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

<PAGE>

Distribution agreements generally require the Company to purchase and stock
products for resale to end users, original equipment manufacturers, or
independent dealers within the franchised area of distribution. Such agreements
may contain provisions restricting sales of products outside of the franchised
territory and prohibiting the sale of competitive products within the franchised
territory.

The Power Products segment also sells custom generator sets, pump packages,
marine propulsion systems, and other engine-driven equipment. Generator sets
fabricated by the Company range in size from 25 kw to 12,700 kw. Pump packages,
marine propulsion systems and other engine-driven packaged equipment fabricated
by the Company range in size from 35 hp to 7,000 hp. Most generator sets and
other engine-driven packaged equipment are based upon diesel, dual fuel, or
natural gas fueled engines supplied by independent manufacturers with whom the
Company has a distribution or packaging agreement. Such agreements do not
usually restrict the sale of packaged equipment to a franchised territory, and
the products fabricated by the Company are sold on a world-wide basis.

The Company's major distribution agreements also require the Company to stock
repair parts, components, and accessories for resale to end users, either
directly by the Company or through a dealer network; and to provide after-market
service support for distributed products within the franchised territory. The
Company also offers in-shop and on-site repair services for related equipment
manufactured by companies with whom it does not have a distribution agreement.

Power Product segment operations are conducted at branch facilities located in
major cities within the Company's franchised area of operations. New products
manufactured by suppliers, repair parts, components, and accessories are
marketed under the trademarks and trade names of the original manufacturer.
Products fabricated by the Company and after-market service are marketed under
the "Stewart & Stevenson" name and other trademarks, trade names, and service
marks owned by the Company.

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. Any interruption in the supply of
materials from the original manufacturers, or a termination of a distributor
agreement, could have a material effect on the results of operations of the
Power Products segment.

Operations of the Power Products segment accounted for approximately 59%, 46%
and 50%, respectively, of consolidated sales during Fiscal 1999, 1998 and 1997.

TACTICAL VEHICLE SYSTEMS SEGMENT

The Tactical Vehicle Systems segment assembles the Family of Medium Tactical
Vehicles ("FMTV") under contracts with the U. S. Army. The initial FMTV contract
was awarded in 1991 and called for the production of approximately 11,200 2
1/2-ton and 5-ton trucks in several configurations, including troop carriers,
wreckers, cargo trucks, vans and dump trucks. Most of the production pursuant to
the original FMTV contract was completed as of January 31, 1999.

During October 1998, the Company received a second set of multi-year contracts
from the U.S. Army that provide for continued production of the FMTV through
Fiscal 2002, with a one year option held by the U.S. Army that could extend the
contracts through Fiscal 2003. The second FMTV contracts incorporate an
environmentally compliant engine, improved diagnostics system, anti-lock brakes
and other improvements. Production of approximately 7,800 trucks and 1,500
trailers under the second contract began in the third quarter of Fiscal 1999. If
all options are exercised, the second set of contracts will have a total value
of $1.36 billion. On occasion, the Company may be required to fund certain
expenditures related to the FMTV contracts in advance of government funding.

The U.S. Army has directed the Company to make certain changes in drive train
components of all vehicles produced under the first FMTV contracts. The Company
commenced the installation of the directed changes during Fiscal 1999 and,
subject to availability of vehicles, expects to complete the changes during the
second quarter of Fiscal 2000. The financial responsibility for the cost of the
drive train change, as well as claims filed by the Company for the costs of
government caused delays and other government-directed changes under the first
FMTV contract, has not been resolved.

The Company also sells the FMTV to other government contractors as a platform
for installation of 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, other branches of the U.S. Armed Forces, and 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.

The United States Government is the predominant customer of the Tactical Vehicle
Systems segment, accounting for practically all of the sales of this segment.
The FMTV contracts are subject to termination at the election of this customer.
The loss of this customer would have a material adverse effect on the Company's
consolidated future financial condition and results of operations.

The FMTV incorporates engines, transmissions, axles, and a number of other
components specified by the U.S. Army and available only from the source
selected by them. Interruption of the supply of any of these components could
have a material adverse affect on the results of operations of the Tactical
Vehicles Systems segment. The Company believes that any delays arising from the
unavailability of source-specified components would be fully compensated under
the FMTV contracts. Operations of the Tactical Vehicle Systems segment accounted
for approximately 17%, 38%, and 36%, respectively, of consolidated sales in
Fiscal 1999, 1998, and 1997.

PETROLEUM EQUIPMENT SEGMENT

The Petroleum Equipment segment manufactures equipment for the oil and gas
exploration, production, and well stimulation industries. Its products include
marine riser systems, blow-out preventers and controls, high pressure valves,
coil tubing systems, acidizing and fracturing systems, and compression molded
rubber products. Many of its products are manufactured according to proprietary
designs and are covered by appropriate process and apparatus patents. Other
products may be manufactured according to the designs or specifications of its
customers.

The Petroleum Equipment segment purchases many of the components incorporated
into its products from independent suppliers. Some of these components are
manufactured according to designs and specifications owned by the Company and
protected from disclosure by confidentiality arrangements. Other components are
standard commercial or oilfield products and may be acquired under the
distribution or packaging agreements as discussed under "Power Products Segment"
above. The Company believes that the Petroleum Equipment segment is not
dependent on a single supplier for any critical component.

The Company sells oilfield equipment under the "Stewart & Stevenson" trade name
and compression molded rubber products under the "Stewart & Stevenson Elastomer
Products" trade name. The Petroleum Equipment segment's products are sold
world-wide. Demand for oilfield equipment is substantially dependent on the
price trends for crude oil. Operations of the Petroleum Equipment segment
represented 9%, 10%, and 7%, respectively, of consolidated sales during Fiscal
1999, 1998, and 1997.

AIRLINE PRODUCTS SEGMENT

The Airline Products segment manufactures airline ground support equipment that
includes aircraft tow tractors, gate pushback tractors, baggage tow tractors,
beltloaders, air start units, air conditioning units and container loaders. This
segment also manufactures mobile railcar movers. Many of its products are
manufactured according to proprietary designs that are covered by appropriate
process and aparatus patents. Other products may be manufactured according to
the designs or specifications of its customers. Sales in the Airline Products
segment grew dramatically in Fiscal 1999 as a direct result of the Company's
acquisition of the assets and liabilities of Tug Manufacturing Corporation (Tug)
in December 1998, as well as increased sales of previously existing products.
The acquisition of Tug expanded the Company's product offerings in the airline
ground support equipment business.

The Airline Products segment purchases many of the components incorporated into
its products from independent suppliers. The Company believes that this segment
is not dependent on a single supplier for any critical component and sells the
majority of its products to the airline industry, which has a global customer
base. Airline products are sold under the "Stewart & Stevenson Tug" trade name.
Mobile rail car movers are sold under the "Rail King" trademark. Demand for its
products is dependant on the profitability of the airline industry. Operations
of the Airline Products segment represented 12%, 3% and 3%, respectively, of
consolidated sales in Fiscal 1999, 1998 and 1997.

OTHER BUSINESS ACTIVITIES

The Company is engaged in other business activities that are not included in any
of its four major business segments. Other businesses include fabrication of gas
compression equipment and operating gas compression equipment under maintenance
or lease agreements.

COMPETITION

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

The Power Products segment competes with other manufacturers and their
distributors 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. No single
competitor competes against the Company's Power Products segment in all of its
businesses, but certain competitors may have a dominant position in different
product areas. Major competitors in the sale of packaged diesel and gas-fired
reciprocating equipment include Caterpillar, Inc. and its distributors, and
Waukesha Diesel Group and its distributors.

The Tactical Vehicle Systems segment competes with domestic companies for
incremental sales to the U.S. Armed Forces. Oshkosh and AM General have received
government funding to qualify as a potential second source for the FMTV and may
compete for incremental sales to the U.S. Army. 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 companies that have
greater international recognition as vehicle manufacturers.

The Petroleum Equipment segment competes primarily with other manufacturers of
similar equipment. Products are differentiated by protected technology, and no
manufacturer has a dominant position in any product line. Major competitors
include Cooper Cameron Corporation in blow-out preventers and valves, ABB Vetco,
Inc. in riser systems, Caterpillar, Inc. and Halliburton Corporation in
fracturing and acidizing equipment, and Tuboscope Corporation in coil tubing
systems.

The Airline Products segment competes primarily with other manufacturers of
similar equipment. Major domestic competitors include FMC in pushback tow
tractors and container loaders, Trilectron in air conditioners and air starts,
NMC/Wollard in belt loaders and cargo tractors, and Tiger and Harlan in baggage
tractors. International competitors include Schopf/Douglas in aircraft tow
tractors, Charlott in electric baggage tractor/belt loaders, and Goldholfer in
tow barless aircraft tow tractors.

INTERNATIONAL OPERATIONS

International operations are subject to the risks of international political and
economic changes, such as changes in foreign governmental policies, currency
exchange rates, and inflation. The Company maintains operations in various
foreign jurisdictions, some of which may be considered politically or
economically volatile. Where appropriate to avoid risk of loss of a material
asset, the Company purchases insurance against political risks.

International sales are also subject to changes in exchange rates, government
policies, 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.

UNFILLED ORDERS

The Company'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 1999
and Fiscal 1998 were as follows:

                    Estimated percentage to
                       be recognized in              Unfilled orders at
                         Fiscal 2000                1/31/00          1/31/99
                        ------------               --------         --------
                                                           (In millions)

Tactical Vehicle Systems    31%                    $914.5              $ 991.7
Power Products             100                       77.6                 69.9
Airline Products            96                       29.7                 12.7
Petroleum Equipment        100                       17.2                 38.6
All Other                  100                       24.0                  5.2
                                           ---------------     ----------------
                                                 $1,063.0             $1,118.1
                                          ================     ================

Unfilled orders of the Tactical Vehicle Systems segment at January 31, 2000,
consisted principally of the follow-on contract awarded in October 1998 by the
United States Army Tank - Automotive and Armament Command (TACOM) to manufacture
medium tactical vehicles.

EMPLOYEES

At January 31, 2000, the Company employed approximately 4,000 persons. The
Company considers its employee relations to be satisfactory.

ITEM 2. PROPERTIES.

The Company maintains its corporate executive and administrative offices at 2707
North Loop West, Houston, Texas, which occupy about 65,000 square feet of space
leased from a limited partnership in which the Company owns an 80% interest.

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 44,900
square feet in two locations 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
680,000 square feet of owned space and 659,000 square feet of leased space in 29
cities in Texas, Louisiana, Colorado, New Mexico, Wyoming, Utah, Kansas,
Washington, Georgia, California, Mississippi, Arizona and Arkansas. The Company
leases 38,000 square feet in Maracaibo, Venzuela and approximately 58,000 square
feet in four separate locations in Columbia.

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 105,000 square feet of warehousing facilities in Houston, Texas and
leases 24,000 square feet in Sealy, Texas.

The Petroleum Equipment segment is headquartered in Houston, where the Company
owns approximately 300,000 square feet and leases an additional 12,000 square
feet devoted to manufacturing, warehousing and administration. The Company also
owns a high pressure valve manufacturing facility in Jennings, Louisiana (89,000
square feet) and has facilities in Scotland (18,000 square feet) and Abu Dhabi,
U.A.E. (12,000 square feet).

The Airline Products segment is headquartered in Kennesaw, Georgia where the
company owns an 89,000 square foot facility. In addition, airline products and
railcar movers are manufactured and assembled in a company owned facility in
Houston, Texas. This 407,000 square foot facility is a shared central
manufacturing location which also supports power generation and gas and air
compression products.

The Company also leases an additional 59,300 square feet of office, warehouse
and shop space to support its marketing department, corporate records, and
transportation department.

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.

During Fiscal 1998, the U.S. Customs Service detained a medium tactical vehicle
that was being shipped by the Company for display in a European trade show. The
Company has been advised that the U.S. Customs Service and the Department of
Justice are investigating potential violations by the Company of laws relating
to the export of controlled military vehicles, weapons mounting systems, and
firearms. Such investigation could result in the filing of criminal, civil, or
administrative sanctions against the Company and/or individual employees and
could result in a 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.

The Company is also a defendant in a number of lawsuits relating to contractual,
product liability, personal injury, and warranty matters normally incident to
the Company's business. No individual case, or group of cases presenting
substantially similar issues of law or fact, involve a claim for damages in
excess of $5,000,000 or are expected to have a material effect on the manner in
which the Company conducts its business. Although management has established
reserves that it believes to be adequate in each case, an unforeseen outcome in
such cases could have a material adverse impact on the results of operations in
the period it occurs.

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

None.

<PAGE>

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 727 shareholders of record as of March 10, 2000. 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>                            FISCAL                                                    Fiscal
                                     1999                                                      1998
                 --------------------------------------------------------             -----------------------------------------
<S>                      <C>                 <C>                 <C>                   <C>         <C>          <C>
                         High                 Low               Dividend              High         Low          Dividend
                         ----                 ----               -------              ----         ----         --------
First Quarter      $     10  1/2          $   7                  $0.085             26 3/16      $22 1/4      $0.085
Second Quarter           15  1/4             10 13/16             0.085             22 1/8        17 1/4       0.085
Third Quarter            14  3/16            11 1/4               0.085             17 1/4         9 3/4       0.085
Fourth Quarter           13 13/16            10 1/2               0.085             14 1/4         8 7/16      0.085
</TABLE>

On December 14, 1999, the Board of Directors approved a dividend of $0.085 per
share for shareholders of record on January 31, 2000, payable on February 11,
2000. 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.

<PAGE>

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 GTO as a discontinued operation.

STEWART & STEVENSON SERVICES, INC.
CONSOLIDATED FINANCIAL REVIEW
<TABLE>
<CAPTION>

- ----------------------------------------------         ----------   -----------  ------------    ------------    ----------
                                                        FISCAL       Fiscal         Fiscal          Fiscal          Fiscal
(IN THOUSANDS, EXCEPT PER SHARE DATA)                    1999         1998           1997            1996            1995
- ---------------------------------------------          ----------   -----------  ------------    ------------    ----------
<S>                                                    <C>           <C>          <C>            <C>             <C>
Financial Data:
Sales                                                 $ 911,702   $ 1,206,772  $ 1,115,034     $  825,187      $  702,324
 Cost of sales                                          776,864     1,178,088    1,032,049        722,470         607,326
                                                       ----------   -----------  ------------    ------------    ----------
 Gross profit                                           134,838        28,684       82,985        102,717          94,998
 Period Expenses                                        111,633        90,395      105,175         96,066          62,106
Earnings (loss) from continuing operations
  before income taxes                                    23,205       (61,711)     (22,190)         6,651          32,892
Gain on sale of investment, net of tax                    2,746             -           -              -                -
Net earnings (loss) from continuing operations (1)       17,451       (39,005)     (14,505)         4,768          20,698
Net earnings from discontinued operations                     -             -        5,424         12,083          41,105
Gain (loss) on disposal of discontinued operations        6,879       (33,979)      61,344              -               -
Net earnings (loss)                                      24,330       (72,984)      52,263         16,851          61,803

Total assets                                            642,350       705,777    1,252,647      1,079,159         948,626

Short-Term Debt (including current portion of
  Long-Term Debt)                                        34,224        86,956      261,000         29,100          66,100
Long-Term Debt                                           78,281        83,530      147,166        319,700         210,800

Per Share Data:
Earnings (loss) per share: Basic and Diluted
  Continuing operations                               $    0.62       $ (1.34)     $ (0.44)       $  0.14        $   0.63
  Discontinued operations                                     -             -         0.16           0.37            1.24
  Gain (loss) on disposal of discontinued operations       0.25         (1.17)        1.85              -               -
                                                      $    0.87       $ (2.51)     $  1.57        $ 0 .51        $   1.87
  Weighted average shares outstanding:
  Basic                                                  27,989        29,006       33,184         33,068          33,035
  Diluted                                                28,042        29,006       33,250         33,090          33,101
  Cash dividends declared                             $    0.34       $  0.34      $  0.34        $ 0.335        $   0.31
</TABLE>

      (1) The net earnings  (loss) from  continuing  operations for Fiscal 1999,
      1998, 1997, and 1996 includes special items, (income) expense, net of tax,
      of  $(3,948),  $50,632,  $29,696 and $13,000,  respectively.  See "Item 7.
      Management's Discussion and Analysis of Financial Condition and Results of
      Operations".

<PAGE>

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. The following discussion may
contain forward-looking statements. In connection therewith, please see the
cautionary statements contained herein, which identify important factors that
could cause actual results to differ materially from those in the
forward-looking statements.

Business Segment Highlights
- ------------------------------------------------------------------------------
(IN THOUSANDS)
- ------------------------------------------------------------------------------

The following tables present the contribution to sales and operating profit from
each of the Company's business segments. Business segment data for prior years
have been restated to reflect the Company's current business segments that
comprise earnings (loss) from continuing operations before taxes.

                                                  Sales
                                 ----------------------------------------------
                                  FISCAL          Fiscal            Fiscal
                                   1999            1998               1997
                                 ----------------------------------------------
 Power Products                $ 536,236        $ 555,507         $  558,393
 Tactical Vehicle Systems        150,884          455,399            396,734
 Petroleum Equipment              82,085          115,800             83,096
 Airline Products                104,785           32,603             35,975
 Other Business Activities        37,712           47,463             40,836
                                 ---------------------------------------------
    Total Segment Sales       $  911,702       $1,206,772         $1,115,034
                                 =============================================

                                              Operating Profit (Loss)
                                ----------------------------------------------
                                  FISCAL          Fiscal            Fiscal
                                   1999            1998              1997
                                ----------------------------------------------


 Power Products                 $ 15,244         $ 23,638          $  34,120
 Tactical Vehicle Systems         30,217          (77,717)           (10,005)
 Petroleum Equipment               2,099           10,245              5,695
 Airline Products                 (3,697)            (630)            (3,409)
 Other Business Activities          (652)          (4,476)            (1,924)
                                 -----------------------------------------------
    Total Operating Profit (Loss) 43,211          (48,940)            24,477
 Corporate expenses, net         (10,044)         (11,452)            (9,816)
 Non-operating interest income        29           10,925              1,941
 Interest expense                 (9,991)         (12,244)           (15,440)
 Litigation and special charges        -                -            (23,352)
                                 -----------------------------------------------

 Earnings (loss) from continuing
 operations before taxes        $ 23,205       $  (61,711)         $ (22,190)
                          =====================================================


                              Operating Profit (Loss) as a Percentage of Sales
                                ----------------------------------------------
                                  FISCAL          Fiscal            Fiscal
                                   1999            1998              1997
                                ----------------------------------------------

 Power Products                    2.8%            4.3%               6.1%
 Tactical Vehicle Systems         20.0           (17.1)              (2.5)
 Petroleum Equipment               2.6             8.8                6.9
 Airline Products                 (3.5)           (1.9)              (9.5)
 Other Business Activities        (1.7)           (9.4)              (4.7)
 Consolidated                      4.7            (4.1)               2.2

<PAGE>

SPECIAL ITEMS

Special items are unusual or infrequent events or transactions that may affect
comparability of the results of continuing operations between years. The special
items included in the Fiscal 1999, 1998, and 1997 results are shown below:

<TABLE>
<CAPTION>

SPECIAL ITEMS
<S>                                                         <C>              <C>              <C>
- --------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                            FISCAL             Fiscal               Fiscal
                                                           1999               1998                 1997
- --------------------------------------------------------------------------------------------------------------

Tactical Vehicle Systems
  Estimated costs associated with
  a government directive                                $    -             $40,000              $      -
  Charge related to a
  series of claims                                           -              36,849              $      -
  Change in estimated profit at completion                   -               9,700                 6,703

Power Products
  Gain on sale of construction equipment
  franchise                                                  -                   -                (4,369)

Other Business Activities
  Gain on sale of investments                           (5,443)                  -                     -
  Interest income on proceeds from sale of
    gas turbine business                                     -              (8,654)                    -
  Special Charges                                            -                   -                23,352
                                                   ----------------     -----------------      --------------


Pretax (benefit) charge                                 (5,443)             77,895                45,686
Tax (expense) benefit (35% tax rate assumed) (1)        (1,495)             27,263                15,990
                                                   ----------------     -----------------      --------------
Special items, net of tax                             $ (3,948)         $   50,632             $  29,696
                                                   ================     =================      ==============
</TABLE>

(1) For Fiscal 1999, the actual tax for the gain on the sale of the investments
was used.

RESULTS OF OPERATIONS

Fiscal 1999 vs. Fiscal 1998

Sales for Fiscal 1999 totaled $912 million, a decrease of 24% from Fiscal 1998
sales of $1,207 million. Net earnings from continuing operations for Fiscal 1999
totaled $17 million or $0.62 per share as compared to a net loss from continuing
operations of $39 million or $1.34 per share for Fiscal 1998. Results for Fiscal
1999 included a $3 million after-tax gain on the sale of the Company's fifty
percent interest in an unconsolidated affiliate and a $1 million after-tax gain
on the sale of an investment. Excluding these special items, net earnings from
continuing operations for Fiscal 1999 totaled $14 million or $0.50 per share.
Results for Fiscal 1998 included $51 million after taxes in special charges
pertaining to (1) a government directive to make certain changes to drive train
components of the FMTV ($26 million), (2) claims for additional costs arising
out of government caused delays and changes in the FMTV program ($24 million),
(3) charges for cost overruns and superceded material in the FMTV program ($6
million) and (4) partially offsetting interest income on proceeds from sale of
the gas turbine business ($5 million). Excluding these special items, net
earnings from continuing operations for Fiscal 1998 totaled $12 million or $0.40
per share. The Company reported an operating profit of $43 million in Fiscal
1999 compared with an operating loss of $49 million in Fiscal 1998.

The Power Products segment recorded sales of $536 million in Fiscal 1999, 3%
lower than Fiscal 1998 sales of $556 million. Operating profit for Fiscal 1999
was $15 million, compared with $24 million in Fiscal 1998. The segment absorbed
$1 million of charges in Fiscal 1999 in connection with corporate initiatives to
improve business performance and $2 million in inventory charges. Performance in
the Power Products segment continues to vary by market. Equipment and parts
sales were adversely impacted by softness in oil and gas markets.

The Tactical Vehicle Systems segment recorded sales of $151 million in Fiscal
1999 versus $455 million a year ago, primarily as a result of an anticipated
production hiatus between contracts. Deliveries on the initial contract were
completed in January 1999, and production start-up on the new contract began
during the third quarter of Fiscal 1999. An operating profit of $30 million was
recorded in Fiscal 1999 as compared to an operating loss of $78 million for the
prior year that included $87 million in special charges. Improved operating
margins resulted from an effective cost reduction program and a higher initial
sales price per truck sold to compensate for costs incurred during the
production shut-down.

Sales for the Petroleum Equipment segment totaled $82 million for Fiscal 1999, a
decrease of 29% from $116 million recorded in the prior year. The segment
reported an operating profit of $2 million for Fiscal 1999 as compared to an
operating profit of $10 million in the prior year. The decrease in sales and
operating profit resulted from a depleted order backlog in the depressed oil and
gas markets.

The Airline Products segment achieved sales of $105 million in Fiscal 1999, an
increase of 221% over Fiscal 1998 sales of $33 million, reflecting both the
full-year impact of the acquisition of the airline products business from Tug
Manufacturing Corporation and improved sales of previously existing products. An
operating loss of $4 million was recorded for Fiscal 1999, as compared to an
operating loss of $1 million in the prior year. The operating loss for Fiscal
1999 included charges of $5 million for new product development and inventory
write-offs.

All other business activities not defined as a specific segment include gas
compression equipment and related services and other miscellaneous sales. Sales
for these activities totaled $38 million for Fiscal 1999, as compared to Fiscal
1998 sales of $47 million. Operating losses of $1 million and $4 million were
recorded for Fiscal 1999 and 1998, respectively, largely due to the
establishment of inventory reserves and under-recovered costs associated with
restructuring of pooled manufacturing facilities.

FISCAL 1998 VS. FISCAL 1997

Sales for Fiscal 1998 totaled $1,207 million, an increase of 8% over Fiscal 1997
sales of $1,115 million. Net losses from continuing operations for Fiscal 1998
totaled $39 million or $1.34 per share as compared to net losses from continuing
operations of $14 million or $0.44 per share for Fiscal 1997. Results for Fiscal
1998 included $51 million after taxes in special charges pertaining to (1) a
government directive to make certain changes to drive train components of the
FMTV ($26 million), (2) claims for additional costs arising out of government
caused delays and changes in the FMTV program ($24 million), (3) charges for
cost overruns and superceded material in the FMTV program ($6 million) and (4)
partially offsetting interest income on proceeds from sale of the gas turbine
business ($5 million). Fiscal year 1997 results from continuing operations
included special charges totaling $30 million comprised of (1) higher costs to
complete the initial FMTV contracts ($17 million), (2) settlement of a
government claim ($9 million), (3) resolution of litigation arising from a 1987
contract to supply diesel generator sets ($7 million), and (4) gain on sale of
the Company's John Deere franchise in Houston, Texas ($3 million). Excluding
these special items, net earnings from continuing operations for Fiscal 1998 and
1997 totaled $12 million or $0.40 per share and $16 million or $0.48 per share,
respectively. The Company reported a $49 million operating loss for Fiscal 1998
compared with a $24 million operating profit for Fiscal 1997.

The Power Products segment recorded sales of $556 million during Fiscal 1998,
virtually flat when compared with Fiscal 1997 sales of $558 million. Sales were
affected by several factors. In particular, sales were higher as a result of
recent business acquisitions, but such increase was offset by (1) lower
equipment, parts, and services sales in branches supplying the petroleum
industry (due primarily to depressed oil and gas prices) and (2) the sale of the
Company's construction equipment business in Fiscal 1997. Operating profits in
the Power Products segment for Fiscal 1998 totaled $24 million compared with $34
million for the prior year. Operating profits decreased as a result of weakness
in the petroleum industry, increased reserves for exposures in accounts
receivable and inventory from the decline in the financial condition of the
petroleum industry, and increased costs arising out of recent business
acquisitions.

The Tactical Vehicle Systems segment recorded sales of $455 million in Fiscal
1998, an increase of $59 million (15%) over Fiscal 1997. An operating loss of
$78 million was recorded for Fiscal 1998 and included: (1) a $40 million charge
for estimated costs associated with a government directive to make certain
changes in the drive train components of the FMTV; (2) a $37 million charge
related to a series of claims for additional costs arising from government
caused delays and changes; and (3) a $10 million charge to cost of sales
relating to cost overruns and superseded materials on the original contract. The
Tactical Vehicle Systems segment reported an operating loss of $10 million in
Fiscal 1997.

The Petroleum Equipment segment achieved sales and operating profits of $116
million and $10 million, respectively, for Fiscal 1998, which compared favorably
with Fiscal 1997 sales of $83 million and profits of $6 million. This segment
reported sustained quarter-to-quarter improvement during Fiscal 1998, largely on
the strength of new product introductions such as marine riser systems.

<PAGE>

The Airline Products segment sales totaled $33 million for Fiscal 1998, a 9%
decrease from sales of $36 million recorded for Fiscal 1997. Airline Products
sales were impacted by the weak Asian market, with an offsetting increase from
the acquisition of Tug Manufacturing Corporation in late December 1998.
Operating losses for Fiscal 1998 and 1997 totaled $1 million and $3 million,
respectively, and included product development costs in Fiscal 1998 and asset
write-offs and product warranty charges in Fiscal 1997.

Sales for other business activities totaled $47 million for Fiscal 1998,
compared to $41 million for Fiscal 1997. Lower gas compression revenues were
more than offset by higher miscellaneous sales. Both years were impacted by
under-recovered costs associated with the restructuring of pooled manufacturing
facilities. In addition, Fiscal 1998 included startup costs in the gas
compression leasing and services business.

<TABLE>
<CAPTION>
PERIOD EXPENSES

NET PERIOD EXPENSES
<S>                                                             <C>                  <C>                      <C>
- ----------------------------------------------------- --------------------------- ---------------------- ---------------------------
                                                                    FISCAL               Fiscal                   Fiscal
(IN THOUSANDS)                                                       1999                 1998                     1997
- ----------------------------------------------------- --------------------------- ---------------------- ---------------------------
<S>
Selling and administrative expenses                             $  109,038           $   90,857               $    75,619
Interest expense                                                     9,991               12,244                    15,440
Special charges                                                          -                    -                    23,352
Gain on sale of construction equipment franchise                         -                    -                    (4,369)
Other income, net                                                   (7,396)             (12,706)                   (4,867)
                                                      --------------------------- ---------------------- ---------------------------
                                                                $  111,633           $   90,395               $   105,175
                                                      =========================== ====================== ===========================
Net period expenses as a percentage of sales                          12.2%                 7.5%                      9.4%
</TABLE>

Period expenses for Fiscal 1999 totaled $112 million or 12.2% of sales compared
with $90 million or 7.5% of sales in Fiscal 1998 and $105 million or 9.4% of
sales in Fiscal 1997. Increases in selling and administrative expenses during
the last two years were largely due to business acquisitions and process and
technology improvement initiatives. Interest expense decreased $2 million in
Fiscal 1999 due to improved cash flow performance. The $3 million decrease in
interest expense in 1998 resulted from a reduction in borrowings accomplished
with funds received from sale of the GTO.

Special charges in Fiscal 1997 totaled $23 million including $10 million in
expenses arising from the Company's resolution of litigation relating to a 1987
contract to supply diesel generator sets, and $13 million associated with
settling a claim by the Company for excessive costs incurred on a U.S.
Government contract.

On October 6, 1997, the Company sold its construction equipment franchise for
$30 million and recognized a gain on the sale 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.

Other income, net, for Fiscal 1999 included a $1.9 million recovery of value
added taxes and harbor taxes, and a $1.8 million gain on the sale of an
investment. Other income, net, for Fiscal 1998 included approximately $9 million
in interest income earned on proceeds from sale of GTO.

<PAGE>

CONTINUING/DISCONTINUED OPERATIONS

NET EARNINGS (LOSS)
<TABLE>
<CAPTION>
<S>                                                                          <C>             <C>               <C>

- ----------------------------------------------------------------------  -------------------------------------------------------
                                                                                FISCAL            Fiscal            Fiscal
(IN THOUSANDS)                                                                   1999              1998              1997
- ----------------------------------------------------------------------  -------------------------------------------------------
Continuing operations                                                        $  17,451       $  (39,005)       $  (14,505)
Discontinued operations                                                              -                -             5,424
Gain on disposal of discontinued operations                                      6,879          (33,979)           61,344
                                                                        -----------------    ---------------  -----------------

Net earnings (loss)                                                          $  24,330         $(72,984)       $   52,263
                                                                         ================    ================  ================
</TABLE>

The net earnings from continuing operations for Fiscal 1999 was $17 million
versus a loss of $39 million in Fiscal 1998 and a loss of $15 million in Fiscal
1997. All three years had special items which significantly impacted
performance. See "Special Items." Excluding special items, net of tax, of $4
million income in Fiscal 1999, $51 million expense in Fiscal 1998, and $30
million expense in Fiscal 1997, net earnings from continuing operations for
Fiscal 1999, 1998, and 1997 would have been $14 million, $12 million, and $15
million, respectively.

The net loss from discontinued operations in Fiscal 1998 totaled $34.0 million
and represented the equivalent of $1.17 per share. The Company recorded an
after-tax charge, net of accruals, of $20 million relating to certain
contractual purchase price adjustments associated with the sale of GTO to the
General Electric Company ("GE") and $14 million for a probable liability
associated with a debt guarantee related to the Company's investment in a power
generation facility in Argentina. During the fourth quarter of Fiscal 1999, the
Company disposed of the investment and related obligations, resulting in a $7
million gain net of tax. The guarantee arose as part of the Company's Gas
Turbine Operations; accordingly, the gain has been reflected in results from
discontinued operations.

During Fiscal 1997, the Company completed the sale of the net assets of GTO to
GE for $600 million, with subsequent downward adjustments of $84 million in
Fiscal 1998. The Company used these funds to retire $260 million of debt,
repurchase $120 million of its outstanding stock, and acquire four businesses at
a cost of approximately $34 million.

The total net earnings for Fiscal 1999 was $24 million or $0.87 per share versus
a loss of $73 million or $2.51 per share in Fiscal 1998 and earnings of $52
million or $1.57 per share in 1997.

<PAGE>

<TABLE>
<CAPTION>

FINANCIAL CONDITION

WORKING CAPITAL
<S>                                                                               <C>                         <C>
- ------------------------------------------------------------------------------------------------------------------------------------
   (IN THOUSANDS)                                                                January 31, 2000            January 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------------
Current Assets
  Cash and cash equivalents                                                       $   11,715                  $   12,959
  Accounts and notes receivable, net                                                 242,625                     164,547
  Recoverable costs and accrued profits not yet billed                                 8,151                      99,097
  Income tax receivable                                                               26,255                      38,027
  Deferred tax asset                                                                   9,076                      10,569
  Inventories                                                                        190,947                     215,202
                                                                                ----------------------------------------------------
    Total Current Assets                                                          $  488,769                     540,401

Current Liabilities
  Notes payable                                                                   $   25,269                  $   17,468
  Accounts payable                                                                    90,163                      83,127
  Accrued payrolls and incentives                                                     18,701                      17,123
  Income tax payable                                                                   3,257                       2,931
  Current portion of long-term debt                                                    8,955                      69,488
  Other accrued liabilities                                                           65,903                      95,349
                                                                                ----------------------------------------------------
   Total Current Liabilities                                                      $  212,248                  $  285,486
                                                                                ----------------------------------------------------

Working Capital                                                                   $  276,521                  $  254,915
                                                                                  ==================================================

 Current Ratio                                                                        2.30:1                      1.89:1
</TABLE>

<PAGE>

Current assets decreased from $540 million to $489 million, a reduction of $51
million or 9%. Accounts and notes receivable increased $78 million, and included
$61 million in amounts billed to the U.S. government which were collected in
February 2000 and $8 million in notes receivable associated with marine sales.
Recoverable costs declined $91 million or 92%, primarily reflecting the
liquidation of the original FMTV contract. Inventories decreased by $24 million
or 11%, reflecting the benefit of an inventory reduction program, partially
offset by inventory buildup associated with entering the gas compression
business and the acquisition of a transition supply of discontinued 2-cycle
diesel engines.

Current liabilities were reduced $73 million at the end of Fiscal 1999 compared
to Fiscal 1998 by the payment of $61 million in notes payable, a $29 million
reduction in other accrued liabilities associated with expenditures to perform
under a government directive, and the elimination of the Ave Fenix guarantee
obligation retained in connection with the sale of GTO, and partially offsetting
increases in accounts and notes payable.

The Company's current ratio improved from 1.89 at the end of Fiscal 1998 to 2.30
at the end of Fiscal 1999.

<TABLE>
<CAPTION>
<S>                                                                                 <C>                     <C>
LONG LIVED ASSETS
- ------------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                                                      JANUARY 31, 2000        JANUARY 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------------

Property, plant and equipment, net                                                  $   99,844              $  101,029
Revenue earning assets, net                                                             29,690                  27,716
Deferred income tax asset                                                                  166                   7,904
Investments and other assets                                                            23,881                  28,727
                                                                                ----------------------------------------------------
                                                                                    $  153,581              $  165,376
                                                                                ====================================================
</TABLE>

Long lived assets decreased by $12 million in Fiscal 1999. Property, plant and
equipment includes acquisition costs, net of depreciation, for property, plant
and equipment. Revenue earning assets, net, represents the undepreciated value
of equipment used in gas compression, material handling, power generation and
the air compression rental businesses. At the end of Fiscal 1998, the Company
recorded deferred tax assets representing the future tax benefits of certain
accrued long-term reserves, which were recovered in Fiscal 1999. The decline in
investments and other assets during Fiscal 1999 was principally the result of a
reduction in the long-term portion of notes receivable and the sale of certain
investments.

<TABLE>
<CAPTION>
CAPITAL STRUCTURE
<S>                                                           <C>             <C>                  <C>                <C>
- ------------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                                    JANUARY 31, 2000                       JANUARY 31, 1999
                                                                Amount       Percentage             Amount       Percentage
- ----------------------------------------------------------------------------------------------------------- ------------------------

Long-Term Debt                                                $   78,281       18.2%               $    83,530         19.9%
Other Long-Term Liabilities                                       16,742        3.9                     16,398          3.9
Shareholders' Equity                                             335,079       77.9                    320,363         76.2
                                                            -------------------------------- ---------------------------------------
                                                              $  430,102      100.0%               $   420,291        100.0%
                                                            ================================ =======================================
</TABLE>

The Company's capital structure consists primarily of shareholders' equity and
long-term debt. The capital structure increased by $10 million during Fiscal
1999, primarily due to net earnings of $24 million (less dividends of $10
million), and a reduction of long-term debt. During Fiscal 1998, the Company
repurchased 5,265,120 shares of its common stock which resulted in a reduction
of shareholders' equity of $120 million. The Company's capital was further
reduced in Fiscal 1998 by both the Company's net loss of $73 million and the
reduction of current maturities of long-term debt totaling $69 million.

LIQUIDITY AND CAPITAL RESOURCES

The Company's sources of cash liquidity included cash and cash 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. The Company has in place an unsecured revolving
debt facility that could provide up to approximately $150 million, net of a $25
million letter of credit facility, of which approximately $62 million was
available at January 31, 2000, due to certain limitations as a result of
modifications made effective January 31, 1999.

<PAGE>

Based on current earnings projections, the Company expects full access to the
$150 million facility during the last half of Fiscal 2000. For additional
information, see "Note 9: Debt Arrangements." This revolving facility matures
during Fiscal 2001.

The Company has additional banking relationships which provide uncommitted
borrowing arrangements. In the event that any acquisition of additional
operations, growth in existing operations, settlements of other lawsuits or
disputes, changes in inventory levels, accounts receivable, tax payments or
other working capital items create a permanent need for working capital or
capital expenditures in excess of the existing cash and cash equivalents and
committed lines of credit, the Company may seek to borrow under other long-term
financing sources or to curtail certain activities.

The following table summarizes the Company's cash flows from operating,
investing and financing activities as reflected in the Consolidated Statement of
Cash Flows.

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

SUMMARIZED STATEMENT OF CASH FLOWS
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                  FISCAL                      Fiscal                    Fiscal
(IN THOUSANDS)                                                     1999                        1998                      1997
- ------------------------------------------------------------------------------------------------------------------------------------

Net cash (used in) provided by:
            Operating activities                               $  88,274                    $  428,075               $  (11,916)
            Investing activities                                 (22,020)                      (65,249)                 (14,236)
            Financing activities                                 (67,498)                     (368,854)                  36,033
                                                             -----------------------------------------------------------------------
                                                               $  (1,244)                   $   (6,028)              $    9,881
                                                             =======================================================================
</TABLE>

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

Net Cash Provided By (Used In) Operating Activities
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                  FISCAL                      Fiscal                    Fiscal
(IN THOUSANDS)                                                     1999                        1998                      1997
- -----------------------------------------------------------------------------------------------------------------------------------
Net earnings (loss) from continuing operations                 $  17,451                    $ (39,005)               $ (14,505)
Accrued postretirement benefits                                     (271)                        (237)                  (1,835)
Depreciation and amortization                                     22,298                       19,636                   22,447
Deferred income taxes, net                                        (2,310)                     (10,760)                  (3,350)
(Gain) loss on sale of business assets                            (5,804)                          53                   (4,369)
Change in operating assets and liabilities, net                   60,197                      (57,612)                  70,639
                                                             -----------------------------------------------------------------------
Net cash provided by (used in) continuing operations              91,561                      (87,925)                  69,027
Net cash (used in) provided by discontinued operations            (3,287)                     516,000                  (80,943)
                                                             -----------------------------------------------------------------------
Net cash provided by (used in) operating activities            $  88,274                    $ 428,075                $ (11,916)
                                                             =======================================================================
</TABLE>

Net cash provided by continuing operations in Fiscal 1999 totaled $92 million
and included a $60 million change in net operating assets and liabilities
resulting primarily from the liquidation of the original FMTV contract and lower
inventories. During Fiscal 1998 the Company's continuing operations consumed $88
million of funds, primarily caused by net losses from continuing operations, and
a change in net operating assets and liabilities largely resulting from certain
tax events, including the payment of income taxes associated with the sale of
GTO and the accrual of certain reserves which under tax regulations were not
deductible during Fiscal 1998. The cash consumed by discontinued operations in
Fiscal 1997 reflects the net results of the GTO activities, whereas in Fiscal
1998 cash provided by discontinued operations represents the net collection of
the proceeds from the sale of the GTO business. Usage in Fiscal 1999 was related
to disposition of an investment and related obligations pertaining to a power
generation plant in Argentina.

<PAGE>

<TABLE>
<CAPTION>
<S>                                                           <C>                   <C>               <C>
Net Cash Used In Investing Activities
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 FISCAL              Fiscal              Fiscal
(IN THOUSANDS)                                                    1999                1998                1997
- ------------------------------------------------------------------------------------------------------------------------------------


Expenditures for property, plant and equipment                $  (38,573)           $  (39,565)       $  (31,778)
Proceeds from sale of business assets                              8,303                 4,597            22,773
Acquisition of businesses                                         (5,832)              (33,659)           (8,729)
Disposal of property, plant and equipment                         14,082                 3,378             3,498
                                                              ----------------------------------------------------------------------
Net cash used in investing activities                         $  (22,020)           $  (65,249)       $  (14,236)
                                                              ======================================================================
</TABLE>

During Fiscal 1999, 1998, and 1997, the Company invested significant amounts
into property, plant and equipment to expand its existing businesses. Fiscal
1999 expenditures included approximately $20.4 million in revenue earning assets
and $18.2 million in normal plant and equipment. In addition, the Company sold
approximately $16 million of revenue earning assets in Fiscal 1999 to third
parties. Fiscal 1998 included expenditures of $13.1 million related to the
acquisition and buildup of the Company's gas compression rental fleet.

Proceeds from sale of business assets in Fiscal 1999 totaled $8 million and
consisted of sale of investments in (1) GFI Control Systems, Inc., a gaseous
fuel injection joint venture located in Ontario, Canada ($4 million); and (2)
Syracuse Orange Partners, L.P., a cogeneration facility located in Syracuse, New
York ($3 million); and (3) a facility in North Dakota ($1 million).

Acquisitions of businesses in Fiscal 1999 consisted of the purchase of Thermo
King of Northern California for approximately $6 million.

Business acquisitions in Fiscal 1998 included the assets of Compression
Specialties, Inc., a Wyoming based gas compression leasing and service company
($9 million), the stock of IPSC Co., Inc., the Deutz engine distributor for
Louisiana, Mississippi, Arkansas, and Western Tennessee, ($4.2 million), the
Deutz distributorship franchise for Texas, Oklahoma, and Kansas from Harley
Equipment Company, H & H Rubber, Inc., a manufacturer of specialty rubber
products, for ($4 million), and Tug Manufacturing Corporation, an airline ground
support equipment manufacturer, for approximately $13 million in cash and $3
million in additional purchase price to be paid ratably over three years. During
October 1998, the Company sold the net assets of Carson Cogeneration LLP
(discussed below).

During Fiscal 1997, the Company transferred a gas turbine valued at
approximately $5 million from its discontinued operations inventory to the
property, plant and equipment of the Company's other operations, to support its
interests and obligations associated with a retained investment in a power plant
in Argentina. In April 1997, the Company acquired ownership of Sierra Detroit
Diesel Allison, Inc., a Detroit Diesel and Allison Transmission distributor for
Northern California. In September 1997, the Company also acquired Carson
Cogeneration LLP, an independent power producer in California. In October 1997,
the Company sold its Houston construction equipment distributorship.

<TABLE>
<CAPTION>
Net Cash (Used In) Provided By Financing Activities
<S>                                                              <C>                 <C>                 <C>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 FISCAL              Fiscal              Fiscal
(IN THOUSANDS)                                                    1999                1998                1997
- ------------------------------------------------------------------------------------------------------------------------------------


Additions to long-term borrowings                             $  16,234            $   25,000        $  76,153
Payments on long-term borrowings                                (82,016)             (242,780)         (37,329)
Net short-term borrowings (payments)                              7,801               (22,714)           7,000
Dividends paid                                                   (9,517)               (9,758)         (11,286)
Repurchase of common stock                                            -              (120,000)               -
Proceeds from exercise of stock options                               -                 1,398            1,495
                                                              ---------------------------------------------------------------------
Net cash (used in) provided by financing activities           $ (67,498)           $ (368,854)       $  36,033
                                                              =====================================================================
</TABLE>

<PAGE>

Effective as of January 31, 1999, the Company obtained certain modifications to
its unsecured revolving line of credit, which among other things, adjusted its
interest rate options and modified certain covenants dealing with debt levels,
interest coverage, investments, and levels of retained earnings. Under this
amendment, the most commonly used interest rate option increased by
approximately 150 basis points. In addition to the revolving credit facility,
the Company has $75 million in senior notes outstanding. The senior notes are
unsecured and were issued pursuant to an agreement containing a covenant which
imposes a debt to total capitalization requirement.

Payment of cash dividends on common stock totaled $9.5 million and $9.8 million
during Fiscal 1999 and 1998, respectively. There has been no change in the
dividends per share during these years, and the decline in total dividends
results from the Company's repurchase of 5,265,120 shares of its outstanding
stock. Cash dividends represented 55%, 82% and 75% of net earnings from
continuing operations before special items for Fiscal 1999, 1998 and 1997,
respectively. The Company uses funds from operations, along with borrowings, to
pay dividends.

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. In February 1998, SFAS No. 132, EMPLOYERS' DISCLOSURES ABOUT
PENSIONS AND OTHER POST EMPLOYMENT BENEFITS was issued. In June, 1998, FASB
issued SFAS No. 133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING
ACTIVITIES, which was subsequently amended by FAS No. 137. In December, 1999,
the Securities and Exchange Commission staff released Staff Accounting Bulletin
(SAB) No. 101, REVENUE RECOGNITION IN FINANCIAL STATEMENTS.

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. SFAS No. 132 standardizes
the disclosure requirements of Statements No. 87 and No. 106. The adoption of
these statements did not impact the Company's consolidated financial position,
results of operations or cash flows, but is limited to the form and content of
the Company's disclosures. Since most of the information required under these
statements is currently disclosed, their adoption does not materially change the
Company's current disclosures. SFAS No. 133 establishes new accounting and
disclosure standards for derivative instruments. SAB No. 101 provides detailed
guidance on the recognition of revenue. However, the Company believes the future
adoption of these statements will not have a material impact on its results of
operations or financial position.

FACTORS THAT MAY AFFECT FUTURE RESULTS

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 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; the assessment of unanticipated
taxes by foreign or domestic governmental authorities; 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.

<PAGE>

BUSINESS OUTLOOK

During Fiscal 1999 and 1998, both the Power Products segment and the Petroleum
Equipment segment were adversely affected by depressed prices for oil and gas.
The Company reacted by adopting programs to reduce costs associated with these
business segments. These programs included disposition of several unprofitable
branches, implementation of turnaround plans for under-performing branches, and
better integration of recently acquired operations into the business segments.
In addition, the Company took action to reduce working capital requirements by
increasing inventory turnover and accelerating collection of accounts
receivable. Performance measurements systems have been restructured to focus on
these areas. The Company expects that these efforts will result in improved
operating margins and return on assets in both segments. The recent increase in
oil and gas prices is expected to provide opportunities for improved sales in
Fiscal 2000.

During Fiscal 1998, the U.S. Army directed the Company to make certain changes
in the drive train components of all vehicles produced under the first FMTV
contracts. The Company made a decision to refit all fielded vehicles and to fund
the $40 million estimated cost to perform that work. The Company commenced the
installation of the directed changes during Fiscal 1999 and, subject to
availability of vehicles, expects to complete the changes during the second
quarter of Fiscal 2000. The Company will submit Requests for Equitable
Adjustments or claims under the FMTV contracts seeking compensation for the
additional costs relating to this directive. In addition, the Company filed a
certified claim with the U.S. Army for $48 million seeking recovery of
additional costs incurred under the initial FMTV contracts as a result of other
changes and delays caused or directed by the government. The U.S. Army denied
the Company's claim, and the parties have agreed in principal to engage in
non-binding arbitration. Management believes that the FMTV contracts provide a
legal basis for the claims. However, due to the inherent uncertainties in the
claims resolution process, the Company has expensed the cost relating to these
matters. Since the costs associated with these claims have been expensed, any
future recovery of these amounts will be treated as income in the period which
these matters are resolved.

In the first half of Fiscal 1999, the Company was in a production hiatus between
the original FMTV contracts and the new FMTV contracts. During this period, the
Company made several changes to the management and production processes intended
to improve the performance of the Tactical Vehicle Systems segment. These
changes included the reduction of both direct and indirect personnel,
improvements in materials management, and reductions in cash flow cycle times.
The Company was paid a higher sales price per truck on some trucks sold in
Fiscal 1999 to compensate the Company for costs incurred during the production
shut-down. Additionally, the Company commenced the installation of the directed
changes to the drive train components during Fiscal 1999. The Company expects
that the changes discussed above will have a positive impact on operating
margins, cash flow, and return on assets in the Tactical Vehicles Systems
segment.

The acquisition of Tug Manufacturing Corporation in late 1998, coupled with
increased sales of previously existing products resulted in a tripling of sales
volume in Fiscal 1999 compared with Fiscal 1998. In addition, Fiscal 1999
operations were impacted by $5 million in charges for new product development
expenditures. These actions, coupled with organizational restructuring, new
product introductions, and increasing service revenues should position the
business for profitable growth in the future.

GOVERNMENT CONTRACTING FACTORS

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, including claims for
additional taxes, often extend over prolonged periods of time. The Company's
ultimate profitability on such contracts will depend on the eventual outcome of
an equitable settlement of contractual issues with the U.S. Government. 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.

During Fiscal 1998, the Company was awarded a new multi-year contract that will
extend production of the FMTV into 2002 (or 2003 if the government exercises its
option to purchase additional vehicles). The funding of the new 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. As of January 31, 2000, funding in the amount of
$342 million for the new FMTV contract had been authorized and appropriated by
the U.S. Congress. If the new FMTV contract is terminated other than for
default, the FMTV contracts provide for termination charges that will reimburse
the Company for allowable costs, but not necessarily all costs.

<PAGE>

The Company's government contract operations are subject to U.S. Government
investigations of business practices and cost classifications from which legal
or administrative proceedings can result. Based on government procurement
regulations, under certain circumstances a contractor can be fined, as well as
suspended or debarred from government contracting. In this event, the Company
would also be unable to sell equipment or services to customers that depend on
loans or financial commitments from the Export Import Bank, Overseas Private
Investment Corporation, and similar government agencies, or otherwise receive
the benefits of federal assistance payments during a suspension or debarment.

The Company entered an Administrative Agreement with the United States 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. Under this
agreement, the Company has established and maintains an effective program to
ensure compliance with applicable laws and the Administrative Agreement. The
program provides employees with education and guidance regarding compliance and
ethical issues, operates a means to report questionable practices on a
confidential basis, and files periodic reports with the U.S. Air Force regarding
the Company's business practices. 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 Administrative Agreement expires pursuant to
its term on March 19, 2001, but the Company intends to maintain compliance
programs on a continuing basis.

YEAR 2000 COMPLIANCE

In the past, many computer software programs were written using two digits
rather than four to define the applicable year. As a result, date-sensitive
computer software may recognize a date using "00" as the year 1900 rather than
the year 2000. If this situation occurs, the potential exists for computer
system failures or miscalculations by computer programs, which could disrupt
operations. This is generally referred to as the Year 2000 issue.

The Company did not experience any year 2000 problems that, in the Company's
opinion, materially and adversely affected its consolidated financial condition.
The Company established a team to address the potential impacts of the year 2000
on each of its critical business functions. The team assessed the Company's
critical date-sensitive technology, including its information systems, computer
equipment and other systems used in its various operations, and the Company
completed the process of modifying or replacing those systems to be year 2000
compliant. The final modification costs were approximately $2 million. The
majority of those costs were attributable to the purchase of new computer
equipment. Systems modification costs were expensed as incurred and costs
associated with new equipment were capitalized and will be amortized over the
life of the product.

<PAGE>

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Stewart & Stevenson's market risk results from volatility in interest rates and
foreign currency exchange rates. This risk is monitored and managed.

Stewart & Stevenson's exposure to interest rate risk relates primarily to its
debt portfolio. To limit interest rate risk on borrowings, the Company targets a
portfolio within certain parameters for fixed and floating rate loans taking
into consideration the interest rate environment and the Company's forecasted
cash flow. This policy limits exposure to rising interest rates and allows the
Company to benefit during periods of falling interest rates. The Company's
interest rate exposure is generally limited to its short-term uncommitted bank
credit facilities and its unsecured revolving credit notes. See "Liquidity and
Capital Resources."

The table below provides information about the Company's market sensitive
financial instruments and constitutes a forward-looking statement.

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

                         PRINCIPAL AMOUNT BY EXPECTED MATURITY
                                   (IN THOUSANDS)
                                                      Fiscal Year Ending January 31,
                    ----------------------------------------------------------------------------------------------------------------
                        2001            2002             2003              2004            2005               Thereafter
                    ----------------------------------------------------------------------------------------------------------------
Fixed Rate
  Long-term Debt     $  8,705        $ 20,215         $  254           $  30,235        $     -               $ 25,000

Average Interest Rate    9.06%           7.13%         16.90%               7.36%                                 7.38%

Floating Rate
  Long-term Debt     $    250        $    250         $  727           $     250        $   250                $ 1,100
</TABLE>

The Company's earnings and cash flows are subject to fluctuations due to changes
in foreign currency exchange rates. Generally, the Company's contracts provide
for payment in U.S. Dollars and the Company does not maintain significant
foreign currency cash balances. Foreign subsidiaries have in-country working
capital loans, which limit the exposure to foreign currency exchange rate
fluctuations. Certain suppliers, suppliers for the FMTV contract, bill in
foreign currency. The Company may enter into forward contracts to hedge these
specific commitments and anticipated transactions but not for speculative or
trading purposes. The following table lists the foreign currency forward
contracts outstanding at the close of Fiscal 1999.


<TABLE>
<CAPTION>

<S>                                                                             <C>               <C>
                      Contract Amount by Expected Maturity
                                 (IN THOUSANDS)
                                                                                Fiscal Years Ending
                                                                                     January 31
                                                                                -------------------------
                                                                                  2000             2001
                                                                                  ----             ----
Foreign contracts to Purchase Foreign Currencies for U.S. Dollars

German Mark                                                                    $  1,397          $  473
Average Contractual Exchange Rate                                                1.8817          1.8615

Austrian Schilling                                                             $  3,131        $  1,349
Average Contractual Exchange Rate                                                13.321          13.089
</TABLE>

<PAGE>


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, 2000
and 1999, and the related consolidated statements of earnings, shareholders'
equity and cash flows for each of the three years in the period ended January
31, 2000. 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 auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the 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, 2000 and 1999, and the results of their
operations and their cash flows for each of the three years in the period ended
January 31, 2000 are in conformity with accounting principles generally accepted
in the United States.



/s/ ARTHUR ANDERSEN LLP

Houston, Texas
March 22, 2000

<PAGE>

<TABLE>
<CAPTION>

STEWART & STEVENSON SERVICES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
<S>                                                                                   <C>                       <C>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                        FISCAL                    Fiscal
(IN THOUSANDS, EXCEPT PER SHARE DATA)                                                    1999                      1998
- ------------------------------------------------------------------------------------------------------------------------------------
Assets
Current Assets
     Cash and cash equivalents                                                        $   11,715              $   12,959
     Accounts and notes receivable, net                                                  242,625                 164,547
     Recoverable costs and accrued profits not yet billed                                  8,151                  99,097
     Income tax receivable                                                                26,255                  38,027
     Deferred tax asset                                                                    9,076                  10,569
     Inventories                                                                         190,947                 215,202
                                                                                      ----------------------------------------------
          Total Current Assets                                                           488,769                 540,401
Property, Plant and Equipment, net                                                       129,534                 128,745
Deferred Income Tax Asset                                                                    166                   7,904
Investments and Other Assets                                                              23,881                  28,727
                                                                                      ----------------------------------------------
                                                                                      $  642,350              $  705,777
                                                                                      ==============================================
Liabilities and Shareholders' Equity
Current Liabilities
     Notes payable                                                                    $   25,269              $   17,468
     Accounts payable                                                                     90,163                  83,127
     Accrued payrolls and incentives                                                      18,701                  17,123
     Income tax                                                                            3,257                   2,931
     Current portion of long-term debt                                                     8,955                  69,488
     Other accrued liabilities                                                            65,903                  95,349
                                                                                      ----------------------------------------------
          Total Current Liabilities                                                      212,248                 285,486
Commitments and Contingencies (See Note 7)
Long-Term Debt                                                                            78,281                  83,530
Deferred Income Tax                                                                          958                      43
Accrued Postretirement Benefits                                                           12,748                  13,019
Deferred Compensation                                                                      2,436                   3,336
Other Long-Term Liabilities                                                                  600                       -
Shareholders' Equity
   Common Stock, without par value, 100,000,000 shares authorized at January 31,
      2000 and 1999; 27,992,203 and 27,984,035 shares issued at
      January 31, 2000 and 1999, respectively                                             47,722                  47,819
   Retained earnings                                                                     287,357                 272,544
                                                                                      ----------------------------------------------
          Total Shareholders' Equity                                                     335,079                 320,363
                                                                                      ----------------------------------------------
                                                                                      $  642,350              $  705,777
                                                                                      ==============================================
</TABLE>
SEE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.

<PAGE>

<TABLE>
<CAPTION>

STEWART & STEVENSON SERVICES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS

<S>                                                                             <C>               <C>               <C>
 -----------------------------------------------------------------------------------------------------------------------------------
 (IN THOUSANDS, EXCEPT PER SHARE DATA)                                          FISCAL 1999       Fiscal 1998       Fiscal 1997
 -----------------------------------------------------------------------------------------------------------------------------------

 Sales                                                                          $  911,702        $ 1,206,772       $ 1,115,034
 Cost of sales                                                                     776,864          1,178,088         1,032,049
                                                                                ----------------------------------------------------
 Gross profit                                                                      134,838             28,684            82,985
                                                                                ----------------------------------------------------
 Selling and administrative expenses                                               109,038             90,857            75,619
 Interest expense                                                                    9,991             12,244            15,440
 Special charges, net                                                                    -                  -            18,983
 Other income, net                                                                  (7,396)           (12,706)           (4,867)
                                                                                ----------------------------------------------------
                                                                                   111,633             90,395           105,175
                                                                                ----------------------------------------------------

 Earnings (loss) from continuing operations before income taxes                     23,205            (61,711)          (22,190)
 Income tax expense (benefit)                                                        8,642            (22,804)           (8,075)
                                                                                ----------------------------------------------------
 Earnings (loss) from continuing operations of consolidated companies               14,563            (38,907)          (14,115)
 Equity in net earnings (loss) of unconsolidated affiliates                            142                (98)             (390)
 Gain on sale of investment, net of tax of $847                                      2,746                   -                 -
                                                                                ----------------------------------------------------
 Net earnings (loss) from continuing operations                                     17,451            (39,005)          (14,505)
 Net earnings from discontinued operations, net of tax of  $1,920 (See Note 2)           -                   -            5,424
 Gain (loss) on disposal of discontinued operations, net of tax of $4,112,
 $(21,985), and $35,297 (See Note 2)                                                 6,879            (33,979)           61,344
                                                                                ----------------------------------------------------
 Net earnings (loss)                                                            $   24,330        $   (72,984)      $    52,263
                                                                                ====================================================

 Weighted average shares outstanding

     Basic                                                                          27,989             29,006            33,184
     Diluted                                                                        28,042             29,006            33,250

 Earnings (loss) per share:  Basic and Diluted

     Continuing operations                                                      $     0.62        $     (1.34)      $     (0.44)
     Discontinued operations                                                             -                   -             0.16
     Gain (loss) on disposal of discontinued operations                               0.25              (1.17)             1.85
                                                                                ----------------------------------------------------
     Net earnings (loss) per share                                              $     0.87        $     (2.51)      $      1.57
                                                                                ====================================================

</TABLE>

SEE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.

<PAGE>

<TABLE>
<CAPTION>

STEWART & STEVENSON SERVICES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<S>                                                         <C>                  <C>                  <C>                 <C>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                             Common              Retained              Treasury
 (IN THOUSANDS)                                              Stock               Earnings                Stock             Total
- ------------------------------------------------------------------------------------------------------------------------------------

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
  Net loss                                                        -               (72,984)                  -            (72,984)
  Cash dividends                                                  -                (9,758)                  -             (9,758)
  Issuance of common stock and exercise of stock options      1,398                     -                   -              1,398
  Repurchase and cancellation of shares                    (120,033)                    -                  33           (120,000)
                                                         ---------------------------------------------------------------------------
Balance at end of Fiscal 1998                                47,819               272,544                   -            320,363

  Net earnings                                                    -                24,330                   -             24,330
  Cash dividends                                                  -                (9,517)                  -             (9,517)
  Repurchase and cancellation of shares                         (97)                    -                   -                (97)
                                                         ---------------------------------------------------------------------------

Balance at end of Fiscal 1999                            $   47,722             $ 287,357              $    -          $ 335,079
                                                         ===========================================================================

</TABLE>

SEE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.


<PAGE>

<TABLE>
<CAPTION>

STEWART & STEVENSON SERVICES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

<S>                                                                             <C>                   <C>             <C>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                  FISCAL             Fiscal          Fiscal
(IN THOUSANDS)                                                                     1999               1998            1997
- ----------------------------------------------------------------------------------------------------------------------------------
OPERATING ACTIVITIES
 Net earnings (loss) from continuing operations                                 $ 17,451             $(39,005)      $ (14,505)
  Adjustments to reconcile net earnings (loss) to net cash
    provided by (used in) operating activities:
    Accrued postretirement benefits                                                 (271)                (237)         (1,835)
    Depreciation and amortization                                                 22,298               19,636          22,447
    Deferred income taxes, net                                                    (2,310)             (10,760)         (3,350)
    (Gain) loss on sale of business assets                                        (5,804)                  53          (4,369)
     Change in operating assets and liabilities net of the effect of acquisition,
       divestiture and discontinued operations:
         Accounts and notes receivable, net                                      (76,192)              31,318         (13,699)
         Recoverable costs and accrued profits not yet billed                     90,946               39,111          18,167
         Inventories                                                              24,839              (35,711)        (17,596)
         Accounts payable                                                          8,077              (14,465)        (32,700)
         Current income taxes, net                                                20,442             (122,815)         23,043
         Other current liabilities                                               (13,805)              33,421          79,947
         Other--principally long-term assets and liabilities                       5,890               11,529          13,477
                                                                                ---------------     ---------------  --------------
  NET CASH PROVIDED BY (USED IN) CONTINUING OPERATIONS                            91,561              (87,925)         69,027
  NET CASH (USED IN) PROVIDED BY DISCONTINUED OPERATIONS                          (3,287)             516,000         (80,943)
                                                                                ---------------     ---------------  ---------------
  NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                             88,274              428,075         (11,916)

Investing Activities
  Expenditures for property, plant and equipment                                 (38,573)             (39,565)        (31,778)
  Proceeds from sale of business assets (See Note 15)                              8,303                4,597          22,773
  Acquisition of businesses (See Note 15)                                         (5,832)             (33,659)         (8,729)
  Disposal of property, plant and equipment                                       14,082                3,378           3,498
                                                                                ---------------    --------------    -------------
    NET CASH USED IN INVESTING ACTIVITIES                                        (22,020)             (65,249)        (14,236)

FINANCING ACTIVITIES
  Additions to long-term borrowings                                               16,234               25,000          76,153
  Payments on long-term borrowings                                               (82,016)            (242,780)        (37,329)
  Net short-term borrowings (payments)                                             7,801              (22,714)          7,000
  Dividends paid                                                                  (9,517)              (9,758)        (11,286)
  Repurchase of common stock                                                           -             (120,000)              -
  Exercise of stock options                                                            -                1,398           1,495
                                                                                 --------------    --------------    -------------

    NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES                          (67,498)            (368,854)         36,033
                                                                                 --------------    ---------------   --------------
Increase (decrease) in cash and cash equivalents                                  (1,244)              (6,028)          9,881
Cash and cash equivalents, beginning of fiscal year                               12,959               18,987           9,106
                                                                                 ---------------    ---------------  -------------
Cash and cash equivalents, end of fiscal year                                   $ 11,715            $  12,959        $ 18,987
                                                                                ===============    ===============   ============
Non-Cash Activities:
  Transfer of inventory to fixed assets - Continuing operations                 $      -            $       -        $  4,712
  Transfer of inventory to fixed assets - Discontinued operations               $      -            $       -        $  4,015


SEE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.

</TABLE>


<PAGE>


STEWART & STEVENSON SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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 1999"
commenced on February 1, 1999 and ended on January 31, 2000.

CONSOLIDATION: The consolidated financial statements include the accounts of
Stewart & Stevenson Services, Inc. and all enterprises in which the company has
a controlling interest. Investments in other partially-owned enterprises in
which ownership ranges from more than 20 percent to 50 percent or less are
generally accounted for using the equity method. All significant intercompany
accounts and transactions have been eliminated.

STOCK-BASED COMPENSATION: The Company applies Accounting Principles Board
Opinion (APB) 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: Common Stock.)

CASH EQUIVALENTS: Interest-bearing deposits and other investments with original
maturities of three months or less are considered cash equivalents.

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.

CONTRACT REVENUES AND COSTS: Generally, revenue is recognized when a product is
shipped or accepted by the customer, except for certain equipment 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 cost of the units produced
under the Family of Medium Tactical Vehicle ("FMTV") contracts are recognized as
units are substantially completed. Profits realized on contracts are based on
the Company's estimates of revenue value and costs. Changes in estimates for
revenues, 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 revenue values include amounts expected to be realized from
contract adjustments when recovery of such amounts are probable. 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 both accelerated and straight-line methods.
Expenditures for property, plant and equipment are capitalized and carried at
cost. All long-lived assets are periodically reviewed to determine whether a
change in circumstances indicates that the carrying amount of the asset may not
be recoverable. 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.

INTERNAL-USE SOFTWARE COSTS: Internal and external costs incurred to develop
internal-use computer software are capitalized, except for certain costs such as
training. The cost of business process reengineering activities and training are
expensed as incurred.

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. At the close of Fiscal 1999,
the Company had $6.4 million in forward contracts to purchase foreign
currencies. The counterparties to these contracts are major financial
institutions, therefore the Company believes the risk of default is minimal.

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 7: Commitments and Contingencies.)

FAIR VALUE OF FINANCIAL INSTRUMENTS: The Company's financial instruments consist
primarily of cash equivalents, trade receivables, trade payables and debt
instruments. The recorded values of cash 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 $72.7 million at January 31, 2000, which are recorded at a book
value of $75 million. The Company estimates that the recorded 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 both historical experience and contract terms.

EARNINGS PER SHARE: As of January 31, 1998 the Company adopted, SFAS No. 128
EARNINGS PER SHARE, 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 1999 and
1997, 53,000 and 66,000 stock options, respectively, were deemed to be dilutive.
There were no stock options during Fiscal 1998 which were deemed to be dilutive.

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. Significant estimates have been made by management with
respect to (1) future obligations associated with a government directive to
change the FMTV truck configuration, (2) future obligations associated with
guarantees, (3) the outcome of ongoing governmental investigations and
outstanding litigation, (4) losses related to uncollectible receivables, and (5)
inventory carrying values. Actual results could differ from those estimates
making it reasonably possible that a change in these estimates could occur in
the near term.

RECLASSIFICATIONS: The accompanying consolidated financial statements for prior
fiscal years contain certain reclassifications to conform with the presentation
used in Fiscal 1999. The consolidated financial statements have been restated to
reflect the Company's Gas Turbine Operations as a discontinued operation.

NEW ACCOUNTING PRONOUNCEMENTS: In April, 1998 Statement of Position ("SOP") No.
98-5 REPORTING ON COSTS OF START UP ACTIVITIES was issued by the American
Institute of Certified Public Accountants. The statement requires costs of
start-up activities and organizational costs to be expensed as incurred. Initial
application of the statement did not have a material cumulative effect on
results of operations and financial position.

In June 1997, SFAS No. 130, REPORTING COMPREHENSIVE INCOME was issued. SFAS No.
130 requires the presentation of comprehensive income in an entity's financial
statements. Comprehensive income represents all changes in equity of an entity
during the reporting period, including net income and charges directly to equity
which are excluded from net income. This statement does not have any impact as
the Company currently does not enter into transactions which result in material
charges (or credits) directly to equity (such as additional minimum pension
liability charges, currency translation adjustments or unrealized gains and
losses on available-for-sale securities, etc.).

Effective January 31, 1999, the Company adopted SFAS No. 131, DISCLOSURES ABOUT
SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION. This statement establishes
new standards for segment reporting which are based on the way management
organizes segments within a company for making operating decisions and assessing
performance. In connection with the sale of the Gas Turbine Operations (GTO) and
in response to these new standards, the Company reorganized its business
segments. The Company's financial reporting segments consist of Power Products,
Tactical Vehicle Systems, Petroleum Equipment, Airline Products and Other
Business Activities. (See Note 4: Segment Data.)

In June 1998, SFAS No. 132 - EMPLOYERS' DISCLOSURES ABOUT PENSIONS AND OTHER
POST EMPLOYMENT BENEFITS was issued. This statement standardizes the disclosure
requirements of SFAS No. 87 and No. 106, and the Company adopted the provisions
of this statement for Fiscal 1998. (See Note 10: Employee Pension and Other
Benefit Plans).

In June 1998, FASB issued SFAS No. 133 - ACCOUNTING FOR DERIVATIVE INSTRUMENTS
AND HEDGING ACTIVITIES. This statement establishes accounting and reporting
standards for derivative instruments, including derivative instruments embedded
in other contracts and hedging activities. Adoption of SFAS No. 133 was
initially required on or before February 1, 2000. However, in June, 1999, the
FASB issued SFAS No. 137 which delayed the required implementation date of SFAS
No. 133 to no later than February 1, 2001. The Company believes that the future
adoption of SFAS No. 133 will not have a material effect on its results of
operations or financial position.

In December, 1999 the Securities and Exchange Commission staff released Staff
Accounting Bulletin (SAB) No. 101, REVENUE RECOGNITION. This bulletin provides
guidance on the recognition, presentation and disclosure of revenue in financial
statements. The bulletin is not intended to change existing authoritative
literature. However, in instances in which the guidance requires a change from
one acceptable method of recognizing revenue to another method, this change
would be effective for the Company's quarter ended July 31, 2000. The Company is
currently evaluating the impact that this bulletin will have on the Company.

NOTE 2: DISCONTINUED OPERATIONS

During Fiscal 1997, the Company completed the sale of the net assets of GTO to
General Electric Company ("GE") for $600 million, with a subsequent downward
adjustment of $84 million in Fiscal 1998. GTO manufactured and serviced gas
turbine driven equipment and associated spare parts, provided contract operation
and maintenance services for power generation and petrochemical processing
facilities, and engaged in the development and turnkey construction of power
generation projects. The results of the GTO have been classified as discontinued
operations in the accompanying financial statements. Net earnings from
discontinued operations for the eight months ended September 30, 1997 (the
pre-measurement period) includes interest expense of approximately $10 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 $4 million,
allocated using the same method.

In the third quarter of Fiscal 1998, the Company reached an agreement with GE
regarding certain contractual adjustments to the purchase price and other
matters related to the sale of GTO. The agreement required the Company to pay GE
$84 million, resulting in an after tax charge, net of accruals, of $20 million
to net loss from discontinued operations. In the fourth quarter of Fiscal 1998,
it became probable that the Company would be required to perform under a debt
guarantee related to the Company's investment in a power generation facility in
Argentina. Accordingly, the Company recorded the probable liability of $14
million, net of tax. During the fourth quarter of Fiscal 1999, the Company
disposed of this investment and related obligations resulting in a $7 million,
net of tax gain. The guarantee arose as part of the Company's Gas Turbine
Operations, accordingly, the gain has been reflected as a gain on disposal of
discontinued operations.

Summarized operating results of discontinued operations are as follows:
<TABLE>
<CAPTION>

<S>                                             <C>              <C>             <C>
- -----------------------------------------------------------------------------------------------
(IN THOUSANDS)                                  FISCAL 1999       Fiscal 1998     Fiscal 1997
- -----------------------------------------------------------------------------------------------
                                                                (Unaudited)
Sales                                                 -              -            $404,172
Gross profit                                          -              -              35,643
Income tax expense                                    -              -               1,920
Net earnings from discontinued
   operations, net of tax                             -              -               5,424
Gain  (loss) on disposal of discontinued
   operations, net of tax                        $ 6,879        $(33,979)           61,344
</TABLE>

NOTE 3: SPECIAL ITEMS AND EVENTS

Included in Fiscal 1998 net earnings (loss) from continuing operations are the
effects of three significant nonrecurring events including (1) a $36.8 million
charge related to a series of claims under the FMTV program, (2) a $40 million
charge for estimated costs associated with a government directive to make
certain changes in the drive train components of the FMTV, (3) a $10 million
charge for cost overruns and superseded materials on the original FMTV contracts
and (4) $9 million of interest income earned on the proceeds from the sale of
the GTO.

On December 17, 1998, following an extensive period of negotiations with the
U.S. Army seeking to amicably resolve certain requests for equitable adjustments
for additional costs incurred by the Company due to delays and changes caused by
the government during the initial truck contract, the Company filed a certified
claim with the U.S. Army seeking recovery of the additional costs. Management
believes that the FMTV contract provides a legal basis for the claim. However,
due to the inherent uncertainties in the claims resolution process, the Company
has fully reserved all recoveries relating to the claim. The Company will
continue to pursue recovery of all amounts claimed. Any compensation received
from the U.S. Army related to this matter will be recorded in the period in
which the additional compensation is awarded.

In the fourth quarter of Fiscal 1998, the Company made a decision to refit all
fielded vehicles and fund the $40 million estimated cost to perform that work.
The Company will submit a claim under the original FMTV contract, seeking
compensation for those additional costs related to the directive. Any additional
compensation received from the U.S. Army related to this matter will be recorded
in the period in which the additional compensation is awarded.

During Fiscal 1997 the Company incurred a $10 million charge relating to the
resolution of litigation arising from a 1987 contract to supply diesel generator
sets for installation at long range radar sites in Saudi Arabia. Also during
Fiscal 1997 the Company recorded a special charge of $13.4 million relative to
the settlement of a government claim and special gain of $4.4 million related to
the sale of the Company's John Deere franchise in Houston, Texas. (See Note 15:
Acquisitions and Divestitures.)

NOTE 4: SEGMENT DATA

The Power Products segment includes the marketing of diesel engines, automatic
transmissions, material handling equipment, transport refrigeration units, and
construction equipment and 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 Petroleum Equipment segment includes the design, manufacturing,
and marketing of specialty equipment for the oilfield service market. The
Airline Products segment includes the design, manufacturing and marketing of
airline ground support equipment and railcar movers. Other business activities
not included in a business segment for reporting purposes principally include
fabrication of gas compression equipment and operating gas compression equipment
under maintenance or lease agreements and financial services. Corporate assets,
consisting primarily of cash and cash equivalents and investments, are included
in "Other Business Activities".

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.

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 in any of the last three fiscal years. Export sales,
including sales to domestic customers for export, for Fiscal 1999, 1998 and 1997
were $93.5 million, $84.7 million, and $65.7 million, respectively. Export sales
to any single geographic region in Fiscal 1999, 1998 and 1997 were not material
to consolidated sales.

<PAGE>

<TABLE>
<CAPTION>

Financial information relating to industry segments is as follows:
<S>                                 <C>              <C>                 <C>                 <C>                 <C>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                          Operating
                                                          Profit         Identifiable        Capital              Depreciation
(IN THOUSANDS)                     Sales                  (Loss)           Assets           Expenditures         and Amortization
- ---------------------------------------------------------------------------------------------------------------------------------

FISCAL 1999
Power Products                      $ 536,236           $   15,244        $ 323,501        $  16,166            $   13,641
Tactical Vehicle Systems              150,884               30,217           75,977            4,747                 2,879
Petroleum Equipment                    82,085                2,099           66,303              660                 2,291
Airline Products                      104,785               (3,697)          53,631            1,459                   640
Other Business Activities              37,712                 (652)         122,938           15,541                 2,847
                                 ---------------      ---------------   ---------------    ---------------    ---------------
   Total                            $ 911,702           $   43,211        $ 642,350        $  38,573            $   22,298
                                 ===============      ===============   ===============    ===============    ===============

FISCAL 1998
Power Products                      $ 555,507           $   23,638        $ 334,234        $  17,409             $  11,396
Tactical Vehicle Systems              455,399              (77,717)         113,721            1,434                 3,120
Petroleum Equipment                   115,800               10,245           96,874            4,771                 2,634
Airline Products                       32,603                 (630)          25,479              114                    37
Other Business Activities              47,463               (4,476)         135,469           15,837                 2,449
                                  ---------------     ---------------   ---------------    ---------------    ---------------
   Total                           $1,206,772           $  (48,940)       $ 705,777        $  39,565              $ 19,636
                                  ===============     ===============   ===============    ===============    ===============

FISCAL 1997
Power Products (1)                  $ 558,393           $   34,120        $ 307,232        $  17,308              $  9,887
Tactical Vehicle Systems              396,734              (10,005)         179,260            1,509                 8,312
Petroleum Equipment                    83,096                5,695           60,214            7,358                 1,428
Airline Products                       35,975               (3,409)          18,925                -                     -
Other Business Activities              40,836               (1,924)          87,016            5,603                 2,820
Discontinued Operations                     -                    -          600,000                -                     -
                                 ---------------      ---------------   ---------------    ---------------    ---------------
   Total                           $1,115,034           $   24,477       $1,252,647        $  31,778              $ 22,447
                                 ===============      ===============   ===============    ===============    ===============

</TABLE>

(1) Operating  profit of Power Products for Fiscal 1997 includes the $4,369 gain
    on the sale of a construction equipment franchise.

A  reconciliation  of operating profit (loss) to earnings (loss) from continuing
operations before income taxes is as follows:

<TABLE>
<CAPTION>

<S>                                                                 <C>                       <C>                       <C>
- ---------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                                     FISCAL                  Fiscal                    Fiscal
                                                                    1999                    1998                      1997
- ---------------------------------------------------------------------------------------------------------------------------------
Operating profit (loss)                                         $  43,211               $ (48,940)               $   24,477
Corporate expenses, net                                           (10,044)                (11,452)                   (9,816)
Non-operating interest income                                          29                  10,925                     1,941
Interest expense                                                   (9,991)                (12,244)                  (15,440)
Settlement of litigation and special charge                             -                       -                   (23,352)
                                                                ------------           ------------               -----------

Earnings (loss) from continuing operations before income taxes  $  23,205               $ (61,711)               $  (22,190)
                                                                ============           ============              ============
</TABLE>


<PAGE>

NOTE 5: 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
(IN THOUSANDS)                                                                                1999                         1998
- ----------------------------------------------------------------------------------------------------------------------------------

Costs incurred on uncompleted contracts                                                 $  83,059                   $ 1,467,957
Accrued profits                                                                             2,290                         8,655
                                                                                       -------------------         ---------------
                                                                                           85,349                     1,476,612
Less:  Customer progress payments                                                         (77,198)                   (1,377,739)
                                                                                       --------------------        ---------------
                                                                                        $   8,151                   $    98,873
                                                                                       ====================         ==============
Included in the statements of financial position:
       Recoverable costs and accrued profits not yet billed                             $   8,807                    $   99,097
       Billings on uncompleted contracts in excess of incurred costs and accrued profits     (656)                         (224)
                                                                                       --------------------         --------------
                                                                                        $   8,151                    $   98,873
                                                                                       ====================         ==============

</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 in accordance with generally accepted accounting principles and are
charged to cost of sales at the time revenue is recognized. Capitalized general
and administrative costs remaining in recoverable costs and accrued profits not
yet billed amounted to $4.1 million and $14.0 million at January 31, 2000 and
1999, respectively. The Company's total general and administrative expenses
incurred, including amounts capitalized and charged to cost of sales under the
FMTV contract, totaled $89.3 million, $105.9 million, and $88.2 million in
Fiscal 1999, 1998 and 1997, respectively.

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

NOTE 6: INVENTORIES

Summarized below are the components of inventories, net of customer deposits:

- -------------------------------------------------------------------------------
                                 FISCAL                    Fiscal
(IN THOUSANDS)                    1999                      1998
- ----------------------------------------------------------------------------

Power Products              $   150,844                  $  182,894
Petroleum Equipment              30,151                      40,560
Airline Products                 26,029                      10,079
Other Business Activities        33,762                      30,143
Excess of current cost
over LIFO values                (49,839)                    (48,474)
                           --------------               --------------
  Total Inventories          $  190,947                  $  215,202
                           ==============               ==============

The Company's inventory classifications correspond to its reportable segments.
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. As a custom packager of power systems to
customer specifications, the Petroleum Equipment, Airline Products, and Other
Business Activities segments' inventory consists primarily of work-in-process
which includes purchased and manufactured components in various stages of
assembly.

<PAGE>

NOTE 7: 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 $6.9 million at the
close of Fiscal 1999. Also outstanding at the end of Fiscal 1999 was a $1.5
million letter of credit issued to support a foreign currency loan of an
unconsolidated affiliate.

The Company's government contract operations are subject to U.S. Government
investigations of business practices and cost classifications from which legal
or administrative proceedings can result. Based on government procurement
regulations, under certain circumstances a contractor can be fined, as well as
suspended or debarred from government contracting. In that event, the Company
would also be unable to sell equipment or services to customers that depend on
loans or financial commitments from the Export Import Bank, Overseas Private
Investment Corporation, and similar government agencies during a suspension or
debarment.

The Company entered an Administrative Agreement with the United States 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. Under this
agreement, the Company has established and maintains a program to ensure
compliance with applicable laws and the Administrative Agreement. The program
provides employees with education and guidance regarding compliance and ethical
issues, operates a means to report questionable practices on a confidential
basis, and files periodic reports with the U.S. Air Force regarding the
Company's business practices. 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 Administrative Agreement expires pursuant to
its term on March 19, 2001, but the Company intends to maintain compliance
programs on a continuing basis.

During Fiscal 1998, the U.S. Customs Service detained a medium tactical vehicle
that was being shipped by the Company for display in a European trade show. The
Company has been advised that the U.S. Customs Service and the Department of
Justice are investigating potential violations by the Company of laws relating
to the export of controlled military vehicles, weapons mounting systems, and
firearms. Such investigation could result in the filing of criminal, civil, or
administrative sanctions against the Company and/or individual employees and
could result in a 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. It is presently impossible to determine the actual
costs that may be incurred to resolve this matter or whether the resolution will
have a material adverse effect on the Company's results of operations.

The Company is also a defendant in a number of lawsuits relating to contractual,
product liability, personal injury and warranty matters normally incident to the
Company's business. No individual case, or group of cases presenting
substantially similar issues of law or fact, involve a claim for damages in
excess of $5 million or are expected to have a material effect on the manner in
which the Company conducts its business. Although management has established
reserves that it believes to be adequate in each case, an unforeseen outcome in
such cases could have a material adverse impact on the results of operations in
the period it occurs.

The Company has provided certain guarantees in support of its customers'
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, 2000 is $6.8 million.

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 8: 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 on the eventual outcome of an equitable settlement of contractual issues
with the U.S. Government. 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.

Most of the production under the original FMTV contracts was completed as of
January 31, 1999. Revenues and profits realized on the original FMTV contracts
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 original FMTV contracts 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 contracts. The Company filed
a certified claim with the U.S. Army for $48 million seeking recovery of the
additional costs incurred related to those government directed charges to the
contract. In addition, the Company has been directed by the U.S. Army to make
certain changes in the drive train components of all vehicles produced under the
first FMTV contracts. The Company expects to complete the changes during the
second quarter of Fiscal 2000. The Company will submit Requests for Equitable
Adjustments or claims under the original FMTV contracts, seeking compensation
for the additional costs that relate to government caused changes and delays
amounts in excess of agreed upon contract price, and costs associated with the
drive train upgrade. The U.S. Army denied the Company's claim, and the parties
have agreed in principal to engage in non-binding arbitration or Management
believes that the FMTV contracts provide a legal basis for the claims. It is not
possible to estimate the amount, if any, that the Company will recover under
such Requests for Equitable Adjustments or claims. The Company has expensed the
costs associated with $48 million in claims relating to program delays and
changes and has fully reserved $40 million related to drive train changes. Any
future recovery of these amounts will be treated as income in the period which
the matters are resolved.

During Fiscal 1998, the Company was awarded a second set of multi-year contracts
from the U.S. Army that provides for continued production of the FMTV through
Fiscal 2002 with a one year option held by the U.S. Army that could extend the
new contract through Fiscal 2003. The funding of the new FMTV contracts are
subject to the inherent uncertainties of congressional appropriations. As is
typical of multi-year defense contracts, the new 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, 2000, funding in the amount of
$342 million for the new FMTV contracts had been authorized and appropriated by
the U.S. Congress. If the new FMTV contracts are terminated other than for
default, the FMTV contracts provides for termination charges that will reimburse
the Company for allowable costs, but not necessarily all costs.

NOTE 9: 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, 2000 and 1999, the amounts outstanding under
these arrangements were $12 million and $16 million, respectively, with a
weighted average interest rate of 6.23% and 5.48% respectively. In addition, the
Company's international subsidiaries had foreign currency bank loans totaling
$1.3 million at January 31, 2000.

The Company has entered into an agreement to acquire up to $17 million of diesel
engines. This agreement allows for vendor supported financing with payments due
upon certain events, not to exceed three years. The interest rate charged for
1999 was approximately 2.0%. The interest rate to be charged for 2000 and 2001
are 4.0% and 6.0%, respectively. At the end of Fiscal 1999, $12 million was
outstanding under this facility. The Company has also entered into a facility to
finance computer hardware and software totaling up to approximately $7 million.
As of January 31, 2000, the amount outstanding under this facility was
approximately $1 million.

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

<TABLE>
<CAPTION>

<S>                                                                                  <C>                              <C>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                      FISCAL                          Fiscal
(IN THOUSANDS)                                                                        1999                            1998
- ---------------------------------------------------------------------------------------------------------------------------------

Debt of consolidated limited partnership:
 -note payable to a bank, principal due 2000                                          $   8,491                   $   8,582
Senior Notes
  6.72% principal due 1999                                                                    -                      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                                                                                     3,745                       9,436
                                                                                   ------------------           -----------------
                                                                                         87,236                     153,018
Less current portion (See Note Below)                                                    (8,955)                    (69,488)
                                                                                    -----------------          -----------------
Long-Term Debt                                                                        $  78,281                   $  83,530
                                                                                    =================          =================
</TABLE>

<PAGE>

At January 31, 2000, the Company had commitments of $150 million, limited by
certain financial calculations, from banks under unsecured revolving credit
notes which mature on December 20, 2001. There are no amounts outstanding under
this credit facility at January 31, 2000 and 1999. Effective January 31, 1999,
the Company obtained certain modifications to its revolving line of credit
which, among other things, adjusted its interest rate options and modified
certain covenants dealing with debt levels, interest coverage, investments and
required tangible net worth. Under these modifications, the Company pays
interest and a commitment fee at various options. The maximum interest rate is
the prime rate and the commitment fee is 25 basis points per annum on the daily
average unused balance. Pursuant to the amended covenants under the revolving
credit facility, approximately $62 million would have been available for the
Company's use as of January 31, 2000. Based on current earnings projections, the
Company expects full access to the $150 million facility during the second half
of Fiscal 2000.

The Company's unsecured long-term notes, which include the revolving credit
notes and senior notes, were issued pursuant to agreements containing covenants
that restrict indebtedness, guarantees, rentals and other items. Additional
covenants in the revolving credit notes require the Company to maintain a
minimum tangible net worth and interest coverage. Since these requirements are
calculated from earnings and cash flow, dividends could be restricted
indirectly. Dividends at the current level are not restricted as of the date of
this report.

In December 1998, the Company entered into an agreement under which the Company
has financed approximately $7 million of gas compression equipment. In June
1999, the Company entered into an agreement under which the Company sold and
leased back, under an operating lease structure, $6.2 million of gas compression
equipment. In October 1999, under the same arrangement, the Company sold and
leased back an additional $4.5 million of gas compression equipment.

As a result of the ownership 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, without recourse to the Company, and is secured
by the office building and parking 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 the next five years
are as follows (in thousands):


2000                   $    8,955
2001                       20,465
2002                          981
2003                       30,485
2004                          250
Thereafter                 26,100
                      -------------------
                       $   87,236
                      ===================

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 10 years of employment. The
Company funds pension costs in conformity with the funding requirements of
applicable government regulations.

In addition, 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 paying postretirement medical costs as covered
claims are incurred.

<PAGE>

The following table includes pension benefits information for the
noncontributory defined benefit pension plan discussed above as well as the
unfunded supplemental retirement plan and the unfunded defined benefit
retirement plan for non-employee directors.

<TABLE>
<CAPTION>

<S>                                                <C>                  <C>                <C>                   <C>
- ----------------------------------------------------------------------------------------------------------------------------
                                                       Pension Benefits                   Other Post Employment Benefits
                                                  -----------------------                 -------------------------------
(IN THOUSANDS)                                      1999                 1998              1999                   1998

- ----------------------------------------------------------------------------------------------------------------------------
CHANGE IN BENEFIT OBLIGATION
  Benefit obligation at beginning of year           $  84,946          $ 74,468           $ 7,976                $ 7,058
    Service cost                                        3,856             3,175               385                    421
    Interest cost                                       5,906             5,385               546                    500
    Amendments                                              -                 -               713                      -
    Participant contributions                               -                 -               196                    180
    Curtailment (gain) or loss                              -                 -                 -                      -
    Benefits paid                                      (3,845)           (5,970)             (717)                  (632)
    Actuarial (gain) loss                              (5,061)            7,888               821                    449
                                                    ---------------    ---------------    ---------------      ---------------
  Benefit obligation at end of year                 $  85,802          $ 84,946           $ 9,920                $ 7,976
                                                    ===============    ===============    ===============      ===============

CHANGE IN PLAN ASSETS
  Fair value of plan assets at beginning of year    $  76,722          $ 76,323             $   -                $     -
    Actual return on plan assets                        4,372             7,145                 -                      -
    Employer contributions                                267               205               521                    452
    Participant contributions                               -                 -               196                    180
    Benefits paid                                      (3,845)           (5,970)             (717)                  (632)
    Administrative expenses                            (1,040)             (981)                -                      -
                                                   ---------------   ---------------    ---------------        ---------------
  Fair value of plan assets at end of year          $  76,476          $ 76,722            $    -                $     -
                                                  ================= ================    ==================     =============

RECONCILIATION OF FUNDED STATUS
  Funded status                                     $  (9,326)         $ (8,224)          $(9,920)            $   (7,976)
  Unrecognized actuarial (gain) or loss                 5,690             7,495            (1,829)                (2,870)
  Unrecognized prior service cost                       1,412             1,723              (999)                (2,173)
                                                   ---------------   ---------------    ---------------        ---------------
  Net amount recognized at year-end                 $  (2,224)          $   994          $(12,748)            $  (13,019)
                                                   ===============   ===============    ===============        ===============


AMOUNTS RECOGNIZED IN THE STATEMENT
OF FINANCIAL POSITION
  Prepaid benefit cost                              $     736           $ 3,666            $    -                $     -
  Accrued benefit liability                            (3,758)           (3,820)                -                      -
  Intangible assets                                       752             1,110                 -                      -
  Accumulated other comprehensive income                   46                38                 -                      -
                                                    -----------------   ---------------   -------------          --------------
  Net amount recognized at year-end                 $  (2,224)          $   994                 -                      -
                                                    ===============    ===============    ===============        ===============


  Other comprehensive income attributable
  to change in additional minimum liability         $       8           $    18             $   -               $      -
  obligation


ADDITIONAL YEAR-END  INFORMATION FOR PLANS WITH
BENEFIT OBLIGATIONS IN EXCESS OF PLAN ASSETS:
  Benefit obligation                                $  85,802          $ 84,946           $ 9,920               $  7,976
  Fair value of plan assets                            76,476            76,722                 -                      -


</TABLE>

<PAGE>

<TABLE>
<CAPTION>

<S>                                                              <C>    <C>                 <C>           <C>
- --------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                                 Pension Benefits     Other Post Employment Benefits
                                                               ----------------        ------------------------------

                                                               1999      1998               1999           1998
                                                               ----     ------              ----          -----
- --------------------------------------------------------------------------------------------------------------------------------
ADDITIONAL  YEAR-END  INFORMATION  FOR PENSION  PLANS WITH
ACCUMULATED BENEFIT OBLIGATIONS IN EXCESS OF PLAN ASSETS.
   Projected benefit obligation                             $   4,458     $ 5,419            $   -        $   -
   Accumulated benefit obligation                               3,758       3,820                -            -

COMPONENTS OF NET PERIODIC BENEFIT COST
   Service cost                                             $   3,856     $ 3,175            $ 385        $ 421
   Interest cost                                                5,906       5,385              546          500
   Expected return on plan assets                              (6,876)     (6,616)               -            -
   Amortization of prior service cost                             311         311             (483)        (483)
   Recognized actuarial (gain) loss                               288          48             (220)        (225)
                                                            -----------   -----------      -----------   ----------
     Net periodic benefit cost                              $   3,485     $ 2,303            $ 228        $ 213
                                                            ============ ==========        ==========   ===========

WEIGHTED-AVERAGE ASSUMPTIONS
   Discount rate                                                 7.75%       6.75%            7.75%        6.75%
   Expected long-term rate of return on plan assets              9.50%       9.50%            N/A          N/A
   Rate of compensation increase                                 5.10%       4.75%            N/A          N/A

</TABLE>

ASSUMED HEALTH CARE COST TREND
For measurement  purposes,  an annual rate of increase of approximately 7.25% in
the per capita cost of covered health care benefits was assumed for Fiscal 1999.
The rate is assumed to gradually  moderate to 5% through 2004 and remain at that
level thereafter. Assumed health care cost trend rates have a significant effect
on the amounts reported for the health care plan. A one-percentage-point  change
in assumed health care cost trend rates would have the following effects:

<TABLE>
<CAPTION>

<S>                                                                                  <C>                      <C>
- -------------------------------------------------------------------------------------------------- ---------------------------
                                                                                     ONE-PERCENTAGE-      ONE-PERCENTAGE-
(IN THOUSANDS)                                                                        POINT INCREASE       POINT DECREASE
- -------------------------------------------------------------------------------------------------- ---------------------------


Effect on total service and interest cost components for Fiscal 1999                   $    217               $ (208)

Effect on fiscal 1999 postretirement benefit obligation                                   1,287               (1,218)

</TABLE>

The sale of GTO 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 $2.7
million which includes a decrease in the projected benefit obligation of $2.9
million as of January 31, 1998. The Company has retained all liabilities and
obligations of the GTO 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
1999, 1998 and 1997, respectively, was $31 thousand, $33 thousand, and $47
thousand.

The Company has an unfunded supplemental retirement plan for certain corporate
officers. Retirement expense for the plan in Fiscal 1999, 1998 and 1997 was $524
thousand, $535 thousand and $486 thousand, respectively. Prior service cost not
yet recognized in periodic pension cost was $1.2 million, $1.3 million and $1.4
million, at January 31, 2000, 1999, and 1998, 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 matching percentages were
changed as of January 1, 1999 and now provide a matching payment equal to each
dollar contributed by employees up to 1% of their annual income and twenty-five
cents for each dollar contributed in excess of 1%, subject to certain
limitations. The Company's matching contribution to the savings plan for
continuing operations was $2.3 million, $986 thousand and $817 thousand in
Fiscal 1999, 1998 and 1997, 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

SHAREHOLDER RIGHTS PLAN: The Company has 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 ISSUANCE: During Fiscal 1999 and 1998, the Company also issued under the
1996 Director Stock Plan 8,168 and 4,504 shares, respectively, to certain
directors of the Company for services rendered. During Fiscal 1998, the Company
issued 33,783 shares of common stock to acquire an additional interest in its
Venezuela affiliate from a minority shareholder.

STOCK REPURCHASE: During Fiscal 1998, the Company repurchased and cancelled
5,265,120 shares of its outstanding stock for $120 million.

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.

A summary of the status of the Company's stock option plans during Fiscal 1999,
1998 and 1997 is presented in the tables below:

<TABLE>
<CAPTION>

<S>                                                              <C>                                <C>
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                   Option Price
                                                                 Shares under                      Range
(IN THOUSANDS, EXCEPT PER SHARE DATA)                              Option                          Per Share
- -----------------------------------------------------------------------------------------------------------------------------


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

Granted                                                            277,500                       $21.3125 - $24.375

Exercised                                                          (17,000)                      $20.00

Canceled                                                           (85,250)                      $20.00 - $50.25
                                                               -------------------
Outstanding at end of Fiscal 1998                                1,542,975                       $20.00 - $50.25

Granted                                                            445,750                       $8.91 - $13.00

Canceled                                                          (406,675)                      $10.50 - $50.25
                                                               -------------------

Outstanding at end of Fiscal 1999                                1,582,050                       $8.91 - $50.25
                                                               ===================

Options available for future grants at the end of Fiscal 1999    2,210,700
                                                               -------------------
</TABLE>

<PAGE>

During Fiscal 1997 the Company sold GTO. Those GTO employees holding stock
options were granted a one year period, from the date of sale, in which to
exercise vested options at the time of the sale. Effective February 2, 1999,
354,025 options held by employees of the Company's discontinued GTO were
canceled.

- -------------------------------------------------------------------------------
                                                     FISCAL 1999    Fiscal 1998
- -------------------------------------------------------------------------------
Options exercisable at end of year                      756,863        775,100
Weighted average exercise price of options exercisable   $30.63         $33.14
Weighted average fair value of options granted            $2.64         $11.71

<TABLE>
<CAPTION>

 <S>                           <C>                       <C>                                     <C>
- ---------------------------------------------------------------------------------------------------------------
                              Weighted Average         Options        Options        Remaining Contractual
 Exercise Price               Exercise Price          Outstanding   Exercisable       Life (Years)
- ---------------------------------------------------------------------------------------------------------------
$8.91 - $13.00                 $10.56                445,250               0                   10
$20.00 - 28.125                $23.21                763,550         383,613                3 - 9
$32.625 - 35.125               $34.34                281,350         281,350                4 - 6
$50.25                         $50.25                 91,900          91,900                    5
                                                   --------------    -----------
                                                   1,582,050         756,863
                                                =================   ============
</TABLE>

The Company accounts for these plans under APB Opinion No. 25 under which no
compensation cost has been recognized as all options have been granted at or
above market value. Had compensation cost for these plans been determined based
on their fair market value, the Company's net income and earnings per share
would have been reduced to the following pro forma amounts:

<TABLE>
<CAPTION>

<S>                                                                        <C>                            <C>
- -----------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS, EXCEPT PER SHARE DATA)                                      FISCAL 1999                    Fiscal 1998
- ------------------------------------------------------------------------------------------------------------------------

Net earnings (loss)                         As Reported                    $24,330                         $(72,984)
                                            Pro Forma                       22,684                          (74,724)

Net earnings (loss) per share               As Reported                      $0.87                          $ (2.51)
                                            Pro Forma                        $0.81                          $ (2.58)
</TABLE>


Because fair market value 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 1999 and 1998:

<TABLE>
<CAPTION>

<S>                                                                             <C>                 <C>
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                 FISCAL 1999                    Fiscal 1998
- --------------------------------------------------------------------------------------------------------------------------------

1988 Nonstatutory Stock Option Plan and 1993 Nonofficer Stock Option Plan
       Risk free interest rates                                                      5.76%                          5.93%
       Expected dividend yields                                                      4.07%                          1.39%
       Expected volatility                                                          38.36%                         35.48%
       Expected life (years)                                                           10                             10

1994 Director Stock Option Plan
       Risk free interest rates                                                         -                           6.79%
       Expected dividend yields                                                         -                           1.30%
       Expected volatility                                                              -                          35.24%
       Expected life (years)                                                            -                              6

1996 Director Stock Plan
       Risk free interest rates                                                      6.29%                          5.93%
       Expected dividend yields                                                      2.90%                          1.60%
       Expected volatility                                                          38.35%                         35.71%
       Expected life (years)                                                           10                             10
</TABLE>

<PAGE>

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
opinion, the existing models do not necessarily provide a reliable single
measure of the fair value of its employee stock options.

NOTE 12: INCOME TAXES

The components of the income tax provision (benefit) and the income tax payments
are as follows:

<TABLE>
<CAPTION>

<S>                                                    <C>                     <C>                     <C>
 -----------------------------------------------------------------------------------------------------------------------------
                                                        FISCAL                  Fiscal                   Fiscal
 (IN THOUSANDS)                                          1999                    1998                     1997
 -----------------------------------------------------------------------------------------------------------------------------

 Current                                              $   9,458              $   84,335               $   4,990
 Deferred                                                  (816)               (107,139)                (13,065)
                                                    ------------------      ------------------      ------------------
 Income tax provision (benefit)                       $   8,642              $  (22,804)              $  (8,075)
                                                    ==================      ==================      ==================
 Income tax payments (excluding refunds)              $   3,494               $ 100,153                $ 15,378
                                                    ==================      ==================      ==================
</TABLE>

A reconciliation between the income tax provision (benefit) and income taxes
computed by applying the statutory U.S. Federal income tax rate of 35% in Fiscal
1999, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>

<S>                                                    <C>                     <C>                  <C>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                       FISCAL                  Fiscal                  Fiscal
(IN THOUSANDS)                                         1999                    1998                    1997
- ----------------------------------------------------------------------------------------------------------------------------------

Provision (benefit) at statutory rates                 $  8,122              $  (21,599)              $  (7,767)
Other                                                       520                  (1,205)                   (308)
                                                      -----------------       ------------------      ------------------
                                                      $   8,642              $  (22,804)              $  (8,075)
                                                      ==================      ==================      ==================
</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 1999 and 1998 are as follows:
<TABLE>
<CAPTION>

<S>                                                            <C>                    <C>
 ----------------------------------------------------------------------------------------------------
 (IN THOUSANDS)                                                FISCAL 1999             Fiscal 1998
 ----------------------------------------------------------------------------------------------------
 Deferred Tax Assets
    Postretirement benefit obligation                        $    4,475              $    4,830
    Accrued expenses and other reserves                          25,506                  39,520
    Property, plant and equipment                                     -                     937
    Pension accounting                                              673                       -
    Other                                                           642                   3,354
                                                       --------------------    -------------------
          Gross deferred tax assets                              31,296                  48,641
                                                       --------------------    -------------------

 Deferred Tax Liabilities
    Property, plant and equipment                                   140                       -
    Pension accounting                                                -                     422
    Contract accounting                                          13,271                  20,737
    Prepaid expenses and deferred charges                         4,393                   5,649
    Other                                                         5,208                   3,403
                                                    --------------------      -------------------
          Gross deferred tax liabilities                         23,012                  30,211
                                                    --------------------      -------------------
 Net deferred tax (asset) liability                          $   (8,284)             $  (18,430)
                                                     ====================     ==================

 Current portion of deferred tax (asset) liability           $   (9,076)             $  (10,569)

 Non-current portion of deferred tax (asset) liability              792                  (7,861)
                                                         --------------------   ----------------
 Net deferred tax (asset) liability                          $   (8,284)             $  (18,430)
                                                         ====================    =================

The Company believes it is more likely than not that the net deferred income tax
asset as of January 31, 2000 in the amount of $8.3 million will be realized,
based primarily upon sufficient taxable income available in carryback years as
permitted by the tax law.

NOTE 13: SUPPLEMENTAL FINANCIAL DATA

Accounts and notes receivables, net consist of the following:

- ---------------------------------------------------------------------------------------------------------------------------------
                                             FISCAL                  Fiscal
(IN THOUSANDS)                               1999                    1998
- ---------------------------------------------------------------------------------------------------------------------------------

Accounts receivable                        $  237,353              $  162,219
Notes receivable                               10,233                  13,509
Allowance for doubtful accounts                (2,803)                 (3,999)
Less non-current portion of notes receivable   (2,158)                 (7,182)
                                            --------------      ---------------
                                           $  242,625              $  164,547
                                             =============      ===============

The U.S.  Government  accounted  for  approximately  34.6% and 15.7% of accounts
receivable, at January 31, 2000 and 1999, 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.

Components of property, plant and equipment, net are as follows:

- -----------------------------------------------------------------------------
                                           FISCAL                  Fiscal
(IN THOUSANDS)                             1999                    1998
- -----------------------------------------------------------------------------

Machinery and equipment                     $ 137,934          $   127,947
Buildings and leasehold improvements           94,916               93,868
Revenue earning assets                         38,782               34,383
Accumulated depreciation and amortization    (160,821)            (142,913)
                                           -------------      ------------
                                              110,811              113,285
Construction-in-progress                        3,350                  105
Land                                           15,373               15,355
                                           -------------      ------------
                                            $ 129,534          $   128,745
                                           =============      ============

</TABLE>

<TABLE>
<CAPTION>

Other accrued liabilities consist of the following:


<S>                                                          <C>                     <C>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                              FISCAL                  Fiscal
(IN THOUSANDS)                                                1999                    1998
- -----------------------------------------------------------------------------------------------------------------------------------

Estimated cost to perform under a government directive     $  16,299               $  40,000
Estimated obligation to perform under a debt guarantee            -                   22,600
Warranty Costs                                                10,365                   8,346
Other                                                         39,239                  24,403
                                                           -------------          -------------
                                                            $ 65,903                $ 95,349

</TABLE>

<PAGE>


<TABLE>
<CAPTION>
NOTE 14:  CONSOLIDATED QUARTERLY DATA (UNAUDITED)
<S>                                                            <C>                 <C>                <C>                 <C>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                FISCAL 1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                               FOURTH                THIRD              SECOND               FIRST
(IN THOUSANDS, EXCEPT PER SHARE DATA)                          QUARTER              QUARTER             QUARTER             QUARTER
- ------------------------------------------------------------------------------------------------------------------------------------

Sales                                                          $287,435            $234,716           $200,640            $188,911
Gross profit                                                     38,076              35,621             31,280              29,861
Net earnings from continuing operations                           4,939               7,389              3,003               2,120
Gain on disposal of discontinued operations, net                  6,879                   -                  -                   -

Net earnings per share:  Basic and Diluted
  Continuing operations                                        $   0.17            $   0.26           $   0.11            $   0.08

  Gain on disposal of discontinued operations                      0.25                   -                  -                   -
                                                               ---------------------------------------------------------------------

Net earnings per share                                         $   0.42            $   0.26           $   0.11            $   0.08
                                                               =====================================================================

</TABLE>

<TABLE>
<CAPTION>
<S>                                                            <C>                 <C>                <C>                 <C>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                Fiscal 1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                               Fourth                Third              Second               First
(IN THOUSANDS, EXCEPT PER SHARE DATA)                          Quarter              Quarter             Quarter             Quarter
- ------------------------------------------------------------------------------------------------------------------------------------

Sales                                                          $257,102            $321,121           $323,539            $305,010
Gross profit (loss)                                             (45,932)             11,842             31,740              31,034
Net earnings (loss) from continuing operations                  (49,690)             (6,917)             8,437               9,165
Loss on disposal of discontinued operations, net                (13,979)            (20,000)                 -                   -

Net earnings (loss) per share:  Basic and Diluted
  Continuing operations                                        $  (1.77)            $ (0.25)          $   0.30            $   0.29
  Loss on disposal of discontinued operations                     (0.50)              (0.71)                 -                   -
                                                               ---------------------------------------------------------------------
Net earnings (loss) per share                                  $  (2.27)            $ (0.96)          $   0.30            $   0.29
                                                               =====================================================================


</TABLE>

NOTE 15:  ACQUISITIONS AND DIVESTITURES

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.

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.  In October 1998, the Company sold the assets of Carson  Cogeneration,
LLP for approximately $4.6 million realizing an approximate loss of $53,000.

On October 6, 1997,  the Company sold its  construction  equipment  franchise in
Houston,  Texas 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.  A
gain of $4.4 million was recognized on the sale.

<PAGE>

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 $9.5 million.

The Company acquired H & H Rubber on June 1, 1998 for  approximately $4 million.
Based in  Houston,  Texas,  H & H Rubber  manufactures  molded  rubber  products
utilized  in the  production  of  petroleum  equipment  and sells  after  market
products.

On June 30,  1998 the  Company  acquired  IPSC  Co.,  Inc.  based in  Stuttgart,
Arkansas for approximately  $4.2 million.  IPSC Co., Inc. is the exclusive Deutz
engine distributor for Louisiana,  Mississippi,  Arkansas and Western Tennessee.
IPSC Co., Inc. also manufactures its own line of pumping equipment and generator
sets for agriculture, industrial and marine markets utilizing the Deutz engines.
It complements the existing engine  distributorships owned by the Power Products
segment.

On December 21, 1998 the Company acquired the assets and certain  liabilities of
Tug  Manufacturing   Corporation,  a  manufacturer  of  airline  ground  support
equipment.   The  purchase  price  totaled  approximately  $13  million  and  an
adjustment of $3 million to be paid ratably over three years.

The Company has made other immaterial acquisitions during fiscal year 1998 which
were included mainly in the Petroleum Equipment segment with a combined purchase
price of approximately $2.9 million.

On June 28, 1999,  the Company sold its Waukesha  engine  business in Williston,
North Dakota for approximately $1 million.  This franchise operated in the north
central  United  States and  primarily  distributed  and  provided  services for
products manufactured by Waukesha.

In October 1999, the Company sold its interest in GFI Control  Systems,  Inc., a
gaseous  fuel   injection   joint  venture   located  in  Ontario,   Canada  for
approximately $4 million. The Company also sold a cogeneration  facility located
in Syracuse,  New York in December 1999 and  recognized a gain of  approximately
$1.8 million.

On December 4, 1999 the  Company  acquired  certain  assets and  liabilities  of
Thermo King of Northern  California.  The purchase  price totaled  approximately
$6.2 million.  This acquisition  complements the existing  franchise  agreements
owned by the Power Products segment.

The results of all businesses  acquired in fiscal years 1999, 1998 and 1997 have
been  included  in the  consolidated  financial  statements  from  the  date  of
acquisition.  The assets and any operations of the  businesses  acquired are not
material  to the  Company's  consolidated  assets  or  earnings.  In  allocating
purchase price, the assets acquired and liabilities  assumed have been initially
assigned and recorded based upon preliminary  estimates of fair value and may be
reviewed as additional information becomes available. As a result, the financial
information  in the Company's  consolidated  financial  statements is subject to
adjustment  prospectively as subsequent revisions in estimates of fair value, if
any, are necessary.

NOTE 16: VULNERABILITY DUE TO CERTAIN CONCENTRATIONS

SOURCES OF SUPPLY: 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.  Any  interruption in the
supply of  materials  from the  original  manufacturers  or a  termination  of a
distributor  agreement  could have a material  adverse  effect on the results of
operations of the Power Products segment.

Additionally,  the FMTV incorporates components specified by the U.S. Army which
are produced by specified  sources.  Interruption  of the supply of any of these
components  could have a material  adverse effect on the results of the Tactical
Vehicle Systems segment.

CUSTOMERS:  The U.S.  Government  is the  predominant  customer of the  Tactical
Vehicle  Systems  segment,  accounting for  practically all of the sales of this
segment.  The loss of this customer would have a material  adverse effect on the
Company's consolidated financial condition and results of operations.

<PAGE>

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

None.


<PAGE>



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
         Officers of the Registrant.......... Election of Directors; Executive
                                              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 Owenrship of
         Certain Beneficial Owners
         and Management...................... Voting Securities and Ownership
                                              Thereof by Certain Beneficial
                                              Owners and Management

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



<PAGE>


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, 2000 and 1999.
Consolidated Statements of Earnings--Years ended January 31, 2000, 1999
and 1998.
Consolidated Statements of Shareholders' Equity--Years ended January 31, 2000,
1999 and 1998.
Consolidated Statements of Cash Flows--Years ended January 31, 2000, 1999
and 1998.

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 21, 1999, 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.

*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,  as amended  through  April 13, 1999
(Exhibit 3.2 to 1/99 10-K).

*4.1 Revolving Credit Agreement  effective  December 20, 1996, between Stewart &
Stevenson Services, Inc. and Texas Commerce Bank National Association, as Agent,
and the other Banks named therein (Exhibit 4.1 to 1/97 10-K).

*4.2 Amendment to Loan Agreement  effective August 25, 1997, between Stewart &
Stevenson Services, Inc. and Texas Commerce Bank National Association, as Agent,
and the other Banks named therein (Exhibit 4.2 to 1/99 10-K).

*4.3 Agreement and Second Amendment to Loan Agreement effective January 31,
1998, between Stewart & Stevenson Services, Inc.  and Chase Bank of Texas,
National  Association,  as Agent,  and the other Banks  named  therein
(Exhibit  4.3 to 1/99  10-K).

*4.4  Agreement  and Third Amendment to Loan Agreement  effective May 13, 1998,
between Stewart & Stevenson Services, Inc. and Chase Bank of Texas, National
Association,  as Agent, and the other Banks named therein
(Exhibit 4.4 to 1/99 10-K).

*4.5 Agreement and Fourth Amendment  to Loan  Agreement  effective  October 31,
1998,  between  Stewart & Stevenson  Services,  Inc.  and Chase Bank of Texas,
National  Association,  as Agent, and the other Banks named therein (Exhibit
4.5 to 1/99 10-K).

<PAGE>

*4.6 Agreement and Fifth  Amendment to Loan Agreement  effective April 23, 1999,
between  Stewart & Stevenson  Services,  Inc. and Chase Bank of Texas,  National
Association,  as Agent,  and the other Banks named therein  (Exhibit 4.6 to 1/99
10-K).

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

*4.8  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 Plan
(Exhibit A to 5/9/97 Proxy Statement).

*10.9 Contract Number DAAE07-98-C-M005 dated October 14, 1998 between
Stewart & Stevenson  Services,  Inc. and the United States Department of
Defense,  U.S. Army Tank-Automotive and Armaments Command (Exhibit 10.9 to 10/98
10-Q).

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 - November 30, 1999 (Third Quarter 1999  Results)
    Items  reported - Item 5. Other Events
                      Item 7.  Exhibits

    Form 8-K Report Date - December  2, 1999 (U.S.  Army FMTV  Production
    for Third Program  Year)
    Items  reported - Item 5. Other Events
                      Item 7.  Exhibits

    Form 8-K Report Date - December 8, 1999  (Acquisition  of Thermo King
    Dealership)
    Items reported - Item 5. Other Events
                     Item 7. Exhibits

<PAGE>

    Form 8-K Report Date - December 15, 1999 (Dividend  Announcement)
    Items reported - Item 5. Other Events
                     Item 7. Exhibits

    Form 8-K Report Date - January 20, 2000 (FMTV Service Contract)
    Items reported - Item 5. Other Events
                     Item 7. Exhibits

    Form 8-K Report Date - January 26, 2000 (FMTV Driveline  Upgrade Program)
    Items reported - Item 5. Other Events
                     Item 7. Exhibits

    Form 8-K Report Date - January 31, 2000  (Generator  Contract)
    Items reported - Item 5. Other Events
                     Item 7. Exhibits

<PAGE>

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 27th day of April,
2000.

STEWART & STEVENSON SERVICES, INC.


By/s/ Michael L. Grimes
- -------------------------------------------
      Michael L. Grimes
      President and 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 27th day of April, 2000.

/s/ Michael L. Grimes                         /s/ Robert S. Sullivan
- ----------------------------------           -----------------------------------
Michael L. Grimes                            Robert S. Sullivan
President and Chief Executive Officer        Director
(Principal Executive Officer)


 /s/ John H. Doster                          /s/ Brian H. Rowe
- ----------------------------------          ------------------------------------
John H. Doster                               Brian H. Rowe
Senior Vice President and                    Director
Chief Financial Officer
(Principal Financial Officer)


/s/ Patrick G. O'Rourke
- ----------------------------------          ------------------------------------
Patrick G. O'Rourke                          William R. Lummis
Controller and Chief Accounting Officer      Director
(Controller)


/s/ C. Jim Stewart II                        /s/ Khleber V. Attwell
- ----------------------------------          ------------------------------------
C. Jim Stewart II                            Khleber V. Attwell
Director                                     Director


/s/ Donald E. Stevenson                      /s/ Darvin M. Winick
- ----------------------------------          ------------------------------------
Donald E. Stevenson                          Darvin M. Winick
Director                                     Director


/s/ J. Carsey Manning                        /s/ Howard Wolf
- -----------------------------------         ------------------------------------
J. Carsey Manning                            Howard Wolf
Director                                     Director


<PAGE>


EXHIBIT INDEX

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

                 21.1      List of subsidiaries.

                 23.1      Consent of Arthur Andersen LLP,
                           Independent Public Accountants.

                 27.1      Financial Data Schedule.




                                  EXHIBIT 21.1
               SUBSIDIARIES OF STEWART & STEVENSON SERVICES, INC.


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



                                                         Jurisdiction of
                                                         Incorporation
                                                         or Organization
                                                         ----------------

AFE Acquisition, LLC                                         Delaware
C. Jim Stewart & Stevenson, Inc.                             Delaware
CPS International, Inc.                                      Panama
Creole Stewart & Stevenson, Inc.                             Delaware
IPSC Co., Inc.                                               Arkansas
PAMCO Services International, Inc.                           Delaware
Sierra Detroit Diesel Allison, Inc.                          Nevada
Stewart & Stevenson Capital Corporation                      Texas
Stewart & Stevenson Development Services, Inc.               Delaware
Stewart & Stevenson International, Inc.                      Delaware
Stewart & Stevenson International Sales, Inc.                Barbados
Stewart & Stevenson Operations, Inc.                         Delaware
Stewart & Stevenson Overseas, Inc.                           Texas
Stewart & Stevenson Petroleum Services, Inc.                 Delaware
Stewart & Stevenson Power, Inc.                              Delaware
Stewart & Stevenson Project Services, Inc.                   Delaware
Stewart & Stevenson Realty Corporation                       Texas
Stewart & Stevenson Technical Services, Inc.                 Delaware
Stewart & Stevenson Transportation, Inc.                     Texas
Stewart & Stevenson Tactical Vehicle Systems, LP             Delaware
Stewart & Stevenson Tug, LLC                                 Delaware
Stewart & Stevenson TVS, Inc.                                Delaware
Stewart & Stevenson (U.K.) Limited                           Scotland
Stewart & Stevenson Vehicle Services, Inc.                   Delaware
TVS Holdings, Inc.                                           Delaware

                                                             EXHIBIT 23.1

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent 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 October
31, 1996, Registration Statement No. 333-26089 on Form S-8 dated April 29, 1997,
Registration Statement No. 333-35617 dated September 15, 1997, Registration
Statement No. 333-51567 on Form S-8 dated May 1, 1998  and Registration
Statement No. 333-77799 on Form S-8 dated May 5, 1999 of our report dated March
22, 2000 included in Stewart & Stevenson Services, Inc.'s Form 10-K for the
fiscal year ended January 31, 2000.


/s/ Arthur Andersen LLP


Houston, Texas
April 28, 20000


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SEC FORM
10-K AND IS QUALIFIED IN ITS ENTIRIETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                                            1000

<S>                                                     <C>
<PERIOD-TYPE>                                           12-MOS
<FISCAL-YEAR-END>                                       JAN-31-2000
<PERIOD-END>                                            JAN-31-2000
<CASH>                                                   11,715
<SECURITIES>                                                  0
<RECEIVABLES>                                           245,428
<ALLOWANCES>                                             (2,803)
<INVENTORY>                                             190,947
<CURRENT-ASSETS>                                        488,769
<PP&E>                                                  290,355
<DEPRECIATION>                                         (160,821)
<TOTAL-ASSETS>                                          642,350
<CURRENT-LIABILITIES>                                   212,248
<BONDS>                                                  78,281
                                         0
                                                   0
<COMMON>                                                 47,722
<OTHER-SE>                                              287,357
<TOTAL-LIABILITY-AND-EQUITY>                            642,350
<SALES>                                                 911,702
<TOTAL-REVENUES>                                        911,702
<CGS>                                                   776,864
<TOTAL-COSTS>                                           776,864
<OTHER-EXPENSES>                                        109,038
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                        9,991
<INCOME-PRETAX>                                          23,205
<INCOME-TAX>                                              8,642
<INCOME-CONTINUING>                                      14,563
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                              24330
<EPS-BASIC>                                                0.62
<EPS-DILUTED>                                              0.62


</TABLE>


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