TRANS WORLD AIRLINES INC /NEW/
10-K, 2000-02-23
AIR TRANSPORTATION, SCHEDULED
Previous: PURE CYCLE CORP, SC 13D/A, 2000-02-23
Next: OPPENHEIMER QUEST VALUE FUND INC, 485BPOS, 2000-02-23




<PAGE>
<PAGE>
=============================================================================
                   SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, DC  20549
                            ----------------
                               FORM 10-K
              /x/  ANNUAL REPORT PURSUANT TO SECTION 13 OR
              15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
              For the fiscal year ended December 31, 1999

                                   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 Number.)
incorporation or organization.)

                            ONE CITY CENTRE
                          515 NORTH 6TH STREET
                       ST. LOUIS, MISSOURI  63101
      (Address of principal executive offices, including zip code.)

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

       Securities registered pursuant to Section 12(b) of the Act:
<TABLE>
<CAPTION>
            TITLE OF EACH CLASS              NAME OF EACH EXCHANGE ON WHICH REGISTERED
- -------------------------------------------  -----------------------------------------
<S>                                                 <C>
Common Stock, par value $.01 per share               American Stock Exchange
Warrants (expiring August 23, 2002)                  American Stock Exchange
11 1/2% Senior Secured Notes due 2004                American Stock Exchange
11 3/8% Senior Notes due 2006                        American Stock Exchange
11 3/8% Senior Secured Notes due 2003                American Stock Exchange
Series A Participating Cumulative Preferred
 Stock Purchase Rights                               American Stock Exchange
</TABLE>
                             -------------
      Securities registered pursuant to Section 12(g) of the Act:
                            (Title of Class)
        8% Cumulative Convertible Exchangeable Preferred Stock,
                        par value $.01 per share
      9 1/4% Cumulative Convertible Exchangeable Preferred Stock,
                        par value $.01 per share
                       8% Secured Notes due 2001
                   Warrants (expiring April 1, 2002)

     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; and (2) has been
subject to such filing requirements for the past 90 days.
                          Yes  /x/      No / /
     Indicate by check mark if disclosure of delinquent filers pursuant
to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.     / /

         APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
              PROCEEDING 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 / /

     The aggregate market value of voting stock held by non-affiliates
of the registrant as of February 16, 2000, $155,429,631.
     As of  February 16, 2000, 59,981,122 shares of the registrant's
common stock, par value $0.01 per share, were outstanding.

                  DOCUMENTS INCORPORATED BY REFERENCE:
          Definitive Proxy Statement for the Annual Meeting of
                Stockholders on May 23, 2000 - Part III
=============================================================================

<PAGE>
<PAGE>
                                 PART I


ITEM 1. BUSINESS

        Trans World Airlines, Inc. ("TWA" or the "Company") is a Delaware
corporation organized in 1978 and is the successor to the business of
its predecessor corporation, Transcontinental & Western Air, Inc.,
originally formed in 1934. The Company's principal executive offices are
located at One City Centre, 515 N. Sixth Street, St. Louis, Missouri
63101 and its telephone number is (314) 589-3000.

        TWA is the eighth largest U.S. air carrier (based on revenue
passenger miles ("RPMs") for the full-year 1999), whose primary business
is transporting passengers, cargo and mail. During 1999, the Company
carried approximately 25.8 million passengers and flew approximately
26.0 billion RPMs. As of December 31, 1999, TWA provided regularly
scheduled jet service to 103 cities in the United States, Mexico,
Europe, the Middle East, Canada and the Caribbean. As of December 31,
1999, the Company operated a fleet of 183 jet aircraft.

NORTH AMERICAN ROUTE STRUCTURE

        TWA's North American operations have a hub-and-spoke structure,
with a primarily domestic hub in St. Louis at Lambert International
Airport ("St. Louis") and a domestic-international gateway at New York's
John F. Kennedy International Airport ("JFK"). As of December 31, 1999,
TWA's North American system serves 38 states, Mexico, Canada and the
Caribbean. The JFK and St. Louis systems are designed to allow TWA to
support both its North American and transatlantic connecting flights.
During 1999, TWA's North American passenger revenues accounted for
approximately 90.1% of its total passenger revenues versus approximately
88.5% during 1998.

        TWA is the predominant carrier at St. Louis, with an average of
approximately 351 scheduled daily departures in 1999 serving 83 cities
as of December 31, 1999. In 1999, TWA had approximately a 73% share of
airline passenger enplanements in St. Louis, excluding commuter flights,
while the next largest competitor enplaned approximately 11.3%.

        As of December 31, 1999, TWA served 24 domestic and international
cities from JFK, with approximately 41 daily departures. JFK is both the
Company's and the industry's largest international gateway from North
America. The Company offered non-stop flights from JFK to seven cities
in Europe and the Middle East as well as 17 destinations in the U.S. and
the Caribbean.  (TWA closed three international stations at Madrid,
Barcelona and Rome in January 2000.)

        TWA coordinates operation of its commuter feed into St. Louis and
JFK with Trans States Airlines, Inc. ("Trans States"), and into San Juan
with Gulfstream International Airlines ("Gulfstream").  Trans States and
Gulfstream are both independently owned regional airlines.  Trans States
operated an average of approximately 146 daily flights into St. Louis
and 57 daily


                                  1

<PAGE>
<PAGE>
flights into JFK in 1999.  Trans States' operations are coordinated to
feed TWA's North American and international flights.

        Gulfstream currently operates approximately 55 daily flights into
San Juan which are coordinated to feed San Juan, with connections to and
from St. Thomas and St. Croix in the U.S. Virgin Islands, St. Kitts in
the Leeward Islands, St. Maarten in the Netherlands Antilles, and
Tortola and Virgin Gorda in the British Virgin Islands.  In addition, on
May 1, 2000 Gulfstream is scheduled to add new destinations to the TWA
route map which, subject to government approval, will include Key West,
Florida and Marsh Harbour, Treasure Cay and North Eleuthera in the
Bahamas.  On that date, Gulfstream will also enhance service to current
TWA destinations including Freeport, Nassau, Fort Lauderdale, Miami,
Orlando, Tampa and West Palm Beach.

        In February 2000, Trans States introduced Regional Jet ("RJ")
service with flights between St. Louis and Peoria, IL, Fayetteville, AR,
Charleston, SC and Greenville-Spartanburg, SC.  The service is provided
with three Embraer 145 ("EMB 145") 50-seat regional jets.

        In the summer of 2000, TWA and Chautauqua Airlines plan to expand
the RJ operation with the addition of 15 EMB-145s.  Chautauqua is
scheduled to supplement Trans World Express and Trans World Connection
service at St. Louis and JFK.  Chautauqua, based in Indianapolis, is
independently owned.

        Management believes these regional airline operations are an
important source of traffic into the Company's domestic and
international route networks.


INTERNATIONAL ROUTE STRUCTURE

        TWA's international operations consist of both nonstop and through
service from JFK and St. Louis to destinations in Europe and the Middle
East. TWA's international operations are concentrated at JFK.
International cities served include: Cairo, Lisbon, Milan, Riyadh, and
Tel Aviv from JFK; Paris from JFK and St. Louis; and London-Gatwick from
St. Louis.  In January 2000, as part of its plans to improve the
operating and financial performance of its international operations, the
Company discontinued service from JFK to Barcelona, Madrid and Rome.  In
1999, TWA's international passenger revenues accounted for approximately
9.9% of total revenues versus approximately 11.5% in 1998.

        TWA continues to explore opportunities for entering into marketing
and code-share alliances with foreign carriers. Such alliances allow TWA
to provide its passengers with extended service to foreign destinations
not served directly by TWA, while feeding TWA's North American
operations from these foreign destinations.

        TWA and Royal Jordanian Airline have a code-share agreement that
calls for the joint coding of TWA domestic flights between certain U.S.
cities and JFK and of Royal Jordanian Airline's direct flights between
JFK and Amsterdam and cities in the Middle East and Persian Gulf area.
TWA also has a code-share agreement with Royal Air Maroc, Morocco's flag
carrier,


                                  2


<PAGE>
<PAGE>
pursuant to which Royal Air Maroc sells seats with its code on TWA
flights between JFK and certain U.S. cities and TWA sells seats with its
code on Royal Air Maroc flights between JFK and Casablanca and certain
other African cities.

        In December, 1999, TWA implemented a code-share agreement with
Kuwait Airways, the state airline of Kuwait, whereby Kuwait Airways
sells seats with its code on TWA flights between JFK and certain U.S.
cities as well as between Chicago and St. Louis, while TWA places its
code on Kuwait Airways flights between JFK and certain points in the
Middle East, and between Chicago and certain points in the Middle East.

BUSINESS STRATEGY

        TWA operates in a highly competitive, capital-intensive industry
in which small fluctuations in revenue per available seat mile ("RASM")
and cost per available seat mile ("CASM") can significantly affect TWA's
financial results.  Its long-term viability depends, therefore, on its
ability to generate revenues, control costs and attract new capital.
(See "Management's Discussion and Analysis of Financial Condition and
Results of Operations-Liquidity"). Consequently, TWA seeks to improve
operational reliability and productivity, schedule integrity and overall
product quality in order to accomplish these goals.  To that end, TWA
has implemented and continues to focus its efforts on the following key
initiatives:

        *    modernizing its fleet;
        *    reducing costs and improving productivity;
        *    implementing revenue-enhancing marketing initiatives and
             schedule realignments to attract higher-yield travelers;
        *    implementing employee-related initiatives to reinforce TWA's
             focus on operational performance;
        *    optimizing TWA's route structure through the opening of
             "focus cities" and the use of regional jet feed into TWA's
             system; and
        *    better coordinating of commuter feed, turbo prop products
             and schedules.

        Since late 1996 when TWA began implementing these initiatives, it
has achieved several important milestones toward its goals, including:

        *    reducing the average age of its fleet from 19.0 years at
             year-end 1996 to 12.1 years as of December 31, 1999;
        *    upgrading and implementing new service products targeted at
             specific segments of TWA's customer base;
        *    increasing operational reliability through improved on-time
             performance;
        *    increasing the use and efficiency of St. Louis and JFK;
        *    opening of TWA's first "focus city" in San Juan, Puerto Rico
             on November 1, 1999; and
        *    start of regional jet service in February, 2000.

The key elements of TWA's overall ongoing business strategy are outlined
below.


                                  3


<PAGE>
<PAGE>

   Fleet Upgrade and Simplification

        TWA's fleet modernization plans seek to realize operating and
maintenance cost savings and increased productivity by replacing a
number of older, less efficient aircraft with more modern,
technologically advanced, twin-engine, two-pilot aircraft.  These
changes are also intended to simplify TWA's fleet structure in order to
decrease overall crew training and aircraft maintenance costs (although
resulting in increased short-term transition crew training costs).
Additional efficiencies should be realized through increased
standardization of aircraft parts, supplies and cabin equipment that
must be inventoried throughout TWA's system.  Despite the higher capital
costs associated with owning or leasing new and later model aircraft,
TWA believes that corresponding reductions in operating costs will
offset any increased costs in the long term.  Management believes this
initiative will further improve TWA's operating performance.

        Retirements.  In the first quarter of 1997, as part of its efforts
        -----------
to improve near-term operational reliability, TWA announced plans to
accelerate retirement of the 14 B-747s and the 11 L-1011s remaining in
its fleet as of December 31, 1996.  All of the L-1011s were retired in
1997 and the B-747s were retired in February 1998.

        During 1998, TWA retired six of its older B-727s, which it
replaced with MD-80s.  TWA retired 13 additional B-727s and 26 DC-9s in
1999.

        Acquisitions.  Since 1996, TWA has entered into agreements with
        ------------
the manufacturer and various lessors to acquire a total of 27 B-757
aircraft.  As of December 31, 1999, TWA has taken delivery of 26 B-757
aircraft with ten of these B-757 aircraft delivered in 1999.  The final
B-757 aircraft under these agreements was delivered in January 2000.

        TWA took delivery of two B-767-300ER aircraft in early 1998 and
two additional B-767-300ER aircraft in 1999.  Two additional B-767-300ER
aircraft will be delivered in 2000 under a lease agreement and will
replace B-767-200 aircraft from the same aircraft lessor.

        TWA also took delivery of nine late model used MD-82s in 1997 and
early 1998.

        Since 1996, TWA has entered into agreements with the manufacturer
to acquire a total of 39 new MD-83s.  As of December 31, 1999, TWA has
taken delivery of all 39 of these aircraft with 26 new MD-83s delivered
in 1999.  In addition, TWA acquired one used MD-83 in 1999.

        In December 1998, TWA signed letters of intent to acquire an
additional 125 new Boeing and Airbus aircraft and options for an
additional 125 Boeing and Airbus aircraft. TWA finalized the terms of
the purchase orders for 50 Boeing 717-200 aircraft in June of 1999 and
the terms of options for an additional 50 B717-200 aircraft and
definitive agreements were signed at that time.  Financing agreements on
these B717-200 aircraft were also finalized in June of 1999. The first
B717-200 aircraft was delivered in February 2000.  Both the Boeing 717
and the Airbus 318 and "A320 Family" financing commitments are subject to
a "material adverse change" clause.  Those provisions are comparable to
those contained in prior agreements for the acquisition of B757 and MD-80
aircraft.  Such provisions generally allow the manufacturer to withdraw
the financing commitment on one or more undelivered aircraft in the event
there is a material adverse change in the financial condition of TWA
which would adversely affect TWA's ability to perform under the purchase
order, financing documentation or any related transaction.  In the event
Boeing or Airbus withdraws its financing commitment with respect to one
or more of the aircraft, TWA has a comparable right to terminate the
purchase order for those aircraft.

        In December 1999, TWA finalized the terms of the purchase orders
for 38 A318 aircraft and the terms of options for an additional 75 "A320


                                  4



<PAGE>
<PAGE>
Family" aircraft and definitive agreements were signed at that time.
Predelivery payments were made by TWA in December 1999 and January 2000
for A318 aircraft, totaling approximately $8.9 million; no further
predelivery payments will be required until 2002.  Financing agreements
on these aircraft were also finalized in December 1999.  Deliveries of
the firm 38 aircraft are scheduled to commence in 2004.  Terms and
conditions of the lease of the remaining 12 A318 aircraft announced in
December 1998 are subject to further negotiation and the signing of
definitive agreements with an operating lessor.  Finalizing of orders
for the remaining 25 "A320 Family" aircraft is currently under
negotiation; TWA anticipates that it will be required to pay in 2000
approximately $7.0 million in predelivery payments for these aircraft.
These aircraft would primarily replace B-727, DC-9 and MD-80 aircraft
currently in TWA's fleet.

        TWA expects these fleet replacements will offer improved range and
payload characteristics in state-of-the-art, environmentally friendly
new aircraft that should allow for the schedule frequency required by
the business traveler.  Management believes these aircraft are
appropriately sized to the routes served and, by reducing TWA's reliance
on lower-yield feed traffic to fill capacity, have resulted in higher
load factors and will improve future yields.  Further, TWA expects these newer,
twin-engine, two-pilot aircraft to provide efficiencies in fuel, flight
crew and maintenance expenses.

        As a result of this fleet restructuring, TWA's mix of narrow-body
aircraft and wide-body aircraft shifted from approximately 80%/20% at
year-end 1996 to approximately 91%/9% at December 31, 1999, and the
average number of seats per aircraft declined from 161 to 146 over the
same period.  The average age of TWA's fleet decreased from 19.0 years
at year-end 1996 to 12.1 years at December 31, 1999.  Based on scheduled
deliveries through 2000, TWA expects the mix of narrow-body to wide-body
aircraft to remain approximately 91%/9% at December 31, 2000.  The
average number of seats per aircraft is expected to equal approximately
145 over the same period.  Finally, the average age of the fleet is
expected to decrease to approximately 11.4 years by year-end 2000.
Because of capital constraints, among other reasons, however, there can
be no assurance that fleet retirements and new deliveries will occur as
expected.

   Cost and Efficiency Initiatives

        Investment in Technology.  Management believes significant
        ------------------------
opportunities exist for TWA to increase revenues and reduce costs by
investing in available technology that provides TWA and its employees
with the tools and knowledge necessary to operate its business more
effectively and to improve customer service.  In 1995, TWA purchased and
began installing a sophisticated state-of-the-art yield management
system with the objective of maximizing passenger revenue through
effective control of the proportion of discount ticket sales.  TWA
believes it is in the process of upgrading the technology and the skills of
the users. Additional improvements are already being evaluated including
expansion to an origin-and-destination based structure.

        In early 1996, TWA introduced an Internet web site, which allows
TWA customers to book flights and purchase tickets via its web site.  In
1998 the Company formed the Distribution Planning Department to focus on
increasing online ticket sales, particularly through TWA.com,


                                  5


<PAGE>
<PAGE>
which is the Company's lowest cost distribution channel.  Between 1998
and 1999 online ticket sales increased from 1.26% to 6.73% of total
tickets sold. In the second quarter of 1996, TWA initiated electronic
ticketing and today it represents 55% of all tickets sold. TWA expects
that distribution costs will be reduced as travelers use on-line booking
vehicles to book flights and purchase electronic tickets. In addition,
TWA is implementing a number of programs to reduce computer reservation
systems booking fees, both internally and from travel agents. These
booking fees are separate transaction fees that are paid in addition to
any travel agent commission.

        Effective Cost Controls.  TWA's fleet restructuring has allowed
        -----------------------
for the reduction of expenses associated with fuel consumption and
flight crew staffing.  The transition from older fleet types like the
B-727 to new MD-83s and B-757s has increased flight crew costs in the
near term, but these costs have begun to moderate.  TWA has reduced the
number of B-727 aircraft in its fleet to ten, all of which aircraft will
be retired at the end of 2000 to totally eliminate the flight engineer
position in the cockpit (the third cockpit crew member).  Aircraft
maintenance costs have stabilized as TWA replaces older aircraft with
new aircraft and are expected to decline over time as the new aircraft
become a larger proportion of the existing fleet.

        The higher lease costs of the new aircraft have been a major
factor in TWA's increasing operating costs per available seat mile.
Improved employee productivity and below-market labor rates, however,
have enabled TWA to retain a cost structure near the industry average.

        Management believes that it is essential to retain a competitive
cost structure while the airline transitions to the new fleet.  At the same
time it recognizes the need to improve wage structures to remain
competitive within industry labor markets.  Therefore, the focus in
future contract negotiations with labor groups will be to provide
increased wage scale rates in exchange for productivity improvements and
facility consolidation.  The transition to new, more efficient aircraft
will help allow TWA to offset the higher aircraft lease costs while
maintaining a cost structure competitive with the industry.

   Marketing Initiatives

        TWA is focusing on improving the quality of its air travel
products and the appeal of the TWA brand.  TWA has achieved the number
one ranking in on-time performance for the year 1999, and a record 68
days of 100% schedule completion.  Together with a series of high
quality, high value service products and programs, TWA will use this
operational performance to appeal directly to business and leisure
travelers.  The Company is also completing a restructuring of its route
system which will have greater appeal and utility for these travelers,
while providing the company with a more efficient operating plan.  TWA
is making dramatic progress in its Internet capabilities.  Ongoing
marketing initiatives include:

        Fleet Renewal.  TWA took delivery of 39 aircraft in 1999, and
        -------------
communicated this fleet renewal with the award winning advertising
campaign - "One new plane every 10 days."  New aircraft deliveries will
continue in 2000 with the arrival of Boeing 717 aircraft and the start
of regional jet service in key St. Louis hub markets.


                                  6



<PAGE>
<PAGE>
        Business Travel.  Business travelers continue to demonstrate a
        ---------------
desire for quality air transportation at a value price.  For the second
consecutive year TWA was recognized by J. D. Power and Associates for
outstanding customer service, ranking first for flights over 500 miles
in 1998 and for flights under 500 miles in 1999.  In addition to the
improved operational performance, new aircraft and recognized customer
service excellence, TWA is offering products containing performance and
value propositions.

        *    First Up - Having increased first class seating by 60% in
             --------
             the narrowbody fleet, TWA offers passengers who buy a
             qualifying coach ticket the ability to book and travel in
             First Class on connecting flights through St. Louis and in
             several east coast to St. Louis segments.  One of the added
             attractions of the St. Louis connection is the consistently
             high level of on-time performance the hub regularly
             achieves.

        *    Trans World One - This is TWA's best level of service across
             ---------------
             the Atlantic for a business class fare.  First introduced in
             1995, the product has been continuously upgraded, including
             the increased use of 767-300 series aircraft and the
             addition of personal, in-seat videos on all flights.

        *    TWQ - TWA's short haul business product will receive an
             ---
             added enhancement in 2000 as new Boeing 717s are delivered
             and put into service on key TWQ business segments.

        Leisure Travel.  Within the leisure travel market, TWA has
        --------------
positioned itself as a high-quality, cost competitive carrier. TWA's
Getaway Program provides packaged and independent vacation travel to the
leisure market.  Getaway is shifting an important part of its efforts to
the Internet, which is experiencing dramatic growth in this part of the
market.

        Aviators Frequent Flyer Program.  TWA has rebranded its frequent
        -------------------------------
flyer program to "AVIATORS" and relaunched it with a series of program
enhancements that have been well received.  Three premium levels were
created:  Platinum, Elite 1 and Elite.  Platinum level travelers and
those purchasing first class or full fare coach tickets are given
mileage bonuses equal to the base amount paid for their ticket, in
addition to other existing bonuses.  TWA continued to add world class
partners to the program.

        Focus City: San Juan.  TWA launched the first of a planned series
        --------------------
of focus cities in San Juan on November 1, 1999.  With an increase in
flights and capacity to this key Caribbean destination, and a new
regional partner, TWA has achieved the number two position in the area.
Service is provided with new MD-83 series aircraft and Boeing 757s and
TWA's ground facilities in San Juan include a new Ambassadors Club.


                                  7



<PAGE>
<PAGE>

   Employee Initiatives

        TWA has implemented programs through which it has sought to
institutionalize throughout all levels of its organization the
importance of running an airline with operational reliability and
schedule integrity.  These programs provide certain operating and
procedural guidelines for enhancing performance and improving overall
product quality.

        In addition, in 1996, TWA introduced Flight Plan 97, which paid
eligible employees a $65 bonus for each month that TWA finished in the
top five in all three performance categories tracked by the Department
of Transportation (the "DOT") (on-time performance, customer complaints
and baggage handling) and a total of $100 if TWA also ranked first in at
least one of these categories.  Based on TWA's performance in September
1997, eligible employees earned a bonus under this program, a $100
payment for ranking first in on-time performance, fourth in customer
complaints and fifth in baggage handling.  This program was enhanced as
Flight Plan 98 and provided that in any quarter where TWA placed first
in one of the DOT-tracked performance categories for the entire quarter
(and assuming that no bonus was paid to employees during that quarter)
the eligible employees would receive a $100 bonus.  Eligible employees
received a $100 bonus for first place in on-time performance for the
fourth quarter 1998.  As Flight Plan 99 and now 2000, the program
currently provides that $100 will be paid to eligible employees if TWA
achieves an on-time average of 85% or better and a completion factor of
99% or better for the months of April through October, and an 80% or
better on-time average with 98% completion factor for the months of
November through March. Employees earned a bonus under the program 5
times in 1999.

   Optimization of Route Structure

        TWA has been optimizing its route structure by redeploying assets
to markets in which it believes it has a competitive advantage and
limiting its commitments in other markets.

        TWA believes one of its greatest opportunities for improved
operating results will continue to come from focusing resources on its
hub at St. Louis in order to leverage its strong market position. In
1999, approximately 73% of airline passengers boarding from St. Louis,
excluding commuter traffic, boarded TWA flights.  In addition, TWA
enjoys certain advantages in the Midwest due to its established route
system, strong brand identity and concentrated presence in that market.
Because St. Louis is located in the center of the country, it is
well-suited to function as an omni-directional hub for both north-south
and east-west transcontinental traffic.  Therefore, TWA believes it is
better positioned to offer more schedule frequencies and connecting
opportunities to many travelers in its key Midwestern markets than
competing airlines.  To capitalize on these advantages, TWA has
consistently increased its number of daily departures at St. Louis, from
229 in 1993 to approximately 351 in 1999.  Since 1995, TWA has added
service from its St. Louis hub to a number of cities including
Anchorage, Alaska; Knoxville, Tennessee; Maui, Hawaii; Richmond,
Virginia; Steamboat Springs, Colorado; Reno, Nevada; Montego Bay,
Jamaica; San Juan, Puerto Rico; Vancouver and Toronto, Canada; Bermuda;
and the Mexican resort cities of Cancun, Cozumel, Puerto Vallarta and
Ixtapa/Zihuatenejo.


                                  8



<PAGE>
<PAGE>

        TWA's strategy has been to maximize utilization of the JFK
facility by building a gateway there as well as operating flights
designed for domestic service.  As a result, TWA has increased service
from JFK to the Caribbean, Florida and to certain other domestic cities
to increase utilization of TWA's JFK facility, particularly during
off-peak time periods.  In addition, TWA has restructured its operations
at JFK by eliminating certain unprofitable international destinations,
as well as certain low-yield domestic feed service into JFK.  TWA has
consolidated its JFK operations into a single terminal in order to
reduce operating costs, increase facility utilization and improve
passenger service.  In addition to enhancing load factors, the
substitution of B-767s for B-747s and L-1011s on international routes
also has increased operating efficiencies and on-time performance at
JFK, since these smaller aircraft are better suited to the physical
limitations of TWA's terminal.  As a result of these changes, TWA's
international scheduled capacity (as measured by available seat miles)
decreased by 10.4% during 1999 from 1998, and represented 14.3% of total
scheduled capacity in 1999 as compared to 16.4% in 1998.

TRAVEL AGENCIES

   Travel Agent Commissions

        Consistent with most other airlines, TWA sells its tickets
directly and through travel agents.  During 1999, approximately 84% of
all ticket sales on TWA were sold by travel agents.  Until October 2,
1997, TWA paid a 10% commission on domestic tickets sold by independent
travel agents without the cap of $50 and $25 per domestic round-trip and
one-way tickets, respectively, which most other major airlines imposed
in 1995, and paid an 11% commission on international tickets.  On
October 2, 1997, TWA reduced its commission on domestic and
international tickets to 8% and 10%, respectively, without the cap
imposed by most of the major airlines.  On May 11, 1998, TWA began
paying a maximum travel agent commission of $50 per round-trip and $25
for one-way tickets for domestic travel, as does most of the industry,
and 8% for international travel with no commission cap.  On October 15,
1999, TWA reduced its commission rate to 5% for both domestic and
international travel, retaining the same domestic caps and instituting
caps on international sales of $100 per round trip and $50 for one-way
travel.  In addition, Internet vendors receive a 5% commission with a
maximum payment of $10.  TWA pays a 9% commission for tickets issued
outside the United States.  Carriers (including TWA) may also pay
additional commissions to travel agents as incentive for increased
volume or other business directed to the carrier.

   Automation of Travel Bookings

        More than 90% of all travel agencies in the United States obtain
their airline travel information through access to global distribution
systems (also referred to as computerized reservation systems).  These
systems are used by travel agents to make travel reservations including
airline, hotel, train, car and other bookings and allow travel agents to
issue airline tickets and boarding passes.  One such system is
Worldspan, which is owned by a partnership in which affiliates of TWA,
Delta Air Lines and Northwest Airlines have interests of approximately


                                  9


<PAGE>
<PAGE>
26%, 40% and 34%, respectively.  Management believes that its
participation in Worldspan has given it direct access to an efficient
distribution system.  Worldspan continues to expand its offering and
coverage, further benefiting TWA.

        TWA will continue to increase the methods and efficiency of
distributing its product through a variety of channels and systems,
including increasing use of electronic ticketing and direct booking
through the Internet.  In 1999, TWA continued to utilize Priceline.com,
Inc. ("Priceline") as an Internet channel of distribution.  Priceline
allows customers to purchase tickets in an auction-based transaction.

FREQUENT FLYER PROGRAM: "AVIATORS"

        TWA initiated its frequent flyer program in May 1981.  Frequent
flier programs like TWA's Aviators have been adopted by most major air
carriers and are considered the number one marketing tool for developing
brand loyalty among travelers and accumulating demographic data
pertaining to business fliers.

        TWA accounts for its frequent flyer program under the incremental
cost method, whereby travel awards are valued at the incremental cost of
carrying one additional passenger.  These costs are accrued when
Aviators participants accumulate sufficient miles to be entitled to
claim award certificates.  Incremental costs include passenger food,
beverages and supplies, fuel and liability insurance expenses incurred
on a per passenger basis.  No profit or overhead margin is included in
the accrual for incremental costs.  TWA does not record a liability for
airline, hotel or car rental award certificates that are to be honored
by other parties because there is no cost to TWA for these awards.

        At December 31, 1999, participants in TWA's frequent flyer program
had accumulated mileage credits for approximately 1,678,488 free awards,
compared with accumulated mileage credits for approximately 1,107,768
free awards at December 31, 1998.  TWA's customers redeemed free awards
representing approximately 6.2% and 5.4% of TWA's  revenue passenger
miles in 1999 and 1998, respectively.  Because TWA expects that some
award certificates will never be redeemed, the calculations of the
accrued liability for incremental costs at December 1999 and 1998 were
based on approximately 63.3% and 68.6%, respectively, of the accumulated
credits.  Even though accumulated mileage credits have increased year
over year, the accrued liability at December 31, 1999 and 1998 remained
approximately equal at $16.0 million due to a decrease in the
incremental costs associated with the frequent flyer program.  Mileage
for Aviators participants who have accumulated less than the minimum
number of mileage credits necessary to claim a free award is excluded
from the calculation of the accrual.

AIRCRAFT FUEL

        TWA uses more than 20 different suppliers to fulfill its worldwide
aircraft fuel requirements.  TWA has contracts with some of these
suppliers, the terms of which vary as to price, payment terms,
quantities and duration.  TWA also makes incremental purchases of fuel
based on price and availability.  To assure adequate supplies of jet
fuel and to provide a measure


                                  10


<PAGE>
<PAGE>
of control over price, from time to time, TWA trades fuel, ships fuel,
hedges against significant increases in jet fuel prices and maintains
fuel storage facilities to support key locations.  Commencing in
September 1998, TWA has entered into future jet fuel fixed price swaps
with respect to a minor portion of its fuel requirements during 1999 to
provide a hedging mechanism against significant increases in jet fuel
prices.  At December 31, 1999, TWA did not hold any contracts to hedge
future jet fuel costs.

        Petroleum product prices, including jet fuel, are primarily driven
by crude oil costs.  The market's alternate uses of crude oil to produce
petroleum products other than jet fuel (e.g., heating oil, diesel fuel
and gasoline) as well as the adequacy of refining capacity and other
supply constraints affect the price and availability of jet fuel.
Changes in the price or availability of fuel could materially affect the
financial results of TWA.

        During 1997, aircraft fuel prices declined moderately and more
significantly in 1998.  However, fuel prices increased significantly in
1999, particularly in the fourth quarter.  The following table details
TWA's fuel consumption and costs for the three years ended December 31,
1999, 1998 and 1997:

<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                       -----------------------------------------------
                                           1999              1998              1997
                                       -----------------------------------------------
<S>                                     <C>                <C>               <C>
Gallons consumed (in millions)             679.4             675.8             730.3
Total cost <F1> (in millions)             $396.5            $344.6            $480.9
Average cost per gallon                  58 cents          51 cents          66 cents
Percentage of operating expenses           10.8%             10.4%             14.3%

<FN>
- -------------
<F1> Excludes into-plane fees.
</TABLE>

COMPETITION

   General

     Since the passage of the Airline Deregulation Act of 1978, the
airline industry has been characterized by intense competition,
resulting in consolidation of existing carriers, the formation of
international and domestic alliances and the advent of numerous
low-cost, low-fare new entrants.  While DOT authority is required before
any person may operate as an air carrier within or to and from the
United States, the Airline Deregulation Act of 1978 and the
International Air Transportation Competition Act of 1979 substantially
decreased previous governmental restrictions in this area.  TWA's
services are subject to varying degrees of competition, depending in
part on whether these services are operated over domestic or
international routes.

     Airlines offer discount fares, a wide range of schedules, frequent
flier mileage programs and ground and in-flight services as competitive
tools to attract passengers and increase market


                                  11


<PAGE>
<PAGE>
share.  Intense price competition has accelerated the efforts of airline
managements to reduce costs and improve productivity in order to
withstand greater levels of discounting.  A number of airlines have
filed for bankruptcy and/or ceased operations as a result of this
competition.  Many of the major U.S. carriers have implemented alliances
with other major U.S. and international carriers, which has further
intensified the competitive environment.

   Domestic

     In the case of domestic operations, any person who is found to be
fit, willing and able may operate as an air carrier between any two
points in the United States.  Existing airlines are able to enter new
routes or suspend existing routes within the United States without
seeking regulatory approval.  Because of the relative ease with which
U.S. carriers can enter new domestic markets, TWA's domestic services
are subject to increases or decreases in competition from other air
carriers.  In addition, the airline industry faces substantial price
competition as U.S. airlines are free to determine domestic pricing
policies without government regulation.  Several carriers have
introduced low-cost, short-haul jet service, which has resulted in
increased competition to TWA.  Changes in intensity of competition in
the deregulated domestic environment cannot be predicted.

     The rapid growth of regional jet airline affiliates represents a
significant competitive challenge for TWA due to its reliance on
through-hub passenger traffic.  A small regional jet can now offer
direct service in markets that previously were served only by through-
hub service.  Although TWA has signed agreements with Chautauqua
Airlines and Trans States Airlines to provide regional jet feed to TWA,
TWA's current labor agreements limit the number of regional jets that
TWA may utilize.

   International

     The level of competition in international markets is normally
governed by the terms of bilateral agreements between the United States
and the foreign countries involved.  Most of the bilateral agreements
permit an unlimited number of carriers to operate between the United
States and the foreign country.  Competition in some international
markets is limited to a specified number of carriers and flights on a
given route by the terms of the air transport agreements between the
United States and the foreign country.  See "Regulatory Matters."  While
the DOT retains authority over international fares, which are also
subject to the jurisdiction of the governments of the foreign countries
being served, TWA generally has substantial discretion with respect to
its international pricing policies.

EMPLOYEES

     As of December 31, 1999, TWA had 20,972 full-time employees (based
upon full-time equivalents, which include part-time employees).


                                  12


<PAGE>
<PAGE>

   1999 IAM Agreements

     TWA and the International Association of Machinists and Aerospace
Workers ("IAM") reached tentative agreement on new contracts which
became effective August 1, 1999 and become amendable on January 31,
2001.  TWA agreed to salary increases over the 18 months that will
result in wage improvements of 11.5% to 18.25% for TWA's ground
employees and flight attendants such that by the end of the term of the
contract their wages will average from 86.5% to 91.0% of industry
average as determined by wage rates in contracts in effect as of June
1999.  Additionally, TWA has agreed to distribute 3,500,000 shares of
TWA common stock to these employees.  On October 7, 1999, 500,000 shares
were distributed to IAM-represented flight attendants in a manner
determined by the IAM.  The remaining 3,000,000 shares will be
distributed in a manner determined by the IAM to IAM-represented
employees as follows:  July 31, 2000 - 1,000,000 shares, January 31, 2001
- - 1,000,000 shares, January 31, 2002 - 1,000,000 shares.

     In conjunction with these contracts, TWA and the IAM-represented
employees have withdrawn all litigation pending as of August, 1999
including contempt proceedings.  Additionally, all outstanding
grievances regarding scope, work jurisdiction, outsourcing and
compensation were withdrawn.  IAM-represented flight attendant employees
agreed to a payment of $25.0 million to be distributed in a manner
directed by the IAM.  On August 31, 1999, $11.0 million was distributed.
The remaining payments will occur as follows:  August 1, 2000 - $11.0
million, August 1, 2001 - $3.0 million.  Similarly, in settlement of
these disputed matters, IAM-represented ground employees will receive
$10.0 million to be distributed in a manner directed by the IAM in the
amounts and by no later than the following dates:  November 2, 2001 -
$5.0 million and August 1, 2002 - $5.0 million.  Also in conjunction
with these contracts, certain corporate governance protective provisions
have been extended until September 1, 2002.  (See "Governance").

   1998 ALPA Agreement

     TWA and the Air Line Pilots Association ("ALPA") reached agreement
on a new contract that became effective on September 1, 1998 and becomes
amendable October 1, 2002.

     As part of the contract with ALPA, TWA agreed to pay increases
over the term of the contract that will result in wages for TWA's pilots
improving by 2002 to 90% of the industry average as determined by wage
rates in contracts in effect as of August 1998.  The contract also
provided for significant work rule improvements for pilots in certain
areas while also granting TWA flexibility and improvements necessary to
enhance its competitive position.

     Also, the ALPA contract required TWA to distribute either one
million shares of TWA's common stock or $11 million in cash to ALPA
members, in four equal quarterly payments commencing in 1999.  TWA opted
to make each of the quarterly payments in shares of stock. Also in
conjunction with the contract, certain corporate governance protective
provisions have been extended until September 1, 2002.  (See
"Governance").


                                  13



<PAGE>
<PAGE>

   Other Labor Agreements

     TWA reached agreement with the International Brotherhood of
Teamsters on a new collective bargaining agreement that became effective
on October 26, 1998 and becomes amendable April 1, 2003.  The contract
calls for substantial increases in pay and benefits over the term of the
contract improving by 2002 to 90% of the industry average as determined
by wage rates in contracts in effect as of August 1998.  TWA also
reached agreement with the Transport Workers Union on a new collective
bargaining agreement that became effective March 1, 1999 and becomes
amendable December 31, 2003.  Among other benefits, the contract
provides for increases in wages improving by 2003 to 93% of the industry
average as determined by wage rates in contracts in effect as of March
1999.

   Prior Labor Agreements

     TWA entered into three-year labor agreements with ALPA, the IAM
and the Independent Federation of Flight Attendants ("IFFA") in 1994,
which amended the then existing labor agreements with each such union.
Among other things, these amendments (1) eliminated certain raises
scheduled to take effect in 1994 and 1995, thereby continuing certain
wage and benefit concessions granted to TWA in its 1992 labor
agreements, (2) modified existing work rules and benefit packages, and
(3) eliminated contractual "snapback" provisions that would have
automatically restored wages to pre-concessionary levels for purposes of
future contract negotiations.  In exchange for the substantial cost
savings realizable by TWA as a result of the 1994 labor agreements, TWA
agreed to certain concessions which included those described below.

     Issuance of Equity Securities.  On the effective date of the 1995
     -----------------------------
reorganization, TWA issued 6,425,118 shares of three separate series of
employee preferred stock ("Employee Preferred Stock") to trusts
established for its unionized employees.  Except for certain rights with
respect to the election of directors and the fact of being held in a
trust, the Employee Preferred Stock has rights substantially identical
to TWA's common stock.  TWA also issued an aggregate of 1,026,694 shares
of common stock to a trust established for the benefit of certain of
TWA's other employees.  The value of shares issued to TWA's non-union
employees was intended to reflect the estimated value to TWA of the
concessions granted by these employees.

     Future Grants.  In recognition of the fact that the percentage of
     -------------
TWA's stock owned by TWA's employees was substantially reduced in the
1995 reorganization, TWA adopted the Employee Stock Incentive Plan
("ESIP") as part of the 1995 reorganization.  The ESIP requires TWA,
from 1997 through 2002, to make grants of additional shares of common
stock and Employee Preferred Stock to certain trusts established for the
benefit of its union and non-union employees if certain conditions are
met.  The ESIP requires TWA to make a grant on July 15 of each year if
the average market closing price of the common stock for 30 consecutive
trading days has exceeded a target price for such year set in the ESIP.
Each grant is cumulative:  if the applicable target price is not met in
the initial grant year, the applicable grant is carried forward and may
be granted in future years (up to July 15, 2002) in which the average
market closing price of the common stock exceeds the target price before
July 15 of that year.  The ESIP provides for an increase to these grants
to protect against the dilutive effect of certain stock


                                  14


<PAGE>
<PAGE>
issuances by TWA.  In addition, a stock purchase trustee of a special
purpose trust to be established has the right under the ESIP through
July 15, 2002 to purchase additional shares of Employee Preferred Stock
in amounts up to a total of 2% of the combined total number of
outstanding shares of common stock and Employee Preferred Stock, at a
discount of 20% from the then current market price.  If all of the
target prices are met or exceeded within the time periods specified and
if the entire discount stock purchase option is exercised, the various
employee stock trusts will receive a total of 10% of TWA's outstanding
common stock, with the exact amount issued dependent upon the number of
shares outstanding as of the date of each grant and option exercise.

     The ESIP separately provides that following the distribution by
TWA of additional shares of Employee Preferred Stock or common stock in
respect of the 1995 reorganization, TWA would issue an additional number
of shares of Employee Preferred Stock and common stock to permit
employees to retain the same level of ownership initially granted to
them based on a formula.  Union representatives and TWA agreed to a
one-time distribution in 1997 pursuant to this provision of the ESIP of
a total of 525,856 shares of Employee Preferred Stock and common stock.
As part of that agreement, TWA also issued an additional 405,750 shares
of Employee Preferred Stock and common stock to the employee trusts.
TWA received a credit for this issuance of shares against its July 15,
1998 grant under the ESIP.

     The first two ESIP target prices were realized on February 17,
1998 and March 4, 1998, respectively, and as a result, TWA issued an
additional 2,377,084 shares (net of the credit of 405,750 shares
discussed in the preceding paragraph) of Employee Preferred Stock on
July 15, 1998 to satisfy the 1997 and 1998 ESIP grant amounts.  TWA
recorded non-cash charges of $26.5 million and $1.0 million in the first
and third quarters of 1998, respectively, in connection with this
issuance.  If the ESIP's remaining target prices of $13.31, $14.64,
$16.11 and $17.72 are realized for the years 1999 to 2002, respectively,
the minimum aggregate non-cash charge for the years 1999 to 2002 will be
approximately $104.8 million based upon these target prices and the
number of shares of common stock and Employee Preferred Stock
outstanding at December 31, 1999.  The non-cash charge for any year,
however, could be substantially higher if the then market price of TWA's
common stock exceeds certain target prices.

     Governance.  In addition to certain amendments required to effect
     ----------
the recapitalization of TWA, on the effective date of the 1995
reorganization, TWA further amended its certificate of incorporation and
by-laws to include provisions that allow certain corporate actions
requiring board approval, including mergers, consolidations and sale of
all or substantially all the assets of TWA, to be blocked by a vote of
six (four union-elected directors and two other directors) of TWA's 15
directors, who together constitute a "blocking coalition."  Actions
subject to disapproval by the blocking coalition include:

     *    any sale, transfer or disposition, in a single or series of
          transactions, of at least 20% of TWA's assets, except for
          transactions in the ordinary course of business, including
          aircraft transactions as part of a fleet management plan;
     *    any merger of TWA into or with, or consolidation of TWA
          with, any other entity;


                                  15



<PAGE>
<PAGE>
     *    any business combination within the meaning of Section 203
          of the Delaware General Corporation Law;
     *    any dissolution or liquidation of TWA;
     *    any filing of a petition for bankruptcy, reorganization or
          receivership under any state or federal bankruptcy,
          reorganization or insolvency law;
     *    any repurchase, retirement or redemption of TWA's capital
          stock or other securities prior to their scheduled maturity
          or expiration, except for redemptions out of the proceeds of
          any substantially concurrent offering of comparable or
          junior securities and mandatory redemptions of any
          redeemable preferred stock of TWA;
     *    any acquisition of assets, not related to TWA's current
          business as an air carrier, in a single transaction or a
          series of related transactions exceeding $50 million
          adjusted annually by the consumer price index; or
     *    any sale of TWA's capital stock or securities convertible
          into capital stock of TWA to any person if (1) at the time
          of issuance or (2) assuming conversion of all outstanding
          securities of TWA convertible into capital stock, such
          person or entity would beneficially own at least 20% of the
          capital stock of TWA.

     The prior contracts provided that before September 1, 2000, the
Company must obtain the approval of at least two-thirds of the issued
and outstanding Voting Stock of the Company, voting as a single class
and not as separate classes, for the holders of such Voting Stock to
approve certain actions, unless such matters have been approved by a
vote of at least 80% of the Board of Directors then in office.  Actions
requiring such approval are the following:

     *    any merger of the Company into or with, or consolidation of
          the Company with, any other entity;

     *    any business combination within the meaning of Section 203
          of the DGCL;

     *    any dissolution or liquidation of the Company; or

     *    any repurchase, retirement or redemption of the Company's
          capital stock or other equity securities prior to their
          scheduled maturity or expiration, except for redemptions out
          of the proceeds of any substantially concurrent offering of
          comparable or junior securities, and mandatory redemptions
          of any redeemable preferred stock of the Company.

     Following ratification of the IAM contracts in August, 1999 (and
in accordance with provisions in the IAM and ALPA contracts) the date in
connection with the above protective provisions was extended until
September 1, 2002.


                                  16


<PAGE>
<PAGE>

REGULATORY MATTERS

   Slot Restrictions

     TWA's ability to increase its level of operations at certain
domestic cities currently served is affected by the number of slots
available for take-offs and landings.  At JFK, LaGuardia, Chicago O'Hare
and Ronald Reagan Washington National airports, which have been
designated "high density airports" by the Federal Aviation
Administration (the "FAA"), there are restrictions on the number of
aircraft that may land and take-off during peak hours.  TWA holds an
adequate number of slots for its present and planned operations at the
controlled airports.

     In 1986, the FAA implemented a final rule relating to allocated
slots at the high density airports.  This rule, as since amended,
contains provisions requiring the relinquishment of slots for nonuse and
permits carriers, under certain circumstances, to sell, lease or trade
their slots to other carriers.  TWA does not anticipate losing any slots
as a result of these new rules.

     Legislation has been introduced in Congress which would eliminate
the slots at JFK and LaGuardia in 2007 and O'Hare in 2002. TWA's slots
at these airports are currently encumbered and are used as collateral
for certain of TWA's debt securities.  If such legislation is enacted
with an effective date prior to the maturity of such debt, TWA could be
required to substitute collateral to replace the affected slots. TWA
cannot predict whether such proposals will be implemented or their
effect on TWA.

   Control Over International Routes

     TWA's international authority is granted by the DOT for indefinite
or fixed-term periods, depending on the route.  TWA is authorized to
provide transatlantic service from major cities in the United States to
points in Europe, North Africa, the Middle East and Asia.  Some of these
authorized routes are not currently served by TWA.  The U.S. government
encourages competition in international markets and has entered into
bilateral agreements with various foreign governments that provide for
expanded exchanges of routes and traffic rights, reduction of
governmental controls over fares and avoidance of limits on capacity and
charter services.  Competition in international markets has increased
dramatically over the past several years as major U.S. carriers have
initiated and/or continued to expand their international operations.
Foreign flag carriers have continued to expand service and the DOT has
indicated its support for further expansion of opportunities of foreign
carriers to serve new points in the United States. Competition in the
international market is further complicated by the emergence of smaller,
low-cost carriers.

     The operations of TWA's international system will require
continued approval by the U.S. government as well as permission or
authorization from the governments of the respective countries served
and compliance with the laws and regulations of those countries.  These
authorizations, permits and rights vary considerably in their terms,
particularly as to the imposition of restrictive conditions on U.S.
airlines.

   Expansion of Lambert St. Louis International Airport

     The City of St. Louis has proposed a plan for the expansion of
Lambert St. Louis International Airport, which plan has been approved by
the FAA.  The proposed expansion plan


                                  17


<PAGE>
<PAGE>
calls for the acquisition of land to the west of the airport and the
construction of a third parallel runway.  The City of St. Louis plans to
complete the runway construction in early 2006.  TWA, as the principal
tenant at the St. Louis airport, must approve the expansion plan.  The
airport expansion would be paid for by passenger facility charges,
Airport Improvement Program grants and revenue bonds.  Revenue to pay
off the bonds would come from the airlines, principally TWA.  TWA is
currently conducting its own review of the plan and discussing the
expansion proposal with the City of St. Louis.

   Other Transportation Regulations

     Additional laws and regulations have been proposed from time to
time that could significantly increase the cost of airline operations
by, for instance, imposing additional requirements or restrictions on
operations and therefore increasing operating expenses.  For example,
several airports have recently sought to increase substantially the
rates charged to airlines.   Federal legislation, DOT rules and judicial
decisions have restricted the ability of airlines to contest these
increases.  The DOT has the authority to regulate competitive practices,
advertising and other consumer protection matters such as on-time
performance, smoking policies, denied boarding, baggage liability and
computerized reservation systems provided to travel agents.  With
respect to foreign air transportation, the DOT may approve agreements
between air carriers and grant antitrust immunity to those agreements.
The DOT must also approve the transfer between U.S. carriers of
international route certificates.  The U.S. Department of Justice has
the authority to approve mergers and interlocking relationships between
air carriers.

   Customer Service Plan

     In response to concerns regarding customer satisfaction, each U.S.
carrier who is a member of the Air Transport Association submitted
voluntary Customer Service Plans to Congress on September 15, 1999.
Each plan was implemented on December 15, 1999 and addressed twelve
points:

*    offering the lowest fare;

*    on-time baggage delivery;

*    notifying customers of known delays and cancellations;

*    an increase in baggage liability limits;

*    allowing reservations to be held or canceled;

*    providing prompt ticket refunds;

*    accommodating needs of disabled or special-needs passengers;

*    meeting customer needs during long on-aircraft delays;

*    the handling of bumped passengers;


                                  18


<PAGE>
<PAGE>
*    the disclosure of cancellation policies;

*    frequent flyer plan rules;

*    aircraft configuration;

*    ensuring good customer service from code share partners; and

*    being more responsive to customer complaints.

     An interim report from the DOT to Congress is due on June 15, 2000
and a final report is due December 31, 2000.  During this time audits
will take place to evaluate the plans and the commitments of each air
carrier to carry out their Customer Service Plans.  In addition to the
Customer Service Plans, the Transportation Appropriations Act of 1999
gave the DOT legal authority to review and report on certain carrier
practices, including ticket pricing, overbooking and use of non-
refundable tickets.  TWA has implemented its Customer Service Plan,
trained its employees and provided information regarding the plan via
its web page.

   Noise Abatement

     The Airport Noise and Capacity Act of 1990 (the "Noise Act")
provides for a reduction in aircraft noise levels by commercial
aircraft.  Under the Noise Act, air carriers were permitted to elect to
comply with the transitional requirements of the Noise Act at
December 31, 1994, either by (1) phasing out, or retrofitting with noise
abatement equipment, certain older aircraft known as Stage 2 aircraft,
or (2) phasing in quieter aircraft, known as Stage 3 aircraft. On
December 31, 1999, 100% of TWA's fleet met Stage 3 requirements as
required.

     Numerous airports have imposed restrictions such as curfews,
airplane noise levels, mandatory flight paths and runway restrictions,
which limit the ability of TWA and other carriers to increase services
at these airports.  Other jurisdictions are considering similar
measures.  While TWA has historically had the flexibility to schedule
around these restrictions, there can be no assurance that TWA will
continue to be able to work around these restrictions.  The FAA and air
carriers, including TWA, have stated their opposition to such proposals.
In addition the International Civil Aviation Organization has advocated
the establishment of a new, more stringent noise standard that would
call for the phase out of Stage 3 aircraft.  At this time, TWA cannot
predict what additional restrictions will be implemented domestically or
internationally or, if so, the timing or effect on TWA of any such
implementation.  The effect on TWA would depend on the extent to which
TWA's aircraft then being used in the affected airports meet the Stage 3
or more stringent local or international requirements as well as the
timing of TWA's flights.

   Labor

     The Railway Labor Act governs the labor relations of employers and
employees engaged in the airline industry.  Comprehensive provisions are
set forth in the Railway Labor Act establishing the right of airline
employees to organize and bargain collectively along craft or class
lines and imposing a duty on air carriers and their employees to exert
every reasonable effort to make and maintain collective bargaining
agreements.  See ("Employees");  The Railway Labor Act contains detailed
procedures that must be exhausted before a lawful work stoppage can
occur.  Pursuant to the Railway Labor Act, TWA has collective bargaining
agreements with four domestic unions that together represent
approximately 83% of TWA's employees as of December 31, 1999.


                                  19




<PAGE>
<PAGE>
   Safety

     TWA is subject to FAA jurisdiction with respect to aircraft
maintenance and operations, including equipment, dispatch,
communications, training, flight personnel and other matters affecting
air safety.  The FAA has the authority to issue new or additional
regulations.  To ensure compliance with its regulations, the FAA
requires TWA to obtain operating, airworthiness and other certificates
that are subject to suspensions or revocation for cause.  In addition, a
combination of FAA and Occupational Safety and Health Administrative
regulations on both federal and state levels apply to all of TWA's
ground-based operations.

   Passenger Facilities Charges

     Congress has enacted legislation to permit airport authorities,
with prior approval from the FAA, to impose passenger facility charges
as a means of funding local airport projects.  These charges, which are
intended to be collected by the airlines from their passengers and
remitted to the airports, are currently limited to $3.00 per enplanement
and to $12.00 per round trip, although Congress is considering allowing
airports to raise the passenger facility charges.  As a result of
competitive pressure, TWA and other airlines have been limited in their
ability to pass on the cost of the passenger facility charges to
passengers through fare increases.

   Environmental

     TWA is subject to regulation under major environmental laws
administered by state and federal agencies, including the Clean Air Act,
the Clean Water Act, the Comprehensive Environmental Response
Compensation and Liability Act of 1980 and the Resource Conservation and
Recovery Act ("RCRA").  In some locations there are also county and
sanitary sewer district agencies that regulate TWA.  TWA believes that
it is in substantial compliance with applicable environmental
regulations.  See, however, "Item 3.  Legal Proceedings."

   Foreign Ownership of Shares

     The Federal Aviation Act of 1958 generally prohibits non-U.S.
citizens from owning more than 25% of the voting interest in U.S. air
carriers, including TWA.

INSURANCE

     TWA maintains commercial airline insurance with a major group of
independent insurers that regularly participate in world aviation
insurance markets.  TWA's policies include coverage for losses resulting
from the physical destruction of or damage to TWA's owned and leased
aircraft, as well as losses arising from bodily injury, property damage
and personal injury to third parties for which TWA becomes legally
obligated to pay.  TWA maintains aircraft third party and airline
general third party liability insurance with a combined single limit of
$1.5 billion per occurrence.  Management believes that TWA's commercial
airline insurance policies are generally consistent with those of other
U.S.-domiciled scheduled passenger air carriers operating similar
aircraft over similar routes.


                                  20


<PAGE>
<PAGE>

CORPORATE REORGANIZATIONS

     During the early 1990s, the U.S. airline industry, including TWA,
experienced unprecedented losses, which were largely attributable to,
among other things, the Persian Gulf War (which caused a substantial
increase in fuel costs and reduction in travel demand due to concerns
over terrorism), recessions in the United States and Europe and
significant industry-wide fare discounting resulting from another U.S.
airline's attempt to introduce a new pricing structure into the domestic
airline business.  In addition, TWA owed significant amounts as a result
of the leveraged acquisition in 1986 of a controlling interest in TWA by
Carl Icahn.  The substantial losses sustained by TWA during this period,
coupled with TWA's excessive debt obligations, made it necessary for TWA
to restructure its debt obligations and equity, lower its labor costs
and severely reduce its capital outlays.

     On November 3, 1993, TWA emerged from the protection of Chapter 11
of the United States Bankruptcy Code pursuant to a bankruptcy case filed
on January 31, 1992.  Notwithstanding the reduction in levels of debt
and obligations achieved through the 1993 reorganization, TWA emerged
from the 1993 reorganization in a highly leveraged position and, despite
progress in increasing revenues and reducing costs, continued to
experience significant operating losses.

     On August 23, 1995, TWA emerged from the protection of a second
Chapter 11 proceeding pursuant to a bankruptcy case filed on June 30,
1995.  In connection with (but not necessarily a part of) the 1995
reorganization, TWA:

     *    exchanged certain of its then outstanding debt securities
          for a combination of newly issued preferred stock, common
          stock, warrants and rights to purchase common stock and debt
          securities;
     *    converted its then outstanding preferred stock to shares of
          common stock, warrants and rights to purchase common stock;
     *    obtained certain short-term lease payment and conditional
          sale indebtedness deferrals amounting to approximately $91
          million and other modifications to certain aircraft leases;
     *    obtained an extension of the term of the approximately $190
          million principal amount of the loans from the entities
          associated with Mr. Icahn, TWA's former Chairman and a
          majority interest holder;
     *    effected a reverse stock split of its then outstanding
          common stock and exchanged these shares for common stock;
     *    raised approximately $52 million through an equity rights
          offering;
     *    distributed certain warrants to its then current equity
          holders and certain creditors; and
     *    implemented certain amendments to its certificate of
          incorporation relating to the recapitalization and various
          corporate governance matters.

     In connection with and as a precondition to the 1995
reorganization, in August and September of 1994, TWA entered into the
1994 labor agreements, amending existing collective


                                  21



<PAGE>
<PAGE>
bargaining agreements, with the IAM, ALPA and IFFA, the three labor
unions who then represented approximately 84% of TWA's employees.  The
1994 labor agreements provided for an extension of certain previously
agreed wage concessions, modifications to work rules and the deletion of
certain provisions of the then existing labor agreements, including
elimination of so-called "snapbacks," i.e., the automatic restoration of
wage reductions granted in these agreements at the end of their term to
levels that prevailed before the concessionary agreement.  During 1994
and 1995, TWA also implemented a number of similar cost saving
initiatives with respect to domestic non-union and management employees,
primarily through reducing head count, altering benefit packages, and
continuing wage reductions that had been scheduled to expire.  (See
"Employees").


                                  22


<PAGE>
<PAGE>

ITEM 2.  PROPERTIES

FLIGHT EQUIPMENT

     As of December 31, 1999, TWA operated a fleet of 183 aircraft, of
which 9 were owned by TWA and 174 were leased.  The aircraft in TWA's
active operating fleet as of December 31, 1999 are listed below:

<TABLE>
<CAPTION>
                                                         AVERAGE         SEATS IN
                                                          AGE OF         STANDARD
                                                       AIRCRAFT (IN         TWA
TYPE               OWNED<F1>    LEASED    TOTAL<F2>       YEARS)       CONFIGURATION
- -----------------  ---------    ------    ---------    ------------    -------------
<S>                   <C>       <C>         <C>           <C>              <C>
DC-9-30                -          29          29           31.3             100
MD-80/82               -          41          41           15.0             140
MD-83                  -          61          61            3.9             142
727-200                2           8          10           21.1             145
757                    2          24          26            1.8             180
767-200                5           5          10           16.5             192
767-300                -           6           6            4.7             233
                   ------------------------------------------------
  Total                9         174         183           12.1
                   ================================================

<FN>
- -------------
<F1> TWA has pledged a substantial portion of its owned aircraft to
     secure its debt.
<F2> Excludes the following aircraft that are not in the active fleet:
     two 747-100s, one L-1011, three DC-9-10s, three DC-9-30s, and nine
     DC-9-50s, which have been retired; and one MD-83, which was undergoing
     pre-service modification.
</TABLE>

     For a discussion of TWA's fleet restructuring plans, see "Business
Strategy -- Fleet Upgrade and Simplification."

REAL PROPERTY

     TWA uses or has rights to use airport and terminal facilities
located in or near the cities it serves under lease agreements or other
arrangements with the governmental authorities exercising control over
these facilities.

     At St. Louis, TWA has preferential use rights to 57 gates and 40
ticket counter positions, and ramp, baggage and other supporting ground
facility space.  At JFK, TWA leases Terminal 5 for a total of 17 gates,
64 ticket counter positions and ramp, baggage and other supporting
ground facility space.  TWA leases Terminal 5 as a holdover tenant
pursuant to expired agreements of a lease with the Port Authority of New
York and New Jersey.  These holdover tenancies are with the consent of
the Port Authority pursuant to a Term Sheet dated August 12, 1993, which
extended TWA's right to occupy Terminal 5 so long as TWA paid the rent
set forth in the Term Sheet, made certain specified financed
improvements to Terminal 5 and was otherwise in compliance with the
expired leases.  TWA's tenancy is currently on a month-to-month basis
and no lease has been signed.


                                  23


<PAGE>
<PAGE>

     TWA's overhaul base is located on approximately 250 acres of
leased property at the Kansas City International Airport, Kansas City,
Missouri.  The overhaul base is the principal base where TWA performs
major maintenance and repair services for its aircraft fleet.  The
overhaul base is owned by the city of Kansas City, Missouri and leased
to TWA along with other facilities until May 31, 2000.  TWA anticipates
that it will successfully conclude negotiations for a new lease on this
facility prior to the lease expiration date or that such date will be
extended.  For a description of certain environmental corrective actions
that TWA anticipates will be required at the overhaul base, see "Item 3.
Legal Proceedings."

     TWA leases office space and other facilities in a number of
locations in the United States and abroad.  In December 1993, pursuant
to a sale/leaseback transaction with the City of St. Louis, TWA leased a
two-story ground operations building near the St. Louis airport and an
adjacent 165,000 square foot, five-story flight training facility.  The
lease of these properties is covered under a month-to-month agreement
that renews automatically so long as TWA is not in default, until its
expiration on December 31, 2005.  The lease is subject to early
termination in the event of certain events of default, including
non-payment of rents, cessation of service, failure to maintain
corporate headquarters within the City or County of St. Louis or failure
to maintain a reservations office within the city of St. Louis.  TWA's
St. Louis area reservation facility and customer relations department is
located in approximately 48,000 square feet in the City of St. Louis. In
June 1996, TWA opened a new reservation facility in Norfolk, Virginia,
comprised of approximately 40,000 square feet and having 455 work
stations.  The facility is leased for a 25 year term.  In July 1999, TWA
moved to a new reservation facility in Chicago, Illinois, comprised of
approximately 23,000 square feet and having 250 work stations.  The
facility is leased for a 10 year term.

     TWA's corporate headquarters are located at One City Centre, 515
N. Sixth Street, St. Louis, Missouri, where TWA has leased approximately
56,700 square feet through February 28, 2005.

ITEM 3.  LEGAL PROCEEDINGS

   Icahn Litigation

     On June 14, 1995, TWA signed the Extension and Consent Agreement
with Karabu Corp. ("Karabu"), a company controlled by Carl Icahn, to
extend the term of certain financing provided by Karabu (the "Icahn
Loans").  In consideration of, among other things, the extension of the
Icahn Loans, TWA and Karabu entered into a 99-month 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 the next 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.


                                  24


<PAGE>
<PAGE>

     Tickets sold by TWA to Karabu pursuant to the ticket agreement are
priced at levels intended to approximate current competitive discount
fares available in the airline industry.  TWA believes that applicable
provisions of the ticket agreement do not allow Karabu to 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.

     On March 20, 1996, TWA filed a petition in the Circuit Court for St.
Louis County, Missouri, commencing a lawsuit against Mr. Icahn, Karabu
and certain other entities affiliated with Mr. Icahn.  The TWA petition
alleged that the defendants are violating the ticket agreement and
otherwise tortiously interfering with TWA'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 defendants
have violated the ticket agreement. On May 7, 1998 the court denied the
TWA petition and dismissed the defendants' counterclaims.  The court
concluded that the defendants could sell discount tickets under the
ticket agreement to any person who actually uses the ticket, including
non-business travelers, and that the defendants had not breached the
ticket agreement.  No damages were assessed in respect to either
plaintiff's or defendants' petitions.

     The defendants moved to amend or modify the court's ruling to
include a declaratory judgment that the defendants are permitted to sell
tickets to any person for any purpose, which could include use by the
purchaser's family members or friends.  TWA opposed the motion and
requested that the court clarify the ruling to limit its scope
consistent with the reasoning set forth in the decision, specifically so
that the person purchasing the ticket must use the ticket (with certain
enumerated exceptions) and may not purchase a ticket for any other
person.  The court denied both motions on June 25, 1998.  TWA appealed
the denial of its motion for clarification and the court's original
ruling and that appeal was denied on September 7, 1999.  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 defendants will be to passengers that would not otherwise
have flown on TWA.

     Additional disputes have arisen between TWA and the entities affiliated
with Mr. Icahn as to the meanings of various provisions of the ticket
agreement.  These include disputes as to the scope of the advertising
restrictions in the ticket agreement; whether the Icahn entities are
entitled to discounts under the ticket agreement based on special fares
offered by TWA on the Internet and to various classes of individuals;
whether the Icahn entities can sell discounted tickets to travel
agencies; and whether the Icahn entities are complying with certain tax
provisions of the ticket agreement.  The disputes have resulted in a new
suit filed by the Icahn entities against TWA on May 3, 1999 in the
District Court for Clark County, Nevada, in which the Icahn entities
allege that TWA has tortiously interfered with their ability to complete
a proposed public offering of a company controlled by Mr. Icahn and in
which they seek a declaratory judgment with respect to their disputes.
TWA has filed an answer denying the allegations.  The case is in the
early stages of discovery.


                                  25




<PAGE>
<PAGE>
   Other Actions

     On July 17, 1996, TWA Flight 800 crashed shortly after departure
from JFK en route to Paris, France.  There were no survivors among the
230 passengers and crew members aboard the Boeing 747 aircraft.  While
TWA is currently a defendant in a number of lawsuits relating to the
crash, TWA maintains substantial insurance coverage and management
believes that TWA's insurance coverage is more than sufficient to cover
the claims arising from the crash.  In addition, TWA has entered into
agreements that limit the amount of TWA's exposure to such claims and
that significantly reduce the amounts charged or reserved under
applicable insurance policies as a result of the crash of Flight 800.
Based on the insurance coverage maintained by TWA and those agreements,
TWA believes that the resolution of these claims will have no material
impact on the financial condition of TWA or its results of operations.
TWA is unable to identify or predict the extent of any adverse effect on
its revenues, yields or results of operations which has resulted or may
result from the public perception of the crash or from any future
findings by the National Transportation Safety Board.

     On May 31, 1988, the U.S. Environmental Protection Agency ("EPA")
filed an administrative complaint seeking civil penalties as well as
other relief requiring TWA to take remedial procedures at TWA's overhaul
base in Kansas City, Missouri, alleging violations resulting from TWA's
past hazardous waste disposal and related environmental practices.
Simultaneously, TWA became a party to a consent agreement and a consent
order with the EPA pursuant to which TWA paid a civil penalty of
$100,000 and agreed to implement a schedule of remedial and corrective
actions and to perform environmental audits at TWA's major maintenance
facilities.  This consent agreement and consent order were terminated on
July 24, 1998.  In September 1989, TWA and the EPA signed an
administrative order of consent, which required TWA to conduct extensive
investigations at or near the overhaul base and to recommend remedial
action alternatives.  The two major requirements of the administrative
order of consent, the RCRA Facility Investigation Report and the
Corrective Measures Study, were approved by EPA and the Missouri
Department of Natural Resources ("MDNR") in October of 1995 and August
of 1997, respectively.  On August 7, 1998, MDNR and EPA issued a RCRA
Part B post-closure permit ("Permit") for post-closure care of regulated
units and Corrective Measures Implementation ("CMI") activities at the
maintenance base.  This Permit continues activities initiated under the
consent agreements.  TWA presently estimates the cost of the post-
closure care and CMI activities going forward to be approximately $4.2
million, a majority of which represents costs associated with long-term
groundwater monitoring and maintenance of remedial systems.  Although
TWA believes adequate reserves have been provided for all known
environmental contingencies, it is possible that additional reserves
might be required in the future that could have a material adverse
effect on the results of operations or financial condition of TWA.
However, TWA believes that the ultimate resolution of known
environmental contingencies should not have a material adverse effect on
the financial position or results of operations based on TWA's knowledge
of similar environmental sites.

     TWA is also defending a number of other actions that have either
arisen in the ordinary course of business or are insured or the
cumulative effect of which management of TWA does not believe may
reasonably be expected to be materially adverse.

ITEM 4.  SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

     No meeting of security holders was held during the fourth quarter
of 1999.


                                  26


<PAGE>
<PAGE>

                                PART II


ITEM 5.  MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS

GENERAL

     The common stock is listed for trading on the American Stock
Exchange.  The following table sets forth the range of high and low
prices for shares of the common stock (as reported in The Wall Street
Journal) for the periods indicated:

<TABLE>
<CAPTION>
PERIOD                               HIGH               LOW
- ------                               ----               ---
<S>                                <C>                <C>
1998
      First Quarter                 15.125              9.25
      Second Quarter                  12.5             8.125
      Third Quarter                11.1875            5.5625
      Fourth Quarter                 6.625            3.6875
1999
      First Quarter                  7.750             4.563
      Second Quarter                 6.125             4.375
      Third Quarter                  5.000             3.563
      Fourth Quarter                 4.250             2.750
</TABLE>

     Since 1978, the Company has not paid any cash dividends on any of
its common stock.  The Company currently plans to retain all earnings to
finance its business and to reduce its leverage rather than paying cash
dividends on the common stock.  Payments of any cash dividends in the
future will depend on the financial condition, results of operations and
capital requirements of TWA, as well as other factors deemed relevant by
its Board of Directors, including applicable restrictions in various
agreements relating to indebtedness and the preferred stock.  See Notes 4
and 8 to the consolidated financial statements.

     As of February 16, 2000, there were (i) 59,981,122 shares of the
Company's common stock outstanding and 31,897 holders of record of the
common stock, and (ii) 6,699,831 shares of Employee Preferred Stock
issued and outstanding and nine holders of record of the Employee
Preferred Stock.

PREFERRED STOCK DIVIDEND

     February 22, 2000 was the last day for declaration of the
quarterly dividend which would have been payable March 15, 2000 on both
the 8% Cumulative Convertible Exchangeable Preferred Stock and the 9 1/4%
Cumulative Convertible Exchangeable Preferred Stock.  The Board of
Directors has determined not to declare the payment of the dividend on
either issue of Preferred Stock. See Note 8 to the consolidated
financial statements.


                                  27


<PAGE>
<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

      The selected financial data presented below relate to periods in
the years ended December 31, 1999, 1998, 1997, and 1996, the four months
ended December 31, 1995 and the eight months ended August 31, 1995.
This data should be read in conjunction with "Item 7.  Management's
Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements.  The consolidated
financial data for the above periods was derived from the audited
consolidated financial statements of the Company.  Certain amounts have
been reclassified to conform with presentations adopted in 1999.

      TWA underwent Chapter 11 reorganization in 1995.  As a result of
the 1995 reorganization, TWA has applied fresh start reporting in
accordance with the American Institute of Certified Public Accountants
Statement of Position 90-7, "Financial Reporting by Entities in
Reorganization Under the Bankruptcy Code," which resulted in a new
reporting entity for accounting purposes.  TWA also adjusted its assets
and liabilities to reflect fair values on the effective date of the 1995
reorganization, which for accounting purposes occurred September 1,
1995.  Because of the application of fresh start reporting, TWA's
consolidated financial statements for periods after the 1995
reorganization are not comparable in all respects to the financial
statements for periods before the reorganization.  The vertical black
lines in the following tables separate these periods.  TWA has not
presented earnings per share of the predecessor company, as it believes
these amounts are not meaningful.

<TABLE>
<CAPTION>
                                                                                                                      PREDECESSOR
                                                                     REORGANIZED COMPANY                                COMPANY
                                          ------------------------------------------------------------------------    ------------
                                              YEAR           YEAR           YEAR           YEAR       FOUR MONTHS     EIGHT MONTHS
                                              ENDED          ENDED          ENDED          ENDED          ENDED          ENDED
                                          DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   DECEMBER 31,     AUGUST 31,
                                              1999           1998           1997           1996           1995           1995
                                          ------------   ------------   ------------   ------------   ------------    ------------
                                                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                       <C>            <C>            <C>            <C>            <C>             <C>
STATEMENT OF OPERATIONS
DATA:
Operating revenues                         $3,308,712     $3,259,147     $3,327,952     $3,554,407     $1,098,474     $2,218,355
Operating income (loss) <F1>                 (347,643)       (65,159)       (29,260)      (198,527)        10,446         14,642
Loss before income taxes
  and extraordinary
  items <F2>                                 (351,812)      (107,169)       (89,335)      (274,577)       (32,268)      (338,309)
Provision (credit) for
  income taxes                                    724            243            527            450          1,370            (96)
Loss before extraordinary
  items                                      (352,536)      (107,412)       (89,862)      (275,027)       (33,638)      (338,213)
Extraordinary items, net of
  income taxes <F3>                              (866)       (13,069)       (20,973)        (9,788)         3,500        140,898
Net loss                                     (353,402)      (120,481)      (110,835)      (284,815)       (30,138)      (197,315)
Ratio of earnings to
  combined fixed charges
  and preferred stock
  dividends <F4>                                    -              -              -              -              -              -
Per share amounts <F5>:
    Loss before
      extraordinary items                  $    (5.57)    $    (2.14)    $    (1.98)   $     (6.60)    $    (1.15)
    Net loss                                    (5.58)         (2.35)         (2.37)         (7.27)         (1.05)

                                    28



<PAGE>
<PAGE>
<CAPTION>
                                                                        DECEMBER 31,
                                           ----------------------------------------------------------------------
                                              1999           1998           1997           1996           1995
                                           ----------     ----------     ----------     ----------     ----------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                        <C>            <C>            <C>            <C>            <C>
SELECTED BALANCE SHEET DATA:
Cash and cash equivalents                  $  180,443     $  252,408     $  237,765     $  181,586     $  304,340
Current assets                                489,889        605,414        632,957        625,745        737,301
Net working capital (deficiency)             (470,390)      (397,425)      (303,988)      (336,416)       (81,913)
Flight equipment, net                         474,985        514,298        626,382        472,495        455,434
Total property and equipment, net             591,169        620,030        741,765        614,207        600,066
Intangible assets, net                        839,250      1,055,544      1,118,864      1,184,786      1,275,995
Total assets                                2,137,182      2,554,623      2,773,848      2,681,939      2,868,211
Current maturities of long-term debt and
  capital leases                              105,744        149,403         88,460        134,948        110,401
Long-term debt, less current
  maturities                                  600,909        572,372        736,540        608,485        764,031
Long-term obligations under capital
  leases, less current maturities             127,143        163,046        182,922        220,790        259,630
Shareholders' equity (deficiency) <F6>       (170,910)       185,322        268,284        238,105        302,855


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

<F1> Includes special charges of $176.8 million in 1999, $42.6 million
     in 1998, $85.9 million in 1996 and $1.7 million in the eight
     months ended August 31, 1995.  For a discussion of these and other
     non-recurring items, see Note 14 to the consolidated financial
     statements.

<F2> The year ended December 31, 1999, includes gains from the sale of
     certain equity interests aggregating $52.2 million (see Note 16 to
     the consolidated financial statements).  The eight months ended
     August 31, 1995 include charges of $242.2 million related to
     reorganization items.

<F3> The extraordinary items in 1999, 1998, 1997 and 1996 are the
     result of the early extinguishment of certain debt.  The
     extraordinary item in the four months ended December 31, 1995 was
     the result of the settlement of a debt of a subsidiary, while the
     extraordinary item in the eight months ended August 31, 1995
     represents the gain on the discharge of indebtedness pursuant to
     the consummation of the 1995 reorganization.

<F4> For purposes of determining the ratio of earnings to combined
     fixed charges and preferred stock dividends, "earnings" consist of
     earnings before income taxes, extraordinary items and fixed
     charges (excluding capitalized interest); "fixed charges" consist
     of interest (including capitalized interest) on all debt and that
     portion of rental expense management believes to be representative
     of interest; and "preferred stock dividends" consist of preferred
     stock dividend requirements divided by the after-tax effective
     rate.  Earnings were not sufficient to cover combined fixed
     charges and preferred stock dividends as follows (in millions):
     for the years ended December 31, 1999, 1998, 1997 and 1996 and for
     the four months ended December 31, 1995, $401.0, $152.7, $120.5,
     $340.1 and $40.1, respectively.

<F5> No effect has been given to stock options, warrants, convertible
     preferred stock or potential issuances of additional employee
     preferred stock, as the impact would have been anti-dilutive;
     accordingly, basic and diluted per share amounts are the same for
     all periods presented.

<F6> No dividends were paid on TWA's outstanding common stock during
     the periods presented above.
</TABLE>


                                    29

<PAGE>
<PAGE>
ITEM 7.  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 risks,
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.


GENERAL

     TWA operates in an intensely competitive environment.  The Company
competes with one or more major airlines on most of its routes
(including all routes between major cities).  The airline industry has
consolidated as a result of mergers and liquidations and more recently
through alliances, 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, thereby strengthening their
overall operations, by transporting passengers connecting with or
otherwise traveling on the alliance carriers.  Such alliances could
further intensify the competitive environment.

     The rapid growth of regional jet airline affiliates represents a
significant competitive challenge for TWA due to its reliance on
through-hub passenger traffic.  A small regional jet can now offer
direct service in markets that previously were served only by through-
hub service.  The Company's labor agreements with its employee groups
will allow TWA to utilize regional jet feed to a limited extent.

     These issues represent a competitive challenge for the Company,
which has higher operating costs than many regional carriers and fewer
financial resources than many of its major competitors.  Small
fluctuations in RASM and CASM can significantly affect TWA's financial
results.  The Company has experienced significant operating losses on an
annual basis since the early 1990s, except in 1995 when the Company's
combined operating profit was $25.1 million.  TWA expects the airline
industry will remain extremely competitive for the foreseeable future.

     The Company continues to focus on implementing several strategic
initiatives to improve operational reliability and schedule integrity
and overall product quality in order to attract higher-yield passengers
and enhance overall productivity.  Key initiatives currently in progress
include:

     *    modernizing its fleet;

     *    reducing costs and improving productivity;

     *    implementing revenue-enhancing marketing initiatives and
          schedule realignments to attract higher-yield travelers;

     *    implementing employee-related initiatives to reinforce TWA's
          focus on operational performance;

     *    optimizing TWA's route structure through the opening of
          "focus cities" and the use of regional jet feed into TWA's
          system; and

     *    better coordinating of commuter feed, turbo prop products
          and schedules.


                                    30

<PAGE>
<PAGE>

     TWA faces a number of uncertainties that may adversely affect its
future results of operations, including:

     *    insufficient levels of air passenger traffic resulting from,
          among other things, war, threat of war, terrorism or changes
          in the economy;

     *    governmental limitations on the ability of TWA to service
          certain airports and/or foreign markets;

     *    regulatory requirements necessitating additional capital or
          operating expenditures;

     *    pricing and scheduling initiatives by competitors;

     *    the availability and cost of capital;

     *    increases in fuel and other operating costs;

     *    the outcome of certain ongoing labor negotiations; and

     *    the adverse effects on yield of the continued implementation
          of a discount ticket program (the "Ticket Agreement")
          between TWA and Karabu Corporation, a company controlled by
          Carl Icahn ("Karabu").  (See "Legal Proceedings.")

TWA is unable to predict the potential effect of any of these
uncertainties upon its future results of operations.


Labor Costs

     Wage rates for most of TWA's employees have increased recently as
a result of several events.  A new collective bargaining agreement
between TWA and its pilots became effective September 1, 1998.  As part
of the new contract, TWA agreed to pay increases over four years that
will result in wages for TWA's pilots improving in 2002 to 90% of the
industry average as determined by wage rates in contracts in effect as
of August 1998.  The contract also provides for significant work rule
improvements for pilots in certain areas while also granting TWA
flexibility and improvements necessary to enhance its competitive
position.  Under the contract, TWA agreed to distribute either one
million shares of TWA's common stock or $11 million in cash to its
pilots, in four equal quarterly payments commencing in 1999.  TWA had
the option to make each quarterly payment in shares or in cash.  The
Company made the quarterly distribution of 250,000 shares each of common
stock in April, August, and November 1999 and the fourth quarterly
distribution of 250,000 shares of common stock was made on February 15,
2000.

     On June 13, 1999, TWA and the IAM reached tentative agreement on
new contract proposals for TWA flight attendant and ground employees,
who constituted approximately 73% of TWA's employees as of June 30,
1999. The contracts became effective August 1, 1999 and become amendable
on January 31, 2001.

     TWA agreed to salary increases over the term of the agreement that
will result in wage improvements of 11.5% to 18.25% for TWA's ground
employees and flight attendants such that by the amendable date of the
contract their wages will average from 86.5% to 91.0% of industry
average as determined by wage rates in contracts in effect as of June
1999.  Additionally, TWA has agreed to distribute 3,500,000 shares of
TWA common stock to these employees.  On October 7, 1999, 500,000 shares
were distributed to IAM-represented flight attendants in a manner
determined by the IAM.  The remaining 3,000,000 shares will be
distributed in a

                                    31

<PAGE>
<PAGE>
manner determined by the IAM to IAM-represented employees as follows:
July 31, 2000 - 1,000,000 shares, January 31, 2001 - 1,000,000 shares,
January 31, 2002 - 1,000,000 shares.

     In conjunction with these contracts, TWA and the IAM-represented
employees have agreed to withdraw all litigation pending as of August
1999 including contempt proceedings.  Additionally, all outstanding
grievances regarding scope, work jurisdiction, outsourcing and
compensation were withdrawn as of that date.  IAM-represented flight
attendant employees agreed to a payment of $25.0 million to be
distributed in a manner directed by the IAM.  On August 31, 1999, $11.0
million was distributed.  The remaining payments will occur on the
following dates:  August 1, 2000 - $11.0 million, August 1, 2001 - $3.0
million.  Similarly, in settlement of these disputed matters, IAM-
represented ground employees will receive $10.0 million to be
distributed in a manner directed by the IAM by no later than the
following dates:  November 2, 2001 - $5.0 million, and August 1, 2002 -
$5.0 million.  As a result of the ratification of the contract,
including settlements of the disputes discussed above, TWA recorded a
non-recurring charge to earnings in 1999 aggregating $37.8 million, net
of amounts previously accrued.

     Pursuant to the labor agreements TWA entered into in 1992, TWA
agreed to pay to employees represented by the IAM a cash bonus for the
amount by which overtime incurred from September 1992 through August
1995 was reduced below specified thresholds.  This amount was to be
offset by the failure of medical savings to meet certain specified
levels during the period for the same employees.  TWA and the IAM came
to agreement on this obligation which was payable in three equal annual
installments.  Two installments have been made through December 31,
1999.  The remaining obligation of $9.1 million representing the third
and final installment is payable on September 1, 2000 and is reflected
as a liability in the consolidated financial statements.

     TWA also entered into agreements subsequent to the 1992 labor
agreements that provide for an adjustment to existing salary rates of
certain labor-represented employees based on the amount of the cash
bonus for overtime to the employees represented by the IAM as described
in the previous paragraph.  These adjustments equated to a 4.814%
increase which management made effective for all employee groups on
September 1, 1998, except for pilots whose contract provided for
separate increases also effective September 1, 1998.  Non-contract
employees of TWA have additionally received a 3% increase in salary
effective September 1, 1999.  On October 1, 1999, a merit pay plan was
put into effect which increased non-contract employee wages an average
of approximately 5%.  The officers of TWA did not receive either the
1998 or 1999 increases.

     TWA's agreements with employees could result in significant non-
cash charges to future operating results.  Shares granted or purchased
at a discount under the Employee Stock Incentive Plan ("ESIP") will
generally result in a charge equal to the fair market value of shares
granted and the discount for shares purchased at the time these shares
are earned or purchased.  As a result of the first two target prices
being realized on February 17, 1998, and March 4, 1998, respectively,
the Company issued an additional 2,377,084 shares on July 15, 1998, to
satisfy the 1997 and 1998 ESIP grant amounts.  In connection with such
issuance, TWA recorded an aggregate non-cash charge in the first quarter
of 1998 in the amount of $26.5 million.  An aggregate non-cash charge of
$1.0 million was recorded in the third quarter of 1998 to reflect the
actual number of shares issued on July 15, 1998.  If the ESIP's
remaining target prices (ranging from $13.31 to $17.72) for TWA common
stock are realized, the minimum aggregate non-cash charge for the years
1999 to 2002 will be approximately $104.8 million based upon these
target prices and the number of shares of common stock and employee
preferred stock outstanding at December 31, 1999.  The non-cash charge
for any year, however, could be substantially higher if the then market
price of TWA common stock exceeds the target prices.

     TWA believes it is essential to improve employee productivity as
an offset to wage increases and will continue to explore other ways to
control and/or reduce operating expenses.  While TWA experienced wage
rate increases, it also generated 3.3% more ASMs with 4.2% fewer
employees in 1999.  On a unit cost basis

                                    32

<PAGE>
<PAGE>
(salaries, wages and benefits per ASM excluding costs associated
with contract ratification), there was no increase year over year
reflecting an overall productivity improvement in this category.
However, there can be no assurance that the Company will be successful
in sustaining such productivity improvements or achieving unit cost
reductions.  It is essential that the Company's labor costs remain
favorable in comparison to its largest competitors.

TWA's passenger traffic data, for scheduled passengers only, is
shown in the table below for the indicated periods<F1>:

<TABLE>
<CAPTION>
                                                           1999                1998                1997
                                                         --------            --------            --------
<S>                                                      <C>                 <C>                 <C>
NORTH AMERICA
   Passenger revenues ($ millions)                       $  2,668            $  2,562            $  2,512
   Revenue passenger miles (millions)<F2>                  22,129              20,132              19,737
   Available seat miles (millions)<F3>                     30,517              28,796              29,341
   Passenger load factor<F4>                                 72.5%               69.9%               67.3%
   Passenger yield (cents)<F5>                              12.06 cents         12.72 cents         12.73 cents
   Passenger revenue per available
     seat mile (cents)<F6>                                   8.74 cents          8.90 cents          8.56 cents
INTERNATIONAL
   Passenger revenues ($ millions)                       $    294            $    333            $    412
   Revenue passenger miles (millions)<F2>                   3,881               4,290               5,363
   Available seat miles (millions)<F3>                      5,071               5,657               7,093
   Passenger load factor<F4>                                 76.5%               75.8%               75.6%
   Passenger yield (cents)<F5>                               7.56 cents          7.77 cents          7.68 cents
   Passenger revenue per available
      seat mile (cents)<F6>                                  5.79 cents          5.89 cents          5.81 cents
TOTAL SYSTEM
   Passenger revenues ($ millions)                       $  2,962            $  2,895            $  2,924
   Revenue passenger miles (millions)<F2>                  26,010              24,422              25,100
   Available seat miles (millions)<F3>                     35,588              34,453              36,434
   Passenger load factor<F4>                                 73.1%               70.9%               68.9%
   Passenger yield (cents)<F5>                              11.39 cents         11.85 cents         11.65 cents
   Passenger revenue per available
      seat mile (cents)<F6>                                  8.32 cents          8.40 cents          8.03 cents
   Operating cost per available seat mile (cents)<F7>        9.50 cents          9.31 cents          8.99 cents
   Average daily utilization per aircraft (hours)<F8>        9.67                9.77                9.38
   Aircraft in fleet being operated at end of year            183                 185                 185

<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 divided by scheduled available seat miles.
<F7> Operating expenses, excluding special charges, other nonrecurring
     charges and subsidiaries, divided by total available
     seat miles.
<F8> The average block hours flown per day in revenue service per
     aircraft.
</TABLE>


                                    33

<PAGE>
<PAGE>

RESULTS OF OPERATIONS FOR THE FISCAL YEAR ENDED DECEMBER 31, 1999
COMPARED TO THE FISCAL YEAR ENDED DECEMBER 31, 1998

     In 1999, TWA reported an operating loss of $347.7 million and a
pre-tax loss of $351.8 million which included a charge of $37.8 million
related to the ratification of labor contracts, non-operating gains from
the sales of the Company's interests in Equant and Priceline.com which
aggregated $52.2 million and special charges of $176.8 million.  These
results compare to a prior year operating loss of $65.2 million and pre-
tax loss of $107.2 million which included a non-cash charge to operating
expense of $27.5 million relating to a distribution made in July 1998 of
TWA common stock to employee stock plans pursuant to the ESIP and
special charges of $42.6 million.  After extraordinary items of $0.9
million in 1999 and $13.1 million in 1998 relating to the early
retirement of debt, the Company recorded a net loss of $353.4 million in
1999 versus $120.5 million in the same period of 1998.

     In 1999, total operating revenues of $3,308.7 million were $49.6
million more than the $3,259.1 million recorded in 1998.  Passenger
revenues improved $66.8 million, partially offset by decreases in
revenues for freight and mail ($3.0 million), Getaway tour revenues
($10.4 million) and contract work ($5.0 million).

     System-wide capacity, as measured by scheduled ASMs, increased
3.3% in 1999 from the comparable period of 1998.  Domestic ASMs
increased 6.0% while International ASMs decreased 10.4%.  The system
passenger load factor improved 2.2 percentage points in 1999 versus 1998
to 73.1% from 70.9%.  System yield declined 3.9% to 11.39 cents in 1999
compared to 11.85 cents in 1998.  TWA believes the decrease is due, in
part, to the diversion of higher yielding business passengers during the
second and third quarters of 1999 because of the uncertainty of the
outcome of labor negotiations between the Company and the IAM.  RASM
decreased year over year to 8.32 cents in 1999 from 8.40 cents in the
same period of 1998.  TWA has taken delivery of 39 new aircraft during
1999.  In 1999, CASM continued to reflect the increase in aircraft
rental expense resulting from this change in equipment, increasing to
9.50 cents versus 9.31 cents in 1998.

     Operating expenses increased $332.1 million during 1999 to
$3,656.4 million from $3,324.3 million during 1998, representing a net
change in the following expense groups:

     *    Salaries, wages and benefits were $1,270.6 million during
          1999 compared to $1,226.4 million during the same period in
          1998, an increase of $44.2 million. The average number of
          full-time equivalent employees decreased 4.2% to 21,051 in
          1999 versus 21,981 in 1998.  This headcount reduction was
          more than offset by salary increases related to a Company-
          wide (except for officers and pilots) salary increase of
          4.814% effective September 1, 1998, pilot salary increases
          effective September 1, 1998, March 2, 1999 and September 1,
          1999 as provided in their current contract, an August 1, 1999
          salary increase to IAM-represented employees as provided in
          their current contract, a 3% salary increase granted to non-
          contract employees effective September 1, 1999 and a merit
          pay increase for non-contract employees averaging
          approximately 5% effective October 1, 1999. TWA employees
          also received bonuses under the Flight Plan 99 program five
          times during 1999 for achieving performance goals as
          outlined in the program.  Additionally, TWA's costs for its
          group insurance plans increased $16.7 million during 1999
          versus 1998 primarily reflecting increased medical costs.
          Earned stock compensation charges of $27.5 million were
          recorded in 1998.  These charges were related to incentive
          shares issued in July 1998 under the ESIP relative to the
          achievement of certain common stock target prices in
          February and March 1998 per agreements reached under the
          1995 reorganization.  No such charges were recorded in 1999.


                                    34

<PAGE>
<PAGE>


     *    Costs associated with contract ratification were $37.8
          million during 1999.  This represents the net charge for
          non-recurring costs related to the ratification on July 22,
          1999, of the labor agreements for employees represented by
          the IAM.  These costs include $35.0 million in litigation
          and grievance settlement costs, $16.0 million for common
          stock to be issued to IAM-represented employees, and $1.4
          million for union advisory costs that were reimbursed by the
          Company, net of amounts previously accrued.  The contracts
          became effective August 1, 1999.  There were no similar
          charges in 1998.

     *    Aircraft fuel and oil expense of $396.5 million in 1999 was
          $51.9 million more than the $344.6 million recorded in 1998
          primarily due to an increase in the average cost per gallon
          to 58.4 cents in 1999 from 51.0 cents in 1998.

     *    Passenger sales commission expense of $180.5 million for
          1999 was $17.4 million less than the expense recorded in the
          same period of 1998 primarily due to:

          (1)  a  9.2% decrease in the average domestic commission
               rate due to a reduction in domestic base commission
               rates in October 1999;

          (2)  a 6.7% decrease in domestic commissionable tickets
               sold during 1999 due to an increase in the percentage
               of sales sold through non-commissionable outlets; and

          (3)  a 10.2% decrease in the average international
               commission rates and a 6.9% decrease in international
               commissionable tickets sold during 1999.

     *    Aircraft maintenance material and repairs expense of $142.5
          million for 1999 represents an increase of $12.8 million
          from $129.7 million during the same period of 1998.  The
          primary factors contributing to this increase were increases
          in the costs of airframe materials and third party repairs,
          offset in part by reduced engine material requirements.

     *    Depreciation and amortization expense decreased $12.1
          million to $140.9 million in 1999 from $153.0 million in
          1998.  The decrease resulted primarily from the sale and
          leaseback of B-727, B-767 and B-757 aircraft, partially
          offset by the purchase of aircraft previously leased by TWA.

     *    Aircraft lease rentals increased $94.6 million to $425.7
          million in 1999 from $331.1 million in 1998.  This increase
          is primarily due to the additional aircraft leased during
          1998 and 1999 as part of TWA's aggressive fleet renewal
          plan, in addition to the sale and leaseback of B-727, B-767
          and B-757 aircraft.

     *    Other rent and landing fees were $199.2 million in 1999
          versus $193.4 million in the same period of 1998, an
          increase of $5.8 million.  This increase related primarily
          to increases in landing fees of $8.5 million and facilities
          rentals at various airport locations of $6.3 million.  A
          retroactive facilities rentals charge of $9.0 million was
          recorded in the third quarter of 1998 with no similar
          charges in 1999, thereby favorably affecting the year over
          year comparison.

     Special charges increased $134.2 million to $176.8 million in 1999
from $42.6 million in 1998.  The increase includes a charge related to
the closing of JFK to Madrid, Barcelona and Rome routes of $91.6 million
($79.3 million write-off of the value of the routes and $12.3 million
related to government-mandated employee severance liabilities) and $74.2
million write-off of the carrying value of TWA's New York to Paris/Tel
Aviv, New York to Lisbon and New York to Milan route authorities which,
based upon expected future cash flows, have been determined to be impaired.

                                    35

<PAGE>
<PAGE>
Additional charges recorded in 1999 include $7.0 million for
the reduction in carrying value of TWA's engines and spare parts
inventory which relate to aircraft retired in 1999 and $5.0 million for
the write-off of the carrying value of leasehold improvements and
equipment costs as a result of the decision to terminate the lease at JFK
Terminal 6.  Offsetting decreases included the year over year change in
the provision related to the termination of aircraft leases which
aggregated $5.8 million in 1999 compared to $25.0 million in 1998.
Additionally, charges of $17.6 million were recorded in 1998 for the
restructuring of international operations and the closure of the
Los Angeles reservations office of which $6.8 million of these charges
were reversed in 1999.  See Note 14 to the consolidated financial
statements for a further discussion of these special charges.

     All other operating expenses of $685.9 million in 1999 versus
$705.6 million recorded in 1998 reflects a $19.7 million decrease in
expense primarily driven by decreases in corporate liability and hull
insurance resulting from lower insurance premiums during the current
policy period ($6.3 million), Getaway tours expense related to a lower
volume of tour packages sold by TWA's subsidiary, Getaway Vacations
($10.3 million), advertising related to an emphasis on effectively
targeting advertising expenditures ($5.6 million), and navigation
charges ($4.6 million).  Offsetting increases occurred in various
expenses, including computerized reservation system fees ($6.2 million).

     Other charges (credits) were a net charge of $4.1 million during
1999 compared to a net charge of $42.0 million in 1998.  Interest
expense decreased $19.8 million in 1999 from the same period in 1998 as
a result of the retirement of certain debt in 1998 and 1999.  Interest
and investment income decreased $9.6 million in 1999 primarily due to a
decrease in the level of invested funds.  Net gains (losses) from the
disposition of assets were net losses of $5.2 million and net gains of
$20.1 million during 1999 and 1998, respectively.  The net losses in
1999 included a loss from the sale and leaseback of B-767 aircraft, net
losses from the sale of L-1011, B-747, DC9-15 and B-727 aircraft and
engines, spare L-1011 and DC9-10 engines, partially offset by gains from
the sale of an L-1011 simulator and the sale of TWA's investment in
SATO.  The net gains in 1998 were primarily related to the sale of a
B-747 simulator, L-1011 and B-747 aircraft and engines and other surplus
engines which had been retired from active service.  Other charges and
credits - net improved $53.0 million in 1999 versus the same period in
1998 primarily as the result of a gain of $20.2 million from sales of
warrants to purchase 812,500 shares of Priceline.com stock, improvements
in TWA's interest in the 1999 earnings of Worldspan ($17.4 million) and
the gain from the sale of a portion of the Company's interest in Equant
N.V., a telecommunication network company which was spun off from SITA
($32.0 million).  Additionally, Worldspan, an affiliate, also participated
in the divestiture of Equant, resulting in additional recognition of
gain by TWA of approximately $7.9 million as an equity participant in the
earnings of Worldspan. During the same period in 1998, a cash undertaking
previously posted by TWA of $13.7 million in an action brought by
Travellers International A.G. and its parent company, Windsor Inc. was
returned to TWA in June 1998 and recorded as non-operating income in the
second quarter 1998.

     A tax provision of $0.7 million was recorded in 1999 compared to a
tax provision of $0.2 million in 1998 (see Note 6 to the consolidated
financial statements).

     The Company had a net loss of $353.4 million in 1999 compared to a
net loss of $120.5 million in the same period of 1998.  The results
included extraordinary charges of $0.9 million and $13.1 million in 1999
and 1998, respectively, related to the early extinguishment of debt.


                                    36


<PAGE>
<PAGE>
RESULTS OF OPERATIONS FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998
COMPARED TO THE FISCAL YEAR ENDED DECEMBER  31, 1997

      Total operating revenues of $3,259.1 million for 1998 were $68.9
million or 2.1% less than the total operating revenues of $3,328.0
million for the year ended December 31, 1997.  The decrease was
primarily reflected in TWA passenger revenues, which were $28.8 million
less than in 1997; domestic passenger revenue increased year over year
by $49.7 million, however, international passenger revenue decreased by
$78.5 million resulting from the reduction of certain unprofitable
international operations and the planned reduction in capacity as the
Company replaced older L-1011 and B-747 aircraft with new B-757 and
B-767 aircraft on many routes. Revenue from freight and mail also
decreased $24.3 million as a result of the reduction in capacity.
Additionally, revenues from contract work decreased $8.6 million
primarily due to an overall reduction in third party maintenance as the
Company focused its resources on maintenance of its own aircraft.

      As a result of the Company's planned retirement of older widebody
aircraft and elimination of unprofitable services, capacity and traffic
decreased in 1998 as compared to 1997.  System-wide capacity, measured
in available seat miles flown in scheduled service, decreased by 5.4% in
1998 as compared to 1997 (reflecting a 1.9% decrease in domestic
available seat miles and a 20.2% decrease in international available
seat miles). Passenger traffic volume, as measured by total revenue
passenger miles in scheduled service, decreased 2.7% in 1998 over 1997.
Passenger load factor for 1998 was 70.9% compared to 68.9% in 1997.
TWA's yield per revenue passenger mile increased to 11.85 cents in 1998
from 11.65 cents in 1997.  Overall, revenues generated as a result of
moderate year over year increases in load factor and yield from 1997 to
1998, while reflecting TWA's emphasis on improving system yield, were
not sufficient to offset the decline in capacity.

      Operating expenses decreased to $3,324.3 million (including $42.6
million in special charges) in 1998, $32.9 million (1.0%) less than the
total operating expenses of $3,357.2 million for the year ended December
31, 1997, representing a net change in the following expense groups:

      *    Salaries, wages and benefits were $1,226.4 million during
           1998 compared to $1,228.3 million during 1997, a decrease of
           $1.9 million, primarily due to a decrease in the average
           number of employees, partially offset by increases in wage
           rates and earned stock compensation charges.  The average
           number of employees declined 6.1% to 21,981 in 1998 compared
           to 23,413 in 1997.  A reduction of the number of employees
           occurred in several areas, particularly those impacted by
           the reduction in flying or maintenance of older narrow and
           widebody aircraft.  Earned stock compensation charges of
           $27.5 million for 1998 versus $4.2 million for 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 1995
           reorganization.  The 1998 charge is related to incentive
           shares issued in July 1998 under the ESIP as a result of the
           achievement of certain common stock target prices in
           February and March 1998.  The 1997 charge is related to the
           allocation of shares to the pilots' employee benefit plan
           (the "ESOP"), which became fully allocated in 1997.

      *    Aircraft fuel and oil expense of $344.6 million for 1998 was
           $136.3 million (28.3%) less than expenses of $480.9 million
           for 1997.  Approximately $100.9 million of the decrease was
           due to a reduction in the average cost of fuel from 65.9
           cents per gallon in 1997 to 51.0 cents per gallon in 1998.
           The remaining $35.4 million decrease was due to the
           reduction in gallons consumed (675.8 million gallons in 1998
           compared to 730.3 million gallons in 1997) resulting from
           the replacement of B-747, L-1011 and B-727 aircraft with
           more fuel efficient B-757, B-767 and MD-80 aircraft and the
           elimination of certain unprofitable international routes.


                                    37

<PAGE>
<PAGE>

      *    Passenger sales commission expense of $197.9 million for
           1998 was $44.2 million (18.3%) less than the expense of
           $242.1 million in 1997 primarily due to:

                (1)  a 23.9% decrease in average domestic commission
                     rates due to a reduction in domestic base
                     commission rates in October 1997 and a
                     commission cap implemented in May 1998;

                (2)  a 7.8% decrease in domestic commissionable
                     tickets sold during 1998 versus 1997, resulting
                     in part from an increase in electronic
                     ticketing; and

                (3)  a decrease in commissions on international
                     passenger revenues, which declined 19.1% as the
                     Company continued to restructure its
                     international operations.

      *    Aircraft maintenance material and repairs expense of $129.7
           million for 1998 represented a decrease of $8.7 million
           (6.3%) from $138.4 million for 1997.  The decrease was
           primarily the result of higher levels of maintenance on
           narrow-body aircraft during 1997, reduced material usage on
           wide-body aircraft and engines in 1998 due to the retirement
           of the B-747 and L-1011 fleets, a reduction in unprofitable
           contract maintenance work performed on both government and
           commercial aircraft and engines, and the effect of adding
           new lower maintenance B-757, B-767 and MD-80 aircraft to the
           fleet.

      *    Depreciation and amortization expense increased $2.6 million
           (1.7%) in 1998 to $153.0 million compared to $150.4 million
           in 1997.  Depreciation of aircraft increased $7.7 million
           primarily as a result of the purchase of five B-767 aircraft
           previously leased by TWA under operating leases from the end
           of 1997 through the first six months of 1998, which was
           partially offset by reduced depreciation, amortization and
           obsolescence provided for the B-747 and L-1011 fleets, which
           were retired.

      *    Aircraft lease rentals increased $68.3 million to $331.1
           million in 1998 from $262.8 million in 1997 due primarily to
           the addition of new B-757 and MD-80 aircraft leases in 1998
           which replaced older L-1011 and B-747 wide-body aircraft and
           B-727 aircraft retired from the fleet.

      *    Other rent and landing fees increased $17.9 million to
           $193.4 million in 1998 from $175.5 million in 1997 primarily
           related to a non-recurring charge of $9.0 million for
           certain retroactive facilities rentals in addition to
           increased space rentals at other airports.

      During the fourth quarter of 1998, special charges of $42.6
million were recorded in connection with the elimination of excess
overhead items and the Company's ongoing fleet renewal program.  These
charges included $25.0 million related to the planned retirement of
B-727 and non-hushkitted DC-9 fleets and $17.6 million for the ongoing
restructuring of international operations and the closure of the
Los Angeles reservations office, both of which include significant
employee severance costs.  See Note 14 to the consolidated financial
statements for a further discussion of these special charges.

      All other operating expenses increased $26.7 million to $705.6
million in 1998 from $678.9 million during the year ended December 31,
1997.  Expenses increased in several categories including computerized
reservation system fees ($11.0 million), passenger food and beverage
expense ($5.8 million) primarily related to a 35.8% increase in first
class enplaned passengers and associated improved menu offerings,
Worldspan transaction fees ($5.6 million), advertising and publicity
primarily associated with the launch of new TWA services including
"Trans World First", "TWQ" and the "Aviators" frequent flier program
($5.9 million), legal fees and expenses ($7.3 million) and uncollectible
accounts ($3.2 million).  Offsetting decreases occurred as a result of
lower insurance premiums and uninsured losses ($9.8 million) and
expenses related to TWA's


                                    38

<PAGE>
<PAGE>
subsidiary, Getaway Vacations, ($5.9 million).

      Other charges (credits) were a net charge of $42.0 million for
1998, compared to $60.1 million for 1997.  Interest expense increased
$2.9 million in 1998 over 1997 as a result of the addition of new debt
during 1998 and the latter part of 1997.  Interest and investment income
increased by $10.4 million in 1998 primarily as a result of higher
levels of invested funds.  Dispositions of assets resulted in net gains
of $20.1 million in 1998, compared to $16.0 million in 1997.  The net
gains in 1998 primarily included the sale of certain retired, wide-body
aircraft, engines and other surplus equipment while the net gains in
1997 related to the sale of three gates at Newark International Airport
and spare flight equipment.  Other charges and credits-net improved by
$6.4 million to a net credit of $29.8 million for 1998 from a net credit
of $23.4 million for 1997.  In May 1998, the U.S. Supreme Court refused
to hear an appeal of a decision reversing a 1991 judgment against TWA in
an action brought by Travellers.  Accordingly, a cash undertaking
previously posted by TWA of $13.7 million was returned to TWA in June
1998 and recorded as a credit in the second quarter.  After deduction of
$3.3 million for reimbursement of certain administrative costs
previously incurred by TWA, $10.4 million received pursuant to this
proceeding was applied in July 1998 to reduce the promissory notes
issued to the Pension Benefit Guaranty Corporation ("PBGC Notes")
pursuant to a pre-existing agreement.  Partially offsetting this
favorable change was a decrease in TWA's equity in the earnings of
Worldspan ($2.2 million) and an increase in provisions for losses
resulting from claims and litigation judgments against TWA ($1.2
million).

      The provision for income taxes in 1998 and 1997 related primarily
to foreign taxes.  In future periods, the amortization of reorganization
value in excess of amounts allocable to identifiable assets and certain
other non-deductible items will likely result in the Company's effective
tax rate for financial reporting purposes exceeding statutory rates,
notwithstanding the Company's substantial net operating loss
carryforwards.  See Note 5 to the consolidated financial statements.

      As a result of the above, the operating loss of $65.2 million for
1998 was $35.9 million greater than the operating loss of $29.3 million
for 1997 and the net loss of $120.5 million for 1998 was $9.7 million
greater than the net loss of $110.8 million for 1997.  The operating and
net losses for 1998 included special charges for nonrecurring items of
$42.6 million as further described in Note 14 to the Consolidated
Financial Statements.  The 1998 net loss also included $13.1 million in
extraordinary charges related to the early extinguishment of debt while
the 1997 net loss included $21.0 million of such charges.


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
December 31, 1999 was $180.4 million, a $72.0 million decrease from the
December 31, 1998 balance.  The decrease in consolidated cash and cash
equivalents balance would have been larger except for several
transactions in 1999, including the receipt of $32.0 million related to
the sale of a portion of TWA's interest in Equant N.V., $20.2 million
related to the sale of warrants for the purchase of Priceline.com stock
and a net cash distribution of $14.2 million in respect of the Company's
partnership interest in Worldspan.

      While the net loss increased substantially in 1999 as compared to
1998, cash used in operating activities decreased to $3.2 million in
1999 versus an $82.6 million use of cash in 1998.  Cash provided by
operating activities in 1999 includes $32.0 million related to the sale
of a portion of TWA's shares of Equant N.V., a telecommunications
network company and $20.2 million related to the sale of warrants for
the purchase of Priceline.com stock. In 1998, $131.8 million in net
discounted sales from tickets sold under the Karabu ticket agreement
were excluded from cash flows from operating activities as the related
amounts were applied to reduce the PBGC Notes.  In December 1998, the
PBGC Notes were paid in full primarily with the proceeds from tickets
sold under the Karabu ticket program.  Additionally, changes in
operating assets and liabilities provided cash of $27.4 million in 1999,
as compared to 1998 when such items were a use of cash of $41.4 million.
Increases in accounts payable and accrued expenses, as a result of the
timing of payments of such items, represented most of the year over year
changes.

                                    39


<PAGE>
<PAGE>
      Cash provided by investing activities was $1.0 million in 1999
versus cash used of $34.6 million in 1998.  In November 1999 Worldspan
distributed $250 million to its partners.  TWA's share of this
distribution was approximately $65.8 million of which approximately
$51.6 million was used to pay off an outstanding note and related
accrued interest due to Worldspan which was secured by TWA's 26.315%
interest in Worldspan (see Note 4).  The remaining $14.2 million was
received in cash.  Components of cash used in 1999 include the purchase
of one Boeing 767-200 aircraft and related engines for $27.1 million,
which were subsequently sold to and leased back from an aircraft lessor
in April 1999.  Additionally, other capital expenditures (including
aircraft pre-delivery deposits) during 1999 amounted to $113.1 million.
Asset sales during both periods were primarily limited to retired, wide-
body aircraft, engines and other surplus equipment.  Additionally,
approximately $23.4 million was provided in 1999 primarily due to the
return of pre-delivery deposits relating to five new Boeing 757-200
aircraft delivered in 1999, which were immediately sold to and leased
back under operating leases from the aircraft lessors.

      Cash used by financing activities was $69.8 million in 1999 versus
cash provided of $131.9 million in the same period of 1998.  Proceeds
from the sale and leaseback of certain aircraft were $142.9 million in
1999 versus $261.9 million in 1998.  In addition, sources of cash
generated by financing activities in 1998 included proceeds from the
sale of notes of $144.9 million.  Repayments of long-term debt and
capital lease obligations totaled $254.0 million in 1998 and $189.7
million in 1999.

      The Company's ability to improve its operating results and
financial position will depend on a variety of factors, several of which
are described below, and some of which are outside of management's
control.  The Company will face higher full year labor costs in 2000 as
a result of new labor contracts entered into in 1999 and scheduled
increases in 2000 offset, in part, by an anticipated reduction in head
count achieved primarily through attrition.  In addition, jet fuel costs
have recently increased substantially, with prices currently at their
highest level in nine years.  The Company has not hedged the cost of any
of its future fuel requirements and accordingly, until such prices abate
or unless the fuel surcharge previously imposed by the Company is
sufficient to cover such higher costs, such additional costs will
adversely affect its operating results. Due to seasonal factors, the
Company has historically suffered its greatest losses and the Company's
cash balances during the first quarter of each year are typically lower
than in other periods.  These seasonal factors when combined with the
trend of unfavorable year over year quarterly operating comparisons
experienced by the Company in 1999 are expected to continue in the first
quarter of 2000.  The Company's ability to maintain adequate liquidity
to assure viability will depend on its ability to improve its operating
results by generating increased revenues and controlling costs or, if
insufficient, on its ability to attract new capital and, if necessary,
sell or finance assets such as its interest in Worldspan and Equant.
For a discussion of key initiatives in the Company's strategic plan. See
Item 1, "Business - Business Strategy."


CAPITAL RESOURCES

      TWA has no unused credit lines and must satisfy all of its working
capital and capital expenditure requirements from cash provided by
operating activities, from external borrowings or from sales of assets.
Substantially all of TWA's strategic assets, including its owned
aircraft, ground equipment, gates and slots have been pledged to secure
various issues of outstanding indebtedness of the Company.  Sales of
such assets which are not replaced would, under the terms of the
applicable financing agreements, generally require payment of the
proceeds from such dispositions or payment of the indebtedness secured
thereby.  TWA has relatively few non-strategic assets which it could
monetize, many of such assets being subject to various liens and
security interests which would restrict and/or limit the ability of TWA
to realize any significant proceeds from the sale thereof.

      The Company believes that its 26.315% interest in Worldspan has
substantial value, net of certain encumbrances.  In addition, following
the sale of Equant shares as described above TWA holds additional
unencumbered depository certificates that while currently restricted as
to transferability may become convertible into 240,176 common shares in
Equant N.V.  The shares underlying these certificates had an estimated
fair value of approximately $26.7 million at December 31, 1999 based on
the trading price of the common stock.  The Company is currently
considering various alternatives to monetize these assets.

      Should the Company require additional liquidity and be unable to
monetize its holdings in Worldspan and Equant in a timely manner and
should its access to capital from outside sources be constrained, the
Company may not be able to make certain capital expenditures or
implement certain other aspects of its strategic plan, and the Company
may therefore be unable to achieve the full benefits expected therefrom.
This could adversely affect TWA's operations and future viability.

      The outstanding balance of the Company's 9.8% Airline Receivable Asset
Backed Notes, aggregating $100 million, mature beginning in January 2001
and would require repayment within 60 days unless their maturity date is
extended or is refinanced.  The Company intends to extend or refinance
this obligation, although no assurance can be given that it will be
successful in this regard.  However, these Asset Backed Notes are
secured by collateral with an average value in 1999 of over $175 million
which the Company believes should be sufficient to allow such financing.

                                    40

<PAGE>
<PAGE>

Commitments

      Since 1996, TWA has entered into agreements with the manufacturer
and various operating lessors to acquire a total of 27 B-757 aircraft.
As of December 31, 1999, TWA has taken delivery of 26 B-757 aircraft
with ten of those aircraft delivered in 1999.  The final B-757 aircraft
under these agreements was delivered in January 2000.  Of the 27 B-757
aircraft, 25 are leased by TWA and two are owned by TWA with 80%
financing.

      The Company entered into an agreement for operating leases for one
additional B-767-300ER and three additional B-757-200 aircraft. The
B-767-300ER was delivered in August 1999.

      In 1996, TWA entered into an agreement to acquire from Boeing 15
new MD-83s, to be financed by long-term leases.  The final aircraft
under this agreement was received in February 1999.

      In April 1998, TWA entered into an agreement with Boeing to
acquire 24 additional new MD-83 aircraft and obtained commitments for
lease financing for these aircraft. TWA has received all 24 aircraft as
of December 31, 1999.

      In December 1998, TWA signed letters of intent to acquire an
additional 125 new Boeing and Airbus aircraft and options for an
additional 125 Boeing and Airbus aircraft.  TWA finalized the terms of
the purchase orders for 50 Boeing 717-200 aircraft in June of 1999 and
the terms of options for an additional 50 B717-200 aircraft and
definitive agreements were signed at that time.  Financing agreements on
these B717-200 aircraft were also finalized in June of 1999.  The first
B717-200 aircraft was delivered in February 2000.  Both the Boeing 717
and the Airbus 318 and "A320 Family" financing commitments are subject to
a "material adverse change" clause.  Those provisions are comparable to
those contained in prior agreements for the acquisition of B757 and MD-80
aircraft.  Such provisions generally allow the manufacturer to withdraw
the financing commitment on one or more undelivered aircraft in the event
there is a material adverse change in the financial condition of TWA
which would adversely affect TWA's ability to perform under the purchase
order, financing documentation or any related transaction.  In the event
Boeing or Airbus withdraws its financing commitment with respect to one
or more of the aircraft, TWA has a comparable right to terminate the
purchase order for those aircraft.

      In December 1999, TWA finalized the terms of the purchase orders
for 38 A318 aircraft and the terms of options for an additional 75
"A320 Family" aircraft and definitive agreements were signed at that
time.  Predelivery payments were made by TWA in December 1999 and
January 2000 for A318 aircraft, totaling approximately $8.9 million;
no further predelivery payments will be required until 2002.  Financing
agreements on these aircraft were also finalized in December of 1999.
Deliveries of the firm 38 aircraft are scheduled to commence in 2004.
Terms and conditions of the lease of the remaining 12 A318 aircraft
announced in December 1998 are subject to further negotiation and the
signing of definitive agreements with an operating lessor.  Finalizing
of orders for the remaining 25 "A320 Family" aircraft is currently under
negotiation; TWA anticipates that it will be required to pay in 2000
approximately $7.0 million in predelivery payments for these aircraft.
These aircraft would primarily replace B-727, DC-9 and MD-80 aircraft
currently in TWA's fleet.

      In 1989, TWA entered into agreements with AVSA, S.A.R.L.
("Airbus") and Rolls Royce plc relating to the purchase of ten A330-300
wide-body aircraft and related engines, spare parts and equipment.
These agreements have been terminated by mutual agreement of all
parties.

      In April 1999, TWA sold and leased back four Boeing 767-200
aircraft and completed a sale/leaseback in July 1999 of a fifth such
aircraft.  These five Boeing 767-200 aircraft will be replaced with
three Boeing 767-300 aircraft from the same aircraft lessor.  As of
December 31, 1999, two B-767-200 aircraft had been returned and one
B-767-300 aircraft has been leased.  The three additional B-767-200
aircraft will be returned in 2000.  The two additional B-767-300
aircraft will be delivered in 2000.  In connection with this
transaction, the Company purchased $28.8 million total principal amount
of its outstanding 11 3/8% Senior Secured Notes due April 15, 2003
and all of its outstanding 10 1/4% Senior Secured Notes due June 15, 2003
which totaled $14.5 million.


                                    41

<PAGE>
<PAGE>

      TWA elected to comply with the transition requirements of the
Noise Act by adopting the Stage 2 aircraft phase-out/retrofit option,
which required 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 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. On
December 31, 1999, 100% of TWA's fleet met Stage 3 requirements as
required.


Certain Other Capital Requirements

      TWA generally does not commit to expenditures for facilities and
equipment, other than aircraft, before purchase and, therefore, no such
significant commitments exist at the present time.  TWA's ability to
finance these expenditures will depend in part on TWA's financial
condition at the time of the proposed expenditure.


Restructuring Liabilities

      At December 31, 1998, TWA established a provision related to the
restructuring of its international operations and the closure of the
Los Angeles Reservation Office.  The Company recorded a special charge
of approximately $17.6 million primarily related to employee severance
liabilities.  During 1999, the Company incurred approximately $4.2
million of expenditures related to these provisions.  The Company
continues to expect severance costs of $6.6 million to be paid to the
affected respective employees during the first half of 2000 due to these
changes in operations.

      During 1999, however, the plans related to restructuring
international operations were overtaken by the serious deterioration in
performance on the JFK to Madrid, Barcelona, and Rome routes.  In the
fourth quarter of 1999, the decision was made by the Board of Directors
to close these three routes.  TWA established a provision related to
these closures of approximately $91.6 million which included $79.3
million write-off of the value of the routes, and $12.3 million
primarily related to government-mandated employee severance
liabilities.  The Company expects these severance costs to be paid
during 2000. (See Note 14.)


Year 2000

      The Company utilizes software and related computer technologies
essential to its operations that use two digits rather than four to
specify the year, which were predicted to result in a date recognition
problem in the year 2000 and thereafter unless modified.  Since January
1, 2000, TWA has experienced no material impact of its systems or
operations as a result of the year 2000 problem.

      The Company estimates that the total cost to complete the
remediation of its information technology systems was approximately
$15.1 million, which is approximately 15% of the Company's total
information technology budget for the two years during which the project
was completed.  TWA will keep its year 2000 technical team in place to
continue to monitor its operations.


Availability of NOLs

      TWA estimates that it had, for federal income tax purposes, net
operating loss carryforwards ("NOLs") amounting to approximately $1,128
million at December 31, 1999.  Such NOLs expire in 2008 through 2019 if


                                    42

<PAGE>
<PAGE>
not utilized before then to offset taxable income.  Section 382 of the
Internal Revenue Code of 1986, as amended, 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 such
ownership change has occurred subsequent to the 1995 reorganization.
There can be no assurance, however, that such an ownership change will
not occur in the future.  In addition, the NOLs are subject to
examination by the Internal Revenue Service ("IRS") and, thus, are
subject to adjustment or disallowance resulting from any such IRS
examination.  For financial reporting purposes, the tax benefits related
to the utilization of the tax net operating loss carryforwards generated
prior to the 1995 reorganization of approximately $491 million 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.


New Accounting Pronouncements

      In June 1998, the Financial Accounting Standards Board issued
Statement No. 133, "Accounting for Derivative Instruments and Hedging
Activities".  This statement establishes accounting and reporting
standards for derivative instruments and all hedging activities.  It
requires that an entity recognize all derivatives as either assets or
liabilities at their fair values.  Accounting for changes in the fair
value of a derivative depends on its designation and effectiveness.  For
derivatives that qualify as effective hedges, the change in fair value
will have no impact on earnings until the hedged item affects earnings.
For derivatives that are not designated as hedging instruments, or for
the ineffective portion of a hedging instrument, the change in fair
value will affect current period earnings.  With the deferral of the
effective date of Statement No. 133, the Company will adopt this
standard during its first quarter of fiscal 2001 and does not presently
believe that it will have a significant effect on its results of
operations or cash flows.

       In December 1999, The Securities and Exchange Commission issued
Staff Accounting Bulletin ("SAB") No. 101, "Revenue Recognition in
Financial Statements".  This statement summarizes certain staff views
in applying generally accepted accounting principles to revenue
recognition in financial statements.  The SAB provides additional
guidance regarding when revenue is realized, earned and properly
recognized.  The Company believes this guidance is applicable to the
recognition of revenue related to the sale of Aviator miles to business
partners.  Previously, the total purchase price of Aviator miles was
recognized as revenue during the month of sale, net of the estimated
incremental cost of providing future air travel.  Based on guidance in
the SAB, the revenue will be deferred and recognized over the period
in which transportation will be provided. The Company will adopt this
policy in the first quarter of fiscal 2000 and expects the cumulative
effect will result in a charge to earnings of approximately $13.0 million.


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The risk inherent in the Company's market risk sensitive
instruments and positions is the potential loss arising from adverse
changes in those factors.  TWA is susceptible to certain risks related
to changes in the cost of jet fuel, changes in interest rates and
foreign currency exchange rate fluctuations.  The Company does not
purchase or hold any derivative financial instruments for trading
purposes.


Aircraft Fuel

      Airline operators are inherently dependent upon energy to operate
and, therefore, are impacted by changes in jet fuel prices.  Jet fuel
and oil consumed in 1999 represented approximately 10.8% of TWA's
operating expenses.  TWA endeavors to acquire jet fuel at the lowest
prevailing prices possible.

      TWA's earnings are affected by changes in the price and
availability of aircraft fuel.  The Company hedges its exposure to jet
fuel price market risk only on a limited basis.  The fair value of
outstanding derivative commodity instruments (primarily commodity swap
agreements) related to the Company's jet fuel price market risk during
1999 and at December 31, 1999 was immaterial.  A one cent change in the
average cost of jet fuel would impact TWA's aircraft fuel expense by
approximately $6.8 million per year, based upon consumption in 1999.



                                    43

<PAGE>
<PAGE>

Interest Rates

      Airline operators are also inherently capital intensive, as the
vast majority of assets are aircraft, which are long lived.  TWA's
exposure to market risk associated with changes in interest rates
relates primarily to its debt obligations.  The Company does not have
significant exposure to changes in cash flows resulting from changes in
interest rates as substantially all its long-term debt carries fixed
rates of interest.  The nature of fixed rate obligations does expose the
Company to the risk of changes in the fair value of these instruments.
The Company has outstanding debt of $668.0 million, net of unamortized
discounts and including current maturities at December 31, 1999.  The
contractual maturities of long term debt and the associated average
interest rates are as follows:

<TABLE>
<CAPTION>
                                                              Contractual
                                       Amounts             Weighted Average
                Maturity Date       in Thousands             Interest Rate
                -------------       ------------           ----------------
<S>                                 <C>                      <C>
                    2000            $     67,080                 9.20%
                    2001                 147,930                 9.71%
                    2002                  66,133                11.79%
                    2003                  33,050                11.27%
                    2004                 143,556                11.59%
                    Thereafter           220,807                14.73%
</TABLE>


Foreign Currency Exchange Rates

     Airline operators who fly internationally are exposed to the
effect of foreign exchange rate fluctuations on the U.S. dollar value of
foreign currency-denominated operating revenues and expenses.  While
international operations generated 11.0% of TWA's operating revenues in
1999, a substantial portion of these related ticket sales are denominated
in U.S. dollars.  Additionally, no single foreign currency is a material
portion of that amount.  The Company does not have significant exposure
to fluctuations in these currency rates because of the short-term nature
of maturities of receivables and payables related to these operations.
The Company has not undertaken additional actions to cover this currency
risk and does not engage in any other currency risk management activity.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     See Index to Financial Statements, which appears on page F-1
hereof.

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

     None


                                    44



<PAGE>
<PAGE>
                                PART III


ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required by this item regarding the identification
of the Company's directors and executive officers is incorporated by
reference to information contained under the caption "Directors and
Executive Officers" of the Registrant's Proxy Statement for the Annual
Meeting of Stockholders to be held on May 23, 2000.


ITEM 11.   EXECUTIVE COMPENSATION

     The information required by this item is incorporated by reference
to information contained under the caption "Executive Compensation" of
the Registrant's Proxy Statement for the Annual Meeting of Stockholders
to be held on May 23, 2000.


ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The information required by this item is incorporated by
reference to information contained under the caption "Security Ownership
of Certain Beneficial Owners and Management" of the Registrant's Proxy
Statement for the Annual Meeting of Stockholders to be held on May 23,
2000.


ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by this item is incorporated by reference
to information contained under the caption "Security Ownership of
Certain Beneficial Owners and Management" of the Registrant's Proxy
Statement for the Annual Meeting of Stockholders to be held on May 23,
2000.

                                PART IV


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

     Financial Statements and Schedules.   See Index to Financial
Statements and Schedules, which appears on page F-1 hereof.

     Reports on Form 8-K.   No reports on Form 8-K were filed during
the fourth quarter of 1999.

     Exhibits.   The exhibits listed on the Exhibit Index following the
signature page hereof are filed herewith in response to this Item.


                                  45


<PAGE>
<PAGE>

               TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES

                    INDEX TO FINANCIAL STATEMENTS

                                                              PAGE NO.
                                                              --------
FINANCIAL STATEMENTS:
   Independent Auditors' Report                                 F-2

   Statements of Consolidated Operations for the Years Ended
     December 31, 1999, 1998 and 1997                           F-3

   Consolidated Balance Sheets, December 31, 1999 and 1998      F-4

   Statements of Consolidated Cash Flows for the Years
    Ended December 31, 1999, 1998 and 1997                      F-6

   Consolidated Statements of Shareholders' Equity
    (Deficiency) for the Years Ended December 31, 1999,
    1998 and 1997                                               F-8

   Notes to Consolidated Financial Statements                   F-9


SCHEDULE:

   II Valuation and Qualifying Accounts                         S-1


                          SCHEDULES OMITTED

   Schedules not filed herewith are omitted because of the absence of
conditions under which they are required or because the information
called for is shown in the financial statements or notes thereto.

                                F-1

<PAGE>
<PAGE>


                    INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
Trans World Airlines, Inc.

     We have audited the accompanying consolidated balance sheets of
Trans World Airlines, Inc. and subsidiaries as of December 31, 1999 and
1998, and the related statements of consolidated operations, cash flows
and shareholders' equity (deficiency) for each of the years in the
three-year period ended December 31, 1999. In connection with our audits
of the consolidated financial statements, we have also audited the
financial statement schedule for each of the years in the three-year
period ended December 31, 1999.  These consolidated financial statements
and the financial statement schedule are the responsibility of the
Company's management.  Our responsibility is to express an opinion on
these consolidated financial statements and the financial statement
schedule based on our audits.

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

     In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position
of Trans World Airlines, Inc. and subsidiaries as of December 31, 1999
and 1998, and the results of their operations and their cash flows for
each of the years in the three-year period ended December 31, 1999, in
conformity with generally accepted accounting principles.  Also in our
opinion, the related financial statement schedule, when considered in
relation to the basic consolidated financial statements taken as a
whole, presents fairly, in all material respects, the information set
forth therein.


                                    KPMG LLP


Kansas City, Missouri
January 28,  2000



                                F-2


<PAGE>
<PAGE>

<TABLE>
                                  TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                     STATEMENTS OF CONSOLIDATED OPERATIONS
                              For the Years Ended December 31, 1999, 1998 and 1997
                                 (Amounts in Thousands Except Per Share Amounts)

<CAPTION>
                                                                            Years Ended December 31,
                                                          ----------------------------------------------------------
                                                             1999                    1998                   1997
                                                          ----------              ----------              ----------
<S>                                                       <C>                     <C>                     <C>
Operating revenues:
   Passenger                                              $2,962,038              $2,895,199              $2,924,042
   Freight and mail                                           99,384                 102,424                 126,730
   All other                                                 247,290                 261,524                 277,180
                                                          ----------              ----------              ----------
      Total                                                3,308,712               3,259,147               3,327,952
                                                          ----------              ----------              ----------

Operating expenses:
   Salaries, wages and benefits                            1,270,645               1,226,420               1,228,315
   Costs associated with contract ratification                37,768                       -                       -
   Aircraft fuel and oil                                     396,517                 344,603                 480,853
   Passenger sales commissions                               180,532                 197,927                 242,135
   Aircraft maintenance materials and repairs                142,461                 129,663                 138,353
   Depreciation and amortization                             140,908                 152,997                 150,381
   Aircraft rent                                             425,672                 331,071                 262,793
   Other rent and landing fees                               199,208                 193,446                 175,489
   Special charges (Note 14)                                 176,756                  42,632                       -
   All other                                                 685,888                 705,547                 678,893
                                                          ----------              ----------              ----------
      Total                                                3,656,355               3,324,306               3,357,212
                                                          ----------              ----------              ----------

Operating loss                                              (347,643)                (65,159)                (29,260)
                                                          ----------              ----------              ----------

Other charges (credits):
   Interest expense                                           97,139                 116,918                 114,066
   Interest and investment income                            (15,386)                (24,975)                (14,560)
   Disposition of assets, gains and losses-net (Note 15)       5,186                 (20,087)                (16,004)
   Other charges and credits-net (Note 16)                   (82,770)                (29,846)                (23,427)
                                                          ----------              ----------              ----------
      Total                                                    4,169                  42,010                  60,075
                                                          ----------              ----------              ----------

Loss before income taxes and extraordinary items            (351,812)               (107,169)                (89,335)
Provision for income taxes (Note 6)                              724                     243                     527
                                                          ----------              ----------              ----------

Loss before extraordinary items                             (352,536)               (107,412)                (89,862)
Extraordinary items, net of income taxes (Note 13)              (866)                (13,069)                (20,973)
                                                          ----------              ----------              ----------

Net loss                                                    (353,402)               (120,481)               (110,835)
Preferred stock dividend requirements                         23,454                  23,454                  16,119
                                                          ----------              ----------              ----------
Loss applicable to common shares                          $ (376,856)             $ (143,935)             $ (126,954)
                                                          ----------              ----------              ----------

Basic earnings per share amounts:
   Loss before extraordinary items                        $    (5.57)             $    (2.14)             $    (1.98)
   Extraordinary items                                         (0.01)                  (0.21)                  (0.39)
                                                          ----------              ----------              ----------
   Net loss                                               $    (5.58)             $    (2.35)             $    (2.37)
                                                          ==========              ==========              ==========

                             See notes to consolidated financial statements
</TABLE>

                                F-3

                                                    
<PAGE>
<PAGE>

<TABLE>
                              TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                      CONSOLIDATED BALANCE SHEETS
                                       December 31, 1999 and 1998
                                         (Amounts in Thousands)

<CAPTION>
                                                 ASSETS

                                                                               1999              1998
                                                                            ----------        ----------
<S>                                                                         <C>               <C>
Current assets:
   Cash and cash equivalents                                                $  180,443        $  252,408
   Receivables, less allowance for doubtful accounts,
      $13,534 in 1999 and $14,459 in 1998 (Note 4)                             155,070           170,492
   Spare parts, materials and supplies, less allowance for
      obsolescence, $17,512 in 1999 and $20,554 in 1998 (Note 4)               101,179            99,909
   Prepaid expenses and other                                                   53,197            82,605
                                                                            ----------        ----------
              Total                                                            489,889           605,414
                                                                            ----------        ----------

Property (Notes 4, 5 and 12):
   Property owned:
      Flight equipment                                                         433,710           414,645
      Prepayments on flight equipment                                           45,810            69,875
      Land, buildings and improvements                                          77,021            68,812
      Other property and equipment                                              90,115            72,108
                                                                            ----------        ----------
          Total property owned                                                 646,656           625,440
      Less accumulated depreciation                                            161,153           136,336
                                                                            ----------        ----------
          Property owned-net                                                   485,503           489,104
                                                                            ----------        ----------

   Property held under capital leases:
      Flight equipment                                                         176,094           176,094
      Land, buildings and improvements                                          50,321            49,431
      Other property held under capital leases                                   7,096             9,093
                                                                            ----------        ----------
          Total property held under capital leases                             233,511           234,618
      Less accumulated amortization                                            127,845           103,692
                                                                            ----------        ----------
          Property held under capital leases-net                               105,666           130,926
                                                                            ----------        ----------
              Total property-net                                               591,169           620,030
                                                                            ----------        ----------

Investments and other assets:
   Investments in affiliated companies (Note 3)                                 82,901           124,429
   Investments, receivables and other (Note 5)                                 133,973           149,206
   Routes, gates and slots-net (Note 14)                                       181,983           356,324
   Reorganization value in excess of amounts
    allocable to identifiable assets-net                                       657,267           699,220
                                                                            ----------        ----------
              Total                                                          1,056,124         1,329,179
                                                                            ----------        ----------

                                                                            $2,137,182        $2,554,623
                                                                            ==========        ==========

                             See notes to consolidated financial statements
</TABLE>

                                F-4

                                                    
<PAGE>
<PAGE>

<TABLE>
                              TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                      CONSOLIDATED BALANCE SHEETS
                                       December 31, 1999 and 1998
                            (Amounts in Thousands Except Per Share Amounts)

<CAPTION>
                            LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)

                                                                               1999              1998
                                                                            ----------        ----------
<S>                                                                         <C>               <C>
Current liabilities:
   Current maturities of long-term debt (Note 4)                            $   67,080        $  111,538
   Current obligations under capital leases (Note 5)                            38,664            37,865
   Advance ticket sales                                                        198,722           211,340
   Accounts payable, principally trade                                         263,624           229,368
   Accounts payable to affiliated companies (Note 3)                             6,250             7,167
   Accrued expenses:
      Employee compensation and vacations earned                               149,701           159,064
      Contributions to retirement and pension trusts (Note 7)                   15,165            12,616
      Interest on debt and capital leases                                       14,235            33,156
      Taxes                                                                     12,111            11,447
      Other accrued expenses                                                   195,340           189,278
                                                                            ----------        ----------
          Total accrued expenses                                               386,552           405,561
                                                                            ----------        ----------
            Total                                                              960,892         1,002,839
                                                                            ----------        ----------

Long-term liabilities and deferred credits:
   Long-term debt, less current maturities (Note 4)                            600,909           572,372
   Obligations under capital leases, less current obligations (Note 5)         127,143           163,046
   Postretirement benefits other than pensions (Note 7)                        502,097           496,848
   Noncurrent pension liabilities (Note 7)                                      17,572            24,634
   Other noncurrent liabilities and deferred credits                            99,479           109,562
                                                                            ----------        ----------
            Total                                                            1,347,200         1,366,462
                                                                            ----------        ----------

Commitments and Contingent Liabilities
   (Notes 1, 2, 4, 5, 7, 8, 9, 11, 12 and 14)

Shareholders' equity (deficiency):
   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:
      1999-6,712; 1998-6,347                                                        67                63
   Common stock, $0.01 par value; shares issued and outstanding:
      1999-59,966; 1998-57,768                                                     600               578
   Additional paid-in capital                                                  728,038           730,894
   Accumulated deficit                                                        (899,671)         (546,269)
                                                                            ----------        ----------
            Total                                                             (170,910)          185,322
                                                                            ----------        ----------

                                                                            $2,137,182        $2,554,623
                                                                            ==========        ==========

                             See notes to consolidated financial statements
</TABLE>

                                F-5

                                                    
<PAGE>
<PAGE>

<TABLE>
                                  TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                     STATEMENTS OF CONSOLIDATED CASH FLOWS
                              For the Years Ended December 31, 1999, 1998 and 1997
                                             (Amounts in Thousands)
<CAPTION>

                                                                                       Years Ended December 31,
                                                                             ---------------------------------------------
                                                                                1999              1998              1997
                                                                             ---------         ---------         ---------
<S>                                                                          <C>               <C>               <C>
Cash flows from operating activities:
   Net loss                                                                  $(353,402)        $(120,481)        $(110,835)
   Adjustments to reconcile net loss to net cash provided (used) by
      operating activities:
          Employee earned stock compensation                                    19,929            27,544             4,199
          Depreciation and amortization                                        140,908           152,997           150,381
          Amortization of discount and expenses on debt                          6,926            12,220            14,461
          Amortization of deferred (gains) losses on sale and
           leaseback of certain aircraft and engines                            (3,182)          (10,132)           (1,612)
          Extraordinary loss on extinguishment of debt                             866            13,069            20,973
          Interest paid in common stock                                              -                 -             4,125
          Equity in undistributed earnings of affiliates not
           consolidated                                                        (24,571)           (7,198)           (9,404)
          Revenue from Icahn ticket program                                          -          (131,822)         (115,991)
          Net (gains) losses on disposition of assets                            5,186           (20,087)          (16,004)
          Non-cash special charges                                             176,756            42,632                 -
          Change in operating assets and liabilities:
            Decrease (increase) in:
              Receivables                                                       15,422             1,586            65,336
              Inventories                                                       (3,049)           (5,605)           13,496
              Prepaid expenses and other current assets                         29,408            20,054            (9,227)
              Other assets                                                     (15,714)           (9,985)          (10,910)
            Increase (decrease) in:
              Accounts payable and accrued expenses                              9,247           (28,845)           42,480
              Advance ticket sales                                             (12,618)           (3,943)          (41,301)
              Other noncurrent liabilities and deferred credits                  4,676           (14,645)               71
                                                                             ---------         ---------         ---------
                  Net cash provided (used)                                      (3,212)          (82,641)              238
                                                                             ---------         ---------         ---------

Cash flows from investing activities:
   Proceeds from sales of property                                              33,611            35,894            22,749
   Capital expenditures, including aircraft pre-delivery deposits             (140,222)          (92,634)          (74,025)
   Return of pre-delivery deposits related to leased aircraft                   23,360             4,749             5,565
   Proceeds from equity investments                                             65,790                 -                 -
   Net decrease (increase) in investments, receivables and other                18,494            17,399           (10,553)
                                                                             ---------         ---------         ---------
                  Net cash provided (used)                                       1,033           (34,592)          (56,264)
                                                                             ---------         ---------         ---------

Cash flows from financing activities:
   Proceeds from long-term debt issued                                               -           144,938           270,608
   Proceeds from warrants issued                                                     -                 -             7,076
   Proceeds from sale and leaseback of certain aircraft and engines            142,900           261,946            17,600
   Repayments on long-term debt and capital lease obligations                 (189,673)         (254,010)         (257,838)
   Refund due to retirement of 1967 bonds                                            -                 -             5,318
   Net proceeds from sale of preferred stock                                         -                 -            82,231
   Net proceeds from exercise of equity rights, warrants and
      options                                                                      441             2,743             2,686
   Cash dividends paid on preferred stock                                      (23,454)          (23,741)          (15,476)
                                                                             ---------         ---------         ---------
                  Net cash provided (used)                                     (69,786)          131,876           112,205
                                                                             ---------         ---------         ---------

Net increase (decrease) in cash and cash equivalents                           (71,965)           14,643            56,179
Cash and cash equivalents at beginning of period                               252,408           237,765           181,586
                                                                             ---------         ---------         ---------
Cash and cash equivalents at end of period                                   $ 180,443         $ 252,408         $ 237,765
                                                                             =========         =========         =========

                                     See notes to consolidated financial statements
</TABLE>
                                F-6

                                                    
<PAGE>
<PAGE>

<TABLE>
                              TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                 STATEMENTS OF CONSOLIDATED CASH FLOWS
                          For the Years Ended December 31, 1999, 1998 and 1997
                                         (Amounts in Thousands)
<CAPTION>
                                           SUPPLEMENTAL CASH FLOW INFORMATION

                                                                                         Years Ended December 31,
                                                                               --------------------------------------------
                                                                                 1999              1998              1997
                                                                               --------          --------          --------
<S>                                                                            <C>               <C>               <C>
Cash paid during the period for:
   Interest                                                                    $118,962          $101,002          $ 96,865
                                                                               ========          ========          ========

   Income taxes                                                                $     23          $     21          $     14
                                                                               ========          ========          ========

Information about noncash operating, investing and
 financing activities:
   Promissory notes issued to finance aircraft acquisitions                    $126,802          $103,069          $177,469
                                                                               ========          ========          ========

   Promissory notes issued to finance aircraft predelivery
        payments                                                               $ 61,750          $ 36,970          $  6,237
                                                                               ========          ========          ========

   Aircraft held for sale reclassified from property to
        investments, receivables and other                                     $      -          $ 18,931          $      -
                                                                               ========          ========          ========

   Property acquired and obligations recorded under new
        capital lease transactions                                             $  1,370          $ 17,208          $  1,138
                                                                               ========          ========          ========

   Exchange of long-term debt for common stock:
        Debt canceled including accrued interest, net of
         unamortized discount                                                  $      -          $ 44,900          $ 48,835


        Common stock issued, at fair value                                            -            44,900            56,028
                                                                               --------          --------          --------

        Extraordinary loss                                                     $      -          $      -          $  7,193
                                                                               ========          ========          ========
</TABLE>


           See notes to consolidated financial statements

                                F-7

                              
<PAGE>
<PAGE>

<TABLE>
                                     TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                             CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIENCY)
                                 For the Years Ended December 31, 1999, 1998 and 1997
                                                (Amounts in Thousands)
<CAPTION>
                                             8%        9 1/4%     Employee            Additional
                                         Preferred   Preferred   Preferred    Common   Paid-In    Accumulated
                                           Stock       Stock       Stock      Stock    Capital      Deficit       Total
                                         ---------   ---------   ---------    ------  ----------  -----------   ---------
<S>                                         <C>         <C>        <C>         <C>     <C>         <C>          <C>
Balance, December 31, 1996                  $39         $ -        $ 57        $418    $552,544    $(314,953)   $ 238,105
Options exercised                             -           -           -           6       3,098            -        3,104
Earned stock compensation                     -           -           -           -       2,941            -        2,941
Allocation of employee preferred stock
 to ALPA ESOP                                 -           -           6           -          (6)           -            -
Conversion of employee preferred stock
 to common stock                              -           -          (6)          6           -            -            -
Common stock issued in exchange for
 12% Reset Notes                              -           -           -          77      55,951            -       56,028
Net proceeds from issuance of 9 1/4%
 preferred stock                              -          17           -           -      82,214            -       82,231
Dividends on 8% preferred stock paid in
 cash                                         -           -           -           -     (15,476)           -      (15,476)
Interest on 12% Reset Notes paid in
 common stock                                 -           -           -           6       4,119            -        4,125
Issuance of warrants with 12% Senior
 Secured Notes Due 2002                       -           -           -           -       7,076            -        7,076
Issuance of employee fill-up shares           -           -           8           1         976            -          985
Net loss for 1997                             -           -           -           -           -     (110,835)    (110,835)
                                            ---         ---        ----        ----    --------    ---------    ---------
Balance, December 31, 1997                   39          17          65         514     693,437     (425,788)     268,284
Options exercised                             -           -           -           6       2,930            -        2,936
Earned stock compensation                     -           -           8           3      13,412            -       13,423
Conversion of employee preferred stock
 to common stock                              -           -         (10)         10           -            -            -
Dividends on 8% preferred stock paid in
 cash                                         -           -           -           -     (15,475)           -      (15,475)
Dividends on 9 1/4% preferred stock paid
 in cash                                      -           -           -           -      (8,266)           -       (8,266)
Debt for equity exchange                      -           -           -          45      44,855            -       44,900
Exercise of $14.40 warrants                   -           -           -           -           1            -            1
Net loss for 1998                             -           -           -           -           -     (120,481)    (120,481)
                                            ---         ---        ----        ----    --------    ---------    ---------
Balance, December 31, 1998                   39          17          63         578     730,894     (546,269)     185,322
Options exercised                             -           -           -           1         964            -          965
Earned stock compensation                     -           -          12           -      14,060            -       14,072
Issue common stock to Flight Attendants
 (IAM) per new contract                       -           -           -           5       2,276            -        2,281
Issue common stock to ALPA members            -           -           -           8       3,297            -        3,305
Conversion of employee preferred stock
 to common stock                              -           -          (8)          8           -            -            -
Dividends on 8% preferred stock paid in
 cash                                         -           -           -           -     (15,475)           -      (15,475)
Dividends on 9 1/4% preferred stock paid
 in cash                                      -           -           -           -      (7,978)           -       (7,978)
Net loss for 1999                             -           -           -           -           -     (353,402)    (353,402)
                                            ---         ---        ----        ----    --------    ---------    ---------
Balance, December 31, 1999                  $39         $17        $ 67        $600    $728,038    $(899,671)   $(170,910)
                                            ===         ===        ====        ====    ========    =========    =========
</TABLE>


           See notes to consolidated financial statements

                                F-8



<PAGE>
<PAGE>

              TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  FINANCIAL CONDITION AND LIQUIDITY:

     Trans World Airlines, Inc. ("TWA" or the "Company") emerged from a
bankruptcy proceeding in August 1995.  In connection with the 1995
reorganization, TWA applied fresh start reporting in accordance with
generally accepted accounting principles, which resulted in the creation
of a new reporting entity for accounting purposes and TWA's assets and
liabilities being adjusted to reflect fair values on the effective date
of the 1995 reorganization.

     Since 1995, TWA has sustained significant net losses.  The
Company's long-term viability, as well as its ability to meet its
existing debt and other obligations and future capital needs and
commitments, depends on its ability to achieve and maintain profitable
operations. Consequently, TWA seeks to improve operational reliability and
productivity, schedule integrity and overall product quality in order to
accomplish this goal.  To that end, TWA has implemented and continues to
focus its efforts on the following key initiatives:

     *    modernizing its fleet;
     *    reducing costs and improving productivity;
     *    implementing revenue-enhancing marketing initiatives and
          schedule realignments to attract higher-yield travelers;
     *    implementing employee-related initiatives to reinforce TWA's
          focus on operational performance;
     *    optimizing TWA's route structure through the opening of
          "focus cities" and the use of regional jet feed into TWA's
          system; and
     *    better coordinating of commuter feed, turbo prop products
          and schedules.

     Although TWA began implementing operational changes in late 1996
that are intended to improve TWA's financial results, TWA has incurred
and will incur additional expenses as a result of these changes,
including aircraft rental expenses, and these changes may not make TWA's
future operations profitable.  TWA's ability to continue to improve its
financial position and to meet its financial obligations depends upon a
number of uncertainties that may adversely impact its future results of
operations, including:

     *    insufficient levels of air passenger traffic resulting from,
          among other things, war, threat of war, terrorism or changes
          in the economy;
     *    governmental limitations on the ability of TWA to service
          certain airports and/or foreign markets;
     *    regulatory requirements necessitating additional capital or
          operating expenditures;
     *    pricing and scheduling initiatives by competitors;
     *    the availability and cost of capital;
     *    increases in fuel and other operating costs;
     *    the outcome of certain ongoing labor negotiations; and
     *    the adverse effects on yield of the continued implementation
          of a discount ticket program (the "Ticket Agreement")
          between TWA and Karabu Corporation, a company controlled by
          Carl Icahn ("Karabu").

                                F-9

<PAGE>
<PAGE>

     For the full year ended December 31, 1999, the Company's financial
results reflected operating revenues of $3,308.7 million (an increase of
$49.6 million from operating revenues of $3,259.1 million for the full
year 1998), an operating loss of $347.7 million which included special
charges of $176.8 million and costs associated with contract
ratification of $37.8 million (an increase in loss of $282.5 million
over the full year 1998 operating loss of $65.2 million which included
special charges of $42.6 million and earned stock compensation charges
of $27.5 million), and a net loss of $353.4 million including a non-cash
extraordinary loss of $0.9 million related to the early extinguishment
of debt, special charges of $176.8 million and costs associated with
contract ratification of $37.8 million (an increase in loss of $232.9
million over a net loss of $120.5 million in 1998 which included a non-
cash extraordinary charge of $13.1 million related to the early
extinguishment of debt, special charges of $42.6 million and earned
stock compensation charges of $27.5 million).

      The Company's consolidated cash and cash equivalents balance at
December 31, 1999 was $180.4 million, a $72.0 million decrease from the
December 31, 1998 balance.  The decrease in consolidated cash and cash
equivalents balance would have been larger except for several
transactions in 1999, including the receipt of $32.0 million related to
the sale of a portion of TWA's interest in Equant N.V., $20.2 million
related to the sale of warrants for the purchase of Priceline.com stock
and a net cash distribution of $14.2 million in respect of the Company's
partnership interest in Worldspan.

      While the net loss increased substantially in 1999 as compared to
1998, cash used in operating activities decreased to $3.2 million in
1999 versus an $82.6 million use of cash in 1998.  Cash provided by
operating activities in 1999 includes $32.0 million related to the sale
of a portion of TWA's shares of Equant N.V., a telecommunications
network company and $20.2 million related to the sale of warrants for
the purchase of Priceline.com stock. In 1998, $131.8 million in net
discounted sales from tickets sold under the Karabu ticket agreement
were excluded from cash flows from operating activities as the related
amounts were applied to reduce the PBGC Notes.  In December 1998, the
PBGC Notes were paid in full primarily with the proceeds from tickets
sold under the Karabu ticket program.  Additionally, changes in
operating assets and liabilities provided cash of $27.4 million in 1999,
as compared to 1998 when such items were a use of cash of $41.4 million.
Increases in accounts payable and accrued expenses, as a result of the
timing of payments of such items, represented most of the year over year
changes.

      The Company's ability to improve its operating results and
financial position will depend on a variety of factors, several of which
are described below, and some of which are outside of management's
control.  The Company will face higher full year labor costs in 2000 as
a result of new labor contracts entered into in 1999 and scheduled
increases in 2000 offset, in part, by an anticipated reduction in head
count achieved primarily through attrition.  In addition, jet fuel costs
have recently increased substantially, with prices currently at their
highest level in nine years.  The Company has not hedged the cost of any
of its future fuel requirements and accordingly, until such prices abate
or unless the fuel surcharge previously imposed by the Company is
sufficient to cover such higher costs, such additional costs will
adversely affect its operating results. Due to seasonal factors, the
Company has historically suffered its greatest losses and the Company's
cash balances during the first quarter of each year are typically lower
than in other periods.  These seasonal factors when combined with the
trend of unfavorable year over year quarterly operating comparisons
experienced by the Company in 1999 are expected to continue in the first
quarter of 2000.  The Company's ability to maintain adequate liquidity
to fund operations and meet its financial obligations will depend on its
ability to improve its operating results by generating increased revenues
and controlling costs or, if insufficient, on its ability to attract new
capital and, if necessary, sell or finance assets such as its interest in
Worldspan and Equant.

      TWA has no unused credit lines and must satisfy all of its working
capital and capital expenditure requirements from cash provided by
operating activities, from external borrowings or from sales of assets.
Substantially all of TWA's strategic assets, including its owned
aircraft, ground equipment, gates and slots have been pledged to secure
various issues of outstanding indebtedness of the Company.  Sales of
such assets which are not replaced would, under the terms of the
applicable financing agreements, generally require payment of the
proceeds from such dispositions or payment of the indebtedness secured
thereby.  TWA has relatively few non-strategic assets which it could
monetize, many of such assets being subject to various liens and
security interests which would restrict and/or limit the ability of TWA
to realize any significant proceeds from the sale thereof.

      The Company believes that its 26.315% interest in Worldspan has
substantial value, net of certain encumbrances.  In addition, following
the sale of Equant shares as described above TWA holds additional
unencumbered depository certificates that while currently restricted as
to transferability may become convertible into 240,176 common shares in
Equant N.V.  The shares underlying these certificates had an estimated
fair value of approximately $26.7 million at December 31, 1999 based on
the trading price of the common stock.  The Company is currently
considering various alternatives to monetize these assets.

      Should the Company require additional liquidity and be unable to
monetize its holdings in Worldspan and Equant in a timely manner and
should its access to capital from outside sources be constrained, the
Company may not be able to make certain capital expenditures or
implement certain other aspects of its strategic plan, and the Company
may therefore be unable to achieve the full benefits expected therefrom.
This could adversely affect TWA's ability to fund its operations and meet its
financial obligations.

      The outstanding balance of the Company's 9.8% Airline Receivable Asset
Backed Notes, aggregating $100 million, mature beginning in January 2001
and would require repayment within 60 days unless their maturity date is
extended or is refinanced.  The Company intends to extend or refinance
this obligation, although no assurance can be given that it will be
successful in this regard.  However, these Asset Backed Notes are
secured by collateral with an average value in 1999 of over $175 million
which the Company believes should be sufficient to allow such financing.

     The 1994 labor agreements became amendable after August 31, 1997.
TWA reached agreement with the Air Line Pilots Association ("ALPA") that
became effective on September 1, 1998 and becomes amendable October 1, 2002.
As part of this new contract, TWA agreed to pay increases over the four year
contract that will result in wages for TWA's pilots improving by 2002 to 90%
of the industry average as determined by wage rates in contracts in effect as
of August 1998.  The contract also provides for significant work rule
improvements for pilots while also granting TWA flexibility and improvements
necessary to enhance its competitive position.

     TWA issued shares to employees under the terms of its contract
with ALPA.  The contract required TWA to distribute either one million
shares of TWA's common stock or $11 million in cash to ALPA members, in
four equal quarterly payments commencing in 1999.  TWA elected to make
each quarterly payment, including the last payment in February 2000, in
shares of stock.

     TWA and the International Association of Machinists and Aerospace
Workers (the "IAM") reached tentative agreement on new contracts which
became effective August 1, 1999 and become amendable on January 31,
2001.  TWA agreed to salary increases over the 18 months that will
result in wage improvements of 11.5% to 18.25% for TWA's ground
employees and flight attendants such that by the end of the term of the
contract their wages will average from 86.5% to 91.0% of industry
average as determined by wage rates in contracts in effect as of June
1999.  Additionally, TWA has agreed to distribute 3,500,000 shares of
TWA common stock to these employees.  On October 7, 1999, 500,000 shares
were distributed to IAM-represented flight attendants in a manner
determined by the IAM.  The remaining 3,000,000 shares will be
distributed in a manner determined by the IAM to current and/or former
IAM-represented employees as follows:  July 31, 2000 - 1,000,000 shares,
January 31, 2001 - 1,000,000 shares, January 31, 2002 - 1,000,000
shares.

     In conjunction with these contracts, TWA and the IAM-represented
employees have withdrawn all litigation pending as of August 1999
including contempt proceedings.  Additionally, all outstanding
grievances regarding scope, work jurisdiction, outsourcing and
compensation pending as of that date were withdrawn.  IAM-represented
flight attendant employees agreed to a payment of $25.0 million to be
distributed in a manner directed by the IAM.  On August 31, 1999, $11.0
million was distributed.  The remaining payments will occur as follows:
August 1, 2000 - $11.0 million, August 1, 2001 - $3.0 million.
Similarly, in settlement of these disputed matters, IAM-represented
ground employees will receive $10.0 million to be distributed in a
manner directed by the IAM in the following amounts and by no later than
the following dates:  November 2, 2001 - $5.0 million, and August 1,
2002 - $5.0 million. As a result of the ratification of the contract,
including settlements of the disputes discussed above, TWA recorded a
non-recurring charge to earnings in 1999 aggregating $37.8 million, net
of amounts previously accrued.

                                F-10

<PAGE>
<PAGE>

     On June 14, 1995, TWA entered into a 99-month Ticket Agreement
with Karabu, 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
tickets ($120 million in the first fifteen months and $70 million per
year for seven consecutive years through the term of the agreement), and
(2) "system tickets," which are not subject to any cap throughout the
term of the 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.
TWA believes the applicable provisions of the Ticket Agreement do not
allow Karabu to market or sell system tickets through travel agents or
directly to the public.  Karabu, however, has been marketing system
tickets through travel agents and directly to the general public.

     On March 20, 1996, TWA filed a petition in Circuit Court for
St. Louis County, Missouri, commencing a lawsuit against Mr. Icahn, Karabu,
and certain other entities affiliated with Mr. Icahn.  The TWA petition
alleged that the defendants are violating the Ticket Agreement and
otherwise tortiously interfering with TWA's business expectancy and
contractual relationships.  The TWA petition sought a declaratory
judgment finding that the defendants have violated the Ticket Agreement.
On May 7, 1998, the court denied the TWA petition and dismissed the
defendants' counterclaims.  The court concluded that the defendants
could sell discount tickets under the Ticket Agreement to any person who
actually uses the ticket, including non-business travelers, and that the
defendants had not breached the Ticket Agreement.  No damages were
assessed in respect to either plaintiff's or defendants' petitions.

     The defendants moved to amend or modify the court's ruling to
include a declaratory judgment that the defendants are permitted to sell
tickets to any person for any purpose, which could include use by the
purchaser's family members or friends.  TWA opposed this motion and
requested that the court clarify the ruling to limit its scope
consistent with the reasoning set forth in the decision, specifically so
that the person purchasing the ticket must use the ticket (with certain
enumerated exceptions) and may not purchase a ticket for any other
person.  The court denied both motions on June 25, 1998.  TWA appealed
denial of its motion for clarification and the court's original ruling
and that appeal was denied on September 7, 1999.  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 defendants
will be to passengers that would not otherwise have flown on TWA.

     Additional disputes have arisen between TWA and the entities
affiliated with Mr. Icahn as to the meanings of various provisions of
the ticket agreement.  These include disputes as to the scope of the
advertising restrictions in the ticket agreement; whether the Icahn
entities are entitled to discounts under the ticket agreement based on
special fares offered by TWA on the Internet and to various classes of
individuals; whether the Icahn entities can sell discounted tickets to
travel agencies; and whether the Icahn entities are complying with
certain tax provisions of the ticket agreement.  The disputes have
resulted in a new suit filed by the Icahn entities against TWA on May 3,
1999 in the District Court for Clark County, Nevada, in which the Icahn
entities allege that TWA has tortiously interfered with their ability to
complete a proposed public offering of a company controlled by Mr. Icahn
and in which they seek a declaratory judgment with respect to their
disputes.  TWA has filed an answer denying the allegations.  The case is
in the early stages of discovery.

     Ticket sales under the Ticket Agreement, which commenced in
September 1995, were $286.0 million in 1999, $247.4 million in 1998,
$236.1 million in 1997, $139.7 million in 1996 and $16.0 million in 1995
at full published fares.  The aggregate net sales, after applicable
discounts under the Ticket Agreement, were $162.3 million in 1999,
$136.1 million in 1998, $129.9 million in 1997, $76.9 million in 1996
and $8.8 million in 1995.  Of these amounts, $144.8 million, $124.6
million, $116.0 million, $71.5

                                F-11

<PAGE>
<PAGE>

million and $4.4 million are included as passenger revenues for 1999,
1998, 1997, 1996 and the four months ended December 31, 1995,
respectively, as the related transportation had been provided.
Substantially all ticket sales under the Ticket Agreement to date have
been "System Tickets".

     Net discounted sales from tickets sold under the Ticket Agreement
with Karabu had been excluded from cash flows from operating activities
because the related amounts were applied to reduce certain loans to TWA
provided by entities controlled by Carl Icahn ("Icahn Loans") and
certain promissory notes payable by TWA to the Pension Benefit Guaranty
Corporation (the "PBGC"). The purchase price of tickets purchased by Karabu
under the Ticket Agreement were required to either, at Karabu's option and
with certain restrictions, be retained by Karabu and the amount so retained
be credited as prepayments against outstanding balances of Icahn Loans, or
be paid over to the settlement trust established for TWA's account as
prepayments on the PBGC promissory notes.  On December 30, 1997, TWA repaid
the outstanding balance of the Icahn Loans out of the proceeds of a receivables
securitization offering by the Company.  In December 1998, the PBGC
promissory notes were paid in full with the proceeds from ticket sales.
Accordingly, proceeds from the sales of tickets under the Karabu Ticket
Agreement are now paid directly to TWA.

     TWA has assigned substantial value to routes, gates and slots
and reorganization value in excess of amounts allocable to identifiable assets.
The amortization of these assets, while not requiring the use of cash, will
significantly affect future operating results.  The Company has evaluated its
future cash flows and notwithstanding the operating loss experienced since the
1995 reorganization, expects that the carrying value of the intangibles at
December 31, 1999 will be recovered.  However, the achievement of these
improved future operating results and cash flows are subject to
considerable uncertainties.  In future periods, TWA will evaluate these
intangibles for recoverability based upon estimated future cash flows.
If TWA does not achieve these expectations, it may be required to charge
future operations for impairment of these assets, and these charges
could be material.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Accounting policies and methods of their application that
significantly affect the determination of financial position, cash
flows, and results of operations are as follows:

(a)  Description of Business:  TWA is the eighth largest U.S. carrier
     (based on revenue passenger miles for 1999), whose primary
     business is transporting passengers, cargo and mail.  TWA's
     principal domestic routes have a hub-and-spoke structure, with a
     primarily domestic hub in St. Louis at Lambert International
     Airport ("St. Louis") and a domestic-international gateway at New
     York's

                                F-12


<PAGE>
<PAGE>
     John F. Kennedy International Airport ("JFK").  TWA's domestic
     routes also provide connections with its international service to
     and from U.S. cities and certain major cities in Europe and the
     Middle East (see Notes 14 and 17).

     The airline industry is an intensely competitive environment and
     the factors affecting competition are subject to rapid change.
     The Company competes with one or more major airlines on most of
     its routes (including all routes between major cities).  Several
     carriers have introduced plans to introduce low-cost, short-haul
     service, which may result in increased competition to the Company.
     Additionally, certain of the Company's major competitors have
     established alliances with one or more foreign or domestic
     carriers to expand their international operations and increase the
     domestic market presence.  Such alliances could further intensify
     the competitive environment.

     The rapid growth of regional jet airline affiliates represents a
     significant competitive challenge for TWA due to its reliance on
     through-hub passenger traffic.  A small regional jet can now offer
     direct service in markets that previously were served only by
     through-hub service.  TWA coordinates operation of its commuter
     feed into St. Louis and JFK with Trans States Airlines, Inc.
     ("Trans States"), and into San Juan with Gulfstream International
     Airlines ("Gulfstream").  Trans States and Gulfstream are both
     independently owned regional airlines.  Trans States' operations
     are coordinated to feed TWA's North American and international
     flights.  Gulfstream's operations are coordinated to feed San
     Juan, TWA's focus city.

     In February 2000, Trans States introduced Regional Jet ("RJ")
     service with flights between St. Louis and Peoria, IL,
     Fayetteville, AR, Charleston, SC and Greenville-Spartanburg, SC.
     The service is provided with three Embraer 145 ("EMB-145") 50-
     seat regional jets.  Additional markets are scheduled to be added
     as the Trans States' RJ fleet grows.

     In the summer of 2000, TWA and Chautauqua Airlines plan to expand
     the RJ operation with the addition of 15 EMB-145s.  Chautauqua,
     based in Indianapolis is independently owned.

     Historically, the airline industry has experienced substantial
     volatility in profitability as a result of, among other factors,
     general economic conditions, competitive pricing initiatives, the
     overall level of capacity operated in the industry and fuel
     prices.  These issues represent a competitive challenge for the
     Company, which has higher operating costs than many regional
     carriers and fewer financial resources than many of its major
     competitors. TWA expects the airline industry will remain
     extremely competitive for the foreseeable future.

(b)  Fresh Start Reporting: Financial accounting during a Chapter 11
     proceeding is prescribed in  "Statement of Position 90-7 of the
     American Institute of Certified Public Accountants", titled
     "Financial Reporting by Entities in Reorganization Under the
     Bankruptcy Code", which TWA adopted effective June 30, 1995.  The
     emergence from the 1995 Chapter 11 proceeding on August 23, 1995,
     resulted in the creation of a new reporting entity without any
     accumulated deficit and with the Company's assets and liabilities
     restated to their estimated fair values.  Because of the
     application of fresh start reporting, the financial statements for
     periods after reorganization are not comparable in all respects to
     the financial statements for periods prior to the 1995
     reorganization.

                                F-13



<PAGE>
<PAGE>
(c)  Consolidation: The consolidated financial statements include the
     accounts of TWA and its subsidiaries. All significant
     inter-company transactions have been eliminated. The results of
     Worldspan, L.P. ("Worldspan"), a 26.315% owned affiliate, are
     recorded under the equity method and are included in the
     Statements of Consolidated Operations in Other Charges (Credits)
     (see Note 3).

(d)  Cash and Cash Equivalents: 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.  Included in
     the December 31, 1999 and 1998 cash and cash equivalent balances are
     $38.5 million and $24.8 million, respectively, in outstanding checks.

(e)  Property and Depreciation:  Owned property and equipment are
     depreciated to residual values over their estimated useful service
     lives on the straight-line method.  Property held under capital
     leases is amortized on the straight-line method over its estimated
     useful life, limited generally by the lease period.  Estimated
     remaining useful service lives and residual values are reviewed
     periodically for reasonableness and any necessary change is
     effected at the beginning of the accounting period in which the
     revision is adopted.

     Estimated useful service lives in effect for the purpose of
     computing the provision for depreciation were:

          Flight equipment (aircraft and engines, including related
             spares) -- 16 to 30 years, varying by aircraft fleet type
          Buildings -- 20 to 50 years
          Other equipment -- 3 to 20 years
          Leasehold improvements-estimated useful life limited by the
             lease period

     Maintenance and repairs, including periodic aircraft overhauls,
     are expensed in the year incurred; major renewals and betterments
     of equipment and facilities are capitalized and depreciated over
     the remaining life of the asset.

(f)  Intangible Assets: Route authorities are amortized on a straight-
     line basis over 30 years, gates over the term of the related
     leases, and slots over 20 years.  Routes, gates and slots consist
     of the following amounts at December 31 (in thousands):


                                          1999                 1998
                                        --------             --------
          Routes                        $ 69,300             $248,100
          Gates                           83,649               83,649
          Slots                           95,800               95,800
                                        --------             --------
                                         248,749              427,549
          Accumulated Amortization        66,766               71,225
                                        --------             --------
                                        $181,983             $356,324
                                        ========             ========


     The reorganization value in excess of amounts allocable to
     identifiable assets is being amortized over a twenty year period
     on the straight-line method.  Accumulated amortization at December
     31, 1999 and 1998 was $181,797,000 and $139,844,000, respectively.

     When facts and circumstances suggest that intangible and other
     long-term assets may be impaired, the Company evaluates their
     recoverability based upon estimated undiscounted future cash flows
     over the remaining estimated useful lives.  The amount of
     impairment, if any, is measured based on projected discounted
     future operating cash flows (see Note 14).

(g)  Foreign Exchange: Foreign currency and amounts receivable and
     payable in foreign currencies are translated into U.S. dollars at
     current exchange rates on the date of the financial statements.
     Revenue and expense transactions are translated at average rates
     of exchange in a manner that

                                F-14



<PAGE>
<PAGE>

     produces approximately the same dollar amounts that would have
     resulted had the underlying transactions been translated into
     dollars on the dates they occurred.  Exchange gains and losses are
     included in net income for the period in which the exchange rate
     changes.

(h)  Inventories: Inventories, valued at standard cost, which
     approximates actual average unit cost, consist primarily of
     expendable spare parts used for the maintenance and repair of
     flight equipment, plus aircraft fuel and other operating supplies.
     A provision for obsolescence of spare parts is accrued at annual
     rates which will provide an allowance such that the unused
     inventory, at the retirement date of the related aircraft fleet,
     is reflected at the lower of cost or estimated net realizable
     value.

(i)  Passenger Revenue Recognition: Passenger ticket sales are
     recognized as revenue when the transportation service is rendered.
     At the time of sale a current liability for advance ticket sales
     is established and subsequently is eliminated either through
     carriage of the passenger by TWA, through billing from another
     carrier that renders the service, or by refund to the passenger.

     Under TWA's frequent flier program named "Aviators", frequent
     travelers may accumulate certain defined unit mileage credits
     which entitle them to a choice of various awards, including
     certain free air transportation on TWA at a future date. When the
     free travel award level is achieved by a frequent traveler, a
     liability is accrued and TWA's operating expense is charged for
     the estimated incremental cost which will be incurred by TWA upon
     the future redemption of the free travel awarded.

     Pursuant to the 1995 reorganization, TWA issued 600,000 ticket
     vouchers, each having a face value of $50, which may be used for a
     discount of up to 50% off the cost of a ticket for transportation
     on TWA and which expire August 2000.  Concurrently, TWA entered
     into an agreement, as amended, to purchase for cash from a third
     party any ticket vouchers acquired by the stand-by purchaser.  The
     ticket vouchers were initially recorded as a liability at their
     estimated fair value, approximately $26.2 million.  The liability
     is being relieved  as vouchers are redeemed for cash or will be
     reflected as revenue when the transportation is provided for
     tickets purchased with vouchers. Approximately 44,000 and 127,000
     vouchers were outstanding at December 31, 1999 and 1998,
     respectively.

(j)  Interest Capitalized: Interest cost associated with funds expended
     for the acquisition of qualifying assets is capitalized. Interest
     capitalized was $10.7 million in 1999, $7.1 million in 1998 and
     $4.8 million in 1997.

(k)  Income Taxes:  TWA accounts for income taxes based on Statement of
     Financial Accounting Standards ("SFAS") No. 109, "Accounting for
     Income Taxes".  This statement requires the use of the liability
     method to record the deferred income tax consequences of
     differences between the financial reporting and income tax bases
     of assets and liabilities.

(l)  Postretirement Benefits Other than Pensions:  TWA accounts for
     postretirement benefits other than pensions based on SFAS No. 106
     which requires that the expected cost of providing such benefits
     be accrued over the years that the employee renders service, in a
     manner similar to the accounting for pension benefits.

(m)  Deferred Credits-Aircraft Operating Leases:  The present value of
     the excess of contractual rents due under aircraft operating
     leases over the fair rentals for such aircraft was recorded as
     deferred credits as part of the application of fresh start
     reporting.  The deferred credits will be increased through the
     accrual of interest expense and reduced through a reduction in
     operating lease rentals

                                F-15



<PAGE>
<PAGE>
     over the terms of the respective aircraft leases.  At December 31,
     1999 and 1998, the unamortized balances of the deferred credits
     were $7.5 million and $14.3 million, respectively.

(n)  Environmental Contingencies:  TWA is subject to numerous
     environmental laws and regulations and is subject to liabilities
     and compliance costs arising from its past and current handling,
     processing, recycling, storing and disposing of hazardous
     substances and hazardous wastes.  It is TWA's policy to accrue
     environmental remediation costs when it is probable that a
     liability has been incurred and an amount can be reasonably
     estimated.  As potential environmental liabilities are identified
     and assessments and remediation proceed, these accruals are
     reviewed periodically and adjusted, if necessary, as additional
     information becomes available.  The accruals for these liabilities
     can significantly change due to factors such as the availability
     of additional information on the nature or extent of the
     contamination, methods and costs of required remediation and other
     actions by governmental agencies.  Costs of future expenditures
     for environmental remediation obligations are not discounted to
     their present value.

(o)  Earnings (Loss) Per Share:  Basic earnings per share ("EPS")
     excludes dilution and is computed by dividing income available to
     common stockholders by the weighted-average number of common
     shares outstanding for the period.  Diluted EPS reflects the
     potential dilution that could occur if securities or other
     contracts to issue common stock were exercised or converted into
     common stock or resulted in the issuance of common stock that then
     shared in the earnings of the entity.

     In computing the loss applicable to common shares for 1999, 1998,
     and 1997,  the net loss has been increased by dividend
     requirements on the 9 1/4% Cumulative Convertible Exchangeable
     Preferred Stock from the date of issuance in December 1997, and on
     the 8% Cumulative Convertible Exchangeable Preferred Stock from
     the date of issuance in March 1996.  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 (60.4 million in 1999, 54.6 million in 1998, and 47.1
     million in 1997) and Employee Preferred Stock (7.1 million in
     1999, 6.7 million in 1998, and 6.4 million in 1997) which, with
     the exception of certain special voting rights, is the functional
     equivalent of common stock.  Diluted EPS has not been presented as
     the impact of stock options, warrants, conversion of preferred
     stock or potential issuances of additional Employee Preferred
     Stock would have been anti-dilutive.  For a description of
     securities which represent potential common shares and which could
     materially dilute basic EPS in the future, see Notes 8, 9, and 10.

(p)  Concentration of Credit Risk: TWA does not believe it is subject
     to any significant concentration of credit risk.  At December 31,
     1999, most of the Company's receivables were related to tickets
     sold to individual passengers through the use of major credit
     cards (36%) or to tickets sold by other airlines (14%) and used by
     passengers on TWA.  These receivables are short-term, generally
     being settled shortly after sale.  Bad debt losses, which have
     been minimal in the past, have been considered in establishing
     allowances for doubtful accounts.

(q)  Use of Estimates:  Management of the Company has made a number of
     estimates and assumptions relating to the reporting of assets and
     liabilities and the disclosure of contingent assets and
     liabilities to prepare these financial statements in conformity
     with generally accepted accounting principles.  Actual results
     could differ from those estimates.

(r)  Stock-Based Compensation:  TWA applies Accounting Principles Board
     ("APB") Opinion No. 25 and related interpretations in accounting
     for its plans.  This opinion allows for stock-based employee
     compensation to be recognized based on the intrinsic value method.

                                F-16

<PAGE>
<PAGE>

(s)  Presentation:  Certain prior period amounts have been reclassified
     to conform with current year presentation.

(t)  New Accounting Pronouncements:  In June 1998, the Financial
     Accounting Standards Board issued Statement No. 133, "Accounting
     for Derivative Instruments and Hedging Activities".  This
     statement establishes accounting and reporting standards for
     derivative instruments and all hedging activities.  It requires
     that an entity recognize all derivatives as either assets or
     liabilities at their fair values.  Accounting for changes in the
     fair value of a derivative depends on its designation and
     effectiveness.  For derivatives that qualify as effective hedges,
     the change in fair value will have no impact on earnings until the
     hedged item affects earnings.  For derivatives that are not
     designated as hedging instruments, or for the ineffective portion
     of a hedging instrument, the change in fair value will affect
     current period earnings.  The Company will adopt Statement No. 133
     during its first quarter of fiscal 2001 and does not presently
     believe that it will have a significant effect on its results of
     operations or cash flows. In December 1999, The Securities and Exchange
     Commission issued Staff Accounting Bulletin ("SAB") No. 101, "Revenue
     Recognition in Financial Statements".  This statement summarizes certain
     staff views in applying generally accepted accounting principles to revenue
     recognition in financial statements.  The SAB provides additional guidance
     regarding when revenue is realized, earned and properly recognized.  The
     Company is evaluating the guidance contained in the SAB to determine
     whether it impacts the Company's revenue recognition practices and
     currently expects this guidance will be applicable to the recognition of
     revenue related to the sale of Aviator miles to business partners.
     Presently, the total purchase price of Aviator miles was recognized as
     revenue during the month of sale, net of the estimated incremental cost of
     providing future air travel.  Based on guidance in the SAB, the revenue
     will be deferred and recognized over the period in which transportation
     will be provided.  The Company plans to adopt any changes to its policies
     to comply with the SAB in the first quarter of fiscal 2000. The Company
     is presently unable to estimate the amount, but expects the cumulative
     effect of the change will result in a material charge to earnings.


3.  INVESTMENTS:

(a)  Worldspan:  TWA, through a wholly-owned subsidiary, has a 26.315%
     partnership interest in Worldspan (24.999% interest prior to
     October 2, 1998), a joint venture among TWA, Delta Airlines, Inc.
     and Northwest Airlines, Inc.  Worldspan owns, markets and operates
     a global computer airline passenger reservation system on behalf
     of subscriber travel agents and contracting airlines who pay
     booking fees to Worldspan for such reservation service. The
     partnership provides passenger reservations services,
     communication facilities and other computer services which are
     purchased by TWA on a recurring basis.  The aggregate cost of
     services purchased from the partnership was $49.4 million in 1999,
     $52.2 million in 1998 and $48.9 million in 1997.

     TWA accounts for its investment in the partnership on the equity
     basis.  TWA's share of the combined net earnings of the
     partnership was approximately $24.6 million for the year ended
     December 31, 1999, $9.1 million for the year ended December
     31, 1998, and $11.3 million for the year ended December 31, 1997.
     The excess of TWA's carrying value for its investment in Worldspan
     over its share of the underlying net assets of Worldspan is being
     amortized over a period of 20 years.  At December 31, 1999 and
     1998, the unamortized balance of this excess amounted to
     approximately $26.3 million and $28.2 million, respectively. In
     November 1999 Worldspan distributed $250 million to its partners.
     TWA's share of this distribution was approximately $65.8 million
     of which approximately $51.6 million was used to pay off an
     outstanding note and related accrued interest due to Worldspan
     which was secured by TWA's 26.315% interest in Worldspan (see Note
     4).  The remaining $14.2 million was received in cash.


      Summary financial data for Worldspan is as follows (amounts in
thousands:

<TABLE>
<CAPTION>
                                          DECEMBER 31,
                                   ------------------------
                                     1999            1998
                                   --------        --------
<S>                                <C>             <C>
Current assets                     $238,713        $286,336
Non-current assets                  239,795         324,097
                                   --------        --------
    Total assets                   $478,508        $610,433
                                   ========        ========

Current liabilities                $165,451        $149,326
Non-current liabilities              88,248          86,897
Partners' equity                    224,809         374,210
                                   --------        --------
    Total liabilities and equity   $478,508        $610,433
                                   ========        ========
<CAPTION>
                                            YEAR ENDED DECEMBER 31,
                                   ----------------------------------------
                                     1999            1998            1997
                                   --------        --------        --------
<S>                                <C>             <C>             <C>
Revenues                           $722,532        $637,340        $578,340
Costs and expenses                  621,934         600,841         533,119
                                   --------        --------        --------
    Net income (loss)              $100,598        $ 36,499        $ 45,221
                                   ========        ========        ========
</TABLE>


                                F-17

<PAGE>
<PAGE>

     (b)  Equant:  TWA is a long-term member of the Societe Internationale de
          Telecommunications Aeronautiques ("SITA"), a worldwide provider of
          communication services to the aviation industry.  In February 1999
          and December 1999, members of the SITA divested a portion of their
          shares in Equant N.V. ("Equant"), a telecommunication network company
          through a secondary offering.  As a member of SITA, TWA indirectly
          participated in the sale of a portion of its holdings in Equant,
          resulting in a reported gain and receipt of cash of approximately
          $21.3 million and $10.7 million in the first and fourth quarters,
          respectively.  Additionally, Worldspan, an affiliate, also
          participated in the divestiture of Equant, resulting in additional
          recognition of gain by TWA of approximately $2.7 million and $5.2
          million in the first and fourth quarters, respectively, as an
          equity participant in the earnings of Worldspan.

          TWA holds additional depository certificates that may become
          convertible into 240,176 shares of Equant.  Due to present
          restrictions
          on their transferability, these certificates are not marketable under
          SFAS No. 115 "Accounting for Certain Investments in Debt and Equity
          Securities". Therefore, the Company's investment is carried at cost
          (which is nominal) on the consolidated balance sheet at December 31,
          1999.  The shares underlying these certificates had an estimated fair
          value of approximately $26.7 million at December 31, 1999, based upon
          the trading price of Equant's common shares.


4.  DEBT:

     A substantial portion of TWA's assets are subject to liens and security
interests relating to long-term debt and other agreements.

     Long-term debt (net of unamortized discounts) outstanding at each balance
sheet date was as follows (amounts in thousands):

<TABLE>
<CAPTION>
                                                                              December 31,
                                                                        ----------------------
                                                                          1999          1998
                                                                        --------      --------
<S>                                                                     <C>            <C>
9.80% Airline Receivable Asset Backed Notes, Series 1997-1<Fa>......    $100,000      $100,000
12% Senior Secured Notes due 2002<Fb>...............................      45,821        44,427
11 1/2% Senior Secured Notes due 2004<Fc>...........................     138,704       138,522
11 3/8% Senior Notes due 2005<Fd>...................................     150,000       150,000
8% IAM Backpay Notes<Fe>............................................      16,927        14,936
10 1/4% Senior Secured Notes due 2003<Ff>...........................           -        14,500
11 3/8% Senior Secured Notes due 2003<Fg>...........................      14,400        43,200
Various Secured Notes, 4.0% to 10.9% due 1999-2001<Fh>..............         996         5,378
Installment Purchase Agreements, 7.75% to 15.00%, due 1999-2017<Fi>.     163,528       103,961
Predelivery Financing Agreements<Fj>................................      37,613        35,387
IRS Deferral Note<Fk>...............................................           -         2,375
WORLDSPAN Note<Fl>..................................................           -        31,224
                                                                        --------      --------
  Total long-term debt..............................................     667,989       683,910
  Less current maturities...........................................      67,080       111,538
                                                                        --------      --------
Long-term debt, less current maturities.............................    $600,909      $572,372
                                                                        ========      ========


                                 F-18
<PAGE>
<PAGE>
<FN>
<Fa> In December 1997, TWA agreed to sell certain receivables on an
     ongoing basis to Constellation Finance LLC ("Constellation"), a
     special purpose limited liability company wholly owned by TWA, and
     TWA agreed to service the related receivables.  Concurrently, the
     9.80% Airline Receivable Asset Backed Notes, Series 1997-1 were
     issued in December 1997 by Constellation in the principal amount
     of $100.0 million.  Interest on the 1997-1 Notes is payable
     monthly on the 15th day of each month at the rate of 9.80% per
     annum.  No principal payments are due under the 1997-1 Notes until
     January 2001, except under certain circumstances.  The terms of
     the 1997-1 Notes provide for the maintenance of certain minimum
     levels of receivables as defined, or in the event of a deficiency,
     the deposit of funds with the trustee in the amount of such
     deficiency.

<Fb> The 12% Senior Secured Notes due 2002 were issued in March 1997 in
     the principal amount of $50.0 million.  The notes are reflected
     net of the unamortized discount of $4.2 million at December 31,
     1999 and $5.6 million at December 31, 1998, to reflect an
     effective interest rate of approximately 16.4%.  Interest is
     payable semi-annually on April 1 and October 1.  The notes are not
     redeemable prior to their maturity on April 1, 2002.  The notes
     are secured by (i) TWA's beneficial interest in certain take-off
     and landing slots at three high-density, capacity-controlled
     airports, (ii) certain ground equipment at certain domestic
     airports and (iii) all stock of (a) a subsidiary holding the
     leasehold interest in a hangar at Los Angeles International
     Airport and (b) three subsidiaries holding leasehold interests in
     gates and related support space at certain domestic airports.

<Fc> The 11 1/2% Senior Secured Notes due 2004 were issued in December
     1997 in the principal amount of $140.0 million.  The notes are
     reflected net of the unamortized discount of $1.3 million at
     December 31, 1999 and $1.5 million at December 31, 1998, to
     reflect an effective interest rate of approximately 11.7%.
     Interest is payable semi-annually in arrears on each June 15 and
     December 15, commencing June 15, 1998.  The Company purchased
     $23.1 million of U.S. Government Obligations with a portion of the
     net proceeds from the sale of the notes which was deposited in an
     escrow account to fund interest payments through June 15, 1999.
     The notes are secured by a lien on (i) a pool of aircraft spare
     parts and (ii) TWA's beneficial interest in 30 take-off and
     landing slots at Ronald Reagan Washington National Airport.

<Fd> 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, 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 Notes pay
     interest semi-annually in arrears on March 1 and September 1 at a
     rate of 11 3/8% per annum.

<Fe> The 8% IAM Backpay Notes have a stated principal amount of $22.0
     million at December 31, 1999 and 1998.  The notes are reflected
     net of the unamortized discount of $5.1 million and $7.1 million
     at December 31, 1999 and 1998, respectively, which reflects an
     effective interest rate of approximately 24.4%.  The notes mature
     in 2001 and pay interest semi-annually.  The notes are secured by
     a subordinate lien on TWA's interest in Worldspan, a lien on the
     stock of TWA-Hangar 12 Holding Company, Inc., a wholly-owned
     subsidiary which leases certain ground equipment located at Hangar
     12 at JFK from the Port Authority of New York and New Jersey and
     which subleases Hangar 12 to the Company, and liens on one JT8D
     engine and one JT9D engine.  During December 1996, ownership of
     the notes was transferred from the Indenture Trustee to class 3


                                 F-19
<PAGE>
<PAGE>

     claimants (predominantly current and former IAM union members who
     participated in the 1992 labor agreement).
    <Ff> In June 1998, the Company consummated a private placement of $14.5
     million aggregate principal amount of 10 1/4% Senior Secured Notes
     due 2003 (the "10 1/4% Secured Notes") and $13.0 million principal
     amount of 10 1/4% Mandatory Conversion Equity Notes due 1999 (the
     "10 1/4% Equity Notes").  The Company did not receive any cash
     proceeds from these transactions, but rather delivered the 10 1/4%
     Secured Notes and the 10 1/4% Equity Notes in payment for one
     B-767-231 ETOPS airframe and two associated engines, which had an
     aggregate purchase price of $27.5 million and was previously
     leased to the Company.  On July 13, 1998, the 10 1/4% Equity Notes
     were converted into 1,225,719 shares of common stock.  Upon
     termination of the operating lease, the Company received $1.5
     million relating to a security deposit previously held by the
     lessor.  The 10 1/4% Secured Notes paid interest semi-annually in
     arrears on June 15 and December 15 at a rate of 10 1/4% per annum.
     In April 1999, the Company completed a sale and leaseback
     transaction involving the B-767-231 aircraft.  In connection with
     this transaction, the Company purchased the outstanding 10 1/4%
     Secured Notes aggregating $14.5 million.

<Fg> In April 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 "April Equity Notes").  The Company did not receive any cash
     proceeds from these transactions, but rather delivered the 11 3/8%
     Secured Notes and the April Equity Notes in payment for three
     B-767-231 ETOPS airframes and six associated engines, which had an
     aggregate purchase price of $75.0 million and were previously
     leased to the Company.  On July 7, 1998, the April Equity Notes
     were converted into 3,290,901 shares of common stock.  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 lessor.  The 11 3/8%
     Secured Notes pay interest semi-annually in arrears on April 15
     and October 15 at a rate of 11 3/8% per annum.  The notes are
     subject to mandatory redemption by way of sinking fund payments
     made in cash beginning in October 2000 and continuing until
     October 2002.  In April 1999, the Company completed a sale and
     leaseback transaction involving two of the three B-767-231
     aircraft.  In connection with this transaction, the Company
     purchased $28.8 million of the outstanding 11 3/8% Secured Notes.

<Fh> Various Secured Notes represent borrowings to finance the purchase
     or lease of certain flight equipment and other property.

<Fi> Installment Purchase Agreements represent borrowings to finance
     the purchase of four Boeing 767-231 and one Boeing 767-205
     aircraft.  One of these aircraft was subsequently sold and leased
     back to TWA in July 1999 resulting in the retirement of the
     associated debt in the amount of $14.3 million.  Additionally, at
     December 31, 1999, the Installment Purchase Agreements included
     borrowings to finance the purchase of two Boeing 757-231 aircraft
     and a Boeing B-717 flight simulator.  The borrowings mature in
     monthly or quarterly installments through 2017, and require interest
     at fixed rates ranging from 7.75% to 15.00% per annum.

<Fj> At December 31, 1999, the Predelivery Financing Agreements
     represent borrowings from the engine manufacturer to finance
     predelivery payments relating to 50 Boeing 717 aircraft.  The
     borrowings mature on delivery of the aircraft beginning in
     February 2000 and continuing through August 2003.  Interest is
     payable monthly at a rate of 8.0% per annum.

     At December 31, 1998, the Predelivery Financing Agreements
     represent borrowings from the


                                 F-20
<PAGE>
<PAGE>
     engine manufacturer to finance prepayments on the purchase of
     eight Boeing 757 aircraft and twenty-four MD-83 aircraft.  The
     borrowings matured upon delivery of the aircraft beginning in
     March 1999 and continuing through December 1999.  Interest was
     payable quarterly at a rate of LIBOR plus 3.5%.

<Fk> At December 31, 1998, the IRS Deferral Note represented unpaid
     amounts due under the terms of a settlement reached in 1993 for
     taxes and interest owed to the IRS.  The note required payment of
     interest quarterly at a rate of 7% per annum; the final principal
     and interest payment was made in 1999.

<Fl> At December 31, 1998, the Worldspan Note represented amounts owed
     to Worldspan, a 26.315% owned affiliate of TWA, for prior services
     and advances.  The note paid interest at maturity at a rate of
     prime plus 1% per annum; the accrued interest and principal were
     paid in full in 1999.  The note was secured by a pledge of TWA's
     partnership interest in Worldspan.

<Fm> At December 31, 1999, aggregate principal payments due for
     long-term debt for the succeeding five years were as follows:


                                            (AMOUNTS IN
             Year                            THOUSANDS)
             ----                           -----------
             2000                            $ 67,080
             2001                             147,930
             2002                              66,133
             2003                              33,050
             2004                             143,556

     Certain of the Company's long-term debt agreements contain various
covenants which limit, among other things, the incurrence of additional
indebtedness, the payment of dividends on capital stock, certain
investments, transactions with affiliates, incurrence of liens and sale
and leaseback transactions, and sale of assets.  The Company was in
compliance with these covenants as of December 31, 1999.


5.  LEASES AND RELATED GUARANTEES:

     Fifteen (15) of the aircraft in the Company's fleet at December
31, 1999 were leased under capital leases.  The remaining lease periods
for these aircraft range from 1.7 to 7.6 years. The Company has options
and/or rights of first refusal to purchase or re-lease most of such
aircraft at market terms upon termination of the lease.  The Company has
guaranteed repayment of certain of the debt issued by the owner/lessor
to finance some of the aircraft under capital lease to the Company;
however, the scheduled rental payments will exceed the principal and
interest payments required of the owner/lessor.  Aggregate annual
rentals in 2000 will be approximately $36.8 million for the 15 aircraft
held under capital leases.

     One hundred seventy-seven (177) of the aircraft in TWA's fleet at
December 31, 1999 were leased under operating leases.  The lease periods
range from one month to 18 years.  Upon expiration of the current
leases, TWA has the option to re-lease most of such aircraft for
specific terms and/or rentals with some of the renewal options being
subject to fair market rental rates.

     Buildings and facilities leased under capital and operating leases
are primarily for airport terminals and air transportation support
facilities.  Leases of equipment, other than flight equipment, include
some of the equipment at airports and maintenance facilities, flight
simulators, computers and other properties.

     Pursuant to an agreement between the City of St. Louis and TWA in
November 1993 (the "Asset


                                 F-21
<PAGE>
<PAGE>
Purchase Agreement"), the City of St. Louis waived a $5.3 million
pre-petition claim and provided TWA with two installments of $24.7
million and $40 million pursuant to sale/leaseback transactions
involving certain of TWA's assets located at Lambert-St. Louis Airport
and other property and assets located in St. Louis including gates,
terminal support facilities at the airport, hangar/St. Louis Ground
Operations Center complex, Flight Training Center and equipment and
tenant improvements at these various St. Louis facilities.

     Under the Asset Purchase Agreement, TWA leased back the properties
involved under a month-to-month agreement subject to automatic renewal
so long as TWA is not in default thereunder, such agreement having a
term otherwise expiring December 31, 2005.  Such term is subject to
early termination in the event of certain events of default, including
non-payment of rents, cessation of service, or failure to relocate and
maintain its corporate headquarters within the City or County of
St. Louis, or relocate and maintain a reservations office within the City
of St. Louis.  Under the Asset Purchase Agreement, TWA has the right to
use 57 gates and terminal support facilities at Lambert-St. Louis Airport.
The City has certain rights of redesignation of TWA's gates in the event
TWA's flight activity at St. Louis is reduced below a threshold level of
190 daily flight departures during any given monthly period. The related
leases are classified as capital leases for financial reporting
purposes.

     The Company's acquisition of 11 new aircraft during 1982 and 1983,
one Lockheed L-1011 and ten Boeing 767s, created certain tax benefits
that were not of immediate value in the Company's federal income tax
returns and, therefore, such tax benefits were sold to outside parties
under so-called "Safe Harbor Leases" as permitted by IRS regulations.
Pursuant to the sales agreements, the Company is required to indemnify
the several purchasers if the tax benefits cannot be used because of
circumstances within the control of the Company.  The Company has
pledged $1.2 million in cash collateral to secure its obligation with
respect to four of the tax benefit transfers.  The Company had pledged
flight equipment having a net book value of $20.6 million to secure its
obligation with respect to two of the tax benefit transfers, however,
effective in January 2000, the security interest in the pledged flight
equipment was released upon the Company pledging $0.1 million in cash
collateral to secure its obligation for these two tax benefit transfers.

     At December 31, 1999, future minimum lease payments for capital
leases and future minimum lease payments, net of sublease rentals of
immaterial amounts, for long-term leases, were as follows (amounts in
thousands):


</TABLE>
<TABLE>
<CAPTION>


                                                                   MINIMUM LEASE PAYMENTS
                                                                  ------------------------
                                                                  CAPITAL       OPERATING
                                                                   LEASES         LEASES
                                                                  --------      ----------
      YEAR
      ----
<S>                                                               <C>            <C>
      2000                                                        $ 51,180      $  585,363
      2001                                                          45,915         552,708
      2002                                                          31,248         538,040
      2003                                                          23,309         528,320
      2004                                                          23,309         517,836
      Subsequent                                                    37,097       3,263,254
                                                                  --------      ----------
            Total                                                  212,058      $5,985,521
                                                                  --------      ==========
      Less imputed interest                                         46,251
                                                                  --------
      Present value of capital leases                              165,807
      Less current portion                                          38,664
                                                                  --------
      Obligations under capital leases, less current portion      $127,143
                                                                  ========
</TABLE>

                                 F-22

<PAGE>
<PAGE>
6.  INCOME TAXES:

     Income tax liabilities at December 31, 1999 and 1998, included in
other noncurrent liabilities, consist of the following (amounts in
millions):


                                                 1999          1998
                                                -----         -----
      Current taxes                             $   -         $   -
      Deferred taxes:
      Federal                                    10.7          10.7
      Other income and franchise taxes             .3            .3
                                                -----         -----
      Total income tax liability                $11.0         $11.0
                                                =====         =====

Significant components of the Company's deferred tax assets and
liabilities as of December 31, 1999 and 1998 are as follows
(amounts in millions):

<TABLE>
<CAPTION>

                                                            1999            1998
                                                           ------          ------
<S>                                                        <C>             <C>
Deferred tax assets:
Postretirement benefits, other than pensions               $213.9          $208.6
Employee compensation and other benefits                     42.0            38.9
Capital leases, net                                          29.3            49.0
Net operating loss carryforwards                            445.7           385.0
Property and spare parts, net                                22.6            48.9
Other, net                                                   69.0            74.9
                                                           ------          ------
Total deferred tax assets                                   822.5           805.3
                                                           ------          ------

Deferred tax liabilities:
Routes, gates, and slots, net                               (71.9)         (141.1)
Investment in affiliate                                     (32.7)          (49.1)
                                                           ------          ------
Total deferred tax liabilities                             (104.6)         (190.2)
                                                           ------          ------

Net deferred tax asset before valuation allowance           717.9           615.1
Deferred tax asset valuation allowance                     (728.9)         (626.1)
                                                           ------          ------
Net deferred tax liability                                 $(11.0)         $(11.0)
                                                           ======          ======
</TABLE>

     In assessing the realizability of deferred tax assets, management
considers whether it is more likely than not that some portion or all of
the deferred tax assets will not be realized.  The ultimate realization
of deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary differences
become deductible.  Management considers the scheduled reversal of
deferred tax liabilities, projected future taxable income, and tax
planning strategies in making this assessment.

     A summary of the provision for income taxes is as follows (amounts
in thousands):


                                                   YEARS ENDED DECEMBER 31,
                                                   ------------------------

                                                   1999      1998      1997
                                                   ----      ----      ----
      Current, primarily foreign                   $724      $243      $527
      Deferred                                        -         -         -
                                                   ----      ----      ----
      Total provision for income taxes, net        $724      $243      $527
                                                   ====      ====      ====

     Income tax expense for the periods presented below differs from
the amounts which would result


                                 F-23
<PAGE>
<PAGE>
from applying the federal statutory tax rate to pretax income, as
follows (amounts in thousands):

<TABLE>
<CAPTION>
                                                                        YEARS ENDED DECEMBER 31,
                                                                 -------------------------------------
                                                                    1999           1998          1997
                                                                 ---------      --------      --------
<S>                                                              <C>            <C>           <C>
      Income tax benefit at United States statutory rates        $(123,134)     $(37,509)     $(31,268)
      Amortization of reorganization value in excess of
        amounts allocable to identifiable assets                    14,684        14,684        14,684
      Meals and entertainment disallowance                           3,535         3,524         4,124
      Foreign and state taxes                                          724           243           527
      Change in valuation allowance and other items                104,915        19,301        12,460
                                                                 ---------      --------      --------
      Income tax expense                                         $     724      $    243      $    527
                                                                 =========      ========      ========
</TABLE>


     In May 1993, TWA and the Internal Revenue Service reached an
agreement (the "IRS Settlement") to settle both: (i) the IRS's proof of
claim in the 1993 reorganization in the amount of approximately $1.4
billion covering prepetition employment and income taxes of TWA, and
(ii) the audit of TWA's federal income tax returns through 1992.
Pursuant to the IRS Settlement, TWA paid $6 million to the IRS through
the application of funds owed to TWA by certain governmental agencies
and issued a note in the amount of $19 million payable in quarterly
installments over a six year period (see Note 4).  The final installment
payment was made in 1999.  As a result of the IRS Settlement, TWA
increased its tax basis in certain of its assets and will be allowed no
benefit of any federal net operating loss or credit carryforward from
1992 or any prior year.  Federal income tax losses incurred by TWA
subsequent to 1992 may not be carried back to pre-1993 years.

     The Company estimates that it has tax net operating loss
carryforwards ("NOLs") amounting to approximately $1,128 million at
December 31, 1999 expiring in 2008 through 2019 if not utilized before
then to offset taxable income.  Section 382 of the Internal Revenue Code
of 1986, as amended, and regulations issued thereunder, imposed
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.  In addition, the tax net operating loss
carryforwards 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 related to the
utilization of the tax net operating loss carryforwards generated prior
to the 1995 reorganization of approximately $491 million 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.


7.  PENSION AND OTHER POSTRETIREMENT BENEFITS:

     Many of TWA's employees are covered by noncontributory defined
benefit retirement plans that were frozen on January 1, 1993.  While
many of TWA's employees continue participation in these plans, they have
not accrued any additional benefits since the date the plans were
frozen.  Employees hired after the freeze are not entitled to
participate in these defined benefit retirement plans.  During the
period when TWA was the sponsor of these plans (until January 1993),
TWA's policy had been to fund the defined benefit plans in amounts
necessary for compliance with the funding standards established by the
Employee Retirement Income Security Act of 1974, as amended ("ERISA").

     The retirement plans for Pilots, Flight Attendants and Dispatchers
provide benefits determined from career average earnings, with Pilots
having minimum benefits after ten years of service.  Employees (other


                                 F-24
<PAGE>
<PAGE>

than Passenger Service Employees) represented by the IAM earn retirement
plan benefits of stated amounts for each year of service.  The
Retirement Plan for U.S. Noncontract Employees (including Passenger
Service Employees) provides pension benefits that are based on the
employee's compensation during the last five years prior to retirement,
with compensation subsequent to 1988 frozen at the 1988 pay level.
Foreign plans provide benefits that meet or exceed local requirements.

     Normal retirement is age 60 for Pilots and Flight Attendants, and
age 65 for nonflight personnel.  The age at which employees can receive
supplemental benefits for early retirement varies by labor group, but
ranges from age 45 to age 64.

     As noted above, in January 1993, TWA's defined benefit plans
covering domestic employees (the "Pension Plans") were frozen and Pichin
Corporation, a Delaware corporation formed by the Icahn Entities,
assumed sponsorship of the Pension Plans and is now responsible for
management and control of the Pension Plans.  Pursuant to an agreement
(the "Comprehensive Settlement Agreement") among the Company, the Icahn
Entities, the Pension Benefit Guarantee Corporation (the "PBGC") and
unions representing TWA employees, TWA retains only specified
obligations and liabilities in respect of the Pension Plans, which
include (i) payment obligations under the PBGC Notes which were retired
in December 1998, and (ii) the obligation to continue to act as the
benefits administrator responsible for, among other things, determining
and administering the payment of Pension Plan benefits.

     Pichin Corporation is obligated to make the required minimum
funding payments to each of the Pension Plans, subject to reduction for
any payments made under the PBGC Notes. The PBGC may not terminate the
Pension Plans, except under section 4042(a)(2) of ERISA or at the
request of Pichin Corporation, so long as the Icahn Entities and Pichin
Corporation have complied with all terms of the Comprehensive Settlement
Agreement relating to the PBGC.  Upon the occurrence of certain
significant events (as defined) including, but not limited to, a sale of
substantially all of TWA's assets, a merger involving TWA or a
liquidation under Chapter 7 under the Bankruptcy Code, and at the
request of Pichin Corporation, the Pension Plans will be terminated.
After such a termination, the liability of Pichin Corporation and all
members of its controlled group will be limited to an obligation to make
annual payments of $30 million to the PBGC for a period of eight years.
Mr. Icahn has advised TWA that Pichin Corporation is entitled to
terminate the Pension Plans in a non-standard termination at any time
after January 1, 1995.

     Pursuant to the collective bargaining agreement with the IAM, TWA
will commence contributions to the IAM National Pension Fund (the
"Fund") on March 1, 2000 for certain IAM-represented employees.  The
rate of contribution shall be $1.00 per hour for mechanic employees and
$0.75 per hour for ramp and passenger service employees.  Contributions
will be limited to forty hours per week.  Effective January 1, 2001, TWA
will contribute $0.50 per hour to the Fund for flight attendants up to a
maximum of 173 hours per month based on flight credit hours of up to 73
hours per month multiplied by 2.37.

     In addition to providing retirement benefits, TWA provides certain
health care and life insurance benefits for retired employees, their
spouses and qualified dependents. Substantially all employees may become
eligible for these benefits if they reach specific retirement age
criteria while still actively employed by TWA. SFAS No. 106 requires
that the expected cost of providing postretirement benefits other than
pensions be accrued over the years that the employee renders service, in
a manner similar to the accounting for pension benefits.

                                F-25




<PAGE>
<PAGE>
     TWA also provides certain pension benefits for non-domestic
employees pursuant to the provisions of its International Division
Benefit Plan and the United Kingdom TWA Pension Plan.  The following
provides a reconciliation of  benefit obligations, plan assets and
funded status of the plans, excluding defined benefit plans covering
domestic employees (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                            Other
                                                       International Pension            Postretirement
                                                              Benefits                     Benefits
                                                      -----------------------      ------------------------
                                                        1999           1998           1999           1998
                                                      --------       --------      ---------      ---------
<S>                                                   <C>            <C>           <C>            <C>
Change in benefit obligation:
Benefit obligation at beginning of year               $ 67,209       $ 63,302      $ 585,762      $ 533,375
Service cost-benefits earned during the
      period                                               683            810         11,423         10,713
Interest cost                                            4,686          4,386         39,406         37,163
Plan change                                                  -              -              -        (23,488)
Actuarial (gain)/loss                                   (4,790)         2,776        (42,249)        63,708
Gain from settlement                                    (3,502)        (2,771)             -              -
Benefits paid                                           (3,332)        (1,294)       (35,015)       (35,709)
                                                      --------       --------      ---------      ---------
Benefit obligation at end of year                       60,954         67,209        559,327        585,762
                                                      --------       --------      ---------      ---------

Change in plan assets:
Fair value of plan assets at beginning of year          58,451         54,366              -              -
Actual return on plan assets                             5,166          4,879              -              -
Benefits paid                                           (2,098)          (794)             -              -
                                                      --------       --------      ---------      ---------
Fair value of plan assets at end of year                61,519         58,451              -              -

Funded status                                              565         (8,758)      (559,327)      (585,762)
Unrecognized net actuarial (gain)/loss                 (18,137)       (15,876)        32,004         52,103
Unrecognized prior service cost                              -              -        (18,595)         2,733
                                                      --------       --------      ---------      ---------
Accrued benefit cost included in
      Consolidated Balance Sheets                     $(17,572)      $(24,634)     $(545,918)     $(530,926)
                                                      ========       ========      =========      =========
</TABLE>

     In 1998, a plan change in the retirement benefit offered to the pilot
group related to supplemental medical coverage provided to retirees and
their spouses, age 65 and older, resulted in an unrecognized gain of $23.5
million.  In 1999, the remaining deferred prior service effect of this plan
amendment is $18.6 million which will be recognized over the remaining
service life of eligible employees to retirement.

<TABLE>
<CAPTION>
                                               International Pension               Other Postretirement
                                                     Benefits                            Benefits
                                           -----------------------------       -----------------------------
                                           1999        1998        1997        1999        1998        1997
                                           -----       -----       -----       -----       -----       -----
<S>                                        <C>         <C>         <C>         <C>         <C>         <C>
Weighted-average assumptions:
Discount rate                              8.00%       7.00%       7.25%       8.00%       7.00%       7.25%
Actual return on plan assets               9.00%       9.00%       9.00%           -           -           -
Rate of increase in future
  compensation levels                      3.50%       3.50%       3.50%       4.00%       4.00%       4.00%
</TABLE>

     Plan assets are invested in cash equivalents, domestic and
international stocks, fixed income securities and real estate.

     The projected benefit obligation and accumulated benefit
obligation for the pension plan with accumulated benefit obligations in
excess of plan assets were $7.5 million and $5.1 million, respectively,
as of December 31, 1999 and $11.0 million and $6.6 million,
respectively, as of December 31, 1998.  The fair value of plan assets
for the pension plan was zero as of December 31, 1999 and 1998.

                                F-26

<PAGE>
<PAGE>

     The Company recognized settlement gains of approximately $3.5
million and $2.7 million, respectively, in 1999 and 1998 related to the
foreign defined benefit retirement plan.

     The assumed health care cost trend rate used in measuring the
postretirement benefit obligation was 5.0% in 1999 and all years
thereafter.  If the assumed health care cost trend rate was increased by
one percentage point, the postretirement benefit obligation at December
31, 1999 would be increased by approximately $36.9 million and 1999
periodic postretirement benefit cost would increase approximately $4.7
million.  If the assumed health care cost trend rate was decreased by
1 percentage point, the postretirement benefit obligation at December 31,
1999 would be decreased by approximately $33.1 million and 1999 periodic
postretirement benefit cost would decrease approximately $4.1 million.

     Net periodic pension costs for TWA's foreign defined benefit
retirement plans and other postretirement benefit costs include the
following components (amounts in thousands):

<TABLE>
<CAPTION>
                                               International Pension               Other Postretirement
                                                     Benefits                            Benefits
                                         -------------------------------     -------------------------------
                                           1999        1998        1997        1999        1998        1997
                                         -------     -------     -------     -------     -------     -------
<S>                                      <C>         <C>         <C>         <C>         <C>         <C>
Components of net periodic benefit cost:
Service cost-benefits earned during
      the period                         $   683     $   806     $   875     $11,423     $10,713     $10,650
Interest cost                              4,686       4,562       4,652      39,406      37,163      39,262
Expected return on plan assets            (5,225)     (4,878)     (4,592)          -           -           -
Amortization of prior service cost          (567)       (861)       (289)     (2,160)        305         305
Amortization of net actuarial
      (gain) loss                              -           -           -       1,338           -           -
                                         -------     -------     -------     -------     -------     -------
Net periodic benefit cost                $  (423)    $  (371)    $   646     $50,007     $48,181     $50,217
                                         -------     -------     -------     -------     -------     -------
</TABLE>

     TWA has several defined contribution plans covering most of its
employees. Total pension expense for these plans was $61.4 million,
$55.8 million and $55.7 million for the years ended December 31, 1999,
December 31, 1998 and December 31, 1997, respectively.  Such defined
contribution plans include: (a) trust plans established pursuant to
collective bargaining agreements with certain employee groups providing
for defined Company contributions generally determined as a percentage,
ranging from 2% to 11%, of pay; and (b) retirement savings plan for
Noncontract Employees to which the Company contributes amounts equal to
25% of voluntary employee after-tax contributions up to a maximum of 10%
of the employee's pay. In connection with the Comprehensive Settlement
Agreement and in addition to the contributions described above, TWA
agreed to make contributions to defined contribution plans aggregating
2% of eligible wages for 1993 through 1995, and 3.3% thereafter or as
otherwise agreed in the collective bargaining agreements.  TWA makes
such contributions on a monthly basis.

8.  CAPITAL STOCK:

     The Company has the authority to issue 287.5 million shares of capital
stock, consisting of 150 million shares of common stock and 137.5
million additional shares of preferred stock.  On the effective date of
the 1995 reorganization, TWA issued approximately 17.2 million shares of
common stock, 6.4 million shares of Employee Preferred Stock (including
approximately 1.7 million shares which are attributable to ALPA
represented employees, see Note 9), Equity Rights for the purchase of
approximately 13.2 million shares of common stock, warrants for the
purchase of approximately 1.7 million shares of common stock exercisable
over a seven year period at $14.40 per share (the "Seven Year Warrants"),

                                F-27


<PAGE>
<PAGE>
warrants for the purchase of up to 1.15 million shares of common stock
(for nominal consideration), and $109.0 million aggregate liquidation
value of Mandatorily Redeemable 12% Preferred Stock (the "12% Preferred
Stock").  In addition, each of the 12.5 million shares of the then
existing preferred stock were converted into, and holders received,
0.1024 shares of common stock, 0.0512 Equity Rights and 0.1180 Seven
Year Warrants.  Holders of then existing common stock, other than shares
held by trusts for employees, received 0.0213 shares of common stock,
0.0107 Equity Rights and 0.0246 Seven Year Warrants.

     In October 1995, TWA received approximately $55.3 million in gross
proceeds from the exercise of 13,206,247 Equity Rights and issued
13,206,247 shares of common stock.  The Company paid a fee of
approximately $3.4 million in September 1995 to certain standby
purchasers of shares covered by the Equity Rights.

     TWA subsequently issued 2.07 million additional shares of common
stock to previous holders of TWA's 10% Senior Secured Notes based upon
the trading prices of securities distributed pursuant to the 1995
reorganization.

     The Employee Preferred Stock is the functional equivalent of
common stock except for an exclusive right to elect a certain number of
directors to the Board of Directors and its liquidation preference of
$0.01 per share.  Employee Preferred Stock does not have redemption
rights.  Each share will automatically convert into one share of common
stock upon the withdrawal of such share from the employee stock trust in
which such share is held.

     There were 1,738,803 and 1,742,831 Seven Year Warrants outstanding
at December 31, 1999 and 1998, respectively.  All warrants to purchase
shares of common stock for nominal consideration had been exercised at
December 31, 1999.

     In March 1997, the Company issued 50,000 Redeemable Warrants in
conjunction with the sale of $50.0 million 12% Senior Secured Notes Due
2002.  The Warrants are exercisable commencing on the first anniversary
of the date of original issuance through their expiration on April 1,
2002 and entitles the holders thereof to purchase 126.26 shares of
common stock per Warrant at an exercise price of approximately $7.92 per
share.

     In December 1997, the Company completed an offering, pursuant to
Rule 144A of the Securities Act of 1933, of 1,725,000 shares of its
9 1/4% Cumulative Convertible Exchangeable Preferred Stock, with a
liquidation preference of $50 per share.  Each share of the 9 1/4%
Preferred Stock may be converted at any time at the option of the
holder, unless previously redeemed or exchanged, into shares of the
Company's common stock at a conversion price of $7.90 per share
(equivalent to a conversion rate of approximately 6.329 shares of common
stock for each share of 9 1/4% Preferred Stock), subject to adjustment.

     The 9 1/4% Preferred Stock may not be redeemed prior to December
15, 2000.  On or after December 15, 2000, the 9 1/4% Preferred Stock may
be redeemed in whole or in part, at the option of the Company, at
specified redemption prices.  The 9 1/4% Preferred Stock may be
exchanged, in whole but not in part, at the option of the Company, for
the Company's 9 1/4% Convertible Subordinated Debentures due 2007 on any
dividend payment date beginning on December 15, 1999 at the rate of $50
principal amount of Debentures for each share of 9 1/4% Preferred Stock
outstanding at the time of exchange; provided that all accrued and
unpaid dividends on the 9 1/4% Preferred Stock to the date of exchange
have been paid or set aside for payment and certain other conditions are
met.

     In March 1996, the Company completed an offering, pursuant to Rule
144A of the Securities Act,

                                F-28

<PAGE>
<PAGE>
of 3,869,000 shares of its 8% Preferred Stock, with a liquidation
preference of $50 per share.  Each share of the 8% Preferred Stock may
be converted at any time, at the option of the holder, unless previously
redeemed or exchanged, into shares of common stock at a conversion price
of $20.269 per share (equivalent to a conversion rate of approximately
2.467 shares of common stock for each share of 8% Preferred Stock),
subject to adjustment.  Pursuant to the registration rights agreement
between the Company and the initial purchasers of the 8% Preferred
Stock, the Company filed a registration statement to register resales of
the 8% Preferred Stock, the Debentures (as defined below) and the
underlying shares of common stock issuable upon conversion thereof.

     As of March 15, 1999, the 8% Preferred Stock may be redeemed, in
whole or in part, at the option of the Company, at specified redemption
prices.  The 8% Preferred Stock may be exchanged at the option of the
Company, in whole but not in part, for the Company's 8% Convertible
Subordinated Debentures Due 2006 (the "Debentures") on any dividend
payment date beginning March 15, 1998 at the rate of $50 principal
amount of Debentures for each share of 8% Preferred Stock outstanding at
the time of exchange; provided that all accrued and unpaid dividends on
the 8% Preferred Stock to the date of exchange, whether or not earned or
declared, have been paid or set aside for payment and certain other
conditions are met.

     February 22, 2000 was the last day for declaration of the
quarterly dividend which would have been payable March 15, 2000 on both
the 8% Cumulative Convertible Exchangeable Preferred Stock and the
9 1/4% Cumulative Convertible Exchangeable Preferred Stock.  The Board
of Directors has determined not to declare the payment of the dividend
on either issue of Preferred Stock.

     The Company's Certificate of Incorporation authorizes the issuance
of shares of preferred stock, par value $0.01 per share (the "Preferred
Stock"), of which the Employee Preferred Stock, the 9 1/4% Preferred
Stock and the 8% Preferred Stock are the only series that presently have
shares outstanding.  In accordance with the terms of the Certificate of
Incorporation, if the dividends on the 9 1/4% Preferred Stock and the 8%
Preferred Stock were to continue in arrears and if the arrears were to
aggregate in an amount equal to at least six quarterly dividends on
either issue, the holders of the 9 1/4% and 8% Preferred Stock voting
separately as a class without regard to series, will be entitled to
elect at the next annual or special meeting of the shareholders of the
Company, two directors to serve until all dividends accumulated and
unpaid have been paid or declared and funds set aside to provide for
payment in full.

     In December 1995, the Company adopted a Shareholders Rights Plan.
Each holder of common stock or Employee Preferred Stock received a
dividend of one right for each share, entitling the holder to buy one
one-hundredth of a share of a new series of preferred stock at a
purchase price of $47.50 and, thereafter, all common stock and Employee
Preferred Stock issued by the Company has had an equivalent number of
rights attendant to it.  The rights may become exercisable only under
certain conditions whereby certain persons (as defined) become the owner
of or commence a tender offer for certain specified percentages of TWA's
voting stock and may be redeemed by TWA at $0.01 per right prior to such
time.  In the event the rights become exercisable, holders would be
entitled to receive, without payment of a purchase price, additional
shares of common stock or be entitled to purchase common stock having a
market value of twice the purchase price.


9.  EARNED STOCK COMPENSATION:

     On the effective date of the 1995 reorganization, TWA issued
approximately 6.4 million shares of Employee Preferred Stock to trusts
established for its unionized employees, including approximately 1.7
million shares attributable to ALPA represented employees (the "ALPA
shares").  Except for certain rights with respect to the election of
directors and the fact that such shares are held in trusts, the Employee
Preferred Stock has rights substantially identical to TWA's common
stock.  TWA also issued an aggregate

                                F-29


<PAGE>
<PAGE>
of approximately 1.0 million shares of common stock to a trust
established for the benefit of certain of TWA's other employees. The
ALPA shares were distributed by its trustee to an employee benefit plan
(the "ESOP") in one-third increments annually beginning August 1995.
Operating results for 1997 included charges of approximately $3.9
million, representing the value of ALPA shares allocated and ALPA shares
earned, but unallocated, for such periods, based upon the market price
of TWA's common stock.

     In recognition of the fact that the percentage of TWA's stock
owned by TWA's employees was substantially reduced in the 1995
reorganization, TWA adopted the Employee Stock Incentive Plan ("ESIP")
as part of the 1995 reorganization.  The ESIP requires TWA, from 1997
through 2002, to make grants of additional shares of common stock and
Employee Preferred Stock to certain trusts established for the benefit
of its union and non-union employees if certain conditions are met.

     The ESIP requires TWA to make a grant on July 15 of each year if
the average market closing price of the common stock for 30 consecutive
trading days has exceeded a target price for such year set forth in the
ESIP.  The target price applicable to the additional shares to be issued
in each year is $11.00 in 1997, $12.10 in 1998, $13.31 in 1999, $14.64
in 2000, $16.11 in 2001 and $17.72 in 2002.  Each grant is cumulative
and if the applicable target price is not met in the initial grant year,
the applicable grant is carried forward and may be granted in future
years (up to July 15, 2002) in which the average market closing price of
the common stock exceeds the target price before July 15 of that year.
The first two ESIP target prices of $11.00 and $12.10 were realized on
February 17, 1998 and March 4, 1998, respectively, and as a result, TWA
issued an additional 2,377,084 shares (net of the credit of 405,750
shares discussed in the following paragraph) of Employee Preferred Stock
on July 15, 1998 to satisfy the 1997 and 1998 ESIP grant amounts.  TWA
recorded non-cash charges to salaries, wages and benefits of $26.5 million
and $1.0 million in the first and third quarters of 1998, respectively, in
connection with this issuance.  The ESIP provides for an increase in future
grants to protect against the dilutive effect of certain stock issuances by
TWA.  Based on issuances of common stock through December 31, 1999, additional
common stock and Employee Preferred Stock will be subject to grant in an amount
sufficient to increase employee ownership by 2.13% in 1999, 1.63% in
2000, 1.63% in 2001 and 1.63% in 2002 based on the combined total number
of outstanding shares of common stock and Employee Preferred Stock as of
the applicable July 15 grant date.  If the ESIP's remaining target
prices of $13.31, $14.64, $16.13 and $17.72 are realized for the years
1999 to 2002, respectively, the minimum aggregate non-cash charge for
the years 1999 to 2002 would be approximately $104.8 million based
upon these target prices and the number of shares of common stock and
Employee Preferred Stock outstanding at December 31, 1999.  The non-cash
charge for any year, however, could be substantially higher if the then
market price of TWA's common stock exceeds certain target prices.  In
addition, a stock purchase trustee of a special purpose trust to be
established has the right under the ESIP through July 15, 2002 to
purchase additional shares of Employee Preferred Stock on behalf of
employees in amounts up to a total of 2% of the combined total number of
outstanding shares of common stock and Employee Preferred Stock, at a
discount of 20% from the then current market price.

     The ESIP separately provides that following the distribution by
TWA of additional shares of Employee Preferred Stock or common stock
after the effective date of the 1995 reorganization in respect of the
1995 reorganization, TWA would issue an additional number of shares of
Employee Preferred Stock and common stock to permit employees to retain
the same level of ownership initially granted to them based on a
formula.  Union representatives and TWA agreed to a one-time
distribution in 1997 pursuant to this provision of the ESIP of a total
of 525,856 shares of Employee Preferred Stock and common stock.  As part
of that agreement, since additional ESIP shares were not issued to the
employees in July 1997, TWA issued an additional 405,750 shares of
Employee Preferred Stock and common stock to the employee trusts.  TWA
received a credit for this issuance of shares against its July 15, 1998
grant under the ESIP.

                                F-30



<PAGE>
<PAGE>

10.  STOCK OPTION PLANS:

     The Company's 1994 Key Employee Stock Incentive Plan (the
"KESIP"), as amended, provides for the award of incentive and
nonqualified stock options for up to 14% of the Common Stock and
Employee Preferred Stock outstanding as of the start of each fiscal year
(approximately 9.3 million shares at January 1, 2000).  Generally,
options granted under the KESIP have a five year life after the final
vesting period and vest at the rate of 34% upon the first anniversary of
the award date, 33% upon the second and 33% upon the third anniversary
of the award date.  Unvested shares are subject to forfeiture under
certain circumstances.

     A summary of the Company's outstanding stock options as of
December 31, 1999, 1998 and 1997, and changes during the years ended on
those dates is presented below:

<TABLE>
<CAPTION>
                                               1999                    1998                    1997
                                      ---------------------   ---------------------   ---------------------
                                                   WEIGHTED                WEIGHTED                WEIGHTED
                                                   AVERAGE                 AVERAGE                 AVERAGE
                                                   EXERCISE                EXERCISE                EXERCISE
                                       SHARES       PRICE      SHARES       PRICE      SHARES       PRICE
                                      ---------    --------   ---------    --------   ---------    --------
<S>                                   <C>           <C>       <C>          <C>        <C>           <C>
Outstanding at the beginning of
      year                            3,030,269     $7.28     3,342,180    $ 6.39     2,026,384     $5.61
Granted                                 835,700      4.47       547,850     10.79     2,027,155      6.80
Exercised                               (95,000)     4.64      (566,196)     4.79      (565,545)     4.66
Forfeited                              (487,789)     4.15      (293,565)     8.56      (145,814)     7.88
                                      ---------               ---------               ---------
Outstanding at end of year            3,283,180      6.92     3,030,269      7.28     3,342,180      6.39
                                      =========               =========               =========

Options exercisable at year-end       1,895,000               1,696,704               1,812,020
Weighted average fair value of
      options granted during the
      year                                $2.46                   $4.92                   $3.32
</TABLE>

     The per share weighted average fair value of options granted
during 1999, 1998, and 1997 were estimated using the Black Scholes
option pricing model assuming risk-free interest rates of 6.48%, 5.09%
and 5.97% in 1999, 1998 and 1997, respectively, an expected volatility
factor of 71.84% in 1999, 62.59% in 1998 and 67.14% in 1997 and an
expected life of three years.

     The following table summarizes information about fixed stock
options at December 31, 1999:

<TABLE>
<CAPTION>
                                          OPTIONS OUTSTANDING                          OPTIONS EXERCISABLE
                          ---------------------------------------------------    ------------------------------
        RANGE               NUMBER       WEIGHTED-AVERAGE                           NUMBER
         OF               OUTSTANDING       REMAINING        WEIGHTED-AVERAGE    EXERCISABLE   WEIGHTED-AVERAGE
  EXERCISE PRICES         AT 12/31/99    CONTRACTUAL LIFE     EXERCISE PRICE     AT 12/31/99    EXERCISE PRICE
  ---------------         -----------    ----------------    ----------------    -----------   ----------------
<S>                        <C>               <C>                  <C>             <C>              <C>
  $ 3.03 to  4.53            107,500         6.67 years           $ 3.77                  -        $    -
    4.56 to  4.88            749,450         5.60 years             4.80             92,030          4.63
    5.00 to  7.78          1,720,350         2.89 years             6.50          1,432,050          6.47
    7.79 to 10.13            204,500         3.00 years             8.45            123,650          8.47
   10.16 to 12.38            434,600         1.80 years            11.19            216,790         11.11
   12.63 to 18.37             66,780         1.44 years            14.18             30,480         15.08
                           ---------                                              ---------
  $ 3.03 to 18.37          3,283,180                                              1,895,000
                           =========                                              =========
</TABLE>

     As permitted under SFAS No. 123 "Accounting for Stock-Based
Compensation", the Company applies APB Opinion No. 25 and related
interpretations in accounting for its plans.  However, pro forma

                              F-31

<PAGE>
<PAGE>
disclosures as if the Company adopted the fair value based method of
measurement for stock-based compensation plans under SFAS No. 123 in
1999, 1998 and 1997 are presented below.

     Had compensation cost for the Company's grants for stock-based
compensation plans been determined using the fair value method under
SFAS No. 123, the Company's pro forma net loss, and net loss per common
share for 1999, 1998 and 1997 would approximate the amounts below
(amounts in thousands except per share data):

<TABLE>
<CAPTION>
                                       YEAR ENDED                   YEAR ENDED                    YEAR ENDED
                                    DECEMBER 31, 1999            DECEMBER 31, 1998             DECEMBER 31, 1997
                                -------------------------   ---------------------------    --------------------------
                                AS REPORTED    PRO FORMA    AS REPORTED      PRO FORMA     AS REPORTED     PRO FORMA
                                -----------    ----------   -----------      ----------    -----------     ----------
<S>                             <C>            <C>           <C>             <C>            <C>            <C>
Net loss                        $(353,402)     $(357,229)    $(120,481)      $(124,648)     $(110,835)     $(114,942)
Net loss per common
   share                        $   (5.58)     $   (5.64)    $   (2.35)      $   (2.42)     $   (2.37)     $   (2.45)
</TABLE>

     The pro forma amounts do not give any effect to options granted
prior to January 1, 1995.


11.  CONTINGENCIES:

      On July 17, 1996, TWA Flight 800 crashed shortly after departure
from JFK en route to Paris, France.  There were no survivors among the
230 passengers and crew members aboard the Boeing 747 aircraft.  While
TWA is currently a defendant in a number of lawsuits relating to the
crash, TWA maintains substantial insurance coverage and management
believes that TWA's insurance coverage is more than sufficient to cover
the claims arising from the crash.  In addition, TWA has entered into
agreements that limit the amount of TWA's exposure to such claims and
that significantly reduce the amounts charged or reserved under
applicable insurance policies as a result of the crash of Flight 800.
Based on the insurance coverage maintained by TWA and those agreements,
TWA believes that the resolution of these claims will have no material
impact on the financial condition of TWA or its results of operations.

      TWA is subject to numerous environmental laws and regulations
administered by various state and federal agencies.  Although the
Company believes adequate reserves have been provided for all known
environmental contingencies, it is possible that additional reserves
might be required in the future which could have a material effect on
the results of operations or financial condition of the Company.
However, the Company believes that the ultimate resolution of known
environmental contingencies should not have a material adverse effect on
its financial position or results of operations based on the Company's
knowledge of similar environmental sites.

      Since May 1991, TWA's employees in Israel have claimed that the
Company should be required to collateralize its contingent payment of
termination indemnities.  This matter deals only with collateralization
of a contingent payment obligation.  The employees have asserted that
the amount necessary to collateralize the contingent payment of
termination indemnities could be as much as $25 million.  The Company
denies any obligation to collateralize and asserts that any obligation
to collateralize any termination indemnity is not a current obligation.

      The Company is also defending a number of other actions which
have arisen in the ordinary course of business, and are insured or the
likely outcome of which the management of the Company does not believe
may reasonably be expected to be materially adverse to the Company's
financial condition or results of operations.

                                F-32


<PAGE>
<PAGE>

12. AIRCRAFT COMMITMENTS:

     Since 1996, TWA has entered into agreements with the manufacturer
and various operating lessors to acquire a total of 27 B-757 aircraft.
As of December 31, 1999, TWA has taken delivery of 26 B-757 aircraft
with ten of those aircraft delivered in 1999.  The final B-757 aircraft
under these agreements was delivered in January 2000.  Of the 27 B-757
aircraft, 25 are leased by TWA and two are owned by TWA with 80%
financing.

     The Company has entered into an agreement for operating leases for
one additional B-767-300ER and three additional B-757-200 aircraft. The
B-767-300ER was delivered in August 1999.

     In 1996, TWA entered into an agreement to acquire from Boeing 15
new MD-83s, to be financed by long-term leases.  The final aircraft
under this agreement was received in February 1999.

     In April 1998, TWA entered into an agreement with Boeing to
acquire 24 additional new MD-83 aircraft and obtained commitments for
lease financing for these aircraft. TWA has received all 24 aircraft as
of December 31, 1999.

     In December 1998, TWA signed letters of intent to acquire an
additional 125 new Boeing and Airbus aircraft and options for an
additional 125 Boeing and Airbus aircraft.  TWA finalized the terms of
the purchase orders for 50 Boeing 717-200 aircraft in June of 1999 and
the terms of options for an additional 50 B717-200 aircraft and
definitive agreements were signed at that time.  Financing agreements on
these B717-200 aircraft were also finalized in June of 1999.  The first
717-200 aircraft was delivered in February 2000.  Both the Boeing 717
and the Airbus 318 and "A320 Family" financing commitments are subject to
a "material adverse change" clause.  Those provisions are comparable to
those contained in prior agreements for the acquisition of B757 and MD-80
aircraft.  Such provisions generally allow the manufacturer to withdraw
the financing commitment on one or more undelivered aircraft in the event
there is a material adverse change in the financial condition of TWA
which would adversely affect TWA's ability to perform under the purchase
order, financing documentation or any related transaction.  In the event
Boeing or Airbus withdraws its financing commitment with respect to one
or more of the aircraft, TWA has a comparable right to terminate the
purchase order for those aircraft.

     In December 1999, TWA finalized the terms of the purchase orders for
38 A318 aircraft and the terms of options for an additional 75 "A320 Family"
aircraft and definitive agreements were signed at that time.  Predelivery
payments were made by TWA in December 1999 and January 2000 for A318 aircraft,
totaling approximately $8.9 million; no further predelivery payments will
be required until 2002.  Financing agreements on these aircraft were also
finalized in December of 1999.  Deliveries of the firm 38 aircraft are
scheduled to commence in 2004. Terms and conditions of the lease of the
remaining 12 A318 aircraft announced in December 1998 are subject to further
negotiation and the signing of definitive agreements with an operating lessor.
Finalizing of orders for the remaining 25 "A320 Family" aircraft is currently
under negotiation; TWA anticipates that it will be required to pay in 2000
approximately $7.0 million in predelivery payments for these aircraft.
These aircraft would primarily replace B-727, DC-9 and MD-80 aircraft
currently in TWA's fleet.

     In 1989, TWA entered into agreements with AVSA, S.A.R.L.
("Airbus") and Rolls Royce plc relating to the purchase of ten A330-300
wide-body aircraft and related engines, spare parts and equipment.
These agreements have been terminated by mutual agreement of all
parties.

     In April 1999, TWA sold and leased back four Boeing 767-200
aircraft and completed a sale/leaseback in July 1999.  These five Boeing
767-200 aircraft will be replaced with three Boeing 767-300 aircraft
from the same aircraft lessor.  As of December 31, 1999, two B-767-200
aircraft had been returned and one B-767-300 aircraft has been leased.
The three additional B-767-200 aircraft will be returned in 2000.  The
two additional B-767-300 aircraft will be delivered in 2000.  In
connection with this transaction, the Company purchased $28.8 million
total principal amount of its outstanding 11 3/8% Senior Secured Notes
due April 15, 2003 and all of its outstanding 10 1/4% Senior Secured Notes
due June 15, 2003 which totaled $14.5 million.

     TWA elected to comply with the transition requirements of the
Noise Act by adopting the Stage 2 aircraft phase-out/retrofit option,
which required that 50% of its base level (December 1990) Stage 2
fleet be

                                    F-33


<PAGE>
<PAGE>
phased-out/retrofitted by December 31, 1996.  To comply with the 1996
requirement, the Company 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 complied with the transition requirements for December 31, 1998, by
having 75% of its fleet meet Stage 3 requirements through the grounding
of older Stage 2 aircraft in combination with the acquisition of Stage 3
aircraft.  On December 31, 1999, 100% of TWA's fleet met Stage 3
requirements as required.


13. EXTRAORDINARY ITEMS:

     In 1999, the Company recorded extraordinary non-cash charges of
approximately $0.9 million related to the premium on the early
retirement of 11 3/8% Secured Notes and the 10 1/4% Secured Notes which
were redeemed to comply with the requirements of the indentures for such
notes in order to permit TWA to sell a portion of the collateral
securing the 11 3/8% Secured Notes and all of the collateral securing
the 10 1/4% Secured Notes.

     The Company recorded extraordinary non-cash charges of
approximately $13.1 million in 1998, and $9.9 million in 1997 due to the
early extinguishment of a portion of the PBGC Notes as a result of
Karabu applying approximately $148.3 million in 1998 and $70.3 million
in 1997 in ticket proceeds as prepayments on the PBGC Notes.  In
December 1998, the PBGC Notes were paid in full.

     In 1997, the Company consummated a privately negotiated exchange
with a significant holder of the 12% Senior Secured Reset Notes which
resulted in the return to the Company of approximately $51.8 million in
12% Senior Secured Reset Notes and approximately $1.4 million in accrued
interest thereon in exchange for the issuance of approximately 7.7
million in shares of the Company's common stock.  As a result of the
exchange of the 12% Senior Secured Reset Notes, the Company recorded an
extraordinary non-cash charge of $7.2 million in 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 date of exchange)
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, incurring an extraordinary non-cash charge of $3.9
million relative to the write off of the unamortized discount on the
Notes.


14.  SPECIAL CHARGES AND OTHER NONRECURRING ITEMS:

     The 1999 and 1998 operating loss includes approximately $176.8
million and $42.6 million, respectively, in special charges associated
with the Company's ongoing fleet renewal program, route restructuring
and elimination of excess overhead items.

     As part of TWA's continuing strategy to update its existing
aircraft fleet with newer, more modern equipment, management has made
the decision to set down and return a number of older aircraft currently
under lease agreements.  In order to comply with the lease return
conditions contained in the respective lease agreements, these aircraft
are expected to require additional costs at lease termination.
Accordingly, in 1999 and 1998, the Company recorded a charge of $5.8
million and $25.0 million, respectively, which represents management's
best estimate of these costs.  These costs are expected to be paid by
the Company over the next 18 months.

     At December 31, 1998, TWA established a provision related to the
restructuring of its international operations and the closure of the
Los Angeles Reservation Office.  The Company recorded a special charge of
approximately $17.6 million primarily related to employee severance for
approximately 700 operational,


                                    F-34


<PAGE>
<PAGE>
management and administrative employees.  During 1999, the Company
incurred approximately $4.2 million of expenditures related to those
provisions.  The Company continues to expect severance costs of $6.6
million to be paid to the affected respective employees during the first
half of 2000 due to these changes in operations.

     During 1999, however, the plans related to restructuring
international operations were overtaken by the serious deterioration in
performance on the JFK to Madrid, Barcelona, and Rome routes.  In the
fourth quarter of 1999, the decision was made by the Board of Directors
to close these three routes.  TWA established a provision related to
these closures of approximately $91.6 million which included $79.3
million write-off of the value of the routes, and $12.3 million
primarily related to government-mandated employee severance for
approximately 200 operational, management and administrative employees.
The Company expects these severance costs to be paid during 2000.

     The 1998 special charges include:
<TABLE>
<CAPTION>
                                                                          Amount
                                              Amount Charged           Paid Through                 Other              Accrual at
                                                  in 1998            December 31, 1999           Adjustments       December 31, 1999
                                              --------------         -----------------           -----------       -----------------
<S>                                               <C>                      <C>                     <C>
Severance                                         $  17.4                  $  4.0                  $  6.8               $  6.6
Other costs                                           0.2                     0.2                       -                    -
                                              --------------         -----------------           -----------       -----------------
                                                  $  17.6                  $  4.2                  $  6.8               $  6.6
                                              ==============         =================           ===========       =================
</TABLE>

     Other adjustments include changes in management's initial estimates
of the 1998 restructuring costs due to international regulatory involvement
which precluded the Company from carrying out its original restructuring
plan.

     The 1999 special charges include:
<TABLE>
<CAPTION>
                                                                          Amount
                                              Amount Charged           Paid Through                 Other              Accrual at
                                                  in 1998            December 31, 1999           Adjustments       December 31, 1999
                                              --------------         -----------------           -----------       -----------------
<S>                                               <C>                      <C>                     <C>
Severance                                         $  11.4                 $     -                   $   -               $  11.4
Other costs                                           0.9                       -                       -                   0.9
                                              --------------         -----------------           -----------       -----------------
                                                  $  12.3                 $     -                   $   -               $  12.3
                                              ==============         =================           ===========       =================
</TABLE>

     The 1999 operating loss included additional special charges and
nonrecurring items, primarily as follows:

     (1)  Approximately $74.2 million to reflect the write-off of the
          carrying value of TWA's New York to Paris/Tel Aviv, New York
          to Lisbon and New York to Milan route authorities, the
          values of which, based upon expected future cash flows, have
          been determined to be impaired,
     (2)  Approximately $5.0 million to reflect the write-off of the
          carrying value of TWA's leasehold improvements and equipment
          costs as a result of the decision to terminate the lease at
          JFK Terminal 6,
     (3)  Approximately $7.0 million to reflect the reduction in
          carrying value of TWA's engines and spare parts inventory
          which relate to aircraft retired in 1999.


                                    F-35



<PAGE>
<PAGE>
15.  DISPOSITION OF ASSETS:

     The Company has included in Investments, Receivables and Other
the net book value of its grounded L-1011 and B-747 aircraft as such
aircraft have been retired from service and are currently held for
sale.  The carrying value of such assets was $10.2 million and $19.7
million at December 31, 1999 and 1998, respectively.

     Disposition of assets resulted in a net loss of $5.2 million in
1999 and net gains of $20.1 million and $16.0 million in 1998 and 1997,
respectively.

     In 1999, the net loss included a loss from the sale and leaseback
of B767 aircraft partially offset by gains from the sale of L-1011 and
B727 aircraft and engines, spare L-1011 and DC9-10 engines, the sale of
a L-1011 simulator and the sale of TWA's investment in SatoTravel, a
company which provides ticketing services.

     In 1998, TWA recorded gains of $20.1 million in connection with
the sale of spare flight equipment, aircraft, engines and other
miscellaneous property which had been retired from active service.

     In 1997, TWA recorded gains of $7.4 million in connection with the
sale of three gates at Newark International Airport and $8.6 million in
connection with the sale of spare flight equipment, aircraft, engines
and other miscellaneous property.



16.  OTHER CHARGES AND CREDITS-NET:

<TABLE>
<CAPTION>

                                                                                        YEARS ENDED DECEMBER 31,
                                                                        --------------------------------------------------------
                                                                          1999                    1998                    1997
                                                                        --------                --------                --------
                                                                                         (AMOUNTS IN THOUSANDS)
<S>                                                                     <C>                     <C>                     <C>
Provisions for losses resulting from claims and litigation
   judgments against TWA                                                $  1,349                $  1,329                $    143
Foreign currency transaction losses-net                                      271                     200                     578
Finance charge income earned on receivables carried by TWA                (6,565)                 (7,666)                 (8,112)
Credits related to settlement of various contract disputes,
   litigation and other matters                                                -                 (13,693)                   (289)
Credits related to vendor discounts applied net of late payment
   Fees                                                                   (2,075)                 (2,692)                 (4,810)
Equity in earnings of TWA's investment in Worldspan
   (Note 3)                                                              (24,571)                 (9,100)                (11,305)
Gain on sale of Equant certificates                                      (32,002)                      -                       -
Gain on sale of Priceline.com warrants                                   (20,179)                      -                       -
Miscellaneous other nonoperating charges-net                               1,002                   1,776                     368
                                                                        --------                --------                --------
      Total Other Charges and Credits-net                               $(82,770)               $(29,846)               $(23,427)
                                                                        ========                ========                ========

</TABLE>


                                    F-36


<PAGE>
<PAGE>
17.  SEGMENT REPORTING:

     TWA has adopted SFAS 131, Disclosures about Segments of an
Enterprise and Related Information, which establishes standards for
reporting information about operating segments in annual financial
statements.  The standard defines an operating segment as a component of
an enterprise for which discrete financial information is available and
is regularly evaluated by the chief operating decision maker.  TWA
believes that it operates within only one such segment under the
standard, that of air transportation.  However, that segment is analyzed
and reported in two primary geographic areas, Domestic and International
(the Atlantic division as reported to the Department of Transportation).
Information related to revenues generated from operations within those
geographic areas is presented below.

<TABLE>
<CAPTION>
                                                           YEARS ENDED DECEMBER 31,
                                               ----------------------------------------------
                                                  1999              1998              1997
                                               ----------        ----------        ----------
<S>                                            <C>               <C>               <C>
Operating Revenues (in millions):
   Domestic                                    $  2,945.1        $  2,841.5        $  2,809.7
   International                                    363.6             417.6             518.3
                                               ----------        ----------        ----------
   Total                                       $  3,308.7        $  3,259.1        $  3,328.0
                                               ==========        ==========        ==========
</TABLE>

     TWA identifies revenues to each division based on dollars generated
by specific flight segment and the division in which each flight segment
operates.  A major portion of the Company's long-lived assets consists of
its flight equipment (aircraft) which are not assigned to a specific
geographic area, but rather are flown across geographic boundaries.


18.  DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS:

     SFAS No. 107, "Disclosures About Fair Value of Financial Instruments"
requires disclosures with regards to fair values of all financial
instruments, whether recognized or not recognized in the balance sheet,
subject to certain exceptions. Solely for purposes of complying with this
accounting standard, the Company has estimated the fair value of certain of
its financial instruments, as further described below. Because no market
exists for a significant portion of TWA's financial instruments, fair value
estimates provided below are based on judgments regarding current economic
conditions, risk characteristics of various financial instruments, and
other factors. These estimates are subjective in nature and involve
uncertainties and matters of significant judgment and therefore cannot be
determined with precision. Changes in assumptions could significantly
affect the estimates.  The discussion of financial instruments below
conforms with the presentation in the Consolidated Balance Sheets and
relates to the amounts at December 31, 1999 and 1998.

(a)  Cash, cash equivalents and receivables:  The carrying amounts of
     these assets are estimated to approximate fair value due to the
     generally short maturities of these instruments.


(b)  Other investments and receivables:  The carrying amounts of these
     assets are estimated to approximate fair value due to the generally
     short maturities of the underlying instruments which are, however,
     classified as long-term assets because TWA's ability to access these
     amounts is generally restricted by contractual provisions.

     TWA holds additional depository certificates that may become
     convertible into 240,176 shares of Equant.  Due to present
     restrictions on their transferability, these certificates are not
     marketable under SFAS No. 115 "Accounting for Certain Investments in
     Debt and Equity Securities".


                                    F-37

<PAGE>
<PAGE>

     Therefore, the Company's investment is carried at cost (which is
     nominal) on the consolidated balance sheet at December 31, 1999.  The
     shares underlying the value of these certificates had an estimated
     fair value of approximately $26.7 million at December 31, 1999, based
     upon the trading price of Equant's common shares.

(c)  Accounts payable and other accrued liabilities:  The carrying amounts
     of these liabilities are estimated to approximate fair value due to
     the generally short maturities of these instruments.

(d)  Debt:  The Company believes the fair value of publicly traded debt,
     which had a carrying value of approximately $288.7 million and $288.5
     million at December 31, 1999 and 1998, respectively, was
     approximately $163.0 million and $192.8 million on those dates.  The
     Company believes the fair value of the remaining debt, which had an
     aggregate carrying value of approximately $379.3 million and $395.4
     million at December 31, 1999 and 1998, respectively, was
     approximately $356.7 million and $393.5 million on those dates.

     In connection with credit card sales, the Company has agreed to
maintain specified levels of deposits or a letter of credit.  As of
December 31, 1999, a letter of credit of $20.0 million had been issued for
the Company's benefit to provide the required level of deposits.


19.  FUEL PRICE RISK MANAGEMENT

     From time to time, TWA enters into fuel swap contracts to protect
against significant increases in jet fuel prices.  Under the agreements,
the Company receives or makes payments based on the difference between a
fixed price and a variable price for certain fuel commodities.  The changes
in market value of such agreements have a high correlation to the price
changes of the fuel being hedged.  Gains and losses on fuel swap agreements
are recognized as a component of fuel expense when the underlying fuel
being hedged is used.  Gains and losses on fuel swap agreements would be
recognized immediately were the changes in market value of the agreements
to cease to have a high correlation to the price changes of the fuel being
hedged.

     At December 31, 1999, TWA did not hold any contracts to hedge the
cost of fuel.

     At December 31, 1998, TWA had agreements with broker-dealers to
exchange payments on approximately 26 million gallons of fuel products,
which represented a minor portion of the Company's fuel requirements in the
first six months of 1999.  The fair value of the Company's fuel swap
agreements at December 31, 1998, representing the amount the Company would
pay to terminate the agreements, totaled $1.8 million.



                                    F-38


<PAGE>
<PAGE>
20.  SUPPLEMENTAL FINANCIAL INFORMATION (UNAUDITED):

Selected consolidated financial data (unaudited) for each quarter within
1999 and 1998 are as follows:

<TABLE>
<CAPTION>

                                                                   FIRST            SECOND             THIRD            FOURTH
                                                                  QUARTER           QUARTER           QUARTER           QUARTER
                                                                 ---------         ---------         ---------         ---------
                                                                        (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                              <C>               <C>               <C>               <C>
YEAR ENDED DECEMBER 31, 1999
Operating revenues                                               $ 764,588         $ 865,993         $ 876,426         $ 801,705
                                                                 =========         =========         =========         =========
Operating income (loss)                                          $ (37,586)        $  18,370         $ (58,929)        $(269,498)
                                                                 =========         =========         =========         =========
Disposition of assets, gains (losses) - net                      $   2,010         $  (3,757)        $   1,031         $  (4,470)
                                                                 =========         =========         =========         =========
Income (loss) before extraordinary items                         $ (21,558)        $  (5,343)        $ (53,690)        $(271,945)
                                                                 =========         =========         =========         =========
Extraordinary items                                              $       -         $    (866)        $       -         $       -
                                                                 =========         =========         =========         =========
Net income (loss)                                                $ (21,558)        $  (6,209)        $ (53,690)        $(271,945)
                                                                 =========         =========         =========         =========
Per share amounts:
   Basic:
      Earnings (loss) before extraordinary items                 $   (0.42)        $   (0.17)        $   (0.87)        $   (3.97)
                                                                 =========         =========         =========         =========
      Extraordinary items                                        $       -         $   (0.01)        $       -         $       -
                                                                 =========         =========         =========         =========
      Net income (loss)                                          $   (0.42)        $   (0.18)        $   (0.87)        $   (3.97)
                                                                 =========         =========         =========         =========
   Diluted:
      Net income (loss)                                          $   (0.42)        $   (0.18)        $   (0.87)        $   (3.97)
                                                                 =========         =========         =========         =========

YEAR ENDED DECEMBER 31, 1998
Operating revenues                                               $ 765,389         $ 883,536         $ 863,158         $ 747,064
                                                                 =========         =========         =========         =========
Operating income (loss)                                          $ (68,707)        $  45,548         $  23,694         $ (65,694)
                                                                 =========         =========         =========         =========
Disposition of assets, gains (losses) - net                      $   6,997         $  11,810         $   2,100         $    (820)
                                                                 =========         =========         =========         =========
Income (loss) before extraordinary items                         $ (54,140)        $  24,750         $    (923)        $ (77,099)
                                                                 =========         =========         =========         =========
Extraordinary items                                              $  (1,380)        $  (5,256)        $  (4,390)        $  (2,043)
                                                                 =========         =========         =========         =========
Net income (loss)                                                $ (55,520)        $  19,494         $  (5,313)        $ (79,142)
                                                                 =========         =========         =========         =========
Per share amounts:
   Basic:
      Earnings (loss) before extraordinary items                 $   (1.04)        $     .33         $    (.11)        $   (1.27)
                                                                 =========         =========         =========         =========
      Extraordinary items                                        $    (.02)        $    (.09)        $    (.07)        $    (.03)
                                                                 =========         =========         =========         =========
      Net income (loss)                                          $   (1.06)        $     .24         $    (.18)        $   (1.30)
                                                                 =========         =========         =========         =========
   Diluted:
      Net income (loss)                                          $   (1.06)        $     .21         $    (.18)        $   (1.30)
                                                                 =========         =========         =========         =========
</TABLE>

     The results for each period include all adjustments which are, in the
opinion of management, necessary for a fair statement of the results for
the interim periods.

     The consolidated financial results on an interim basis are not
necessarily indicative of future financial results on either an interim or
annual basis. Although significant progress has been made, TWA's air
transportation business is seasonal with the second and third quarters of
the calendar year historically producing better operating results than the
first and fourth quarters.

     The results for the fourth quarter of 1999 and 1998 include special
charges of $176.8 million and $42.6 million, respectively (see Note 14).
Additionally, the fourth quarter 1998 results include a favorable accrual
adjustment to salaries, wages and benefits of approximately $8.0 million as
a result of changes in estimates.



                                    F-39


<PAGE>
<PAGE>
<TABLE>
                                                                                            SCHEDULE II


                                 TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                                      VALUATION AND QUALIFYING ACCOUNTS
                            FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
                                           (AMOUNTS IN THOUSANDS)


<CAPTION>
                      COLUMN A                            COLUMN B    COLUMN C   COLUMN D     COLUMN E
- -----------------------------------------------------   ------------ ---------- ----------   ----------
                                                                      ADDITIONS
                                                         BALANCE AT  CHARGED TO              BALANCE AT
                                                        BEGINNING OF   COSTS &                 END OF
                     DESCRIPTION                           PERIOD     EXPENSES  DEDUCTIONS     PERIOD
- -----------------------------------------------------   ------------ ---------- ----------   ----------
<S>                                                     <C>          <C>        <C>          <C>
YEAR ENDED DECEMBER 31, 1999

   Reserves deducted from assets to which they apply:

     Allowance for doubtful accounts                       $14,459     $4,698   $ 5,623<Fa>    $13,534
                                                           =======     ======   =======        =======
     Allowance for obsolescence                            $20,554     $1,780   $ 4,822        $17,512
                                                           =======     ======   =======        =======

YEAR ENDED DECEMBER 31, 1998

   Reserves deducted from assets to which they apply:

     Allowance for doubtful accounts                       $ 9,334     $5,711   $   586<Fa>    $14,459
                                                           =======     ======   =======        =======
     Allowance for obsolescence                            $19,176     $1,804   $   426        $20,554
                                                           =======     ======   =======        =======

YEAR ENDED DECEMBER 31, 1997

   Reserves deducted from assets to which they apply:

     Allowance for doubtful accounts                       $12,939     $2,457   $ 6,062<Fa>    $ 9,334
                                                           =======     ======   =======        =======
     Allowance for obsolescence                            $29,463     $1,635   $11,922        $19,176
                                                           =======     ======   =======        =======


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

<Fa> Accounts written off, less recoveries.
</TABLE>


                                  S-1


<PAGE>
<PAGE>

                          SIGNATURES

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

February 22, 2000                  TRANS WORLD AIRLINES, INC.


                                   By:  /s/ William F. Compton
                                        ----------------------
                                        President and Chief
                                        Executive Officer

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

<TABLE>
<CAPTION>
         Signature                        Title                             Date
         ---------                        -----                             ----
<S>                           <C>                                     <C>
/s/ William F. Compton        Director, President and Chief           February 22, 2000
- ----------------------------  Executive Officer (Principal
William F. Compton            Executive Officer)


/s/ Michael J. Palumbo        Executive Vice President and Chief      February 22, 2000
- ----------------------------  Financial Officer (Principal
Michael J. Palumbo            Financial Officer and Principal
                              Accounting Officer)

<F*>/s/ John W. Bachmann      Director                                February 22, 2000
- ----------------------------
John W. Bachmann


<F*>/s/ Eugene P. Conese      Director                                February 22, 2000
- ----------------------------
Eugene P. Conese


                              Director                                February 22, 2000
- ----------------------------
Sherry L. Cooper


<F*>/s/ Gerald L. Gitner      Director                                February 22, 2000
- ----------------------------
Gerald L. Gitner


<F*>/s/ Edgar M. House        Director                                February 22, 2000
- ----------------------------
Edgar M. House


<F*>/s/ Thomas H. Jacobsen    Director                                February 22, 2000
- ----------------------------
Thomas H. Jacobsen


                                  Z-1

<PAGE>
<PAGE>

<F*>/s/ Myron Kaplan          Director                                February 22, 2000
- ----------------------------
Myron Kaplan


<F*>/s/ David M. Kennedy      Director                                February 22, 2000
- ----------------------------
David M. Kennedy


<F*>/s/ Merrill A. McPeak     Director                                February 22, 2000
- ----------------------------
Merrill A. McPeak


<F*>/s/ Thomas F. Meagher     Director                                February 22, 2000
- ----------------------------
Thomas F. Meagher


                              Director                                February 22, 2000
- ----------------------------
William O'Driscoll


<F*>/s/ Robert A. Pastore     Director                                February 22, 2000
- ----------------------------
Robert A. Pastore


<F*>/s/ G. Joseph Reddington  Director                                February 22, 2000
- ----------------------------
G. Joseph Reddington


<F*>/s/ Blanche M. Touhill    Director                                February 22, 2000
- ----------------------------
Blanche M. Touhill




<FN>
<F*>By:/s/ Kathleen A. Soled
       ---------------------
         Attorney-in-fact

</TABLE>


                                  Z-2





<PAGE>
<PAGE>

                             EXHIBIT INDEX

<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
             1995 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 September 28, 1999 (Exhibit 3 (ii) to
             9/30/99 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)

                                  Ex-1

<PAGE>
<PAGE>

<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)

<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)

                                  Ex-2

<PAGE>
<PAGE>

<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 Freres & 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)

<F*>4.25     Registration Rights Agreement dated as of March 3, 1998
             between the Company and the Initial Purchaser (Exhibit
             4.25 to Registrant's Registration Statement on Form S-4,
             No. 333-59405)

<F*>4.26     Indenture dated as of March 3, 1998 by and between TWA
             and First Security Bank, National Association, as
             Trustee, relating to TWA's 11 3/8% Senior Notes due 2006
             (Exhibit 4.26 to Registrant's Registration Statement on
             Form S-4, No. 333-59405)

<F*>4.27     Aircraft Sale and Note Purchase Agreement dated as of
             April 9, 1998 among TWA, First Security Bank, National
             Association, as Owner Trustee and Seven Sixty Seven
             Leasing, Inc. (Exhibit No. 4.27 to Registrant's
             Registration Statement on Form S-4, No. 333-59405)

<F*>4.28     Indenture dated as of April 21, 1998 by and between TWA
             and First Security Bank, National Association, as
             Trustee, relating to TWA's 11 3/8% Senior Secured Notes
             due 2003 (Exhibit No. 4.28 to Registrant's Registration
             Statement on Form S-4, No. 333-59405)

<F*>4.29     Form of 11 3/8% Senior Secured Notes due 2003 (contained
             as Exhibit 1 to Rule 144A/Regulation S Appendix to
             Indenture in Exhibit 4.28)

<F*>4.30     Registration Rights Agreement dated as of April 21, 1998
             between the Company, Lazard Freres & Co. LLC and First
             Security Bank, National Association relating to the
             11 3/8% Senior Secured Notes due 2003 (Exhibit 4.31 to
             Registrant's Registration Statement on Form S-3, No.
             333-56991)

<F*>4.31     Registration Rights Agreement dated as of April 21, 1998
             between the Company, Lazard Freres & Co. LLC and First
             Security Bank, National Association relating to the
             Mandatory Conversion Equity Notes due 1999 (Exhibit 4.32
             to Registrant's Registration Statement on Form S-3, No.
             333-56991)

                                  Ex-3

<PAGE>
<PAGE>

<F*>10.1.1   Asset Purchase Agreement, dated as of November 4, 1993,
             between TWA and St. Louis (Exhibit 10.2 to 9/93 10-Q)

<F*>10.1.2   Equipment Operating Lease Agreement, dated November 4, 1993,
             between TWA and St. Louis (Exhibit 10.2 to 9/93 10-Q)

<F*>10.1.3   Cargo Use Amendment, dated November 4, 1993, between TWA
             and St. Louis (Exhibit F to the Asset Purchase Agreement)
             (Exhibit 10.2 to 9/93 10-Q)

<F*>10.1.4   Use Amendment 1993, dated November 4, 1993, between TWA
             and St. Louis (Exhibit E to the Asset Purchase Agreement)
             (Exhibit 10.2 to 9/93 10-Q)

<F*>10.2.1   Amendment Number One to the Note Purchase and Security
             Agreement, dated October 26, 1993, between TWA and Rolls-
             Royce (Exhibit 10.3 to 9/93 10-Q)

<F*>10.2.2   Amendment Number One to the Equipment Purchase Contract,
             dated October 26, 1993, between TWA and Rolls-Royce
             (Exhibit 10.3 to 9/93 10-Q)

<F*>10.3     Amendment Number Two to the AVSA Agreement dated June 1,
             1989 between TWA and AVSA, dated August 25, 1993 (Exhibit
             10.4 to 9/93 10-Q)

<F*>10.4.1   First Amendment to Aircraft Installment Sale Agreement,
             dated November 1, 1993, among TWA, the Vendors, and
             ITOCHU with respect to aircraft N605TW (Exhibit 10.5 to
             9/93 10-Q)

<F*>10.4.2   First Amendment to Aircraft Installment Sale Agreement,
             dated November 1, 1993, among TWA, the Vendors, and
             ITOCHU with respect to aircraft N603TW (Exhibit 10.5 to
             9/93 10-Q)

<F*>10.4.3   First Amendment to Security Agreement and Chattel
             Mortgage, dated November 1, 1993, among TWA, the Vendors,
             and ITOCHU, as to ITOCHU Amendment No. 1 (Exhibit 10.5 to
             9/93 10-Q)

<F*>10.4.4   First Amendment to Security Agreement and Chattel
             Mortgage, dated November 1, 1993, among TWA, the Vendors,
             and ITOCHU, as to ITOCHU Amendment No. 2 (Exhibit 10.5 to
             9/93 10-Q)

<F*>10.5.1   Deferral Agreement and First Amendment to Aircraft
             Installment Sale Agreement No. 1, dated November 1, 1993,
             among TWA, the Vendors, and ORIX with respect to aircraft
             N601TW (Exhibit 10.6 to 9/93 10-Q)

<F*>10.5.2   Deferral Agreement and First Amendment to Aircraft
             Installment Sale Agreement, dated November 1, 1993, among
             TWA, the Vendors, and ORIX with respect to aircraft
             N603TW (Exhibit 10.6 to 9/93 10-Q)

<F*>10.5.3   First Amendment to Security Agreement and Chattel
             Mortgage, dated November 1, 1993, among TWA, the Vendors,
             and ORIX, as to ORIX Amendment No. 1 (Exhibit 10.6 to
             9/93 10-Q)

                                  Ex-4


<PAGE>
<PAGE>

<F*>10.5.4   First Amendment to Security Agreement and Chattel
             Mortgage, dated November 1, 1993, among TWA, the Vendors,
             and ORIX, as to ORIX Amendment No. 2 (Exhibit 10.6 to
             9/93 10-Q)

<F*>10.6.1   Purchase Agreement, dated October 5, 1993, between TWA
             and Pacific AirCorp 747, Inc. with respect to aircraft
             N93107 and N93108 (Exhibit 10.7 to 9/93 10-Q)

<F*>10.6.2   Lease Agreement 107, dated October 5, 1993, between
             Pacific AirCorp 747, Inc. and TWA with respect to
             aircraft N93107 (Exhibit 10.7 to 9/93 10-Q)

<F*>10.6.3   Lease Agreement 108, dated October 5, 1993, between
             Pacific AirCorp 747, Inc. and TWA with respect to
             aircraft N93108 (Exhibit 10.7 to 9/93 10-Q)

<F*>10.7     Comprehensive Settlement Agreement, dated January 5, 1993
             (Exhibit 10(iv)(1) to 12/31/92 10-K)

<F*>10.8     Omnibus Amendment and Supplement to Agreements between
             TWA and Karabu Corp. dated as of March 28, 1994 (Exhibit
             10.9.1 to Registrant's Registration Statement on Form
             S-4, No. 33-84944)

<F*>10.9     Form of Indemnification Agreement between TWA and
             individual members of the TWA Board of Directors relating
             to indemnification of director (Exhibit 10.16 to 6/94
             10-Q)

<F*>10.10.1  Purchase Agreement, dated as of December 15, 1993 between
             TWA and Pacific AirCorp DC9, Inc. with respect to
             aircraft N927L and N928L (Exhibit 10.20.1 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.10.2  Lease Agreement 927, dated as of December 15, 1993,
             between Pacific AirCorp DC9, Inc. and TWA with respect to
             aircraft N927L (Exhibit 10.20.2 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.10.3  Lease Agreement 928, dated as of December 15, 1993,
             between Pacific AirCorp DC9, Inc. and TWA with respect to
             aircraft N928L (Exhibit 10.20.3 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.11.1  Aircraft Purchase Agreement between TWA and Mitsui & Co.
             (U.S.A.), Inc. dated March 31, 1994, with respect to
             aircraft N950U (Exhibit 10.21.1 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.11.2  Aircraft Purchase Agreement between TWA and Mitsui & Co.
             (U.S.A.), Inc., dated March 31, 1994, with respect to
             aircraft N953U (Exhibit 10.21.2 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.11.3  Lease Agreement, dated as of March 31, 1994 between
             Mitsui & Co. (U.S.A.), Inc. and TWA with respect to
             aircraft N950U and N953U (Exhibit 10.21.3 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

                                  Ex-5


<PAGE>
<PAGE>

<F*>10.11.4  Aircraft Purchase Agreement between TWA and McDonnell
             Douglas Finance Corporation, dated March 31, 1994, with
             respect to aircraft N951U (Exhibit 10.21.4 to
             Registrant's Registration Statement on Form S-4, No.
             33-84944)

<F*>10.11.5  Aircraft Purchase Agreement between TWA and McDonnell
             Douglas Finance Corporation, dated March 31, 1994, with
             respect to aircraft N952U (Exhibit 10.21.5 to
             Registrant's Registration Statement on Form S-4, No.
             33-84944)

<F*>10.11.6  Lease Agreement, dated as of March 31, 1994 between
             McDonnell Douglas Finance Corporation and TWA with
             respect to aircraft N951U and N952U (Exhibit 10.21.6 to
             Registrant's Registration Statement on Form S-4, No.
             33-84944)

<F*>10.12.1  Aircraft Purchase Agreement, dated March 31, 1994,
             between McDonnell Douglas Finance Corporation and TWA
             with respect to aircraft N306TW (formerly N534AW)
             (Exhibit 10.22.1 to Registrant's Registration Statement
             on Form S-4, No. 33-84944)

<F*>10.12.2  Purchase Money Chattel Mortgage, dated as of March 31,
             1994, by TWA, as Mortgagor, and McDonnell Douglas Finance
             Corporation, as Mortgagee, with respect to N306TW
             (formerly N534AW) (Exhibit 10.22.2 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.12.3  Chattel Mortgage, dated as of March 31, 1994 by TWA as
             Mortgagor, in favor of McDonnell Douglas Finance
             Corporation, as Mortgagee, with respect to aircraft
             N306TW (formerly N534AW) (Exhibit 10.22.3 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.13.1  Agreement for Purchase and Sale dated as of August 29,
             1994, between TWA and Travel Marketing Holding
             Corporation (Exhibit 10.28.2 to Registrant's Registration
             Statement on Form S-4, No. 33-84944)

<F*>10.14.1  Addendum to Stock Purchase Agreement (identified in 10.29.2)
             dated October 31, 1994 (Exhibit 10.29.3 to 9/94 10-Q)

<F*>10.14.2  Addendum to Stock Purchase Agreement (identified in 10.29.2)
             dated November 2, 1994 (Exhibit 10.29.4 to 9/94 10-Q)

<F*>10.15.1  Form of Agreement dated as of August 31, 1994, between
             TWA and the Air Line Pilots Association, International
             (Exhibit 10.31.1 to Registrant's Registration Statement
             on Form S-4, No. 33-84944)

<F*>10.15.2  Form of Agreement dated as of September 1, 1994, between
             TWA and the International Association of Machinists and
             Aerospace Workers (Exhibit 10.31.2 to Registrant's
             Registration Statement on Form S-4, No. 33-84944)

<F*>10.15.3  Form of Agreement dated as of September 1, 1994, between
             TWA and the Independent Federation of Flight Attendants
             (Exhibit 10.31.3 to Registrant's Registration Statement
             on Form S-4, No. 33-84944)

                                  Ex-6


<PAGE>
<PAGE>

<F*>10.15.4  Form of Agreement dated as of September 1, 1994, between
             TWA and the Transport Workers Union of America (Exhibit
             10.31.4 to 9/94 10-Q)

<F*>10.16.1  Trust Agreement dated as of August 24, 1994 between and
             among TWA, the International Association of Machinists
             and Aerospace Workers, the Independent Federation of
             Flight Attendants, the Air Line Pilots Association,
             International, United States Trust Company of New York
             (Exhibit 10.32.1 to Registrant's Registration Statement
             on Form S-4, No. 33-84944)

<F*>10.16.2  Stock Pledge and Intercreditor Agreement dated as of
             August 24, 1994 among TWA, TWA Stock Holding Company,
             Inc. and United States Trust Company of New York (Exhibit
             10.32.2 to Registrant's Registration Statement on Form
             S-4, No. 33-84944)

<F*>10.17.1  Key Employee Stock Incentive Plan (Exhibit 10.33.1 to
             Registrant's Registration Statement on Form S-4, No.
             33-84944)

<F*>10.17.2  Form of Option Agreements for options issued pursuant to
             the 1994 Key Employee Stock Incentive Plan (Exhibit
             10.33.2 to Registrant's Registration Statement on Form
             S-4, No. 33-84944)

<F*>10.18    Extension, Refinancing and Consent Agreement between TWA,
             Karabu Corp, Pichin Corp, and Carl C. Icahn and the
             "Icahn Entities" dated as of June 14, 1995 (Exhibit 10.37
             to 9/95 10-Q)

<F*>10.19.1  Karabu Ticket Program Agreement between TWA and Karabu Corp.
             dated as of June 14, 1995 (Exhibit 10.37.1 to 12/95 10-K)

<F*>10.20    Trans World Airlines, Inc. Stock Purchase Warrant to
             Purchase Shares of Common Stock, dated August 23, 1995
             (Exhibit 10.38 to 9/95 10-Q)

<F*>10.21    Stand-By Purchase Agreement dated as of August 8, 1995
             between Trans World Airlines, Inc., M.D. Sass
             Re/Enterprise Partners L.P., a Delaware limited
             partnership and M.D. Sass Re/Enterprise International
             Ltd. a British Virgin Islands Company (Exhibit 10.39 to
             9/95 10-Q)

<F*>10.22    Voucher Purchase Agreement dated as of October 18, 1995
             between TWA and M.D. Sass Re/Enterprise Partners L.P., a
             Delaware limited partnership and M.D. Sass Re/Enterprise
             International Ltd. a British Virgin Islands Company
             (Exhibit 10.40 to 9/95 10-Q)

<F*>10.23    Purchase Agreement, dated February 9, 1996 between The
             Boeing Company and TWA relating to Boeing Model 757-231
             Aircraft (Purchase Agreement Number 1910) (Exhibit 10.48
             to 12/31/95 Form 10-K/A)

<F*>10.24    Employee Stock Incentive Program dated as of August 23,
             1995 by TWA (Exhibit 10.49 to 12/31/95 Form 10-K)

<F*>10.25    Trans World Airlines, Inc. 1995 Outside Directors' Stock
             Ownership and Stock Option Plan (Exhibit 10.51 to
             Registrant's Registration Statement on Form S-3, No.
             333-04977)

                                  Ex-7


<PAGE>
<PAGE>

<F*>10.26    Agreement dated as of October 1, 1996 between the Company
             and Michael J. Palumbo (Exhibit 10.34 to 12/31/96 Form 10-K)

<F*>10.27    Consulting Agreement between the Company and David M.
             Kennedy dated as of June 6, 1997 (Exhibit 10.1 to 6/97
             Form 10-Q)

<F*>10.28.1  Pledge and Security Agreement dated as of December 9,
             1997 from the Company to First Security Bank, National
             Association, as Collateral Agent, in connection with the
             11 1/2% Senior Secured Notes due 2004 (Exhibit 10.46.1 to
             Registrant's Registration Statement on Form S-4, No.
             333-44661)

<F*>10.28.2  Acquired Slot Trust Agreement Declaration of Trust dated
             as of December 9, 1997 between the Company and First
             Security Bank, National Association, as Slot Trustee, in
             connection with the 11 1/2% Senior Secured Notes due 2004
             (Exhibit 10.46.2 to Registrant's Registration Statement
             on Form S-4, No. 333-44661)

<F*>10.28.3  Master Sub-License Agreement dated as of December 9, 1997
             between the Company and First Security Bank, National
             Association, in connection with the 11 1/2% Senior
             Secured Notes due 2004 (Exhibit 10.46.3 to Registrant's
             Registration Statement on Form S-4, No. 333-44661)

<F*>>10.28.4 Collateral Pledge and Security Agreement dated as of
             December 9, 1997 between the Company and First Security
             Bank, National Association, as Trustee, in connection
             with the 11 1/2% Senior Secured Notes due 2004 (Exhibit
             10.46.4 to Registrant's Registration Statement on Form
             S-4, No. 333-44661)

<F*>10.29.1  Form of Letter Agreement between TWA and executive
             officers (continuing employment) (Exhibit 10.1 to 3/97
             Form 10-Q)

<F*>10.29.2  Form of Letter Agreement between TWA and executive
             officers (new hire) (Exhibit 10.2 to 3/97 Form 10-Q)

<F*>10.30    Change in Control Agreement for executive officers
             (Exhibit 10.49 to 12/31/98 10-K)

<F*>10.31    Agreement between TWA and the Air Line Pilots
             Association, International effective September 1, 1998

<F*>10.32    Agreement between TWA and Flight Dispatch Officers and
             Assistant Flight Dispatch Officers effective March 1,
             1999

<F*>10.33    Agreement between TWA and the International Brotherhood
             of Teamsters effective October 26, 1998

<F*>10.34    Purchase Agreement between McDonnell Douglas Corporation
             and TWA for 24 MD-83 aircraft dated April 13, 1998

<F*>10.35    Consulting Agreement dated as of May 19, 1999 between TWA
             and Gerald L. Gitner (Exhibit 10.1 to 6/30/99 10-Q)

                                  Ex-8


<PAGE>
<PAGE>
<F*>10.36    Employment Agreement dated as of May 19, 1999 between TWA
             and William F. Compton (Exhibit 10.2 to 6/30/99 10-Q)

<F*>10.37    Amendment Agreement dated as of May 24, 1999 between TWA
             and Michael J. Palumbo (Exhibit 10.3 to 6/30/99 10-Q)

<F*>10.38    Separation Agreement dated as of June 24, 1999 between
             TWA and James F. Martin (Exhibit 10.4 to 6/30/99 10-Q)

<F*>10.39    Purchase Agreement between McDonnell Douglas Corporation
             and TWA for Fifty 717-231 aircraft (Exhibit 10.1 to
             9/30/99 10-Q)

    11       Statement of Computation of Per Share Earnings

    12       Statement of Computation of Ratio of Earnings to Combined
             Fixed Charges and Preferred Stock Dividends

    21       Subsidiaries of the Registrant

    23.1     Consent of KPMG LLP

    24       Powers of Attorney

    27       Financial Data Schedule

[FN]
- -----------------
<F*>    Incorporated by reference


                                  Ex-9



<PAGE>

                                                            EXHIBIT 11
<TABLE>
                   TRANS WORLD AIRLINES, INC. AND SUBSIDIARIES
                        COMPUTATION OF EARNINGS PER SHARE
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNT)

<CAPTION>
                                                                       Twelve Months Ended
                                                                           December 31,
                                                                    -------------------------
                                                                      1999            1998
                                                                    ---------       ---------
<S>                                                                 <C>             <C>
ADJUSTMENTS TO NET INCOME (LOSS):
   Loss before extraordinary items                                  $(352,536)      $(107,412)
   Preferred stock dividend requirements                              (23,454)        (23,454)
                                                                    ---------       ---------
   Loss before extraordinary items applicable to common stock
      for basic earnings per share calculation                       (375,990)       (130,866)
   Extraordinary items                                                   (866)        (13,069)
                                                                    ---------       ---------
   Net loss applicable to common stock for basic earnings
      per share calculation                                         $(376,856)      $(143,935)
                                                                    =========       =========
   Net loss applicable to common stock for diluted earnings
      per share calculation                                         $(376,856)      $(143,935)
                                                                    =========       =========
ADJUSTMENTS TO OUTSTANDING SHARES:
   Basic earnings per share:
      Average number of shares of common stock <F1><F2>                67,506          61,319
                                                                    =========       =========
   Total average number of common and common equivalent
      shares used for diluted earnings per share calculation           67,506          61,319
                                                                    =========       =========

PER SHARE AMOUNTS:
   Loss before extraordinary items
      Basic                                                         $   (5.57)      $   (2.14)
      Diluted <F3>                                                  $   (5.57)      $   (2.14)
   Net loss
      Basic                                                         $   (5.58)      $   (2.35)
      Diluted <F3>                                                  $   (5.58)      $   (2.35)


<FN>
- ----------------
<F1> Includes 7,057 shares for the twelve months ended December 31,
     1999 and 6,795 shares for the twelve months ended December 31,
     1998, 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 1995
     reorganization.  The Company distributed 931,604 additional shares
     in July 1997 and 2,377,084 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 future 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 for 1999 or 1998.
</TABLE>


<PAGE>


<TABLE>

                                                                                                                        Exhibit 12

                                                       TRANS WORLD AIRLINES, INC.
                        COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
                                                  (Amounts in Thousands Except Ratio)

<CAPTION>
                                                                                                                         Predecessor
                                                                           Reorganized Company                             Company
                                                   -------------------------------------------------------------------- ------------
                                                                                                            Four Months Eight Months
                                                    Year Ended    Year Ended    Year Ended    Year Ended      Ended         Ended
                                                   December 31,  December 31,  December 31,  December 31,  December 31,  August 31,
                                                       1999          1998          1997          1996          1995         1995
                                                   ------------  ------------  ------------  ------------  ------------ ------------
<S>                                                <C>           <C>           <C>           <C>           <C>          <C>
Loss from operations before
   income taxes                                    $  (351,812)  $  (107,169)  $   (89,335)  $  (274,577)  $  (32,268)  $  (338,309)

Add:
   Interest on indebtedness                             97,139       116,918       114,066       126,822       45,917       123,247

   Portion of rents representative
     of the interest factor                            183,398       152,779       123,609       100,997       32,131        60,849
                                                   ------------  ------------  ------------  ------------  ------------ ------------

   Income as adjusted                              $   (71,275)  $   162,528   $   148,340   $   (46,758)  $   45,780   $  (154,213)
                                                   ------------  ------------  ------------  ------------  ------------ ------------


Fixed Charges:
   Interest on indebtedness                        $    97,139   $   116,918   $   114,066   $   126,822   $   45,917   $   123,247

   Capitalized interest                                 10,724         7,085         4,784         5,463           --            --

   Portion of rents representative
     of the interest factor                            183,398       152,779       123,609       100,997       32,131        60,849
                                                   ------------  ------------  ------------  ------------  ------------ ------------

   Fixed charges                                   $   291,261   $   276,782   $   242,459   $   233,282   $   78,048   $   184,096
                                                   ------------  ------------  ------------  ------------  ------------ ------------

Preferred Stock Dividends:
   Preferred stock dividend requirements           $    23,454   $    23,454   $    16,119   $    36,649   $    4,754   $    11,554

   Tax adjustment                                       14,994        14,995        10,306        23,431        3,039         7,387
                                                   ------------  ------------  ------------  ------------  ------------ ------------

   Preferred stock dividends                       $    38,448   $    38,449   $    26,425   $    60,080   $    7,793   $    18,941
                                                   ------------  ------------  ------------  ------------  ------------ ------------

Combined fixed charges and
   preferred stock dividends                       $   329,709   $   315,231   $   268,884   $   293,362   $   85,841   $   203,037
                                                   ------------  ------------  ------------  ------------  ------------ ------------

Ratio of earnings to combined fixed charges
   and preferred stock dividends                         (0.22)         0.52          0.55         (0.16)        0.53         (0.76)
                                                   ------------  ------------  ------------  ------------  ------------ ------------

Deficiency                                         $   400,984   $   152,703   $   120,544   $   340,120   $   40,061   $   357,250
                                                   ------------  ------------  ------------  ------------  ------------ ------------
</TABLE>

<PAGE>



                                                               EXHIBIT 21

               SUBSIDIARIES OF TRANS WORLD AIRLINES, INC.
               ------------------------------------------


1.   Ambassador Fuel Corporation
2.   Royal Ambassador Insurance Company
3.   Getaway Management Services, Inc.
4.   International Aviation Security, Inc.
5.   International Airport Services
6.   International Aviation Security Gesellschaft
7.   International Aviation Security Italia S.r.l.
8.   International Aviation Security Ltd.
9.   International Aviation Security (UK)
10.  International Aviation Security N.V.
11.  Mega Advertising, Inc.
12.  Northwest 112th Street Corp.
13.  Ozark Group, Inc.
14.  TWA Getaway Vacations, Inc.
15.  The Getaway Group (UK), Inc.
16.  The TWA Ambassadors Club, Inc.
17.  Transcontinental & Western Air, Inc.
18.  Trans World Computer Services, Inc.
19.  Trans World Express, Inc.
20.  Trans World Pars, Inc. <F1>
21.  TWA Aviation, Inc.
22.  TWA de Mexico S.A. de C.V.
23.  TWA Employee Services, Inc.
24.  TWA Group, Inc.
25.  TWA Nippon, Inc.
26.  TWA Standards & Controls, Inc.
27.  TWA-NY/NJ Gate Company, Inc.
28.  TWA-LAX Gate Company, Inc.
29.  TWA-San Francisco Gate Company, Inc.
30.  TWA-Logan Gate Company, Inc.
31.  TWA-D.C. Gate Company, Inc.
32.  TWA-Omnibus Gate Company, Inc.
33.  TWA-Hangar 12 Holding Company, Inc.
34.  LAX Holding Company, Inc.
35.  TWA Stock Holding Company, Inc.
36.  ConFin Inc.
37.  Constellation Finance LLC <F2>

[FN]
<F1>Holds 26% of Worldspan
<F2>Pursuant to Partnership Agreement ConFin is managing partner of this
entity.  TWA is the limited partner.


<PAGE>



                                             Exhibit  23.1








                          ACCOUNTANTS' CONSENT


The Board of Directors
Trans World Airlines, Inc.:

We consent to incorporation by reference in the registration statements
(No. 333-01561, 333-05163, 333-04787, 333-12739, 333-32441, 333-39739,
333-59021, 333-82839, 333-76889, 333-81093, 333-81091, 333-86743 and
333-95141) on Forms S-8 and in the registration statements (No. 333-
04977, 333-26639 and 333-44689) on Forms S-3 of Trans World Airlines,
Inc. of our report dated January 28, 2000, relating to the consolidated
balance sheets of Trans World Airlines, Inc. and subsidiaries as of
December 31, 1999 and 1998, and the related statements of consolidated
operations, cash flows and shareholders' equity (deficiency) for each of
the years in the three-year period ended December 31, 1999, and all
related schedules, which report appears in the December 31, 1999 annual
report on Form 10-K of Trans World Airlines, Inc.


                              KPMG LLP




Kansas City, Missouri
February 22, 2000


<PAGE>

                                                              EXHIBIT 24
                                                              ----------

                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, John W. Bachmann, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael
J. Palumbo, and each of them, my true and lawful attorneys-in-fact, with
full power of substitution and resubstitution, for me and in my name, on
my behalf and in my stead, in any and all capacities, to sign, pursuant
to the requirements of the Securities Exchange Act of 1934, the Annual
Report on Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year
ended December 31, 1999, and to file such Annual Report on Form 10-K
with the Securities and Exchange Commission, together with all exhibits
thereto and other documents in connection therewith, and to sign on my
behalf and in my stead, in any and all capacities, any amendments and
supplements to said Annual Report on Form 10-K, incorporating such
changes as any of the said attorneys-in-fact deems appropriate, hereby
ratifying and confirming all that each of said attorneys-in-fact, or his
or her substitute or substitutes, may do or cause to be done by virtue
hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.



                                       /s/ John W. Bachmann
                                       --------------------
                                       John W. Bachmann






                              
<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Eugene P. Conese, a Director
of TRANS WORLD AIRLINES, INC., a Delaware corporation, do constitute and
appoint William F. Compton, Kathleen A. Soled and Michael J. Palumbo, and
each of them, my true and lawful attorneys-in-fact, with full power of
substitution and resubstitution, for me and in my name, on my behalf and in
my stead, in any and all capacities, to sign, pursuant to the requirements
of the Securities Exchange Act of 1934, the Annual Report on Form 10-K for
TRANS WORLD AIRLINES, INC. for the fiscal year ended December 31, 1999, and
to file such Annual Report on Form 10-K with the Securities and Exchange
Commission, together with all exhibits thereto and other documents in
connection therewith, and to sign on my behalf and in my stead, in any and
all capacities, any amendments and supplements to said Annual Report on
Form 10-K, incorporating such changes as any of the said attorneys-in-fact
deems appropriate, hereby ratifying and confirming all that each of said
attorneys-in-fact, or his or her substitute or substitutes, may do or cause
to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Eugene P. Conese
                                       --------------------
                                       Eugene P. Conese



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Gerald L. Gitner, a Director
of TRANS WORLD AIRLINES, INC., a Delaware corporation, do constitute and
appoint William F. Compton, Kathleen A. Soled and Michael J. Palumbo, and
each of them, my true and lawful attorneys-in-fact, with full power of
substitution and resubstitution, for me and in my name, on my behalf and in
my stead, in any and all capacities, to sign, pursuant to the requirements
of the Securities Exchange Act of 1934, the Annual Report on Form 10-K for
TRANS WORLD AIRLINES, INC. for the fiscal year ended December 31, 1999, and
to file such Annual Report on Form 10-K with the Securities and Exchange
Commission, together with all exhibits thereto and other documents in
connection therewith, and to sign on my behalf and in my stead, in any and
all capacities, any amendments and supplements to said Annual Report on
Form 10-K, incorporating such changes as any of the said attorneys-in-fact
deems appropriate, hereby ratifying and confirming all that each of said
attorneys-in-fact, or his or her substitute or substitutes, may do or cause
to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Gerald L. Gitner
                                       --------------------
                                       Gerald L. Gitner


<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Edgar M. House, a Director
of TRANS WORLD AIRLINES, INC., a Delaware corporation, do constitute and
appoint William F. Compton, Kathleen A. Soled and Michael J. Palumbo, and
each of them, my true and lawful attorneys-in-fact, with full power of
substitution and resubstitution, for me and in my name, on my behalf and in
my stead, in any and all capacities, to sign, pursuant to the requirements
of the Securities Exchange Act of 1934, the Annual Report on Form 10-K for
TRANS WORLD AIRLINES, INC. for the fiscal year ended December 31, 1999, and
to file such Annual Report on Form 10-K with the Securities and Exchange
Commission, together with all exhibits thereto and other documents in
connection therewith, and to sign on my behalf and in my stead, in any and
all capacities, any amendments and supplements to said Annual Report on
Form 10-K, incorporating such changes as any of the said attorneys-in-fact
deems appropriate, hereby ratifying and confirming all that each of said
attorneys-in-fact, or his or her substitute or substitutes, may do or cause
to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Edgar M. House
                                       ------------------
                                       Edgar M. House



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Thomas H. Jacobsen, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael J.
Palumbo, and each of them, my true and lawful attorneys-in-fact, with full
power of substitution and resubstitution, for me and in my name, on my
behalf and in my stead, in any and all capacities, to sign, pursuant to the
requirements of the Securities Exchange Act of 1934, the Annual Report on
Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year ended December
31, 1999, and to file such Annual Report on Form 10-K with the Securities
and Exchange Commission, together with all exhibits thereto and other
documents in connection therewith, and to sign on my behalf and in my
stead, in any and all capacities, any amendments and supplements to said
Annual Report on Form 10-K, incorporating such changes as any of the said
attorneys-in-fact deems appropriate, hereby ratifying and confirming all
that each of said attorneys-in-fact, or his or her substitute or
substitutes, may do or cause to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Thomas H. Jacobsen
                                       ----------------------
                                       Thomas H. Jacobsen



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Myron Kaplan, a Director of
TRANS WORLD AIRLINES, INC., a Delaware corporation, do constitute and
appoint William F. Compton, Kathleen A. Soled and Michael J. Palumbo, and
each of them, my true and lawful attorneys-in-fact, with full power of
substitution and resubstitution, for me and in my name, on my behalf and in
my stead, in any and all capacities, to sign, pursuant to the requirements
of the Securities Exchange Act of 1934, the Annual Report on Form 10-K for
TRANS WORLD AIRLINES, INC. for the fiscal year ended December 31, 1999, and
to file such Annual Report on Form 10-K with the Securities and Exchange
Commission, together with all exhibits thereto and other documents in
connection therewith, and to sign on my behalf and in my stead, in any and
all capacities, any amendments and supplements to said Annual Report on
Form 10-K, incorporating such changes as any of the said attorneys-in-fact
deems appropriate, hereby ratifying and confirming all that each of said
attorneys-in-fact, or his or her substitute or substitutes, may do or cause
to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Myron Kaplan
                                       ----------------
                                       Myron Kaplan



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, David M. Kennedy, a Director
of TRANS WORLD AIRLINES, INC., a Delaware corporation, do constitute and
appoint William F. Compton, Kathleen A. Soled and Michael J. Palumbo, and
each of them, my true and lawful attorneys-in-fact, with full power of
substitution and resubstitution, for me and in my name, on my behalf and in
my stead, in any and all capacities, to sign, pursuant to the requirements
of the Securities Exchange Act of 1934, the Annual Report on Form 10-K for
TRANS WORLD AIRLINES, INC. for the fiscal year ended December 31, 1999, and
to file such Annual Report on Form 10-K with the Securities and Exchange
Commission, together with all exhibits thereto and other documents in
connection therewith, and to sign on my behalf and in my stead, in any and
all capacities, any amendments and supplements to said Annual Report on
Form 10-K, incorporating such changes as any of the said attorneys-in-fact
deems appropriate, hereby ratifying and confirming all that each of said
attorneys-in-fact, or his or her substitute or substitutes, may do or cause
to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ David M. Kennedy
                                       --------------------
                                       David M. Kennedy



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Merrill A. McPeak, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael J.
Palumbo, and each of them, my true and lawful attorneys-in-fact, with full
power of substitution and resubstitution, for me and in my name, on my
behalf and in my stead, in any and all capacities, to sign, pursuant to the
requirements of the Securities Exchange Act of 1934, the Annual Report on
Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year ended December
31, 1999, and to file such Annual Report on Form 10-K with the Securities
and Exchange Commission, together with all exhibits thereto and other
documents in connection therewith, and to sign on my behalf and in my
stead, in any and all capacities, any amendments and supplements to said
Annual Report on Form 10-K, incorporating such changes as any of the said
attorneys-in-fact deems appropriate, hereby ratifying and confirming all
that each of said attorneys-in-fact, or his or her substitute or
substitutes, may do or cause to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Merrill A. McPeak
                                       ---------------------
                                       Merrill A. McPeak



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Thomas F. Meagher, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael J.
Palumbo, and each of them, my true and lawful attorneys-in-fact, with full
power of substitution and resubstitution, for me and in my name, on my
behalf and in my stead, in any and all capacities, to sign, pursuant to the
requirements of the Securities Exchange Act of 1934, the Annual Report on
Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year ended December
31, 1999, and to file such Annual Report on Form 10-K with the Securities
and Exchange Commission, together with all exhibits thereto and other
documents in connection therewith, and to sign on my behalf and in my
stead, in any and all capacities, any amendments and supplements to said
Annual Report on Form 10-K, incorporating such changes as any of the said
attorneys-in-fact deems appropriate, hereby ratifying and confirming all
that each of said attorneys-in-fact, or his or her substitute or
substitutes, may do or cause to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 21st day of
February, 2000.




                                       /s/ Thomas F. Meagher
                                       ---------------------
                                       Thomas F. Meagher



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Robert A. Pastore, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael J.
Palumbo, and each of them, my true and lawful attorneys-in-fact, with full
power of substitution and resubstitution, for me and in my name, on my
behalf and in my stead, in any and all capacities, to sign, pursuant to the
requirements of the Securities Exchange Act of 1934, the Annual Report on
Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year ended December
31, 1999, and to file such Annual Report on Form 10-K with the Securities
and Exchange Commission, together with all exhibits thereto and other
documents in connection therewith, and to sign on my behalf and in my
stead, in any and all capacities, any amendments and supplements to said
Annual Report on Form 10-K, incorporating such changes as any of the said
attorneys-in-fact deems appropriate, hereby ratifying and confirming all
that each of said attorneys-in-fact, or his or her substitute or
substitutes, may do or cause to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Robert A. Pastore
                                       ---------------------
                                       Robert A. Pastore


<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, G. Joseph Reddington, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael J.
Palumbo, and each of them, my true and lawful attorneys-in-fact, with full
power of substitution and resubstitution, for me and in my name, on my
behalf and in my stead, in any and all capacities, to sign, pursuant to the
requirements of the Securities Exchange Act of 1934, the Annual Report on
Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year ended December
31, 1999, and to file such Annual Report on Form 10-K with the Securities
and Exchange Commission, together with all exhibits thereto and other
documents in connection therewith, and to sign on my behalf and in my
stead, in any and all capacities, any amendments and supplements to said
Annual Report on Form 10-K, incorporating such changes as any of the said
attorneys-in-fact deems appropriate, hereby ratifying and confirming all
that each of said attorneys-in-fact, or his or her substitute or
substitutes, may do or cause to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ G. Joseph Reddington
                                       ------------------------
                                       G. Joseph Reddington



<PAGE>
<PAGE>



                           POWER OF ATTORNEY
                           -----------------


     KNOW ALL MEN BY THESE PRESENTS, that I, Blanche M. Touhill, a
Director of TRANS WORLD AIRLINES, INC., a Delaware corporation, do
constitute and appoint William F. Compton, Kathleen A. Soled and Michael J.
Palumbo, and each of them, my true and lawful attorneys-in-fact, with full
power of substitution and resubstitution, for me and in my name, on my
behalf and in my stead, in any and all capacities, to sign, pursuant to the
requirements of the Securities Exchange Act of 1934, the Annual Report on
Form 10-K for TRANS WORLD AIRLINES, INC. for the fiscal year ended December
31, 1999, and to file such Annual Report on Form 10-K with the Securities
and Exchange Commission, together with all exhibits thereto and other
documents in connection therewith, and to sign on my behalf and in my
stead, in any and all capacities, any amendments and supplements to said
Annual Report on Form 10-K, incorporating such changes as any of the said
attorneys-in-fact deems appropriate, hereby ratifying and confirming all
that each of said attorneys-in-fact, or his or her substitute or
substitutes, may do or cause to be done by virtue hereof.


     IN WITNESS WHEREOF, I have hereunto set my hand this 18th day of
February, 2000.




                                       /s/ Blanche M. Touhill
                                       ----------------------
                                       Blanche M. Touhill




<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>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                         180,443
<SECURITIES>                                         0
<RECEIVABLES>                                  168,604
<ALLOWANCES>                                    13,534
<INVENTORY>                                    101,179
<CURRENT-ASSETS>                               489,889
<PP&E>                                         880,167
<DEPRECIATION>                                 288,998
<TOTAL-ASSETS>                               2,137,182
<CURRENT-LIABILITIES>                          960,892
<BONDS>                                        728,052
<COMMON>                                           600
                                0
                                        123
<OTHER-SE>                                    (171,633)
<TOTAL-LIABILITY-AND-EQUITY>                 2,137,182
<SALES>                                              0
<TOTAL-REVENUES>                             3,308,712
<CGS>                                                0
<TOTAL-COSTS>                                3,656,355
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 4,698
<INTEREST-EXPENSE>                              97,139
<INCOME-PRETAX>                               (351,812)
<INCOME-TAX>                                       724
<INCOME-CONTINUING>                           (352,536)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                   (866)
<CHANGES>                                            0
<NET-INCOME>                                  (353,402)
<EPS-BASIC>                                    (5.58)
<EPS-DILUTED>                                    (5.58)


</TABLE>


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