TRANS WORLD AIRLINES INC /NEW/
10-Q, 1998-05-15
AIR TRANSPORTATION, SCHEDULED
Previous: TRANS WORLD AIRLINES INC /NEW/, 8-A12B, 1998-05-15
Next: FOUNTAIN OIL INC, 10-Q, 1998-05-15



<PAGE> 1
==============================================================================

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

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

                                  FORM 10-Q

[X]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                    THE SECURITIES EXCHANGE ACT OF 1934

               FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1998

                                     OR

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

                        COMMISSION FILE NUMBER 1-7815

                          TRANS WORLD AIRLINES, INC.
           (Exact name of registrant as specified in its charter)

          DELAWARE                               43-1145889
- -------------------------------     ------------------------------------
(State or other jurisdiction of     (I.R.S. Employer Identification No.)
 incorporation or organization)

                               ONE CITY CENTRE
                             515 N. SIXTH STREET
                          ST. LOUIS, MISSOURI 63101
        (Address of principal executive offices, including zip code)

                               (314) 589-3000
            (Registrant's telephone number, including area code)

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

      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 [ ]

            APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

      Indicate by check mark whether the registrant has filed all documents
and reports required to be filed by Section 12, 13, or 15 (d) of the
Securities Exchange Act of 1934 subsequent to the distribution of securities
under a plan confirmed by a court.  Yes [X]  No [ ]

      Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

<TABLE>
<CAPTION>
                                          OUTSTANDING AS OF
                                              APRIL 30,
                    CLASS                       1998
            -----------------------      -------------------
            <S>                              <C>
            Common Stock, par value
            $0.01 per share                  52,118,848

</TABLE>

In addition, as of April 30, 1998 there were 6,020,145 shares of Employee
Preferred Stock outstanding.


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



<PAGE> 2


                                          PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

<TABLE>
                                    TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                       STATEMENTS OF CONSOLIDATED OPERATIONS
                                For the Three Months Ended March 31, 1998 and 1997
                                  (Amounts in Thousands Except Per Share Amounts)
                                                    (Unaudited)
<CAPTION>

                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                  --------------------------
                                                                                    1998               1997
                                                                                  --------          --------
<S>                                                                               <C>               <C>
Operating revenues:
   Passenger                                                                      $676,443          $671,845
   Freight and mail                                                                 27,444            31,489
   All other                                                                        61,502            58,972
                                                                                  --------          --------
      Total                                                                        765,389           762,306
                                                                                  --------          --------

Operating expenses:
   Salaries, wages and benefits                                                    297,784           315,308
   Earned stock compensation                                                        26,502             1,280
   Aircraft fuel and oil                                                            92,428           129,946
   Passenger sales commissions                                                      51,540            57,571
   Aircraft maintenance materials and repairs                                       34,661            43,743
   Depreciation and amortization                                                    39,181            38,770
   Operating lease rentals                                                         103,906            85,823
   Passenger food and beverages                                                     21,572            20,452
   All other                                                                       166,522           168,899
                                                                                  --------          --------
      Total                                                                        834,096           861,792
                                                                                  --------          --------

Operating loss                                                                     (68,707)          (99,486)
                                                                                  --------          --------

Other charges (credits):
   Interest expense                                                                 30,215            28,397
   Interest and investment income                                                   (4,699)           (2,951)
   Disposition of assets, gains and losses - net                                    (6,997)           (9,350)
   Other charges and credits - net                                                  (7,668)          (10,389)
                                                                                  --------          --------
      Total                                                                         10,851             5,707
                                                                                  --------          --------

Loss before income taxes and extraordinary items                                   (79,558)         (105,193)
Provision (credit) for income taxes                                                (25,418)          (35,161)
                                                                                  --------          --------

Loss before extraordinary items                                                    (54,140)          (70,032)

Extraordinary items, net of income taxes                                            (1,380)           (1,532)
                                                                                  --------          --------

Net loss                                                                           (55,520)          (71,564)

Preferred stock dividend requirements                                                5,863             3,869
                                                                                  --------          --------
Loss applicable to common shares                                                  $(61,383)         $(75,433)
                                                                                  ========          ========

Per share amounts:
   Loss before extraordinary items                                                $  (1.04)         $  (1.51)
   Extraordinary items                                                                (.02)             (.03)
                                                                                  --------          --------

Net loss                                                                          $  (1.06)         $  (1.54)
                                                                                  ========          ========

                                     See notes to consolidated financial statements
</TABLE>


                                    1
<PAGE> 3

<TABLE>
                                     TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                             CONSOLIDATED BALANCE SHEETS
                                        March 31, 1998 and December 31, 1997
                                               (Amounts in Thousands)


                                                       ASSETS
<CAPTION>

                                                                                  March 31,        December 31,
                                                                                    1998               1997
                                                                                -----------        ------------
                                                                                (Unaudited)
<S>                                                                             <C>                <C>
Current assets:
   Cash and cash equivalents                                                    $  346,134         $  237,765
   Receivables, less allowance for doubtful accounts,
      $9,149 in 1998 and $9,334 in 1997                                            252,523            176,333
   Spare parts, materials and supplies, less allowance for
      obsolescence, $16,500 in 1998 and $19,176 in 1997                             95,480             96,108
   Prepaid expenses and other                                                      166,454            122,751
                                                                                ----------         ----------
         Total                                                                     860,591            632,957
                                                                                ----------         ----------

Property:
   Property owned:
      Flight equipment                                                             520,671            569,063
      Prepayments on flight equipment                                               22,738             15,431
      Land, buildings and improvements                                              63,687             62,854
      Other property and equipment                                                  66,824             64,131
                                                                                ----------         ----------
         Total owned property                                                      673,920            711,479
      Less accumulated depreciation                                                105,151            114,921
                                                                                ----------         ----------
         Property owned-net                                                        568,769            596,558
                                                                                ----------         ----------

   Property held under capital leases:
      Flight equipment                                                             166,358            166,358
      Land, buildings and improvements                                              49,431             49,443
      Other property and equipment                                                   8,407              7,704
                                                                                ----------         ----------
         Total property held under capital leases                                  224,196            223,505
      Less accumulated amortization                                                 86,247             78,298
                                                                                ----------         ----------
         Property held under capital leases-net                                    137,949            145,207
                                                                                ----------         ----------
         Total property-net                                                        706,718            741,765
                                                                                ----------         ----------

Investments and other assets:
   Investments in affiliated companies                                             121,836            117,293
   Investments, receivables and other                                              182,522            162,969
   Routes, gates and slots-net                                                     372,349            377,691
   Reorganization value in excess of amounts allocable to identifiable
      assets-net                                                                   730,685            741,173
                                                                                ----------         ----------
         Total                                                                   1,407,392          1,399,126
                                                                                ----------         ----------

                                                                                $2,974,701         $2,773,848
                                                                                ==========         ==========


                                     See notes to consolidated financial statements
</TABLE>


                                    2
<PAGE> 4

<TABLE>
                                       TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEETS
                                               December 31, 1997 and 1996
                                     (Amounts in Thousands Except Per Share Amounts)


                                          LIABILITIES AND SHAREHOLDERS' EQUITY
<CAPTION>

                                                                                 March 31,       December 31,
                                                                                   1998              1997
                                                                                -----------      ------------
                                                                                (Unaudited)
<S>                                                                             <C>               <C>
Current liabilities:
   Current maturities of long-term debt                                         $   49,203        $   51,392
   Current obligations under capital leases                                         36,576            37,068
   Advance ticket sales                                                            315,318           223,197
   Accounts payable, principally trade                                             281,843           250,551
   Accounts payable to affiliated companies                                          6,601             6,261
   Accrued expenses:
      Employee compensation and vacations earned                                   146,506           119,572
      Contributions to retirement and pension trusts                                11,880            13,469
      Interest on debt and capital leases                                           30,767            32,018
      Taxes                                                                         17,423            14,146
      Other accrued expenses                                                       175,945           189,271
                                                                                ----------        ----------
            Total accrued expenses                                                 382,521           368,476
                                                                                ----------        ----------
            Total                                                                1,072,062           936,945
                                                                                ----------        ----------

Long-term liabilities and deferred credits:
   Long-term debt, less current maturities                                         855,771           736,540
   Obligations under capital leases, less current obligations                      174,520           182,922
   Postretirement benefits other than pensions                                     489,750           485,787
   Noncurrent pension liabilities                                                   30,246            30,011
   Other noncurrent liabilities and deferred credits                               145,201           133,359
                                                                                ----------        ----------
            Total                                                                1,695,488         1,568,619
                                                                                ----------        ----------

Shareholder's equity:
   8% cumulative convertible exchangeable preferred stock,
      $50 liquidation preference; 3,869 shares issued and outstanding                   39                39
   9 1/4% cumulative convertible exchangeable preferred stock,
      $50 liquidation preference; 1,725 shares issued and
      outstanding                                                                       17                17
   Employee preferred stock, $0.01 liquidation preference;
      special voting rights; shares issued and outstanding:
      1998-6,020; 1997-6,472                                                            60                65
   Common stock, $0.01 par value; shares issued and outstanding:
      1998-51,946; 1997-51,393                                                         519               514
   Additional paid-in capital                                                      687,824           693,437
   Accumulated deficit                                                            (481,308)         (425,788)
                                                                                ----------        ----------
            Total                                                                  207,151           268,284
                                                                                ----------        ----------

                                                                                $2,974,701        $2,773,848
                                                                                ==========        ==========



                                      See notes to consolidated financial statements

</TABLE>


                                    3
<PAGE> 5

<TABLE>
                                     TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                        STATEMENTS OF CONSOLIDATED CASH FLOWS
                                  For the Three Months Ended March 31, 1998 and 1997
                                                (Amounts in Thousands)
                                                     (Unaudited)
<CAPTION>

                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                  --------------------------
                                                                                    1998              1997
                                                                                  --------          --------
<S>                                                                               <C>               <C>
Cash flows from operating activities:
   Net loss                                                                       $(55,520)         $(71,564)
   Adjustments to reconcile net loss to net cash used by operating activities:
      Employee earned stock compensation                                            26,502             1,280
      Depreciation and amortization                                                 39,181            38,770
      Amortization of discount and expense on debt                                   2,758             3,556
      Extraordinary loss on extinguishment of debt                                   1,380             1,532
      Interest paid in common stock                                                     --             4,125
      Equity in undistributed earnings of affiliates not consolidated               (4,556)           (4,704)
      Revenue from Icahn ticket program                                            (38,788)          (24,202)
      Net (gains)-losses on disposition of assets                                   (6,997)           (9,350)
      Change in operating assets and liabilities:
         Decrease (increase) in:
            Receivables                                                            (65,721)          (14,684)
            Inventories                                                                 73             5,917
            Prepaid expenses and other current assets                              (37,739)          (88,961)
            Other assets                                                               811            (8,658)
      Increase (decrease) in:
            Accounts payable and accrued expenses                                   27,265            (1,787)
            Advance ticket sales                                                    85,233           104,137
            Other noncurrent liabilities and deferred credits                      (17,881)          (16,543)
                                                                                  --------          --------
               Net cash used                                                       (43,999)          (81,136)
                                                                                  --------          --------

Cash flows from investing activities:
   Proceeds from sales of property                                                  12,809            14,300
   Capital expenditures, including aircraft pre-delivery deposits                  (26,005)          (13,602)
   Net decrease (increase) in investments, receivables and other                     4,626            18,279
                                                                                  --------          --------
               Net cash provided (used)                                             (8,570)           18,977
                                                                                  --------          --------

Cash flows from financing activities:
   Net proceeds from long-term debt and warrants issued                            144,938            47,175
   Proceeds from sale and leaseback of certain aircraft and engines                 43,176                --
   Repayments on long-term debt and capital lease obligations                      (21,543)          (31,546)
   Refund due to retirement of 1967 bonds                                               --             5,318
   Cash dividends paid on preferred stock                                           (6,151)           (3,869)
   Net proceeds from exercise of  warrants and options                                 518                17
                                                                                  --------          --------
               Net cash provided                                                   160,938            17,095
                                                                                  --------          --------

   Net increase (decrease) in cash and cash equivalents                            108,369           (45,064)
   Cash and cash equivalents at beginning of period                                237,765           181,586
                                                                                  --------          --------
   Cash and cash equivalents at end of period                                     $346,134          $136,522
                                                                                  ========          ========




                                   See notes to consolidated financial statements

</TABLE>


                                    4
<PAGE> 6

<TABLE>
                                TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                   STATEMENTS OF CONSOLIDATED CASH FLOWS
                             For the Three Months Ended March 31, 1998 and 1997
                                           (Amounts in Thousands)
                                                (Unaudited)


                                     SUPPLEMENTAL CASH FLOW INFORMATION
<CAPTION>

                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                   -------------------------
                                                                                    1998               1997
                                                                                   -------           -------
<S>                                                                                <C>               <C>
Cash paid during the period for:
   Interest                                                                        $30,215           $34,624
                                                                                   =======           =======

   Income taxes                                                                    $     4           $     6
                                                                                   =======           =======

Information about noncash operating, investing and financing activities:
   Promissory notes issued to finance aircraft acquisition                         $    --           $37,340
                                                                                   =======           =======

   Promissory notes issued to finance aircraft predelivery payments                $ 3,182           $ 1,532
                                                                                   =======           =======

   Aircraft held for sale reclassified from Property to Investments,
      Receivables and Other                                                        $19,003           $    --
                                                                                   =======           =======

   Property acquired and obligations recorded under new capital lease
      transactions                                                                 $   703           $   373
                                                                                   =======           =======

   Exchange of long-term debt for common stock:
      Debt canceled including accrued interest,
         net of unamortized discount                                               $    --           $ 9,330
                                                                                   =======           =======

   Common Stock issued, at fair value                                              $    --           $10,862
                                                                                   =======           =======

   Extraordinary loss                                                              $    --           $ 1,532
                                                                                   =======           =======

</TABLE>

ACCOUNTING POLICY

      For purposes of the Statements of Consolidated Cash Flows, TWA considers
all highly liquid debt instruments purchased with a maturity of three months or
less to be cash equivalents.




                  See notes to consolidated financial statements


                                    5
<PAGE> 7


              TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            MARCH 31, 1998
                              (UNAUDITED)


1.  BASIS OF PRESENTATION

      The consolidated financial statements include the accounts of Trans
World Airlines, Inc. ("TWA" or the "Company") and its subsidiaries.  The
results of Worldspan, L.P. ("Worldspan"), a 25% owned affiliate, are recorded
under the equity method and are included in the Statements of Consolidated
Operations in Other Charges (Credits).

      The unaudited consolidated financial statements included herein have
been prepared by the Company pursuant to the rules and regulations of the
Securities and Exchange Commission but do not include all information and
footnotes required by generally accepted accounting principles pursuant to
such rules and regulations.  The consolidated financial statements include
all adjustments, which are of a normal recurring nature and are necessary, in
the opinion of management, for a fair presentation of the results for these
interim periods.  These consolidated financial statements and related notes
should be read in conjunction with the consolidated financial statements and
related notes contained in the Company's Annual Report on Form 10-K for the
year ended December 31, 1997.  The consolidated balance sheet at December 31,
1997 has been derived from the audited consolidated financial statements at
that date.  Certain amounts previously reported have been reclassified to
conform with the current presentation.

      The consolidated financial results on an interim basis are not
necessarily indicative of future financial results on either an interim or
annual basis.  TWA's air transportation business has historically experienced
seasonal changes with the second and third quarters of the calendar year
historically producing substantially better operating results than the first
and fourth quarters.  Accordingly, the results for the three months ended
March 31, 1998 should not be read as indicators of future results for the
full year.


2.  INCOME TAXES

      The income tax benefits recorded for the three months ended March 31,
1998 and 1997 reflect quarterly effective tax rates and management's current
expectation of full year 1998 pre-tax profits.  Considering the high level of
non-deductible expenses in relation to expected annual income (which results
in both a high effective tax rate and the potential for significant changes
in the effective rate from relatively small changes in pretax income levels),
the income tax benefits recorded for the first quarters of 1998 and 1997 were
based upon the quarterly allocable portion of certain non-deductible
expenses, primarily amortization of reorganization value in excess of amounts
allocable to identifiable assets, and statutory tax rates.


3.  EXTRAORDINARY ITEMS

      In the three months ended March 31, 1998 the Company recorded
extraordinary non-cash charges of $1.4 million related to the early
extinguishment of a portion of the promissory notes issued to the Pension
Benefit Guaranty Corporation (the "PBGC Notes") as a result of Karabu Corp.
("Karabu"), a company controlled by Carl Icahn, applying approximately $35.2
million in ticket proceeds as prepayments on the PBGC Notes.  Additional
prepayments could arise from the election of Karabu to apply future ticket
proceeds to a reduction of


                                    6
<PAGE> 8

the PBGC Notes.  Such prepayments would result in extraordinary non-cash charges
related to the early extinguishment of debt.

      In the three months ended March 31, 1997 the Company consummated a
series of privately negotiated exchanges with a significant holder of its 12%
Senior Secured Reset Notes which resulted in the return to the Company of
$10.3 million in 12% Senior Secured Reset Notes and approximately $69,000 in
accrued interest thereon in exchange for the issuance of approximately 1.7
million shares of Common Stock.  As a result of the exchange of the 12%
Senior Secured Reset Notes, the Company recorded an extraordinary non-cash
charge of $1.5 million in the first quarter of 1997 representing the
difference between the fair value of the common stock issued (based upon the
trading price of the Company's common stock on the dates of the exchanges)
and the carrying value of the 12% Senior Secured Reset Notes retired.  During
December 1997, the Company prepaid the remaining 12% Senior Secured Reset
Notes.


4.  LOSS PER SHARE

      In computing the loss applicable to common shares for the three months
ended March 31, 1998, the net loss has been increased by dividend
requirements on the 8% Cumulative Convertible Exchangeable Preferred Stock
(the "8% Preferred Stock") and the 9 1/4% Cumulative Convertible Exchangeable
Preferred Stock (the "9 1/4% Preferred Stock").  In computing the related net
loss per share, the loss applicable to common shares has been divided by the
aggregate average number of outstanding shares of Common Stock (51.6 million
for the three months ended March 31, 1998) and Employee Preferred Stock (6.3
million for the three months ended March 31, 1998) which, with the exception
of certain special voting rights, is the functional equivalent of Common
Stock.  No effect has been given to stock options, warrants or potential
issuances of additional Common Stock or Employee Preferred Stock in the three
month period ended March 31, 1998 as their impact would have been
anti-dilutive.

      The loss applicable to common shares for the three months ended March
31, 1997 was similarly computed with the net loss being increased by dividend
requirements on the 8% Preferred Stock.  In computing the related net loss
per share, the loss applicable to common shares was divided by the aggregate
average number of outstanding shares of Common Stock (43.1 million) and
Employee Preferred Stock (5.9 million).  No effect was given to stock
options, warrants or potential issuances of additional Common Stock or
Employee Preferred Stock as the impact would have been anti-dilutive.


5.  PROPERTY

      In March 1998, the Company reclassified the net book value of its
remaining owned L-1011 and B-747 aircraft fleet, aggregating $19.0 million,
to Investments, Receivables and Other as such assets are currently held for
sale.


6.  RECENT FINANCINGS

      In March 1998, the Company completed a Rule 144A/Regulation S offering
of $150.0 million principal amount of 11 3/8% Senior Notes due 2006 (the
"11 3/8% Notes") resulting in net proceeds to TWA of approximately $144.9
million (net of discounts, commissions and estimated expenses).  The notes
represent senior unsecured obligations of the Company. The indenture contains
certain covenants which,


                                    7
<PAGE> 9

among other things, may limit (i) the incurrence of additional indebtedness or
issuance of additional preferred stock, (ii) the payment of dividends on or
retirement of capital stock, (iii) certain investments, (iv) certain
transactions with affiliates, (v) the sale of assets and (vi) certain other
transactions by or through restricted subsidiaries.  The Company intends to use
the net proceeds from this offering for certain capital expenditures including
pre-delivery deposits on new aircraft acquisitions, and for working capital and
other general corporate purposes.

      On April 21, 1998, the Company consummated a private placement of $43.2
million aggregate principal amount of 11 3/8% Senior Secured Notes due 2003
(the "11 3/8% Secured Notes") and $31.8 million principal amount of Mandatory
Conversion Equity Notes due 1999 (the "Equity Notes").  The Company did not
directly receive any cash proceeds from these transactions but rather delivered
the 11 3/8% Secured Notes and the Equity Notes to the "Owner Trustee" in
payment for three Boeing 767-231 ETOPS airframes and six associated engines
which had an aggregate purchase price of $75.0 million, and which were
previously leased to the Company. Upon termination of the operating leases for
the aircraft, the Company received approximately $6.0 million relating to
security and maintenance deposits previously held by the aircraft lessor.


7.  CONTINGENCIES

      There has not been any significant change in the status of the
contingencies reflected in the Notes to consolidated financial statements
included in the Company's Annual Report on Form 10-K for the year ended
December 31, 1997, which, among other matters, described various
contingencies and other legal actions against TWA, except as discussed in
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations.


                                    8
<PAGE> 10


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

      Certain statements made below relating to plans, conditions,
objectives, and economic performance go beyond historical information and may
provide an indication of future financial condition or results of operations.
To that extent, they are forward-looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), and each is subject to risk, uncertainties and assumptions that could
cause actual results to differ from those in the forward-looking statements.
Should one or more of these risks or uncertainties materialize, or should
underlying assumptions prove incorrect, actual results may vary materially
from those anticipated, estimated or projected.  In any event, these
forward-looking statements speak only as of their dates, and the Company
undertakes no obligation to update or revise any of them whether as a result
of new information, future events or otherwise.

      In late 1996, the Company began implementing certain strategic
initiatives in response to a significant deterioration in the Company's
operating performance and financial condition during the second half of 1996.
This deterioration was primarily caused by (i) an overly aggressive expansion
of TWA's capacity and planned flight schedule, particularly during the 1996
summer season, which forced the Company to rely disproportionately on
lower-yield feed traffic and bulk ticket sales to fill the increased capacity
of its system; (ii) the delayed delivery of four older B-747s intended to
increase capacity for incremental international operations during the summer
of 1996; and (iii) unexpected maintenance delays due to the capacity
increase, higher levels of scheduled narrow-body heavy maintenance and
increased contract maintenance performed for third parties.  These factors
caused excessive levels of flight cancellations, poor on-time performance,
increased pilot training costs and higher maintenance expenditures and
adversely affected the Company's yields and unit costs.  In addition, the
crash of TWA Flight 800 on July 17, 1996 distracted management's attention
from core operating issues and led to lost bookings and revenues.

      The primary focus of the Company's new strategic initiatives commencing
in late 1996 and continuing throughout 1997 was to reestablish TWA's
operational reliability and schedule integrity and overall product quality in
order to attract higher-yield passengers and enhance overall productivity,
which should improve the Company's financial results.  As the initial steps
in implementing this strategy, the Company temporarily reduced its flight
schedule during the first quarter of 1997 to more closely match aircraft
available for active service and worked to reduce the number of aircraft in
maintenance backlog by increasing overtime and utilizing maintenance capacity
made available by the termination of an unprofitable aircraft maintenance
contract with the U.S. government.  The other key initiatives which TWA began
implementing in late 1996 included:  (i) acceleration of the Company's fleet
renewal plan; (ii) a restructuring of TWA's operations at JFK; (iii) a focus
on improving productivity; (iv) implementation of a series of
revenue-enhancing marketing initiatives; and (v) implementation of a number of
employee-related initiatives to reinforce the Company's focus on operational
performance.

      TWA has significantly enhanced its operational reliability and schedule
integrity since the first quarter of 1997.  In the first quarter of 1998, TWA
continued the progress of 1997 in a number of key operational and financial
areas, including on-time arrival performance, load factor growth, revenue
improvement and better cost efficiency through the renewal of its fleet.
While scheduled system capacity for the first quarter of 1998 decreased from
the same period of 1997 as the result of the retirement of TWA's L-1011 and
B-747 widebody jets, the number of revenue flight segments operated increased
5.3% during the same period.  System-wide scheduled traffic also increased by
1.6% as measured in RPMs resulting in a load factor improvement of 1.7 points
to 68.1% in the first quarter of 1998.  TWA's operational performance also
improved in the first quarter 1998 versus the first quarter 1997 in the areas
of domestic on-time performance from 73.2% to 74.1% and the percentage of
scheduled flights flown to completion from 96.4% to 96.7%, resulting in
improved schedule reliability.


                                    9
<PAGE> 11

GENERAL

      The airline industry operates in an intensely competitive environment.
The industry is also cyclical due to, among other things, a close
relationship of yields and traffic to general U.S. and worldwide economic
conditions.  Small fluctuations in revenue per available seat mile ("RASM")
and cost per available seat mile ("CASM") can have a significant impact on
the Company's financial results.  The Company has experienced significant
losses (excluding extraordinary items) on an annual basis since the early
1990s, except in 1995 when the Company's combined operating profit was $25.1
million.  The airline industry has consolidated in recent years as a result
of mergers, alliances and liquidations, and further consolidation may occur
in the future.  This consolidation has, among other things, enabled certain
of the Company's major competitors to expand their international operations
and increase their domestic market presence.  The emergence and growth of low
cost, low fare carriers in domestic markets represents an intense competitive
challenge for the Company, which has higher operating costs than many of such
low fare carriers and fewer financial resources than many of its major
competitors.  In many cases, such low cost carriers have initiated or
triggered price discounting.  Additionally, many of the major U.S. carriers
have announced plans for alliances with other major U.S. carriers.  Such
alliances could further intensify the competitive environment.

      In connection with the '95 Reorganization, the Company entered into new
three-year labor agreements (the "'94 Labor Agreements"), which became
amendable after August 31, 1997.  Negotiations on a new collective bargaining
agreement with the IAM with regard to the flight attendants commenced in July
1997 and are currently ongoing.  At the request of the IAM, a mediator was
appointed on March 27, 1998 in connection with the negotiations on the
collective bargaining agreements covering flight attendants.  Negotiations
regarding the Company's ground employees represented by the IAM commenced in
February 1997 and are currently ongoing.  At the request of the IAM, a
mediator was appointed on August 6, 1997 in connection with the negotiations
on the collective bargaining agreement covering the ground employees.
Negotiations on a new collective bargaining agreement with ALPA commenced in
June 1997 and are also currently ongoing.  While wage rates currently in
effect will likely increase, management believes that it is essential that
the Company's labor costs remain favorable in comparison to its largest
competitors.  The Company will seek to continue to improve employee
productivity as an offset to any wage increases and will continue to explore
other ways to control and/or reduce operating expenses.  There can be no
assurance that the Company will be successful in obtaining such productivity
improvements or unit costs reductions.  In the opinion of management, the
Company's financial resources are not as great as those of most of its
competitors, and therefore, any substantial increase in its labor costs as a
result of any new labor agreements or any cessation or disruption of
operations due to any strike or work action could be particularly damaging to
the Company.

      There are a number of uncertainties relating to agreements with
employees, the resolution of which could result in significant non-cash
charges to future operating results of the Company.  Shares granted or
purchased at a discount under the employee stock incentive program (the
"ESIP") will generally result in a charge equal to the fair value of shares
granted plus the discount for shares purchased at the time when such shares
are earned.  If the ESIP's target prices for the Common Stock are realized,
the minimum aggregate charge for the years 1997 to 2002 (the 1997 and 1998
target prices having been met) would be approximately $108.8 million based
upon such target prices and the number of shares of Common Stock and Employee
Preferred Stock outstanding at January 30, 1998.  The charge for any year,
however, could be substantially higher if the then market price of the Common
Stock exceeds certain target prices.  On February 17, 1998, the first target
price of $11.00 was realized and a grant of 2% of the outstanding Common
Stock and Employee Preferred Stock will be made on July 15, 1998.  Based on
the current number of outstanding shares of Common Stock and Employee
Preferred Stock and taking into account a credit with respect to the
Company's required contribution, the net contribution will be 1,109,722
shares.  In addition, on March 4, 1998, the market price of the Company's
Common Stock exceeded the $12.10 target price for the 1998 grant for a 30-day
period.  As a result, the Company will be required to make an additional
contribution to


                                    10
<PAGE> 12

the relevant employee trusts of 1.5% of its Common Stock and Employee Preferred
Stock on July 15, 1998.  Based on the current number of outstanding shares of
Common Stock and Employee Preferred Stock, that contribution would be 1,172,354
shares.  As a result of the grants earned in 1998, an aggregate non-cash charge
of $26.5 million was recorded in the first quarter of 1998.  However, the actual
number of shares and the actual charge will not be known until the shares are
issued on July 15.

      Pursuant to the '92 Labor Agreements, the Company agreed, beginning in
September 1998, to pay to employees represented by the IAM a cash bonus for the
amount by which overtime incurred by the IAM from September 1992 through August
1995 was reduced below specified thresholds.  This amount was to be offset by
the amount by which medical savings during the period for the same employees
did not meet certain specified levels of savings.  The obligation is payable in
three equal annual installments beginning in 1998.  The Company has estimated
the net overtime bonus owed to the IAM to be approximately $26.3 million and
has reflected this amount as a liability in the Consolidated Financial
Statements.  Such amount reflects a reduction of approximately $10.0 million
pursuant to an agreement to reduce proportionately the obligation based upon
the size of the reduction of indebtedness achieved by the '95 Reorganization.
The IAM, while not providing a calculation of its own, has disputed the
method by which management has computed the net overtime bonus and has
indicated that it believes the amount due to the IAM is much greater than the
amount which has been estimated by management.  TWA also entered into an
agreement which provides for an adjustment to existing salary rates of labor
represented employees based on the amount of the cash bonus for overtime
ultimately paid to the employees represented by the IAM as described in this
paragraph.  The exact amount of such adjustment is not capable of being
determined until the amount of the IAM bonus payment is finally determined.

      In addition, in connection with certain wage scale adjustments afforded
to non-contract employees, employees previously represented by IFFA have
asserted and won an arbitration ruling with respect to the comparability of
wage concessions made in 1994 that, if sustained, would require that the
Company provide additional compensation to such employees.  The Company
estimates that at December 31, 1997 such additional compensation that would
be payable pursuant to the arbitration ruling would be approximately $12.0
million.  The Company denies any such obligation and is pursuing an appeal of
the arbitration ruling and a court award affirming the ruling.  Effective
September 1, 1997, the Company also reduced the overall compensation and
benefits package for non-contract employees so as to offset, in the Company's
view, any claims by such employees previously represented by IFFA for any
retroactive or prospective wage increases.  As such, no liability has been
recorded by the Company.

      In connection with the '95 Reorganization, the Company entered into a
letter agreement with employees represented by ALPA whereby if the Company's
flight schedule, as measured by block hours, does not exceed certain
thresholds in 1996 and 1997, a defined cash payment would be made to ALPA.
The defined thresholds were exceeded during the measurement periods through
December 31, 1996 and no amount was therefore owed to ALPA as of that date.
The Company's aggregate obligation for 1997 under the agreement was
approximately $9.5 million.  The Company made payments of $2.6 million in
January 1998 and $6.9 million in April 1998.

      Due to the greater demand for air travel during the summer months,
airline industry revenues for the third quarter of the year are generally
significantly greater than revenues in the first and fourth quarters of the
year and moderately greater than revenues in the second quarter of the year.
In the past, given the Company's historical dependence on summer leisure
travel, TWA's results of operations have been particularly sensitive to such
seasonality.  While the Company, through an acceleration of its fleet renewal
program and, among other things, the restructuring of its JFK operations,
anticipates that the deseasonalization of operations affected thereby will
reduce quarter to quarter fluctuations in the future, there can be no assurance
that the reduction of seasonal fluctuations in financial operating results will
be realized.


                                    11
<PAGE> 13

      The Company's results of operations have also been impacted by numerous
other factors that are not necessarily seasonal.  Among the uncertainties
that might adversely impact TWA's future results of operations are:  (i)
competitive pricing and scheduling initiatives; (ii) the availability and
cost of capital; (iii) increases in fuel and other operating costs; (iv)
insufficient levels of air passenger traffic resulting from, among other
things, war, threat of war, terrorism or changes in the economy; (v)
governmental limitations on the ability of TWA to service certain airports
and/or foreign markets; (vi) regulatory requirements necessitating additional
capital expenditures; (vii) the outcome of certain ongoing labor
negotiations; and (viii) the reduction in yield due to the continued
implementation of a discount ticket program entered into by the Company with
Karabu in connection with the `95 Reorganization on the terms currently
applied by Karabu (which terms are, in the opinion of the Company, inconsistent
with and in violation of, the agreement governing such program). (See "Part II,
Item 1. Legal Proceedings.")  The Company is unable to predict the potential
impact of any of such uncertainties upon its future results of operations.

      Management believes that the Company benefited from the expiration on
December 31, 1995 of the Ticket Tax, which imposed certain taxes including a
10% air passenger tax on tickets for domestic flights, a 6.25% air cargo tax
and a $6 per person international departure tax.  The Ticket Tax was
reinstated on August 27, 1996 and expired again on December 31, 1996.  At the
end of February 1997, the Ticket Tax was reinstated effective March 7, 1997
through September 30, 1997.  Congress passed tax legislation reimposing and
significantly modifying the Ticket Tax, effective October 1, 1997.  The
legislation includes the imposition of new excise tax and significant fee tax
formulas over a multiple year period, an increase in the international
departure tax, the imposition of a new arrivals tax, and the extension of the
Ticket Tax to cover items such as the sale of frequent flier miles.
Management believes that the imposition and modification of the Ticket Tax
have a negative impact on the Company, although neither the amount of such
negative impact nor the benefit previously realized by its expiration can be
precisely determined.  However, management believes that the recent tax
legislation and any other increases of the Ticket Tax will result in higher
costs to the Company and/or, if passed on to consumers in the form of
increased ticket prices, might have an adverse effect on passenger traffic,
revenue and/or margins.

      The Company's ability to improve its financial position and meet its
financial obligations will depend upon a variety of factors, including:
significantly improved operating results, favorable domestic and
international airfare pricing environments, absence of adverse general
economic conditions, more effective operating cost controls and efficiencies,
and the Company's ability to attract new capital and maintain adequate
liquidity.  No assurance can be given that the Company will be successful in
generating the operating results or attracting new capital required for
future viability.


                                    12
<PAGE> 14

      TWA's passenger traffic data, for scheduled passengers only and
excluding Trans World Express, Inc. ("TWE") a wholly-owned subsidiary of the
Company that provided a commuter feed service to the Company's New York hub
prior to November, 1995, are shown in the table below for the indicated
periods<F1>:

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                              MARCH 31,                    YEAR ENDED DECEMBER 31,
                                                      ----------------------        -------------------------------------
                                                       1998            1997          1997            1996           1995
                                                      ------          ------        -------        -------        -------
<S>                                                   <C>             <C>           <C>            <C>            <C>
TOTAL SYSTEM
Passenger revenues (millions)                         $  676          $  672        $ 2,924        $ 3,078        $ 2,836
Revenue passenger miles (millions)<F2>                 5,764           5,673         25,100         27,111         24,092
Available seat miles (millions)<F3>                    8,467           8,539         36,434         40,594         37,905
Passenger load factor<F4>                               68.1%           66.4%          68.9%          66.8%          65.7%
Passenger yield (cents)<F5>                            11.74(cents)    11.84(cents)   11.65(cents)   11.35(cents)   11.39(cents)
Passenger revenue per available seat mile
cents<F6>                                               7.99(cents)     7.87(cents)    8.03(cents)    7.58(cents)    11.39(cents)
Operating cost per available seat mile (cents)<F7>      9.36(cents)     9.88(cents)    8.98(cents)    8.76(cents)     8.12(cents)
Average daily utilization per aircraft (hours)<F8>      9.81            8.95           9.38           9.63           9.45
Aircraft in service at end of period                     181             185            185            192            188

<FN>
- -------------------

<F1>  Excludes subsidiary companies.
<F2>  The number of scheduled miles flown by revenue passengers.
<F3>  The number of seats available for passengers multiplied by the number of
      scheduled miles those seats are flown.
<F4>  Revenue passenger miles divided by available seat miles.
<F5>  Passenger revenue per revenue passenger mile.
<F6>  Passenger revenue dividend by available seat miles.
<F7>  Operating expenses, excluding special charges, earned stock compensation
      and other nonrecurring charges, divided by available seat miles.
<F8> The average block hours flown per day in revenue service per aircraft.

</TABLE>


RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 1998
COMPARED TO THE THREE MONTHS ENDED MARCH 31, 1997

      For the first quarter of 1998, TWA reported an operating loss of $68.7
million and a pre-tax loss of $79.6 million including a non-cash operating
expense of $26.5 million relating to a distribution to be made in July 1998
of TWA common stock to employee stock plans pursuant to the ESIP.  These
results compare to an operating loss of $99.5 million and a pre-tax loss of
$105.2 million in the first quarter of 1997.  Excluding the effect of the
non-cash ESIP charge, the first quarter 1998 operating loss was $42.2
million, a 57.0% improvement over the comparable prior year operating loss of
$98.2 million.  After the effect of the same exclusion, the pre-tax loss of
$53.1 million in the first quarter 1998 improved 48.9% over the 1997 pre-tax
loss of $103.9 million.  In part due to improved load factors, the Company's
yield (passenger revenue per RPM) for the first quarter of 1998 decreased
0.8% to 11.74 cents versus 11.84 cents for the comparable prior year period;
however, RASM increased 1.5% to 7.99 cents versus the comparable prior year
period.  The Company's CASM improved 5.3% to 9.36 cents for the quarter from
9.88 cents in the same period of 1997.

      In the first quarter 1998, total operating revenues of $765.4 million
were $3.1 million (0.4%) greater than the comparable 1997 period.  This
increase occurred primarily in scheduled passenger revenues ($4.6 million),
charter revenue ($1.9 million) and revenues from rental of facilities and
equipment ($4.8 million).  Offsetting these increases were decreases in cargo
revenue ($4.0 million) due to reduced widebody capacity and revenue from
contract maintenance ($1.9 million) due to the termination of an unprofitable
governmental contract.


                                    13
<PAGE> 15

      System-wide capacity, measured by scheduled ASMs, decreased by 0.8%
during the first quarter of 1998 (representing decreases in domestic and
international ASMs of 0.5% and 7.1%, respectively) from the comparable period
of 1997.  The decrease in capacity was primarily attributed to the ongoing
replacement of B-747 and L-1011 aircraft with smaller B-767 and B-757
aircraft and the elimination of unprofitable international routes.  The
retirement of the last B-747 aircraft from TWA's fleet occurred in February
1998, completing the retirement of the widebody jets.  The number of revenue
flight segments operated increased 5.3% in the first quarter 1998 compared to
1997.  Passenger traffic volume, as measured by total RPMs in scheduled
service for the three months ended March 31, 1998 increased 1.6%.  Passenger
load factors were 68.1% in the first quarter of 1998 compared to 66.4% in the
same period of 1997.

      Reflecting the Company's continued efforts to improve operating
efficiency and reduce operating costs, operating expenses of $834.1 million
in the first quarter of 1998 decreased $27.7 million (3.2%) from operating
expenses of $861.8 million in the first quarter of 1997, representing a net
change in the following expense groups:

      *     Salary, wages and benefits of $297.8 million for the first
            quarter of 1998 were $17.5 million (5.6%) less than the same
            period in 1997, primarily due to a decrease of 2,254 in the
            average number of employees.  The Company had an average of
            22,213 full-time equivalent employees in the first quarter of
            1998 as compared to 24,467 in the first quarter of 1997.

      *     Earned stock compensation charges of $26.5 million for the first
            quarter of 1998 versus $1.3 million for the first quarter of 1997
            represent the non-cash compensation charge recorded to reflect
            the expense associated with the distribution of shares of stock
            on behalf of employees as part of the '95 Reorganization.  The
            1998 charge is related to incentive shares to be issued in July
            1998 under the ESIP relative to the achievement of certain common
            stock target prices in February and March 1998.  The 1997 charge
            is related to the three month allocation of shares to the pilots'
            ESOP, which became fully allocated in 1997.

      *     Aircraft fuel and oil expense of $92.4 million for the first
            quarter of 1998 was $37.5 million (28.9%) less than the expense
            of $129.9 million for the first quarter of 1997.  Approximately
            $30.7 million of the decrease was due to a reduction in the
            average cost of fuel from 74.1 cents per gallon in the first
            quarter of 1997 to 55.6 cents per gallon in the first quarter of
            1998 and the remaining $6.8 million decrease was due to the
            reduction in gallons consumed (175.5 million gallons in the first
            quarter of 1997 versus 166.3 million gallons in the first quarter
            of 1998) resulting from the replacement of B-747 and L-1011
            aircraft with more fuel efficient B-757 and B-767 aircraft and a
            reduction in unprofitable international flying.

      *     Passenger sales commission expense of $51.5 million for the first
            quarter of 1998 was $6.0 million (10.5%) less than the comparable
            period in 1997 primarily due to reductions in commissionable
            sales of approximately 5%, resulting in part from an increase in
            electronic ticketing, and a reduction in  average commission
            rates of approximately 18%.

      *     Aircraft maintenance material and repairs expense of $34.7
            million for the first quarter of 1998 represented a decrease of
            $9.0 million (20.8%) from $43.7 million for the same period of
            1997.  The decrease was primarily the result of higher levels of
            maintenance on narrow-body aircraft during the first quarter of
            1997, reduced material usage on wide-body aircraft and engines in
            1998 due to the retirement of the B-747 and L-1011 fleets and a
            reduction in unprofitable contract maintenance work performed on
            both government and commercial aircraft and engines.


                                    14
<PAGE> 16

      *     Depreciation and amortization expense increased slightly in the
            first quarter of 1998 compared to the same period of 1997.  A
            $2.0 million increase in depreciation of aircraft (primarily for
            B-757 and B-767 fleet additions and DC-9 engine hushkitting) was
            offset by reduced depreciation, amortization and obsolescence
            provided for the B-747 and L-1011 fleets which were retired.

      *     Operating lease rentals of $103.9 million for the first quarter
            of 1998 were $18.1 million (21.1%) more than the rentals of $85.8
            million for the first quarter of 1997.  Reflecting TWA's
            continuing fleet renewal program, the increase was primarily due
            to an increase in the average number of leased aircraft from 150
            in the first quarter of 1997 to 160 in the comparable period of
            1998, and higher lease rates attributable primarily to the
            addition of new B-757 and MD-80/83 aircraft to the fleet.

      *     Passenger food and beverage expense of $21.6 million during the
            first quarter of 1998 represented an increase of $1.1 million
            (5.5%) from $20.5 million during the first quarter of 1997.  The
            increase was related to a 5.6% increase in enplaned passengers.

      All other operating expenses of $166.5 million during the first quarter
of 1998 decreased by $2.4 million (1.4%) from $168.9 million for the three
months ended March 31, 1997.  Expenses decreased in several categories
including landing fees ($1.2 million), cost of parts and services sold ($2.3
million), crew accommodation expenses ($1.5 million), ground equipment
maintenance ($1.3 million) and expenses related to TWA's subsidiary Getaway
Vacations ($2.1 million).  Offsetting these favorable variances were
increased expenses in the areas of advertising ($3.9 million) and
computerized reservation system fees ($3.0 million).

      Other charges (credits) were a net charge of $10.9 million for the
first quarter of 1998 as compared to $5.7 million for the same period in
1997.  Interest expense increased $1.8 million in the first quarter of 1998
over the first quarter of 1997 as a result of the issuance of new debt in the
fourth quarter of 1997 and the first quarter of 1998, which was partially
offset by a decrease in certain debt retired in 1997.  Interest income
increased by $1.7 million in the first quarter of 1998 primarily as a result
of increased levels of invested funds.  Net gains from the disposition of
assets were $7.0 million in the first quarter of 1998 as compared to $9.4
million in the same period of 1997.  The net gain in the first quarter of
1998 was related to the sale of certain aircraft, engines and other surplus
equipment while the net gain in 1997 was related to the sale of three gates
at Newark International Airport and spare flight equipment.  Other charges
and credits net decreased from a net credit of $10.4 million for the first
quarter of 1997 to a net credit of $7.7 million for the first quarter of
1998.  The change was primarily related to trade credits received in 1997
($1.7 million) with no corresponding credits received in 1998.

      A tax benefit of $25.4 million was recorded in the first quarter of
1998 compared to a tax benefit of $35.2 million recorded in the first quarter
of 1997 (see Note 2 to Consolidated Financial Statements).

      As a result of the above and excluding the effect of the non-cash ESIP
charge, the Company's operating loss of $42.2 million for the three months
ended March 31, 1998 improved $56.0 million from the operating loss of $98.2
million for the first quarter of 1997.  Giving effect to the same exclusion,
the Company had a net loss of $39.4 million for the first quarter of 1998
compared to a net loss of $70.8 million for the first quarter of 1997.  The
first quarter 1998 net loss included a $1.4 million non-cash extraordinary
loss related to the early extinguishment of debt versus a $1.5 million
non-cash extraordinary loss in the first quarter of 1997.


                                    15
<PAGE> 17

LIQUIDITY AND CAPITAL RESOURCES

      The following is a discussion of the impact of significant factors
affecting TWA's liquidity position and capital resources.  These comments
should be read in conjunction with, and are qualified in their entirety by,
the Consolidated Financial Statements and Notes thereto.

Liquidity

      The Company's consolidated cash and cash equivalents balance at March
31, 1998 was $346.1 million, a $108.4 million increase from the December 31,
1997 balance of $237.8 million.  The net increase in cash and cash
equivalents during the first quarter of 1998 was due, in large part, to cash
provided by financing activities of $160.9 million in 1998 versus $17.1
million in 1997.  Sources of cash generated by financing activities included
proceeds from the sale of notes of $144.9 million and from the sale and
leaseback of 15 B-727 aircraft and one B-757 engine ($43.2 million) in 1998 and
proceeds from notes and warrants issued of $47.2 million in 1997.  These
proceeds were partially offset by the repayment of long-term debt and capital
lease obligations of $21.5 million in 1998 versus $31.5 million in 1997.  Cash
used by operating activities was $44.0 million in 1998 versus $81.1 million in
1997.  Net discounted sales from tickets sold under the Karabu Ticket Agreement
are excluded from cash flows from operating activities as the related amounts
are applied as a reduction of the Icahn Loans (as defined below) and PBGC Notes.
During 1998, $35.2 million has been applied as a reduction to the PBGC Notes,
while in the same period of 1997, the proceeds applied as reductions to the
Icahn Loans were $20.6 million.  Additionally, $27.3 million in cash was
generated from an increase in accounts payable and accrued expenses, primarily
due to the timing of payments of certain obligations, and $85.2 million was
generated by an increase in advanced ticket sales.  These were offset by
reductions related to increases in receivables ($65.7 million) and prepaid
expenses and other current assets ($37.7 million).  Cash used by investing
activities was $8.6 million in 1998 compared to cash provided of $19.0 million
in 1997. Components of this net change include an increase in capital
expenditures (including aircraft pre-delivery payments) to $26.0 million in 1998
versus $13.6 million in 1997 and a decrease in proceeds from the sale of assets
to $12.8 million in 1998 versus $14.3 million in 1997.  Gross proceeds from
assets sold during 1998 were $12.8 million from the sale of aircraft, engines
and other surplus equipment while 1997 proceeds represented $10.0 million for
three gates at Newark International Airport and $4.3 million from the sale of
spare flight equipment.

      In late 1996, the Company began implementing a series of new strategic
initiatives designed to improve the Company's financial and operating
results.  The achievement of these improved operating results is subject to
significant uncertainties, including the Company's ability to achieve higher
revenue yields and load factors, the cost of aircraft fuel, the Company's
ability to finance or lease suitable replacement aircraft at reasonable rates
and the containment of operating costs.  No assurance can be given that any
of the initiatives already implemented or any new initiatives, if
implemented, will be successful, or if successful, that such initiatives will
produce sufficient results for the Company to be successful in generating the
operating revenues and cash required for profitable operations or future
viability.

                                    16
<PAGE> 18

      On June 14, 1995, the Company signed an agreement (the "Extension and
Consent Agreement") with Karabu to extend the term of certain financing
provided by Karabu (the "Icahn Loans") from January 8, 1995 to January 8,
2001 and to obtain the consent of Karabu and the Icahn Entities to certain
modifications to the PBGC Notes.

      In consideration of, among other things, the extension of the Icahn
Loans, TWA and Karabu entered into the Ticket Agreement, which permitted
Karabu to purchase two categories of discounted tickets:  (1) "Domestic
Consolidator Tickets," which are subject to a cap of $610 million, based on
the full retail price of the tickets ($120 million in the first 15 months and
$70 million per year for seven consecutive years through the term of the
Ticket Agreement), and (2) "System Tickets," which are not subject to any cap
throughout the term of the Ticket Agreement.

      Tickets sold by the Company to Karabu pursuant to the Ticket Agreement
are priced at levels intended to approximate current competitive discount
fares available in the airline industry.  The Ticket Agreement provides that
no ticket may be included with an origin or destination of St. Louis, nor may
any ticket include flights on other carriers.  Tickets purchased by Karabu
pursuant to the Ticket Agreement are required to be at fares specified in the
Ticket Agreement, net to TWA, and exclusive of tax.  No commissions will be
paid by TWA for tickets sold under the Ticket Agreement, and TWA believes
that under the applicable provisions of the Ticket Agreement, Karabu may not
market or sell System Tickets through travel agents or directly to the
general public.  Karabu, however, has been marketing System Tickets through
travel agents and directly to the general public.  The Company filed suit in
St. Louis County, Missouri, Circuit Court against Karabu seeking, among other
things, a declaratory judgment that Karabu and other entities were violating
the Ticket Agreement.  The defendants filed various counterclaims against the
Company.  On May 7, 1998, the court denied the Company's petition and
dismissed the defendant's counterclaims.  The Company is currently reviewing
this decision and evaluating options available to it, including a possible
appeal of the Circuit Court's decision.  See "Part II, Item 1. Legal
Proceedings."

      Domestic Consolidator Tickets sold under the Ticket Agreement are
limited to certain origin/destination city markets in which TWA has less than
a 5% market share limit except for New York where there is a 10% limit.
These restricted markets will be reviewed from time to time to determine any
change in TWA's market share, and other markets may be designated as
necessary.

      The purchase price for the tickets purchased by Karabu had been
required to either, at Karabu's option, be retained by Karabu and the amount
so retained credited as prepayments against the outstanding balance of the
Icahn Loans, or be paid over by Karabu to a settlement trust established in
connection with the '93 Reorganization for TWA's account as prepayments on
the PBGC Notes.  At December 31, 1997, approximately $118.6 million of such
proceeds had been applied to the principal balance of the Icahn Loans and
$76.7 million had been applied to the PBGC Notes.  On December 30, 1997, the
Company repaid the outstanding balance of the Icahn Loans out of the proceeds
of the Receivables Securitization Offering.  As a result, the purchase price
of tickets purchased by Karabu will be paid, at Karabu's election, either to
the settlement trust for prepayments on the PBGC Notes or to TWA directly.
During the first quarter of 1998, $35.2 million in ticket proceeds were
applied as prepayments on the PBGC Notes.


                                    17
<PAGE> 19

Capital Resources

      TWA has no unused credit lines and must satisfy all of its working
capital expenditure requirements from cash provided by operating activities,
from external capital sources or from the sale of assets.  As a result of the
financings consummated in the fourth quarter of 1997 and the repayment of
certain debt in connection therewith, assets with an approximate appraised
value of $165.0 million were released from collateral liens.  Since that
time, the Company has sold and subsequently leased back 15 B-727 aircraft and
sold two L-1011 aircraft leaving assets with an approximate appraised value
of $100.0 million free and clear of liens and encumbrances.  Further pledging
of these unencumbered assets, however, may be limited by negative pledge
restrictions in outstanding indebtedness.  Substantially all of TWA's other
strategic assets have been pledged to secure various issues of outstanding
indebtedness of the Company.  To the extent that the pledged assets are sold,
the applicable financing agreements generally require the sale proceeds to be
applied to repay the corresponding indebtedness.  To the extent that the
Company's access to capital is constrained, the Company may not be able to
make certain capital expenditures or to continue to implement certain other
aspects of its strategic plan, and the Company may therefore be unable to
achieve the full benefits expected therefrom.


Commitments

      In February 1996, TWA executed definitive agreements providing for the
operating lease of 10 new B757 aircraft, all of which have been delivered.
These aircraft have an initial lease term of 10 years.  Although individual
aircraft rentals escalate over the term of the leases, aggregate rental
obligations are estimated to average approximately $59 million per annum over
the lease terms.  The Company also entered into an agreement in February 1996
with Boeing for the purchase of ten 757-231 aircraft and related engines,
spare parts and equipment for an aggregate purchase price of approximately
$500 million.  The agreement also provides for the purchase of up to ten
additional aircraft.  As of March 31, 1998, TWA had taken delivery of five
purchased aircraft and had five on firm order.  Furthermore, to the extent
TWA exercises its options for additional aircraft, the Company will have the
right to an equal number of additional option aircraft.  Four of the five
aircraft already delivered were manufacturer financed and one was leased.
TWA has obtained commitments for debt financing for approximately 80% of the
total costs associated with the acquisition of four of the remaining five
aircraft which have not been delivered and obtained commitments for 100%
lease financing of the total costs of the remaining fifth and final of such
aircraft.  Such commitments are subject to, among other things, so-called
material adverse change clauses which make the availability of such debt and
lease financing dependent upon the financial condition of the Company.

      In 1997, TWA reached agreements for the acquisition, by lease, of two
new Boeing 767-300ER aircraft, which were delivered to TWA in March and
April, 1998.  TWA plans to utilize the longer-range 300 series aircraft on
its longer international and Hawaiian routes.

      TWA has entered into agreements with AVSA, S.A.R.L. and Rolls-Royce plc
relating to the purchase of ten A330-300 twin-engine wide body aircraft and
related engines, spare parts and equipment for an aggregate purchase price of
approximately $1.0 billion.  The agreements, as amended require the delivery
of the aircraft in 2001 and 2002 and provide for the purchase of up to ten
additional aircraft.  TWA has not yet made arrangements for the permanent
financing of the purchases subject to the agreements.  In the event of
cancellation, predelivery payments of approximately $18 million would be
subject to forfeiture.


                                    18
<PAGE> 20

      The Company has entered into an agreement to acquire from the
manufacturer fifteen new MD-83s.  The long-term leasing arrangement provides
for delivery of the aircraft between the second quarter of 1997 and the first
quarter of 1999.  As of March 31, 1998, the Company has taken delivery of
seven of the MD-83 aircraft and expects to take delivery of six additional
planes during 1998 and two additional planes in 1999.

      In April 1998, the Company entered into an agreement to acquire from
the manufacturer 24 new MD-83 aircraft with deliveries in 1999.  The Company
has obtained financing commitments for long-term debt and lease financing for
such aircraft.  Although the Company anticipates that rental payments for
such aircraft would represent a substantial financial commitment, it is not
possible to accurately estimate the amount of such payments at this time.

      TWA elected to comply with the transition requirements of the Noise Act
by adopting the Stage 2 aircraft phase-out/retrofit option, which requires
that 50% of its base level (December 1990) Stage 2 fleet be
phased-out/retrofitted by December 31, 1996.  To comply with the 1996
requirement, the Company has retrofitted, by means of engine hush-kits, 30 of
its DC-9 aircraft at an aggregate cost of approximately $55.5 million, most of
which was financed by lessors with repayments being facilitated through
increased rental rates or lease term extensions.  TWA intends to comply with the
transition requirements for December 31, 1998 by having 75% of its fleet meet
Stage 3 requirements.  By December 31, 1999, 100% of the fleet must meet
Stage 3 requirements.

      The Company has acquired three Boeing 767-231 ETOPS airframes and six
accompanying engines (collectively, the "Aircraft") which the Company
previously leased in exchange for the issuance of (i) $43.2 million aggregate
principal amount of the 11 3/8% Secured Notes, and (ii) $31.8 million
aggregate principal amount of the Equity Notes, which have a second priority
security interest in the Aircraft and are convertible into shares of Common
Stock.


Certain Other Capital Requirements

      Expenditures for facilities and equipment, other than aircraft,
generally are not committed prior to purchase and, therefore, no such
significant commitments exist at the present time.  TWA's ability to finance
such expenditures will depend in part on TWA's financial condition at the
time of commitment.

      The Company utilizes software and related computer technologies
essential to its operations that use two digits rather than four to specify
the year, which will result in a date recognition problem in the year 2000
and thereafter unless modified.  The Company has completed an assessment to
determine the changes needed to make its computer systems year 2000 compliant
and has developed a plan to implement such changes.  The Company currently
expects that it will complete the necessary changes and testing in mid-1999.
As of March 31, 1998, the Company estimates that the total cost to complete
the remediation of its computer systems would be approximately $18.0 million.

      The Company is also reviewing software which was purchased from outside
vendors and is evaluating its reliance on other third parties to determine
and minimize the extent to which its operations may be dependent on such
third parties to remediate the year 2000 issues in their systems.  The costs
of the Company's year 2000 project and the date on which it will be completed
are based on management's best estimates and include assumptions regarding
third party modification plans.  However, there can be no assurance that
these estimates will be achieved and actual results could differ materially
from those anticipated.


                                    19
<PAGE> 21

Availability of NOLs

      The Company estimates that it had, for federal income tax purposes, net
operating loss carryforwards ("NOLs") amounting to approximately $855 million
at December 31, 1997.  Such NOLs expire in 2008 through 2012 if not utilized
before then to offset taxable income.  Section 382 of the Internal Revenue
Code of 1986, as amended (the "Code"), and regulations issued thereunder
impose limitations on the ability of corporations to use NOLs, if the
corporation experiences a more than 50% change in ownership during certain
periods.  Changes in ownership in future periods could substantially restrict
the Company's ability to utilize its tax net operating loss carryforwards.
The Company believes that no ownership change has occurred subsequent to the
'95 Reorganization.  There can be no assurance, however, that an ownership
change will not occur in the future.  In addition, the NOLs are subject to
examination by the IRS and, thus, are subject to adjustment or disallowance
resulting from any such IRS examination.  For financial reporting purposes,
the tax benefits from substantially all of the tax net operating loss
carryforwards will, to the extent realized in future periods, have no impact
on the Company's operating results, but instead be applied to reduce
reorganization value in excess of amounts allocable to identifiable assets.


                                    20
<PAGE> 22


                     PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

      Icahn Litigation

      On March 20, 1996, the Company filed a Petition (the "TWA Petition") in
the Circuit Court for St. Louis County, Missouri, commencing a lawsuit against
Carl Icahn, Karabu and certain other entities affiliated with Icahn
(collectively, the "Icahn Defendants"). The TWA Petition alleged that the
Icahn Defendants are violating the Ticket Agreement and otherwise tortiously
interfering with the Company's business expectancy and contractual
relationships, by among other things, marketing and selling tickets purchased
under the Ticket Agreement to the general public. The TWA Petition sought a
declaratory judgment finding that the Icahn Defendants have violated the
Ticket Agreement, and also sought liquidated, compensatory and punitive
damages, in addition to the Company's costs and attorney's fees. On May 7,
1998 the court denied the TWA Petition and dismissed the Icahn Defendants'
counterclaims. The court concluded that the Icahn Defendants could sell
discount tickets under the Ticket Agreement to any person who actually uses
the ticket, including non-business travelers, and that the Icahn Defendants
had not breached the Ticket Agreement. No damages were assessed in respect
to either plaintiff's or defendants' petitions.

      The court's ruling could have an adverse effect on revenue, which could
be significant but the impact of which will depend on a number of factors,
including yield, load factors and whether any resulting incremental sales
by the Icahn Defendants will be to passengers that would not otherwise have
flown on TWA. The Company intends to appeal the court's ruling in its entirety
and/or request that the court clarify the decision to limit its scope
consistent with the reasoning set forth in the decision.

      On October 15, 1997, Karabu filed suit in New York Supreme Court, New
York County, seeking a declaratory judgment that even if TWA were to pay in
full the outstanding balance due on the Icahn Loans, Karabu would have no
obligation to release any portion of its lien on TWA's accounts receivable
and/or aircraft and engine collateral so long as the TWA Petition in the
Missouri lawsuit is pending or in the event that TWA is awarded damages as a
result of the TWA Petition.  By stipulation of the parties in December 1997,
this claim was dismissed with prejudice.  On November 12, 1997, however,
Karabu had amended its complaint to add a claim alleging that TWA had failed
to make the appropriate payment to the PBGC in June 1997.  On April 16, 1998,
Karabu withdrew its complaint.



<PAGE> 23


<TABLE>
<CAPTION>
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

<C>           <S>
    (a)       Exhibits

<F*>2.1       Joint Plan of Reorganization, dated May 12, 1995 (Appendix B to the Registrant's
              Registration Statement on Form S-4, Registration Number 33-84944, as amended)

<F*>2.2       Modifications to Joint Plan of Reorganization, dated July 14, 1995 and Supplemental
              Modifications to Joint Plan of Reorganization dated August 2, 1995 (Exhibit 2.5 to
              6/95 10-Q)

<F*>2.3       Findings of Fact, Conclusions of Law and Order Confirming Modified Joint Plan of
              Reorganization, dated August 4, 1995, with Exhibits A-B attached (Exhibit 2.6 to
              6/95 10-Q)

<F*>2.4       Final Decree, dated December 28, 1995, related to the `95 Reorganization (Exhibit
              2.7 to 12/31/95 Form 10-K)

<F*>3(i)      Third Amended and Restated Certificate of Incorporation of the Registrant (Exhibit
              3(i) to the Registrant's Registration Statement on Form S-4, Registration Number
              333-26645)

<F*>3(ii)     Amended and Restated By-Laws of Trans World Airlines, Inc., effective May 24,
              1996 (Exhibit 3(ii) to 6/96 10-Q)

<F*>4.1       Voting Trust Agreement, dated November 3, 1993, between TWA and LaSalle
              National Trust, N.A. as trustee (Exhibit 4.3 to 9/93 10-Q)

<F*>4.2       IAM Trans World Employees' Stock Ownership Plan and related Trust Agreement,
              dated August 31, 1993, between TWA, the IAM Plan Trustee Committee and the
              IAM Trustee (Exhibit to 9/93 10-Q)

<F*>4.3       IFFA Trans World Employees' Stock Ownership Plan and related Trust Agreement,
              dated August 31, 1993, between TWA, the IFFA Plan Trustee Committee and the
              IFFA Trustee (Exhibit 4.5 to 9/93 10-Q)

<F*>4.4       Trans World Airlines, Inc. Employee Stock Ownership Plan, dated August 31, 1993,
              First Amendment thereto, dated October 31, 1993, and related Trust Agreement,
              dated August 31, 1993, between TWA and the ESOP Trustee (Exhibit 4.6 to 9/93
              10-Q)

<F*>4.5       ALPA Stock Trust, dated August 31, 1993, between TWA and the ALPA Trustee
              (Exhibit 4.7 to 9/93 10-Q)

<F*>4.6       Stockholders Agreement, dated November 3, 1993, among TWA, LaSalle National
              Trust, N.A., as Voting Trustee and the ALPA Trustee, IAM Trustee, IFFA Trustee
              and Other Employee Trustee (each as defined therein), as amended by the Addendum
              to Stockholders dated November 3, 1993 (Exhibit 4.8 to 9/93 10-Q)

<F*>4.7       Registration Rights Agreement, dated November 3, 1993, between TWA and the
              Initial Significant Holders (Exhibit 4.9 to 9/93 10-Q)

<F*>4.8       Indenture between TWA and Harris Trust and Savings Bank, dated November 3,
              1993 relating to TWA's 8% Senior Secured Notes Due 2000 (Exhibit 4.11 to 9/93
              10-Q)

<F*>4.9       Indenture between TWA and American National Bank and Trust Company of
              Chicago, N.A., dated November 3, 1993 relating to TWA's 8% Secured Notes Due
              2001 (Exhibit 4.12 to 9/93 10-Q)

<F*>4.10      The TWA Air Line Pilots 1995 Employee Stock Ownership Plan, effective as of
              January 1, 1995 (Exhibit 4.12 to 9/95 10-Q)

<F*>4.11      TWA Air Line Pilots Supplemental Stock Plan, effective September 1, 1994 (Exhibit
              4.13 to 9/95 10-Q)

<F*>4.12      TWA Air Line Pilots Supplemental Stock Plan Trust, effective August 23, 1995
              (Exhibit 4.14 to 9/95 10-Q)

<F*>4.13      TWA Air Line Pilots Supplemental Stock Plan Custodial Agreement, effective
              August 23, 1995 (Exhibit 4.15 to 9/95 10-Q)

<F*>4.14      Form of Indenture relating to TWA's 8% Convertible Subordinated Debentures Due
              2006 (Exhibit 4.16 to Registrant's Registration Statement on Form S-3, No.
              333-04977)

<F*>4.15      Indenture dated as of March 31, 1997 between TWA and First Security Bank,
              National Association relating to TWA's 12% Senior Secured Notes due 2002
              (Exhibit 4.15 to Registrant's Registration Statement on Form S-4, No. 333-26645)

<F*>4.16      Form of 12% Senior Secured Note due 2002 (contained in Indenture filed as Exhibit
              4.15)



<PAGE> 24

<C>           <S>
<F*>4.17      Registration Rights Agreement dated as of March 31, 1997 between the Company
              and the Initial Purchaser relating to the 12% Senior Secured Notes due 2002 and the
              warrants to purchase 126.26 shares of TWA Common Stock (Exhibit 4.17 to Registrant's
              Registration Statement on Form S-4, No. 333-26645)

<F*>4.18      Warrant Agreement dated as of March 31, 1997 between the Company and American
              Stock Transfer & Trust Company, as Warrant Agent, relating to warrants to purchase
              126.26 shares of TWA Common Stock (Exhibit 4.18 to Registrant's Registration
              Statement on Form S-4, No. 333-26645)

<F*>4.19      Form of Indenture relating to TWA's 9 1/4% Convertible Subordinated Debentures due
              2007 (Exhibit 4.19 to Registrant's Registration Statement on Form S-3, No.
              333-44689)

<F*>4.20      Registration Rights Agreement dated as of December 2, 1997 between the Company
              and the Initial Purchasers  (Exhibit 4.20 to Registrant's Registration Statement on
              Form S-3, No. 333-44689)

<F*>4.21      Indenture dated as of December 9, 1997 by and between TWA and First Security
              Bank, National Association, as Trustee, relating to TWA's 11 1/2% Senior Secured
              Notes due 2004  (Exhibit 4.21 to Registrant's Registration Statement on Form S-4,
              No. 333-44661)

<F*>4.22      Form of 11 1/2% Senior Secured Note due 2004 (contained in Indenture filed as
              Exhibit 4.21)

<F*>4.23      Registration Rights Agreement dated as of December 9, 1997 among the Company
              and Lazard Frres & Co. LLC and PaineWebber Incorporated, as initial purchasers,
              relating to TWA's 11 1/2% Senior Secured Notes due 2004  (Exhibit 4.23 to
              Registrant's Registration Statement on Form S-4, No. 333-44661)

<F*>4.24      Sale and Service Agreement dated as of December 30, 1997 between TWA and
              Constellation Finance LLC, as purchaser, relating to TWA's receivables  (Exhibit
              4.24 to Registrant's Registration Statement on Form S-4, No. 333-44661)

    10.1      Termination Agreement between TWA and RODEN A. BRANDT dated February 12, 1998.

    11        Statement of computation of per share earnings

    27        Financial Data Schedule

    (b)       Reports on Form 8-K
              A report on Form 8-K dated January 28, 1998 was filed in the first quarter 1998.
              The filing reported the election of Edgar M. House as a Director, filling a
              vacancy, and the election of Kathleen A. Soled as Senior Vice President and
              General Counsel.

- ----------------------
<FN>

<F*> incorporated by reference

</TABLE>



<PAGE> 25


                              SIGNATURES

Pursuant to the requirements 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.


                                    TRANS WORLD AIRLINES, INC.


Dated: May 15, 1998                 By:
                                       ------------------------------
                                             Michael J. Palumbo
                                          Senior Vice President and
                                           Chief Financial Officer




<PAGE> 1
                                                        EXHIBIT 10.1


                              February 12, 1998


Mr. Roden A. Brandt
220 Palmer Drive
Palm Harbor, Florida  34685

Dear Rod:

This letter will confirm our agreement concerning the termination of your
employment by Trans World Airlines, Inc. ("TWA" or the "Company").  This
Agreement shall be deemed to constitute a severance agreement in lieu of
notice of your termination.  In this connection, we have agreed as follows:

1.  Your last day on the active payroll of TWA was December 31, 1997
    ("termination date").

2.  You have received payment for your normal earnings through December 31,
    1997, less all statutory tax withholdings and normal payroll deductions.

3.  Not later than January 31, 1998,  you or your designated beneficiary will
    be paid an additional gross amount of $13,783.36, less all statutory tax
    withholdings, which is equivalent to your unused earned and accrued
    vacation for 1997, totaling in all nineteen (19) days pay at the gross
    rate of $725.44 per day.

4.  Effective January 1, 1998, through December 31, 1998, you will continue
    to receive your current monthly salary of $15,761.00 payable in monthly
    installments, less all statutory and other current payroll deductions.

5.  120,600 of the non-qualified stock options (the "Option") issued to you
    under TWA's Key Employee Stock Incentive Program ("KESIP") will be
    treated as vested options and such vested options will be exercisable by
    you in accordance with the terms of the KESIP.  All remaining unvested
    options lapsed as of December 31, 1997.  Your vested options will expire
    sixty (60) days following the date on which TWA files its Form 10K with
    the United Securities and Exchange Commission which filing should be on
    or about March 31, 1998 ("Option Termination Period") provided that, if
    at any time during the Option Termination Period either TWA requests that
    you not trade in securities of the Company for a period of time or you
    notify TWA that counsel reasonably acceptable to the Company has advised
    you that applicable securities laws prohibit trading securities of the
    Company (either such period being referred to herein as a "Restricted
    Period") then TWA, subject to any applicable Option expiration dates set
    out in the KESIP Agreement between you and TWA ("the KESIP Agreement"),
    shall extend the period during which the Option may be exercised until
    the close of business on the day which follows the Restricted Period, by
    the number of days remaining in such Option Termination Period as of the
    beginning of the Restricted



<PAGE> 2

Roden A. Brandt
January 15, 1998
Page 2

    Period.  To the extent that there is any inconsistency between the terms and
    conditions of this Agreement and those of the KESIP or the KESIP Agreement,
    the terms and conditions of this Agreement shall control.

6.  You and eligible dependents will retain coverage at TWA's expense for TWA
    Medical and Dental Benefits, as well as the current TWA Basic Group Life
    Insurance through December 31, 1998.  After December 31, 1998, you will
    be eligible to convert your TWA  Additional Group Life Insurance to
    individual coverage.  Information regarding life insurance conversion
    will be provided to you.  Current Additional Life Insurance will cease as
    of December 31, 1998.  Current Voluntary Accidental Death and
    Dismemberment, and Disability Insurance will cease as of December 31,
    1998.

7.  You and your wife will be entitled to Class A pass privileges until
    December 31, 1998.  Use of all of the above passes will be subject to
    TWA's pass policy and applicable restrictions published in its Management
    Policy and Procedure Manual as the same may be in effect from time to
    time.

8.  Your participation in the Retirement Savings Plan for Non-Contract
    Employees of TWA will end on December 31, 1998, on which date TWA's
    contribution on your after-tax savings will be 100% vested.  Distribution
    of your vested account balance will thereafter be made as you elect in
    accordance with the terms of the Plan.

9.  Any and all coverage and benefits, other than those set out in paragraph
    6,7 and 8 herein, under any TWA group benefit or insurance plan and any
    other benefits, privileges, or emoluments whatsoever pertaining to your
    employment by TWA shall be discontinued as of midnight, December 31,
    1997.

10. Unless otherwise agreed by the parties, you will return to TWA any
    computers and all accessories, software and appurtenances thereto and
    cellular telephones or pagers which are the property of or leased by TWA
    and in your possession, and any other Company property, documents or
    material that may be in your possession, by not later than January 31,
    1998.

11. You agree to cooperate with TWA as necessary in connection with any
    litigation or other proceedings which have arisen or may arise, directly
    or indirectly, out of or in connection with the performance of your
    duties while you were employed by TWA.

12. You agree that under any of the circumstances set forth herein:

      (a)  you shall not for a period of two years following your termination
date, directly or indirectly solicit (or assist or encourage the solicitation
of) any employee of the Company or any of its subsidiaries or affiliated
companies or anyone who was so employed at any time within twelve (12) months
prior to termination of  your employment by the Company to be employed by you
or by any entity in which you own or expect to own any equity interest in
excess of five (5) percent of any class of the outstanding securities
thereof, or by any entity by which you are employed or for which you serve or
expect to serve in any capacity; nor encourage or induce any Company
employee to terminate his or her Company employment.  For the purposes of
this paragraph, the term



<PAGE> 3

Roden A. Brandt
January 15, 1998
Page 3

"solicit" shall mean any contact by you with or providing information to others
who may be expected to contact any employees of the Company or of any of its
subsidiaries or affiliated companies regarding their employment status, job
satisfaction, interest in seeking employment with you, with any person
affiliated with you or by whom you are employed but shall not include print
advertising for personnel or responding to any unsolicited request for a
personal recommendation for or evaluation of a Company employee or an employee
of any of the Company's subsidiaries or affiliated companies.

      (b)  you shall hold forever hereafter in a fiduciary capacity for the
benefit of the Company all secret or confidential information, knowledge or
data relating to the Company or any of its subsidiaries or affiliated
companies, including but not limited to commercial, operational, marketing,
pricing, personnel or financial information including costs, strategies,
forecasts or trade secrets, acquisition strategies or candidates or personnel
acquisition plans ("confidential information") which shall have been obtained
by you during or by reason of your employment by the Company or by any of its
subsidiaries or affiliated companies and which shall not be public knowledge.
You shall not, without the prior written consent of the Company or unless
required to do so by reason of a court order or subpoena (in which case you
shall give Company prompt notice of any such other subpoena or order, or
request therefore, so as to provide Company the maximum opportunity to
contest the same), communicate or divulge any such confidential information
to anyone other than the Company or those designated by it.

      (c)  you shall not for a period of two years following your termination
date discuss or disclose to the media or Company personnel the circumstances
or terms of your termination of employment.

      (d)  you shall not publicly disparage or denigrate the Company or any
of its officers, directors or practices.

      To the extent that any covenant or agreement contained in this
paragraph 12 shall be determined by a Court to be invalid or unenforceable in
any respect or to any extent, the covenant or agreement shall not be rendered
void, but instead shall be automatically amended to such lesser scope or to
such lesser extent as will grant Company the maximum restriction on your
conduct and activities permitted by applicable law in such circumstances.

13. In consideration of the foregoing, you agree as follows:

      (a) With the exception of claims arising out of a breach of this
Agreement, you irrevocably and unconditionally release, remise, acquit and
forever discharge Trans World Airlines, Inc., its past and present parents,
subsidiaries, divisions, controlling parties, officers, directors, agents,
employees, successors, and assigns (separately and collectively "releasees")
jointly and individually, of and from any and all claims, demands, causes of
action, obligations, damages or liabilities, in law or in equity, arising from
any and all bases, however denominated, known or unknown, relating to your
employment by TWA and the termination thereof, including, but not limited to,
any and all claims of employment discrimination under any federal, state or
local law, rule or regulation.  This release expressly refers to, includes and
releases all rights or



<PAGE> 4

Roden A. Brandt
January 15, 1998
Page 4

claims arising under the Age Discrimination in Employment Act of 1967, as
amended, Title 29 U.S. Code 621, et. seq.  This release extends to any relief,
no matter how described, including, but not limited to, back pay, front pay,
reinstatement, compensatory damages, punitive damages, liquidated damages or
damages for pain and suffering. You further agree that you will not file nor
permit to be filed on your behalf any such claim, will not permit yourself to be
a member of any class seeking relief against releasees, and will not counsel or
assist in the prosecution of any claims against the releasees, whether those
claims are on behalf of yourself or others, unless you are under a court order
or subpoena to do so. In the event you are served with such a court order or
subpoena, you agree to notify TWA's Legal Department of such service within 24
hours of your obtaining actual knowledge of  service or your receipt of same,
whichever first occurs. This release extends to and includes all rights or
claims arising on or before the date of signing of this Agreement, but shall not
extend to or include any rights or claims that may arise after the date on which
this Agreement is signed.

      (b)  You further acknowledge that the only consideration for signing
this Agreement and all that you are ever to receive from the releasees are
the terms stated in this Agreement and that no other promises or agreements
of any kind have been made to you or with you by any person or entity
whatsoever to cause you to sign this Agreement; and that you have signed this
Agreement as your free and voluntary act. You further acknowledge that
pursuant to the terms of this Agreement you are and will be receiving
benefits from TWA which are substantially above and beyond those benefits to
which you are already entitled under TWA's published corporate policies and
procedures governing termination of employment; that you have had a full,
fair and adequate opportunity of at least twenty-one (21) days in which to
reflect upon and consider the terms of this Agreement; that you have been
advised to consult, and have consulted, with an attorney of your choosing
prior to signing this Agreement; that no pressure or duress of any kind has
been applied to you with respect to your signing this Agreement; and that you
understand and are fully satisfied with the terms and provisions of this
Agreement.

      (c)  Under the Older Workers Benefits Protection Act of 1990, you have
seven (7) days from the date of your signing of this Agreement to revoke the
Agreement, and this Agreement shall not become effective or enforceable until
this revocation period has expired and you have not revoked the Agreement.

14. This Agreement shall be governed by and be construed in accordance with
the internal laws of the State of Missouri, without reference to principles
of conflicts of laws.  The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.  Neither this Agreement
nor any of its terms may be amended, waived, added to or modified other than
by written agreement executed by the parties hereto or their respective
successors and legal representatives.

15. All notices and other communications hereunder shall be in writing and
shall be given by facsimile or by hand delivery to the other party or by
regular or registered or certified mail, return receipt requested, postage
prepaid, addressed as follows:

            If to you:



<PAGE> 5

Roden A. Brandt
January 15, 1998
Page 5

            Roden A. Brandt
            220 Palmer Drive
            Palm Harbor, Florida  34685

            If to the Company:

            Trans World Airlines, Inc.
            One City Centre
            515 North 6th Street
            St. Louis, Missouri  63101
            Attn:  General Counsel

or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notice and communications shall be effective
when actually received by the addressee.

16. The invalidity or unenforceability of any provision of this Agreement
shall not affect the validity or enforceability of any other provision of
this Agreement.

17. This Agreement contains the entire understanding between the parties
concerning the subject matter hereof and supersedes all prior agreements,
understandings, discussions, negotiations and undertakings, whether written
or oral, among the parties with respect thereto.

                              Sincerely,



                              James F. Martin


Read, Acknowledged and Agreed to
this         day of         , 1998:
     -------        --------


- ------------------------------
      Roden A. Brandt




<PAGE> 1
                                                                    EXHIBIT 11

<TABLE>
                            TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                 COMPUTATION OF EARNINGS PER SHARE
                          (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNT)
<CAPTION>


                                                                                             Three Months Ended
                                                                                                  March 31,
                                                                                           -----------------------
                                                                                              1998         1997
                                                                                           ---------     ---------
<S>                                                                                        <C>           <C>
ADJUSTMENTS TO NET LOSS:
   Loss before extraordinary items                                                         $(54,140)     $(70,032)
   Preferred stock dividend requirements                                                     (5,863)       (3,869)
                                                                                           --------      --------
   Loss before extraordinary items applicable to common stock
      for basic calculation                                                                 (60,003)      (73,901)
   Extraordinary items                                                                       (1,380)       (1,532)
                                                                                           --------      --------
   Loss applicable to common stock for basic calculation                                    (61,383)      (75,433)
   Diluted adjustment - dividend requirements on 8% and
      9 1/4% Preferred Stock assumed to be converted                                          5,863         3,869
                                                                                           --------      --------
   Loss applicable to common stock for diluted calculation                                 $(55,520)     $(71,564)
                                                                                           ========      ========

ADJUSTMENTS TO OUTSTANDING SHARES:
   Basic Earnings Per Share:
      Average number of shares of common stock<F1>                                           57,889        49,036

   Diluted Earnings Per Share Adjustments:
      Incremental shares associated with the assumed
        exercise of options and warrants<F2>                                                  3,865           595
      Common shares assumed to be issued upon conversion of
        8% and 9 1/4% Preferred Stock                                                        20,462         9,545
                                                                                           --------      --------
   Total average number of common and common equivalent
      shares used for diluted earnings per share calculation                                 82,216        59,176
                                                                                           ========      ========

PER SHARE AMOUNTS:
   Loss before extraordinary items and preferred dividends
      Basic                                                                                $  (1.04)     $  (1.51)
      Diluted<F3>                                                                          $  (0.66)     $  (1.18)
   Net loss
      Basic                                                                                $  (1.06)     $  (1.54)
      Diluted<F3>                                                                          $  (0.68)     $  (1.21)


- ------------------
<FN>

<F1> Includes 6,309 shares for the three months ended March 31, 1998 and 5,913 shares for the three months ended March 31,
     1997, of Employee Preferred Stock which, except for a liquidation preference of $.01 per share and the right to
     elect a certain number of directors to the Board of Directors, is the functional equivalent of Common Stock.

<F2> Pursuant to an employee stock incentive plan (ESIP or the Plan), the Company is required to distribute additional
     shares of common stock and Employee Preferred Stock as a result of the distribution of additional shares following
     the effective date of the '95 Reorganization.  The Company distributed 931,604 additional shares in July 1997 and
     will distribute approximately 2,282,000 additional shares in July 1998 under this provision.  Additionally, the ESIP
     provides that, continuing through 2002, employees may significantly increase their ownership, through grants or
     purchases, as set forth in the Plan.  The earnings (loss) per share computations do not give any effect to the
     future certain issuances or potential issuances of these shares.

<F3> As the effects of including the incremental shares associated with options and warrants and the assumed conversion of
     the 8% and the 9 1/4% Preferred Stock are antidilutive, these amounts are not presented in the accompanying
     condensed statements of consolidated operations.

</TABLE>

<TABLE> <S> <C>

<ARTICLE>           5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF TRANS
WORLD AIRLINES, INC. AND SUBSIDIARIES AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                    1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                         346,134
<SECURITIES>                                         0
<RECEIVABLES>                                  261,672
<ALLOWANCES>                                     9,149
<INVENTORY>                                     95,480
<CURRENT-ASSETS>                               860,591
<PP&E>                                         898,116
<DEPRECIATION>                                 191,398
<TOTAL-ASSETS>                               2,974,701
<CURRENT-LIABILITIES>                        1,072,062
<BONDS>                                      1,030,291
                                0
                                        116
<COMMON>                                           519
<OTHER-SE>                                     206,516
<TOTAL-LIABILITY-AND-EQUITY>                 2,974,701
<SALES>                                              0
<TOTAL-REVENUES>                               765,389
<CGS>                                                0
<TOTAL-COSTS>                                  834,096
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   598
<INTEREST-EXPENSE>                              30,215
<INCOME-PRETAX>                                (79,558)
<INCOME-TAX>                                   (25,418)
<INCOME-CONTINUING>                            (54,140)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 (1,380)
<CHANGES>                                            0
<NET-INCOME>                                   (55,520)
<EPS-PRIMARY>                                    (1.06)
<EPS-DILUTED>                                    (1.06)
        

</TABLE>


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