<PAGE>   1
 
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
 
                                   FORM 10-Q
 
                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE QUARTER ENDED                                COMMISSION FILE NO. 0-21822
      SEPTEMBER 30, 1995
 
                            ADVANCE ROSS CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
<TABLE>
<S>                                                 <C>
                    DELAWARE                                     36-3878407
         (STATE OR OTHER JURISDICTION OF                      (I.R.S. EMPLOYER
         INCORPORATION OR ORGANIZATION)                     IDENTIFICATION NO.)
 233 SOUTH WACKER DRIVE, SUITE 9700, CHICAGO, IL                 60606-6502
     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                     (ZIP CODE)
</TABLE>
 
       REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE:  (312) 382-1100
 
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
                                               ---            ---
 
THE REGISTRANT HAS 7,075,370 SHARES OF COMMON STOCK OUTSTANDING AT SEPTEMBER 30,
1995.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>   2
 
                   ADVANCE ROSS CORPORATION AND SUBSIDIARIES
 
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                       SEPTEMBER 30,    DECEMBER 31,
                                                                           1995             1994
                                                                        (UNAUDITED)       (NOTE 4)
                                                                       -------------    ------------
<S>                                                                    <C>              <C>
                                               ASSETS
CURRENT ASSETS:
  Cash and cash equivalents.........................................      $19,601         $ 13,539
  Accounts receivable, less allowances:
     1995 -- $1,846; 1994 -- $1,813.................................       25,853           22,871
  Inventory.........................................................        1,196            1,117
  Prepaid expenses..................................................        1,143              975
  Other current assets..............................................        5,291            4,398
                                                                          -------          -------
          Total current assets......................................       53,084           42,900
COST IN EXCESS OF NET ASSET VALUE OF ACQUIRED BUSINESSES -- Net of
  amortization:
  1995 -- $3,049; 1994 -- $2,169....................................       16,051           15,793
LICENSE AND TRADEMARKS -- Net of amortization:
  1995 -- $379; 1994 -- $263........................................          292              364
                                                                          -------          -------
          Total intangibles.........................................       16,343           16,157
OTHER ASSETS........................................................        4,241            3,067
PROPERTY, PLANT AND EQUIPMENT:
  Land..............................................................           84               84
  Building and improvements.........................................          459              351
  Machinery and equipment...........................................        5,978            5,057
                                                                          -------          -------
          Total property, plant and equipment.......................        6,521            5,492
  Less allowance for depreciation and amortization..................        3,927            3,496
                                                                          -------          -------
  Property, plant and equipment -- net..............................        2,594            1,996
                                                                          -------          -------
TOTAL ASSETS........................................................      $76,262         $ 64,120
                                                                          =======          =======
                                LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
  Current portion of long-term debt.................................      $ 1,814         $  1,677
  Accounts payable..................................................        3,449            2,715
  Accrued compensation..............................................        2,441            4,649
  Income taxes payable..............................................        5,376            3,949
  Other current liabilities.........................................       11,410            9,512
                                                                          -------          -------
          Total current liabilities.................................       24,490           22,502
LONG-TERM DEBT......................................................        7,256            6,707
OTHER LIABILITIES...................................................        2,145            1,380
SHAREHOLDERS' EQUITY:
  Capital stock:
     Preferred stock, $1 par value per share; authorized 1,000,000
      shares; issued, none
     5% cumulative preferred stock, $25 par value per share;
      callable at $27.50 per share plus accumulated dividends;
      authorized, 200,000 shares; issued, 20,247 shares, including
      3,323 shares and 1,273 shares held in treasury in 1995 and
      1994, respectively............................................          506              506
     Common stock, $.01 par value per share; authorized, 12,000,000
      shares; issued, 7,568,508 shares, including 493,138 shares and
      673,468 shares held in treasury in 1995 and 1994,
      respectively..................................................           76               76
  Capital in excess of par value....................................        3,968            3,509
  Retained earnings.................................................       40,954           34,310
  Treasury stock, at cost...........................................       (1,713)          (1,654)
  Foreign currency translation adjustment...........................       (1,420)          (3,216)
                                                                          -------          -------
          Total shareholders' equity................................       42,371           33,531
                                                                          -------          -------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY..........................      $76,262         $ 64,120
                                                                          =======          =======
</TABLE>
 
           See notes to condensed consolidated financial statements.
 
                                        1
<PAGE>   3
 
                   ADVANCE ROSS CORPORATION AND SUBSIDIARIES
 
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                            FOR THE THREE
                                                               MONTHS            FOR THE NINE MONTHS
                                                         ENDED SEPTEMBER 30      ENDED SEPTEMBER 30
                                                         -------------------     -------------------
                                                          1995        1994        1995        1994
                                                         -------     -------     -------     -------
                                                             (UNAUDITED)             (UNAUDITED)
<S>                                                      <C>         <C>         <C>         <C>
NET SALES AND SERVICES................................   $21,040     $19,528     $53,321     $46,934
COSTS OF PRODUCTS AND SERVICES........................    11,830      11,087      35,577      30,468
                                                         -------     -------     -------     -------
  Gross profit........................................     9,210       8,441      17,744      16,466

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES..........     1,967       1,654       5,332       4,854
                                                         -------     -------     -------     -------
  Operating income....................................     7,243       6,787      12,412      11,612
AMORTIZATION OF COST IN EXCESS OF NET ASSET VALUE OF
  ACQUIRED BUSINESS...................................      (243)       (253)       (725)       (717)
INTEREST INCOME.......................................       120         152         675         454
INTEREST EXPENSE......................................      (152)       (345)       (771)     (1,050)
OTHER INCOME (EXPENSE) -- Net.........................      (319)       (249)       (639)       (470)
                                                         -------     -------     -------     -------
INCOME BEFORE INCOME TAXES AND EQUITY IN PROFIT OF
  UNCONSOLIDATED AFFILIATES...........................     6,649       6,092      10,952       9,829
PROVISION FOR INCOME TAXES............................     2,822       2,491       5,338       4,561
                                                         -------     -------     -------     -------
INCOME BEFORE EQUITY IN PROFIT OF UNCONSOLIDATED
  AFFILIATES..........................................     3,827       3,601       5,614       5,268
EQUITY IN PROFIT OF UNCONSOLIDATED AFFILIATES.........       551         385       1,047         455
                                                         -------     -------     -------     -------
NET INCOME............................................   $ 4,378     $ 3,986     $ 6,661     $ 5,723
                                                         =======     =======     =======     =======
EARNINGS PER COMMON SHARE:
  Primary.............................................     $0.49       $0.46       $0.76       $0.66
                                                           =====       =====       =====       =====
  Fully diluted.......................................     $0.49       $0.46       $0.75       $0.66
                                                           =====       =====       =====       =====
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
  Primary.............................................     8,935       8,723       8,735       8,616
                                                         =======     =======     =======     =======
  Fully diluted.......................................     8,973       8,723       8,902       8,616
                                                         =======     =======     =======     =======
</TABLE>
 
           See notes to condensed consolidated financial statements.
 
                                        2
<PAGE>   4
 
                   ADVANCE ROSS CORPORATION AND SUBSIDIARIES
 
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                FOR THE NINE
                                                                                MONTHS ENDED
                                                                               SEPTEMBER 30,
                                                                             ------------------
                                                                              1995       1994
                                                                             -------    -------
                                                                                (UNAUDITED)
<S>                                                                          <C>        <C>
OPERATING ACTIVITIES:
  Net income..............................................................   $ 6,661    $ 5,723
  Adjustments to reconcile net income to net cash flows from operating
     activities:
     Depreciation and amortization........................................     1,636      1,473
     Provision for deferred income taxes..................................       161
     Equity in profit of unconsolidated affiliates........................    (1,047)      (455)
     Loss on sale of building.............................................                  117
     (Gain) loss on sale of equipment.....................................        (1)        26
     Changes in operating assets and liabilities:
       (Increase) in accounts receivable..................................    (1,378)    (4,692)
       (Increase) decrease in inventory...................................        (2)       135
       (Increase) decrease in prepaid expenses............................      (102)       176
       (Increase) in other current assets.................................      (356)    (1,164)
       Increase in accounts payable.......................................       537        220
       Increase (decrease) in accrued compensation........................    (2,357)       785
       Increase in income taxes payable...................................     1,117      2,280
       Increase in other current liabilities..............................     1,507      4,819
                                                                             -------    -------
          Net cash flows from operating activities........................     6,376      9,443
                                                                             -------    -------
INVESTING ACTIVITIES:
  Purchase of property, plant and equipment...............................    (1,394)    (1,078)
  Investment in unconsolidated affiliates.................................      (132)        (4)
                                                                             -------    -------
          Net cash flows from investing activities........................    (1,526)    (1,082)
                                                                             -------    -------
FINANCING ACTIVITIES:
  Decrease in short-term borrowings -- net................................               (3,846)
  Decrease in long-term debt..............................................               (1,486)
  Purchase of treasury stock..............................................      (259)       (18)
  Proceeds from exercise of stock options.................................       330        701
  Dividends paid..........................................................       (17)       (18)
                                                                             -------    -------
          Net cash flows from financing activities........................        54     (4,667)
                                                                             -------    -------
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS..............     1,158        428
                                                                             -------    -------
INCREASE IN CASH AND CASH EQUIVALENTS.....................................     6,062      4,122
CASH AND CASH EQUIVALENTS -- Beginning of year............................    13,539     10,142
                                                                             -------    -------
CASH AND CASH EQUIVALENTS -- End of period................................   $19,601    $14,264
                                                                             =======    =======
</TABLE>
 
           See notes to condensed consolidated financial statements.
 
                                        3
<PAGE>   5
 
                            ADVANCE ROSS CORPORATION
 
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
NOTE 1.
 
     The accompanying condensed consolidated financial statements, which are for
an interim period, do not include all disclosures provided in annual financial
statements. These financial statements should be read in conjunction with the
consolidated financial statements and the footnotes thereto contained in the
Company's Form 10-K for the year ended December 31, 1994.
 
NOTE 2.
 
     The accompanying condensed consolidated financial statements are subject to
year-end adjustments. The financial statements reflect all adjustments
consisting of normal, recurring accruals which are, in the opinion of
management, necessary for a fair statement of the results for the interim
period.
 
NOTE 3.
 
     The Company's pollution control equipment business records revenue under
the percentage of completion method based on the relationship of costs incurred
to total estimated costs at completion. The cumulative gross profit recognized
on contracts is adjusted for differences between actual and estimated costs at
completion.
 
NOTE 4.
 
     The balance sheet at December 31, 1994, has been derived from the audited
consolidated financial statements at that date.
 
NOTE 5.
 
     Certain 1994 amounts have been reclassified to conform with the 1995
presentation.
 
NOTE 6.
 
     Supplementary Information -- Net Sales and Services and Segment Operating
Profit of Principal Business Segments.
 
<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED        THREE MONTHS ENDED
                                                      SEPTEMBER 30, 1995        SEPTEMBER 30, 1994
                                                    ----------------------    ----------------------
                                                    NET SALES     SEGMENT     NET SALES     SEGMENT
                                                       AND       OPERATING       AND       OPERATING
                                                    SERVICES      PROFIT      SERVICES      PROFIT
                                                    ---------    ---------    ---------    ---------
        <S>                                         <C>          <C>          <C>          <C>
        Tax-free activities......................    $18,221      $ 7,128      $17,474      $ 7,259
        Pollution control equipment..............      2,819        1,025        2,054          426
                                                     -------      -------      -------      -------
               TOTAL.............................    $21,040      $ 8,153      $19,528      $ 7,685
                                                     =======      =======      =======      =======
</TABLE>
 
<TABLE>
<CAPTION>
                                                      NINE MONTHS ENDED         NINE MONTHS ENDED
                                                      SEPTEMBER 30, 1995        SEPTEMBER 30, 1994
                                                    ----------------------    ----------------------
                                                    NET SALES     SEGMENT     NET SALES     SEGMENT
                                                       AND       OPERATING       AND       OPERATING
                                                    SERVICES      PROFIT      SERVICES      PROFIT
                                                    ---------    ---------    ---------    ---------
        <S>                                         <C>          <C>          <C>          <C>
        Tax-free activities......................    $46,030      $12,518      $41,365      $12,685
        Pollution control equipment..............      7,291        2,173        5,569        1,385
                                                     -------      -------      -------      -------
               TOTAL.............................    $53,321      $14,691      $46,934      $14,070
                                                     =======      =======      =======      =======
</TABLE>
 
                                        4
<PAGE>   6
 
NOTE 7.
 
     The investments in Fexco Tax-free Shopping Ltd., European Data Processing
Ltd., Europe Tax-free Shopping France S.A. and Uintah Basin Limited Partnership
are accounted for under the equity method. Summary financial information for the
unconsolidated affiliates accounted for under the equity method is as follows:
 
<TABLE>
<CAPTION>
                                                                       UNCONSOLIDATED
                                                                         AFFILIATES
                                                                        SEPTEMBER 30
                                                                    --------------------
                                                                     1995         1994
                                                                    -------      -------
        <S>                                                         <C>          <C>
        Current assets...........................................   $21,690      $14,209
        Noncurrent assets........................................     3,374        3,407
        Current liabilities......................................    17,387       10,872
        Noncurrent liabilities...................................       198        2,969
        Stockholders' equity.....................................     6,904        3,775
        Revenues (nine months)...................................    12,013        8,877
        Net income (nine months).................................     2,262        1,033
</TABLE>
 
NOTE 8.
 
     In 1992, Advance Ross Electronics Corporation ("AREC"), a subsidiary of the
Company, entered into a five-year (plus renewal terms) license agreement with
ClairTech B.V., a Netherlands company ("ClairTech"), to utilize ClairTech's
biofilter technology for pollution control applications to manufacture and sell
biofiltration systems in 44 states in the U.S. On June 30, 1995, ClairTech filed
suit in the Netherlands asking the court to rule on a dispute between ClairTech
and AREC regarding AREC's renewal rights as of the March 31, 1997, initial
license term expiration date. In addition, in a separate letter dated July 3,
1995, ClairTech asserted that AREC was in default under the license agreement.
AREC strongly disputes both of ClairTech's positions, regarding license renewal
rights and the alleged default. On August 11, 1995, AREC sued ClairTech in the
U.S. asking the Federal District Court in Chicago for a declaratory judgment
that AREC is not in default under the license agreement. The respective suits
are pending in the Netherlands and U.S. courts. In the opinion of management,
the outcome of these suits, whether favorable or unfavorable, will not have a
material effect on the Company.
 
NOTE 9.
 
     The Board of Directors of the Company declared a two-for-one common stock
split on August 9, 1995. The split was done as a 100 percent stock dividend for
shareholders of record as of August 25, 1995, and was paid on September 8, 1995.
All per share data have been adjusted for the stock dividend.
 
NOTE 10.
 
     On October 18, 1995, the Company announced that it had entered into an
agreement to be acquired by CUC International Inc. ("CUC"). CUC plans to effect
the acquisition through a tax-free merger of a wholly-owned subsidiary into
Advance Ross. CUC intends to account for the acquisition as a
pooling-of-interests.
 
     Pursuant to the merger agreement between Advance Ross and CUC, Advance Ross
will become a wholly-owned subsidiary of CUC and shareholders of Advance Ross
common stock immediately prior to the effective time of the merger will become
holders of the common stock of CUC. In the merger, each share of Advance Ross
common stock issued and outstanding will be converted into 5/6 of one share of
CUC common stock. If the average stock price over the ten-day period prior to a
special shareholders meeting of Advance Ross (the "Average Stock Price") is
above $38.00, the CUC shares to be exchanged for each share of Advance Ross
common stock would be decreased to produce a maximum value of $31.67 for the CUC
stock exchanged for each Advance Ross share. If the Average Stock Price is below
$30.00, the CUC shares to be exchanged would be increased to produce a minimum
of $25.00 for the CUC stock exchanged for each Advance Ross share.
 
                                        5
<PAGE>   7
 
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
 
CONSOLIDATED RESULTS
 
    Comparison of Three Months Ended September 30, 1995, with Three Months Ended
    September 30, 1994.
    (In thousands, except per share amounts)
 
     Net sales and services for the three months ended September 30, 1995,
increased by $1,512, or 7.7%, to $21,040 compared to $19,528 for the three
months ended September 30, 1994, due to increases in both tax-free activities
and pollution control products sales. The increase in net sales and services in
the tax-free activities resulted despite the negative impact of changes in the
European Union ("EU") which became effective January 1, 1995. Management has
estimated that if such changes would have been in effect in 1994, the 1994 net
sales and services of the tax-free activities would have been reduced by
approximately 9%. Approximately 87% and 89% of the net sales for the respective
periods were the result of the operations of the Company's wholly-owned
subsidiary, Europe Tax-free Shopping, Ltd. ("ETS").
 
     Gross profit for the three months ended September 30, 1995, increased by
$769, or 9.1%, to $9,210 from $8,441 for the three months ended September 30,
1994, due to the higher level of sales and an increase in gross margin. Gross
margin for the 1995 period increased to 43.8% from 43.2% in the comparable 1994
period. Gross margin increased primarily due to a strong improvement in gross
margin from pollution control product sales partly offset by a decline in the
gross margin from tax-free activities. This decline resulted from the shift in
business mix away from higher margin countries due to Austria, Finland and
Sweden joining the EU effective January 1, 1995; continued business development
activities in new tax-free markets, including start-up operations in
Switzerland; and increased marketing and promotion activities throughout Europe.
 
     Operating income for the three months ended September 30, 1995, increased
by $456, or 6.7%, to $7,243 from $6,787 in the comparable 1994 period due to
higher sales and gross margin offset by an increase in selling, general and
administrative expenses ("SG&A"). SG&A increased by $313, or 18.9%, compared to
the 7.7% increase in sales due to increased staffing levels and spending focused
on marketing and new business development. Operating margin decreased slightly
to 34.4% from 34.8% in the 1994 period. The 0.6% increase in gross margin
discussed above was offset by the increase in SG&A to 9.3% of sales in 1995
compared to 8.5% for the 1994 period which resulted from the increased focus on
marketing and new business development as discussed above.
 
     Interest expense in the third quarter of 1995 declined by $193 due
primarily to the lower level of debt outstanding. Interest income also decreased
by $32 due to lower interest rates.
 
     The loss in other income (expense) -- net increased by $70 due primarily to
higher bank processing fees resulting from an increase in the number of
transactions and the negative effect of foreign currencies in ETS.
 
     The Company's effective tax rate for the three months ended September 30,
1995, increased to 42.4% from 40.9% in the comparable 1994 period. The provision
for income taxes exceeds the Federal income tax rate of 35.0% primarily because
income taxes are currently payable in certain higher tax-rate European
countries, such as Germany and Italy, which have a significant portion of the
Company's taxable income, and because that taxable income cannot be offset by
losses incurred in other European countries or the United States.
 
     The equity in profit of unconsolidated affiliates was $551 compared to $385
in the 1994 period. The increase resulted primarily from continued stronger
performance in the Company's 50%-owned joint ventures in England and France.
 
     Consolidated net income was $4,378 for the three months ended September 30,
1995, compared to $3,986 for the 1994 period. Both primary and fully diluted
earnings per common share were $.49 in the three months ended September 30,
1995, compared to $.46 for both primary and fully diluted earnings for the 1994
period. When determining earnings per share, the strong improvement in net
income was partly offset by the effect of an increase in both primary and fully
diluted weighted average common shares outstanding resulting from the impact of
an increasing stock price on the treasury stock method of calculating earnings
per share.
 
                                        6
<PAGE>   8
 
    Comparison of Nine Months Ended September 30, 1995, with Nine Months Ended
    September 30, 1994. (In thousands, except per share amounts)
 
     Net sales and services for the nine months ended September 30, 1995,
increased by $6,387, or 13.6%, to $53,321 compared to $46,934 for the nine
months ended September 30, 1994, due to increases in both tax-free activities
and pollution control products sales. The increase in net sales and services in
the tax-free activities resulted despite the negative impact of changes in the
EU which became effective January 1, 1995. Management has estimated that if such
changes would have been in effect in 1994, the 1994 net sales and services of
the tax-free activities would have been reduced by approximately 9%.
Approximately 86% and 88% of the net sales for the respective periods were the
result of the operations of ETS.
 
     Gross profit for the nine months ended September 30, 1995, increased by
$1,278, or 7.8%, to $17,744 from $16,466 for the nine months ended September 30,
1994, due to the higher level of sales offset partly by a decline in gross
margin. Gross margin for the 1995 period decreased to 33.3% from 35.1% in the
comparable 1994 period. A decline in gross margin from tax-free activities was
partly offset by strong performance in the Company's pollution control products
business. Gross margin declined primarily as the result of a shift in business
mix away from higher margin countries due to Austria, Finland and Sweden joining
the EU effective January 1, 1995; continued business development activities in
new tax-free markets, including start-up operations in Switzerland; increased
marketing and promotion activities throughout Europe; and expenses associated
with developing the Company's biofiltration equipment operation. The gross
profit and gross margin were also negatively affected by the poor performance of
ETS's foreign exchange operations in Sweden. The Company has sold this operation
for an amount not less than its net asset value.
 
     Operating income for the nine months ended September 30, 1995, increased by
$800, or 6.9%, to $12,412 from $11,612 in the comparable 1994 period due to
higher sales offset partly by the lower gross margin combined with modest growth
in SG&A, which increased by only $478, or 9.9%, compared to the 13.6% increase
in sales. Operating margin decreased to 23.3% from 24.7% in 1994. The 1.8%
decline in gross margin discussed above was partly offset by the reduction in
SG&A to 10.0% of sales in 1995 compared to 10.3% for the 1994 period.
 
     Interest expense in the first nine months of 1995 declined by $279 due
primarily to the lower level of debt outstanding. Interest income increased by
$221 due to the increased level of cash and cash equivalents partly offset by
lower interest rates.
 
     The loss in other income (expense) -- net increased by $169 due primarily
to higher bank processing fees resulting from an increase in the number of
transactions and the negative impact of foreign currencies in ETS.
 
     The Company's effective tax rate for the nine months ended September 30,
1995, increased to 48.7% from 46.4% in the comparable 1994 period. The provision
for income taxes exceeds the Federal income tax rate of 35.0% primarily because
income taxes are currently payable in certain higher tax-rate European
countries, such as Germany and Italy, which have a significant portion of the
Company's taxable income, and because that taxable income cannot be offset by
losses incurred in other European countries or the United States.
 
     The equity in profit of unconsolidated affiliates was $1,047 compared to
$455 in the 1994 period. This increase resulted primarily from continued
stronger performance in the Company's 50%-owned joint ventures in England and
France.
 
     Consolidated net income was $6,661 for the nine months ended September 30,
1995, compared to $5,723 for the 1994 period. Primary and fully diluted earnings
per common share were $.76 and $.75, respectively, in the nine months ended
September 30, 1995, compared to $.66 for both primary and fully diluted earnings
per common share in the 1994 period. When determining earnings per share, the
strong improvement in net income was partly offset by the effect of an increase
in both primary and fully diluted weighted average common shares outstanding
resulting from the impact of an increasing stock price on the treasury stock
method of calculating earnings per share.
 
                                        7
<PAGE>   9
 
FINANCIAL POSITION
 
     At September 30, 1995, the Company had cash and cash equivalents totaling
$19,601 and total debt, resulting from the acquisition of ETS, of $9,070
compared to $13,539 and $8,384, respectively, at December 31, 1994. Total debt
increased as a result of currency fluctuations relative to the dollar. The
Company's working capital at September 30, 1995, was $28,594.
 
     Capital expenditures for 1995 and 1996 will be financed primarily by funds
from operations. If any acquisitions are completed, additional financing may be
required.
 
     ETS's business is closely tied to the "tourist season" in Europe and is,
accordingly, highly seasonal. The months of January, February, March, April and
December are the least active for ETS. From May, the start of the traditional
tourist season in Europe, ETS has historically operated at a generally
accelerating rate of profit, peaking in about August and September and then
declining in October and November. ETS has historically borrowed funds on a
short-term basis to finance working capital requirements during these peak
months of tourist travel. As of September 30, 1995, and December 31, 1994, the
Company had no amounts outstanding under any such short-term facilities.
 
     Inflation affects the Company's revenues, costs of operation and interest
received from short-term investments. Revenues are affected as the amount of
value-added tax ("VAT") varies with sales prices and as prices on products sold
are increased to maintain gross margins.
 
TAX-FREE ACTIVITIES
 
     The Company's tax-free activities include the operation of ETS's VAT refund
business and two duty-free perfume, cosmetics and gift/souvenir stores at
Landvetter Airport, outside Gothenburg, Sweden.
 
     For the three months ended September 30, 1995, ETS had sales of $18,221, an
increase of 4.3% over sales of $17,474 for the comparable 1994 period, and
segment operating profit of $7,128, a decline of 1.8% from $7,259 in the 1994
period. The segment operating profit excludes ETS's equity in the profit of
unconsolidated affiliates. Net sales of ETS increased in 1995 over the
comparable period in 1994 as a result of generally strong traveler and spending
growth, offsetting the negative revenue effects of the EU expansion (as
discussed above and below), and the strength of certain European currencies
relative to the U.S. dollar, partly offset by the effect of the weaker U.S.
dollar on dollar-oriented travelers, including Americans and Russians. The
decrease in segment operating profit in the three-month period ended September
30, 1995, over the comparable period in 1994 is primarily the result of a
reduced margin resulting from the shift in business mix away from the higher
margin operations in Austria, Finland and Sweden, start-up expenses in new
countries such as Switzerland, higher expenses for development activities in new
countries and increased marketing expenses, all as discussed above.
 
     For the nine months ended September 30, 1995, ETS had sales of $46,030, an
increase of 11.3% over sales of $41,365 for the comparable 1994 period, and
segment operating profit of $12,518, a decrease of 1.3% from $12,685 in the 1994
period. The segment operating profit excludes ETS's equity in the profit of
unconsolidated affiliates. Net sales and segment operating profit were affected
by the same factors as discussed above with respect to the three month results.
 
     Fluctuations in the dollar versus the Swedish krona, German deutsche mark
and other European currencies can affect the financial results of ETS. For
example, a strong (weak) dollar versus the Swedish krona and German deutsche
mark will reduce (increase) the dollar value of reported operating results of
ETS. Counter to this impact, (i) a strong (weak) dollar will generally lead to
more (less) purchases by dollar-oriented travelers in Europe, and (ii) the debt
used to acquire ETS is denominated in Swedish kronor and German deutsche marks.
 
     Austria, Finland and Sweden joined the EU effective January 1, 1995. The
decision by these three countries has adversely affected sales in 1995 since EU
resident travelers to these countries, and travelers from these three countries
who shop in EU countries, are no longer entitled to VAT refunds. Management
estimates that such sales represented approximately 9% of ETS's sales in the
year ended December 31, 1994.
 
                                        8
<PAGE>   10
 
It is expected, however, that the Company's expansion efforts, both to countries
served by ETS and by greater activity with non-affected tourists will, at least
in part, offset this effect.
 
POLLUTION CONTROL PRODUCTS
 
     For the three months ended September 30, 1995, the Company's PPC Industries
unit had sales of $2,819, an increase of 37.2% over sales of $2,054 for the 1994
period, and segment operating profit of $1,025, an increase of 140.6% from $426
in the 1994 period. Net sales of PPC Industries increased in 1995 over the
comparable period in the prior year as the result of continued strong demand for
precipitators, especially from the wood products industry, and sales of
biofiltration equipment. The increase in segment operating profit in the
three-month period ended September 30, 1995, over the comparable period in 1994
is primarily the result of increased gross profit from the sale of pollution
control equipment and improved results from the biofiltration equipment
business.
 
     For the nine months ended September 30, 1995, the Company's PPC Industries
unit had sales of $7,291, an increase of 30.9% over sales of $5,569 for the 1994
period, and segment operating profit of $2,173, an increase of 56.9% from $1,385
in the 1994 period. Net sales of PPC Industries increased in 1995 over the
comparable period in the prior year as the result of an increase in demand for
precipitators as discussed above and sales of biofiltration equipment. The
increase in segment operating profit in the nine-month period ended September
30, 1995, over the comparable period in 1994 is primarily the result of
increased sales and gross profit from the sale of pollution control equipment
offset partly by start-up costs associated with development of the Company's
biofiltration equipment business.
 
     At September 30, 1995, PPC's backlog was $3.1 million. Management
anticipates that approximately 80% of the backlog will be delivered in 1995.
 
     This segment has historically experienced fluctuations in its quarterly
results arising from the timing of the completion of contracts.
 
                                        9
<PAGE>   11
 
                           PART II OTHER INFORMATION
 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K --
 
     (a) Exhibits --
 
          11. Computation of per share earnings
 
     (b) Reports on Form 8-K --
 
          1. October 18, 1995
             Item 5. Other Events
             The Company announced that it had signed an agreement to be
             acquired by CUC International Inc.
 
                                   *  *  *  *
 
     Unless otherwise indicated as used in this report, the "Company" and
"Advance Ross" refer to Advance Ross Corporation, its predecessors and
subsidiaries.
 
                                   *  *  *  *
 
                                   SIGNATURE
 
     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Company has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
 
                                                 ADVANCE ROSS CORPORATION
                                          --------------------------------------
                                                  (Registrant)
 




                                                     /s/ R. M. JOSEPH
                                          --------------------------------------
                                                       R. M. Joseph
                                             Vice President, Chief Financial
                                                  Officer and Treasurer
                                           Chief Financial & Accounting Officer
                                                     Authorized Agent
 
November 14, 1995
 
                                       10