TOWER AIR INC
ARS, 1999-05-12
AIR TRANSPORTATION, SCHEDULED
Previous: TOWER AIR INC, DEF 14A, 1999-05-12
Next: ASPECT TELECOMMUNICATIONS CORP, SC 13G/A, 1999-05-12



<PAGE>
 
                                              FINANCIAL AND OPERATING HIGHLIGHTS

<TABLE>
<CAPTION>
                                                  =========================================================================
(Dollars in thousands, except per share data)            1998           1997            1996            1995           1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>             <C>             <C>            <C>        
Financial Data
Operating revenues                                $   483,820    $   461,502     $   417,819     $   490,472    $   367,984
Operating expenses                                $   466,699    $   454,050     $   441,345     $   476,956    $   363,192
Operating income (loss)                           $    17,121    $     7,452     $   (23,526)    $    13,516    $     4,792
Net income (loss)                                 $     1,492    $    (3,895)    $   (20,883)    $    10,689    $       568
Net income (loss) per share                       $      0.10    $     (0.25)    $     (1.37)    $      0.70    $      0.04
Property and equipment, net                       $   298,929    $   266,395     $   218,058     $   147,202    $   133,741
Total assets                                      $   350,762    $   310,120     $   263,255     $   210,547    $   177,877
Long-term debt                                    $    91,932    $    63,321     $    67,716     $    23,594    $    21,065
Stockholders' equity                              $    51,457    $    49,421     $    53,316     $    76,034    $    67,792

Operating Data for Scheduled Passenger Services
Revenue passengers carried (000s)                       1,589          1,308           1,194           1,194            925
Revenue passenger miles (RPMs) (000s)               4,073,056      3,578,714       3,332,477       3,601,323      2,758,753
Available seat miles (ASMs) (000s)                  5,448,056      4,685,022       4,626,478       4,810,710      3,715,993
Passenger load factor                                      75%            76%             72%             75%            74%
Yield per RPM                                     $    0.0794    $    0.0747     $    0.0742     $    0.0751    $    0.0749
Block hours flown                                      25,960         21,949          21,991          22,094         17,172
Employees (at year-end)                                 1,932          1,969           1,681           1,842          1,367
Number of aircraft in service (at year-end)                17*            16*             16*             17             16
</TABLE>

* For the relevant periods, aircraft in service (at the end of each period)
  excludes a cargo aircraft which has been out of service since February 1996
  pursuant to certain Airworthiness Directive requirements (ADs) and two
  passenger aircraft which have not been in the active fleet since June 1997 and
  January 1998, respectively.

A Description of our Company

Tower Air, Inc. provides scheduled and charter passenger airline service and
cargo service in diverse international and domestic markets. Tower's principal
business strategy is to provide long-haul, unrestricted low-fare air service
tailored primarily to ethnic and family travelers. The Company concentrates its
scheduled service both in markets which support consistent year-round travel
patterns and those with heavy seasonal travel activity.

Tower provides charter air service for domestic and foreign tour operators, the
United States military, the United Nations and others. The Company also operates
all-cargo service on certain routes and provides third party maintenance service
at its John F. Kennedy facility. Tower's fleet consists exclusively of Boeing
747 jetliners and presently includes 14 passenger and 3 cargo aircraft.


                                                              TOWER AIR, INC.  1
<PAGE>
 
Scheduled Passenger Service

                                    [GRAPHIC]
<PAGE>
 
                                                               CHAIRMAN'S LETTER

                 To our Customers, Stockholders and Associates:

[GRAPHIC]

When you review the past year's operating results, you will see 1998 is most
notable not for the profit that we made, but for the trends that have developed
in the Company over the past year. If the first quarter of 1998 were to have
been any guide, we would have been in for a very difficult year. Rather, we
managed to overcome the financial and operational challenges of the first
quarter and essentially staged a dramatic turnaround which I hope will continue
into 1999 and beyond. Put quite simply, in 1998, revenues were up and costs were
down and we believe that the Company realized significant improvement in almost
every area of the operation.

If our financial results continue to be as positive as they have been thus far
in 1999, I hope to be able to report to you next year that the liquidity
concerns we faced in 1998 have been resolved.

                                   [GRAPHIC]
Statement of Operations
In millions

                             1998      1997      1996

Total Operating Revenues      484       462       418 
Total Operating Expenses      467       454       441 
Operating Income (Loss)        17         7       (24)

Our scheduled passenger service revenues increased $55.9 million, or 20.9%. This
improvement, year over year, reflects the Company's commitment to development of
our scheduled service. We inaugurated two new routes, Paris-Tel Aviv and New
York-Ft. Lauderdale. In addition, we pursued a more aggressive yield management
program allowing us to control the margin maximizing profitability.

Partially offsetting our increase in scheduled passenger service, is a decline
in our charter business. This change is primarily due to our desire to focus on
scheduled service as the cornerstone of our business. In 1999, we are looking to
navigate the fine line between increasing our charter business without
disruption of the scheduled service. Careful planning has been instituted to
ensure that charters are only contracted with the long term goals of the Company
in mind and that they work within our schedule.


                                                              TOWER AIR, INC.  3
<PAGE>
 
Revenues from Tower Air's cargo operations were also up by $10.9 million. We see
the development of our cargo business as an area in which there are many
opportunities for Tower to grow.

Looking ahead, we are excited about our expanded military flying alliance, which
can potentially double our military business for the fiscal year beginning
October 1, 1999 through September 30, 2000.

We have spent the past few months developing a long-term strategy that will
allow Tower to profitably expand our network of routes. We have seen a great
need for affordable, non-stop air transport to points between the greater New
York area and the Caribbean, and also for flights that operate between major
cities within the Caribbean. Our introduction of service to Santo Domingo has
proven to us that we can fulfill the needs of both the ethnic traveler to these
destinations, and the tourist industry in the region. We are confident that we
will be able to provide a product heretofore unavailable in the region.

Our marketing analyses have highlighted for us more than ever the need to
introduce a new type of aircraft into the Tower Air fleet. This aircraft must be
one that will allow us to operate between destinations that do not have the
traffic to support a B747 aircraft. In terms of our existing fleet, we have also
embarked on an extensive interior upgrade program which will provide significant
improvement to our passengers' onboard experience.

The vast strides that were made at Tower in 1998 would not have been possible
without the devoted employees who work here and strive constantly to improve the
Company. What we did in 1998, we all did together. Looking ahead, we are hoping
in 1999 to reap many of the seeds that were sown in 1998. I look forward to
working together with everyone at Tower Air to make all of our goals and plans a
reality.


/s/ MORRIS K. NACHTOMI

MORRIS K. NACHTOMI
President, Chief Executive Officer and
Chairman of the Board of Directors


4  TOWER AIR, INC.
<PAGE>
 
                                                            FINANCIAL STATEMENTS

                  6   Business
                 16   Selected Financial Data
                 17   Management's Discussion and Analysis
                 26   Quantitative and Qualitative Disclosures About Market Risk
                 26   Directors and Executive Officers of the Registrant
                 28   Executive Compensation
                 28   Security Ownership of Certain Beneficial Owners
                      and Management
                 28   Certain Relationships and Related Transactions
                 29   Report of Independent Auditors
                 30   Balance Sheet
                 31   Statements of Operations
                 32   Statements of Stockholders' Equity
                 33   Statements of Cash Flows
                 34   Notes to Financial Statements
                 48   Stockholder Information
                 48   Board of Directors
                 48   Executive Officers


                                                              TOWER AIR, INC.  5
<PAGE>
 
BUSINESS

BUSINESS
- --------------------------------------------------------------------------------

Overview

Tower Air, Inc. (Tower or the Company) was incorporated under the laws of the
State of Delaware in August 1982 and obtained an operating certificate from the
Civil Aeronautics Board effective October 1983. The Company's executive offices
are located at Hangar No. 17, John F. Kennedy International Airport (JFK),
Jamaica, New York 11430, and its telephone number is (718) 553-4300.

Tower provides primarily long-haul scheduled and charter passenger air service
in diverse international and domestic markets that the Company believes can be
profitably served by its fleet that consists entirely of Boeing 747 (B747)
aircraft. Scheduled international passenger routes include service between New
York and Tel Aviv, Israel; New York and Athens, Greece; New York and Paris,
France; and between New York and Santo Domingo, Dominican Republic; and from New
York to and between Athens and Tel Aviv; and from New York to and between Paris
and Tel Aviv. Scheduled domestic passenger routes include service between New
York and Ft. Lauderdale, Los Angeles, Miami, San Francisco, San Juan, Puerto
Rico, and between Miami and San Juan. The Company provides charter air service
for several major United States and foreign tour operators, and is a major
passenger charter service provider to the United States military and the
International Organization For Migration (IOM). During 1998, Tower entered into
two Aircraft, Crew, Maintenance and Insurance (ACMI) agreements for the lease of
two Tower Air cargo aircraft. One of these lease agreements was suspended in
December 1998 due to fire damage sustained by the aircraft and both parties
agreed to continue the service on an ad hoc basis by utilizing the Company's
third cargo aircraft. In addition, Tower provides also ad hoc third party
maintenance service at its JFK facility.

As of December 31, 1998, Tower operated a fleet of fourteen passenger aircraft
(four B747-100s and ten B747-200s) and three cargo aircraft (one B747-100 and
two B747-200s). The Company maintains offices and ground personnel in New York
City, Miami, Ft. Lauderdale, Los Angeles, San Francisco, San Juan, Athens, Tel
Aviv and Paris.

Business Strategy

The Company's principal business strategy is to provide long-haul, low-fare
airline service in niche markets where the Company's low operating costs and
flexible operating structure permit profitable operations. Tower implements this
strategy by appealing to ethnic and family travelers in markets characterized by
normally stable demand (as demonstrated by the Company's scheduled services
between New York and Tel Aviv) or in markets in which seasonal fluctuations in
demand justify adjusting flight frequencies (as demonstrated by the Company's
expanded service between New York and Paris; New York and Athens; and Miami and
San Juan, in the summer). Responding to predictable variations in demand, the
Company also seeks to take advantage of counter-seasonal opportunities, for
instance, by participating in the Hajj, a seasonal religious pilgrimage to the
Middle East, and by providing year-round cargo service. The Company believes it
benefits from several competitive advantages, including the following:

Low Cost Structure. Tower's operating costs in most markets are lower than those
of its competitors. The Company maintains its low cost structure principally by
tightly controlling its variable costs while also minimizing certain fixed costs
by sub-contracting ground handling and heavy maintenance work. The Company
achieves low labor costs through effective utilization of a mix of part-time and
full-time workers. The Company also achieves savings by operating a fleet
consisting entirely of B747 aircraft, which permits efficiencies in crew
training, maintenance and spares inventory. The Company's low cost structure
enables it to seek to increase market penetration by, among other things,
offering travel agents higher commissions and to operate in price sensitive
markets by using its aircraft cost-efficiently. Tower's low cost structure is
demonstrated by its operating expense per scheduled service Available Seat Mile
(ASM) statistics in recent years: 1998-$.0543; 1997-$.0527; 1996-$.0538;
1995-$.0477; 1994-$.0463.

Customer Appeal. Tower appeals to travelers primarily by offering low fares with
few or no restrictions (e.g., minimum stay or advance purchase requirements) in
its scheduled service markets, and by tailoring its service to the requirements
of each market. This market-focused philosophy was pioneered in the Israel
market, for which Tower provides Israel-based flight attendants and Kosher
meals. In the commercial charter market, Tower appeals to tour operators by
providing a low per-seat cost. Tower appeals to its military customers by
responding quickly to varying logistical demands. The Company emphasizes


6  TOWER AIR, INC.
<PAGE>
 
                                                                        BUSINESS

competitive prices and comfortable aircraft with service comparable to that
offered by carriers with higher fares. On scheduled flights, the Company
provides a business class section offering approximately 46 wide, leather
covered seats and upgraded inflight services, for a fare that is generally less
than business class fares charged by other carriers.

Operating Flexibility. The Company has achieved a high degree of operating
flexibility due to low capital investment requirements and a highly flexible
cost structure. Tower's fixed overhead expenses in 1998 were approximately
$137.1 million, or 28.3% of revenues. The Company's flexible cost structure has
been achieved through, among other measures, the efficient use of a part-time
workforce, the development of flexible work rules, the outsourcing of most
ground services and the ability to adjust flight routes and schedules to meet
demand. The Company's operating flexibility has allowed it to respond over its
16-year operating history to fluctuating fuel costs, increasingly
price-conscious consumers and the significant variability in demand experienced
in certain markets such as in its charter business.

Sales and Marketing

Tower's sales and marketing strategy focuses on specific market profitability
targets. This orientation allows Tower to pursue market opportunities which may
not be attractive to, or manageable by, larger competitors, and permits Tower to
adjust rapidly to dynamic market conditions. Tower's services are marketed
through direct sales efforts and travel intermediaries, including travel agents,
tour operators, religious and other organizations, and interline agreements with
other airlines. In international markets, the Company believes that its travel
agent commissions are greater than many of its competitors and thereby provide
an incentive for these agents to promote the Company's services. In addition,
the Company sells tickets through global distribution systems (e.g., Sabre,
Amadeus, Shares, Galileo and Galileo International), which permits the Company
to expand its overall presence in price sensitive domestic markets. The Company
maintains a local sales presence to manage relationships with retail and
wholesale travel agencies in the United States, Puerto Rico, Israel, and France.

The Company's annual advertising plan includes direct advertising through radio
and print media to promote its product. The campaign focuses on the Company's
experience, its fleet and affordable fares, and promotes the value of the
service that the Company provides. The Company believes that its sales and
marketing strategy allows it to reach a broad customer base while focusing its
resources in a cost effective manner.

Services Offered

The Company's business mix includes scheduled passenger service, commercial
charters, military charters, cargo service, and other operations. The following
table sets forth the Company's total revenues for each major service category:

                                              Years Ended December 31,
                                         ================================
(In millions)                                1998       1997        1996
- -------------------------------------------------------------------------

Scheduled passenger service                $323.2     $267.3      $247.2

Commercial charter service                   59.5      103.4        84.4

Military charter service                     64.0       67.9        64.4

Cargo service                                24.8       13.8        14.1

Other                                        12.3        9.1         7.7
                                         --------------------------------
Total operating revenues                   $483.8     $461.5      $417.8
                                         ================================

                                   [GRAPHIC]

                     1998          1997           1996

Schedules Services    2.5%          2.0%           1.8%
Commercial Charter    5.1%          3.0%           3.4%
Military             13.2%         14.7%          15.4%
Cargo                12.3%         22.4%          20.2%
Other                66.8%         57.9%          59.2%


                                                               TOWER AIR, INC. 7
<PAGE>
 
BUSINESS

Scheduled Passenger Service

As illustrated in the above table, scheduled passenger service represents the
largest portion of the Company's business and accounted for 66.8% of the
Company's total revenues for the year ended December 31, 1998. The following
table sets forth, for the periods indicated, the Company's scheduled passenger
service in dollars and as a percentage of total operating revenues.

<TABLE>
<CAPTION>
                                              Years Ended December 31,
                             ========================================================
(Dollars in millions)               1998                1997               1996
- -------------------------------------------------------------------------------------
<S>                          <C>         <C>     <C>         <C>     <C>         <C>  
NY/Tel Aviv                  $118.3      24.5%   $112.8      24.4%   $ 94.2      22.6%

NY/Paris                       26.7       5.5      24.7       5.3      23.7       5.7

NY and/or Miami/Sao Paulo/
   Rio de Janeiro (1)            --        --       4.2       0.9      17.7       4.2

NY/Amsterdam/Bombay (2)          --        --        --        --       6.0       1.4

NY/Athens                      19.3       4.0       8.2       1.8        --        --

NY/San Juan                    36.5       7.5      30.7       6.7      21.2       5.1

NY/Miami                       35.2       7.3      27.4       5.9      21.5       5.1

NY/Los Angeles                 42.6       8.8      32.4       7.0      39.5       9.5

NY/Las Vegas (3)                4.4       0.9       2.1       0.5        --        --

NY/San Francisco (4)           26.4       5.5      24.4       5.3      19.6       4.7

Miami/San Juan (5)              6.5       1.3       0.4       0.1       3.3       0.8

NY/Ft. Lauderdale (6)           7.3       1.5        --        --        --        --

Other (7)                        --        --        --        --       0.5       0.1
                             --------------------------------------------------------
                             $323.2      66.8%   $267.3      57.9%   $247.2      59.2%
                             ========================================================
</TABLE>

(1)   Service was expanded in December 1995 with continuation to Rio de Janeiro.
      Service to Rio de Janeiro was discontinued August 1996. In March 1997,
      Tower discontinued its remaining scheduled passenger service to Brazil
      when its route authority to Brazil expired in March 1997.
(2)   Service commenced in December 1994 and was discontinued in March 1996.
(3)   Service commenced in September 1997 and was discontinued in July 1998.
(4)   Service to San Francisco was discontinued April 1996 and was resumed in
      April 1997; also includes service to Oakland which commenced April 1996
      and was discontinued in March 1997.
(5)   Seasonal service commenced in June 1996 and was discontinued in February
      1997 and was resumed again in June 1998.
(6)   Service commenced in June 1998.
(7)   Includes revenues generated by certain discontinued routes.

International Market. Tower generated 50.8% of its scheduled passenger service
revenues from service between New York and various international destinations,
as well as between Paris and Tel Aviv and Athens and Tel Aviv. International
scheduled passenger service revenues was 34.0% of total operating revenues.

In the market between the U.S. and Israel, Tower believes that it currently is
the largest United States carrier and second only to El Al, Israel's national
flag carrier, as measured in passengers carried. Tower has operated scheduled
passenger service between New York and Tel Aviv since the Company received its
operating certificate in 1983 and was the only non-Israeli carrier to provide
uninterrupted passenger service during the Gulf War in 1991. As a result, the
Company believes it benefits from significant customer brand loyalty in the
Israel market.

In addition to vacation and business travelers, the U.S.-Israel market also
includes a large percentage of individuals and groups who travel for religious
reasons. The Company competes in this market by focusing on accommodating the
cultural needs of its customers by, for example, providing Kosher meals,
staffing flights with Israel-based, Hebrew speaking flight attendants, providing
a separate terminal facility in Tel Aviv, offering early check-in services and
designating "quiet cabins" in its aircraft where in-flight entertainment is not
provided. This market historically has been characterized by a relatively stable
travel pattern. From time to time, security concerns in Israel have resulted,
and may continue to result, in temporary variations in demand.


8  TOWER AIR, INC.
<PAGE>
 
                                                                        BUSINESS

Tower has operated scheduled passenger service between New York and Paris since
1991. From 1984 to 1991, Tower operated passenger charter service between New
York and Paris. Because the passengers on its Paris route are typically leisure
travelers, the Company schedules a greater number of flights during the summer
season and holiday periods than during the winter. During 1998, the Company was
awarded traffic rights to operate scheduled passenger service between Paris and
Tel Aviv and commenced such service in July 1998. The Company expects to
maintain more frequent service to Paris in the future. The Company believes that
the local traffic between Paris and Tel Aviv represents a large point-to-point
market. In addition, this traffic right permits Tower to offer customers a
European stop-over on their way to or from Israel.

In March 1997, Tower was awarded authority to operate scheduled service between
New York and Athens and between Athens and Tel Aviv. From 1984 to 1997, Tower
operated passenger charter service between New York and Athens. In 1997, Tower
operated both scheduled passenger service and charters between New York and
Athens; and in 1998, operated only scheduled passenger service. Because
passengers on its Athens route are typically leisure and ethnic travelers, there
is significant variability of demand on flights on this route.

In October 1998, Tower was awarded traffic rights to operate passenger service
between New York and Santo Domingo, Dominican Republic by the Department of
Transportation, a route permitted under the current U.S.-Dominican Republic
bilateral civil air transport agreement. In February 1999, a corresponding
approval was granted by the civil aviation authorities of the Dominican Republic
and regular scheduled service commenced March 5, 1999.

In July 1997, Tower was awarded traffic rights to operate passenger service
between New York and Cairo, Egypt, a route permitted under the current
U.S.-Egypt bilateral civil air transport agreement. In April 1998, Tower was
awarded traffic rights to operate passenger service between Paris and Cairo.
Subject to prevailing political and economic factors, Tower presently expects to
implement these services in the summer of 2000.

Domestic Market. In 1998, Tower generated 49.2% of its scheduled passenger
service revenues from domestic markets. Domestic scheduled passenger service was
32.8% of total operating revenues. From 1985 to 1993, Tower served the domestic
market on a limited basis. Thereafter, Tower expanded its scheduled passenger
service by adding new destinations and increasing frequencies. The Company's
scheduled domestic passenger routes include service between New York and Los
Angeles, Miami, San Francisco, and San Juan and since June 26, 1998, between New
York and Ft. Lauderdale and between Miami and San Juan. The Company believes
that it competes for its customers primarily on the basis of price, and that its
low cost structure, resulting in affordable fares with few or no restrictions
(e.g., minimum stay or advance purchase requirements), provides a significant
competitive advantage. The Company emphasizes its competitive fares and widebody
aircraft with service comparable to that offered by carriers with higher fares.
The Company believes that its domestic service passengers are typically family
and ethnic travelers. In addition, Tower believes that its service also appeals
to cost-conscious business travelers.

The Company believes that there are opportunities to leverage its brand identity
in its domestic scheduled operations by expanding to select point-to-point
markets and increasing frequencies on existing routes.

In May 1998, Tower re-implemented a simplified ticket pricing strategy. Tower
believes that marketing a single restricted fare, a single unrestricted fare and
a single business class fare in its domestic operations differentiates the
Company from its competition, which generally relies on a multi-tiered pricing
strategy. The Company believes that its new pricing strategy will principally
benefit its reputation with its customers, who the Company believes are
dissatisfied with the yield management practices of other airlines.

Commercial Charter Service

The Company provides charter service between the U.S. and a number of European
and South American destinations, as well as between certain Asian countries and
the Middle East for the Hajj. For 1998, the commercial charter market
represented approximately 12.3% of the Company's total operating revenues. The
Company's principal customers for commercial charter


                                                              TOWER AIR, INC.  9
<PAGE>
 
BUSINESS

services are tour operators, as well as sponsors of incentive travel packages,
specialty charter customers, and other carriers. Tower also supplies charter
passenger service to the IOM.

Charters provided to tour operators constitute a seasonal market, with the
majority of passengers traveling during each country's respective summer period.
The programs are generally contracted for repetitive, round-trip patterns,
operating over varying periods of time. In such arrangements, the tour operator
pays a fixed price for use of the aircraft (which includes the services of the
pilots, flight engineers and flight attendants, together with check-in, baggage
handling, maintenance services, catering and all necessary aircraft handling
services) and assumes responsibility and risk for the actual sale of the
available aircraft seats. In connection with its sales to tour operators, the
Company seeks to minimize its exposure to unexpected changes in operating costs,
including most of the risk of fuel price increases. Because the Company has a
contract with its customers for each flight or series of flights, it can,
subject to competitive constraints, structure the terms of each contract to
reflect the costs of providing the specific service, together with an acceptable
return. The Company's flexible operating structure also enables it to provide
short-notice charter service to other airlines who have equipment temporarily
out of service. Although the Company typically collects non-refundable deposits
in advance of operating commercial charter flights, there can be no assurance
that such flights will operate and the full revenues will be realized.

The Company believes that although price is the principal competitive criterion
for its tour operator program, product quality, reputation for reliability and
delivery of services which are customized to the specific needs of its customers
have become increasingly important to the buyer of this product. Although the
Company serves tour operators on a worldwide basis, its primary customers are
European-based, South American-based and Asian-based operators. Contracts with
all operators establish prices payable to the Company in U.S. dollars, thereby
significantly reducing the Company's foreign currency risk. Tower's charter
operations also enable the Company to evaluate market potential for future
scheduled passenger service operations. For example, Tower's scheduled passenger
service to Tel Aviv, Paris and Athens each developed from strong charter
operations to those destinations.

The Company's charter agreements also provide for the transport of religious
pilgrims making the annual Hajj pilgrimage to the Middle East. During 1998, the
Company operated seven aircraft for this purpose for Saudi Arabian Airlines and
P.T. Garuda Indonesia Airlines, carriers which have been unable to satisfy this
peak utilization. The Company is responsible for the costs of providing the
aircraft, pilots, flight engineers and, in certain cases, flight attendants,
maintenance and insurance, while its customers bear the risk of all other
operating costs, as well as the revenue risk. During 1998, the Company's Hajj
charter operations occurred from approximately March 1 to May 15. Due to the
nature of the Islamic calendar, the Hajj occurs approximately 1 to 12 days
earlier each year. As a result, the Company expects its Hajj charter operations
to continue to occur during periods of generally weak demand in its scheduled
passenger service business for the next ten years. However, there is no
assurance that the Company will obtain renewal of Hajj charter operations in
future years. In addition, there is no assurance that the Company will be able
to commit its resources to future Hajj charter operations.

Military Charter Service

As an operator of charters for the United States military, the Company has
transported armed forces, reserve personnel and cargo domestically and
internationally since 1984. For 1998, military charters represented
approximately 13.2% of the Company's total operating revenues. The Company
provides charter air travel service to the Department of Defense (DOD) through
the Air Mobility Command (AMC) and the Military Traffic Management Command
(MTMC), which organize international and domestic transportation services for
United States military personnel.

AMC contract awards are of two types: (i) fixed award business for known
scheduled needs throughout a contract year; and (ii) short-term expansion
business, which is offered to the Civil Reserve Air Fleet (CRAF) participants on
an ad hoc basis as the need arises. The short-term expansion business is offered
to carriers in proportion to their level of fixed award business, and then to
any CRAF participant that has aircraft available.


10  TOWER AIR, INC.
<PAGE>
 
                                                                        BUSINESS

Pursuant to the AMC's fixed-award system, each participating airline is given
certain mobilization value points based on the number and type of aircraft then
pledged by such airline. A participant may team up with one or more other
airlines to increase the total number of mobilization value points of the team;
if a participant in the team is unable to use its mobilization value points,
then another participant in such team may use them. Generally, a passenger
airline will seek to team up with one or more cargo airlines as well as with
other passenger carriers not interested in operating military charters and vice
versa. When the military determines its requirements for a particular period, it
determines how much of each particular type of service it will need (e.g.,
widebody, passenger service). It will then award each type of business to those
carriers or teams that have committed to make available that type of aircraft
and service, in proportion to each team's mobilization value points.

In 1998, the Company entered into a one-year teaming arrangement with Federal
Express Corporation, Polar Air Cargo Inc., Bax Global, Inc., American Trans Air,
Inc., and Air Transport International LLC for the bid and award of AMC business
for the 1999 U.S. government fiscal year beginning October 1, 1998 and ending
September 30, 1999. The Company believes that participating in such teaming
arrangements increases the likelihood that it will receive a greater amount of
the AMC's fixed award business than it would otherwise receive. The Company
believes that its participation in this teaming arrangement will also improve
its ability to generate additional short-term expansion business in the future.
In addition, because some of the AMC's short-term expansion business involves
the one-way deployment or repatriation of troops, the Company is sometimes able
to use the same aircraft in the other direction for its scheduled passenger
service and therefore maximize revenue opportunities. Historically, the
Company's short-term expansion business has exceeded its fixed award. As part of
its participation in this teaming arrangement, the Company may pay certain
utilization fees to other team members over the term of the agreement.

The MTMC purchases domestic air travel as needed on a lowest bid basis from a
broad group of charter and scheduled passenger service carriers. In general,
this market is smaller and more competitive than the AMC market. While Tower's
low cost structure enables the Company to compete for MTMC business, a
significant portion of such business is not suitable for the Company because of
the number of passengers to be carried on many routes is too small to be served
efficiently by the Company's current fleet. Therefore, the Company's strategy is
to participate in the MTMC program on a selective basis depending on aircraft
availability and suitability, as well as price.

On January 27, 1999, the Company reached an agreement with the Department of
Defense-Commercial Airlift Review Board (CARB) pursuant to which the Company
agreed to a temporary suspension of the use of Tower Air aircraft for military
charters pending the completion of an on-site survey by CARB. At the conclusion
of the survey, the CARB reinstated the Company to operate military charters on
February 12, 1999.

Military and other government flight activity has recently been, and is expected
to remain, a significant part of the Company's business. However, the market for
military charter services will be influenced by numerous factors, including
changes in the overall level of defense spending and teaming arrangements.

Cargo Service

Since 1992, Tower has provided airport-to-airport cargo transportation services
to other international airlines, as well as to freight forwarders. For 1998,
cargo service represented approximately 5.1% of the Company's total operating
revenues. During 1998, Tower entered into an ACMI Contract for one cargo
aircraft for a period of one year, beginning March 1998, with a South American
cargo airline. This agreement was suspended in December 1998 due to fire damage
sustained by the aircraft and both parties agreed to continue the service on an
ad hoc basis by utilizing the Company's third cargo aircraft. In addition, Tower
also entered into another ACMI contract for a cargo aircraft with an European
carrier starting October 1998 for a period of one year. The Company's ACMI
Contracts typically provide for the Company's customers to guarantee monthly
minimum aircraft utilization levels at fixed hourly rates and are typically in
force for periods of one year, subject in certain cases to early termination
provisions. These contracts generally require that the Company supply aircraft,
crew, maintenance and insurance and that its customers bear all other operating
expenses, including fuel and fuel servicing; marketing costs


                                                             TOWER AIR, INC.  11
<PAGE>
 
BUSINESS

associated with obtaining cargo; airport cargo handling; landing fees; ground
handling; aircraft push-back and de-icing services; and specific cargo and mail
insurance. These contracts, therefore, mitigate for the Company the load factor,
yield and operating expense risks traditionally associated with the air cargo
business. Because the customer is responsible for a large percentage of the
operating costs, the revenues associated with ACMI Contracts are lower than for
full service contracts in which the Company bears more of such costs. For the
same reasons, however, ACMI Contracts have greater profit margins compared to
full service cargo arrangements.

In addition to the three cargo aircraft operated by the Company, the Company has
a fourth cargo aircraft that has been grounded pursuant to certain Airworthiness
Directives (ADs) since February 1996.

Other

The Company sells available belly cargo space on its passenger aircraft to other
carriers and freight forwarders. The Company also derives revenues from
in-flight sales, including sales of duty-free merchandise. In addition, since
1993, the Company has provided ad hoc third-party maintenance and ground
handling services to other airlines at its JFK facilities. For 1998, such other
services contributed 2.6% of the Company's total operating revenues.

Competition

Scheduled Services. The airline industry is highly competitive. In the scheduled
passenger business, carriers generally compete on the basis of price,
availability of equipment, quality of service and convenience. In the leisure
and business travel market, many of the airlines against which the Company
competes are larger, have longer operating histories and greater name
recognition than the Company. The Company may also face competition from
airlines which may begin serving any of the markets the Company serves or may
subsequently serve, from an expansion of existing low fare service offered by
current competitors and from new low cost airlines that may be formed to compete
in the low fare market. In addition, certain of the Company's competitors have
in recent years consolidated and/or established alliances with foreign or
domestic carriers, allowing those competitors to strengthen their overall
operations by, among other things, transporting passengers connecting with or
otherwise traveling on the consolidated or alliance carriers. Many airlines,
including other nations' flag carriers, also possess substantially greater
financial resources and more extensive facilities and equipment than those which
are now, or will in the foreseeable future become, available to the Company. The
Company also from time to time competes against carriers with certain financial
advantages due to their status under the bankruptcy laws. Vigorous price
competition exists, and airline competitors frequently offer sharply reduced
discount fares in many markets. In addition, many scheduled carriers compete for
customers in a variety of ways, including wholesaling to tour operators,
discounting seats on scheduled flights, promoting to travel agents prepackaged
tours for sale to retail customers, developing frequent flyer programs and
selling discounted, excursion airfare-only products to the public. As a result,
the Company competes for customers with the lowest revenue generating seats of
the scheduled airlines. The Company's ability to meet price competition depends
on its ability to operate at costs equal to or lower than its competitors or
potential competitors. In addition, competitors with greater financial resources
than the Company may price their fares below the Company's fares or increase
their service beyond current levels which could have a material adverse effect
on the Company's business. Although the domestic airline industry has at present
abandoned deeply discounted general pricing structures and fare levels have
continued to increase in recent years, significant industry-wide discounts could
be reimplemented at any time, and the introduction of broadly available, deeply
discounted fares by a major U.S. airline would result in lower yields for the
entire industry and could have a material adverse effect on the Company's
business.

Commercial Charters. In the commercial charter market, the Company faces
competition from charter carriers, some of which are affiliates of major
scheduled airlines or tour operators and many of which are larger and have
substantially greater financial resources than the Company. As a result, in
addition to greater access to financial resources, these charter airlines may
have greater distribution capabilities, including exclusive or preferential
relationships with affiliated tour operators. In addition, many scheduled
carriers compete for charter customers in the same ways as they compete for
scheduled customers, as discussed above. During periods of dramatic fare cuts by
scheduled airlines, the Company is forced to respond with reduced charter
prices, which could have a material adverse effect on the Company's business.


12  TOWER AIR, INC.
<PAGE>
 
                                                                        BUSINESS

Military Charters. In the market for military charter services, Tower competes
with a number of U.S. air carriers, each of which is eligible to provide air
travel service to the AMC and MTMC. With regard to AMC business, the majority of
these participants are grouped into team arrangements, each of which bids as a
unit for AMC business. The Company entered into a team arrangement with three
other air carriers to bid for the government contract years covering October 1,
1995 through September 30, 1998. In 1998, the Company entered into a one-year
teaming arrangement with Federal Express Corporation, Polar Air Cargo Inc., Bax
Global, Inc., American Trans Air, Inc., and Air Transport International LLC for
the bid and award of AMC business for the 1999 U.S. government fiscal year
beginning October 1, 1998 and ending September 30, 1999. The Company believes
that its present capacity for AMC business in conjunction with its historic
operating record enables it to compete effectively in this market.

Cargo Services. The market for air cargo services is highly competitive. The
Company's cargo business competes primarily with air freight carriers and, from
time to time with integrated carriers. The Company also competes on a limited
basis with scheduled freight operations of passenger airlines and overnight
delivery services. Numerous competitors of the Company provide or coordinate
door-to-door air freight charters on an expedited basis. The Company's cargo
business is also subject to competition from other modes of transportation,
including, but not limited to railroads and trucking. The Company believes that
the most important basis for competition in this area are the range, payload and
cubic capacities of the aircraft and the price, flexibility, quality and
reliability of the cargo transportation service. Additional demand for these
services over the last few years has resulted in numerous new entrants in this
business. The Company believes that there are limited barriers to entry in this
business and that increased demand may stimulate additional competition. The
ability of the Company to compete in this segment depends on its ability to
convince international airlines that outsourcing some portion of their air cargo
business remains more cost-effective than undertaking cargo operations with
their own capacity and resources.

The level of competition in international markets is normally governed by the
terms of bilateral agreements. Under bilateral air service between the United
States and some foreign countries, traffic rights to those countries are
available to only a limited number of, and in some cases only one or two, U.S.
carriers, and are subject to approval by the applicable foreign regulators.
Tower's ability to provide service in some foreign markets in the future may
depend in part on the willingness of the Department of Transportation (DOT) to
allocate limited traffic rights to Tower rather than to competing U.S. airlines,
including major scheduled carriers capable of carrying greater passenger
traffic, and the approval of the applicable foreign regulators. While the
Company generally has been able to obtain traffic rights where it has sought
them in the past, there can be no assurance that it will be able to do so in the
future. In some of the markets in which the Company operates or may in the
future operate, there is little or no restriction on the ability of other
carriers to enter such markets or currently existing restrictions may be reduced
or eliminated.

There are relatively few barriers to entry into the airline business, apart from
the need for certain government licenses and the need for and availability of
financing, particularly for those seeking to operate on a small scale with
limited infrastructure and other support systems. As a result, the Company may
face increased competition from start-up airlines in selected markets from time
to time.

Demand for air transportation has historically tended to mirror general economic
conditions. During the most recent economic recession in the United States, the
change in industry capacity failed to mirror the reduction in demand for
domestic air transportation due primarily to continued delivery of new aircraft.
While in the period following such recession, industry capacity leveled off,
such capacity has begun to expand. The Company expects that the airline industry
will remain extremely competitive for the foreseeable future.

Regulatory Environment

Regulation. The Company is an air carrier subject to the jurisdiction of, and
regulation by, the DOT and the Federal Aviation Administration (FAA) pursuant to
Title 49 of the United States Code, Sections 40101 et seq. (the Aviation
Statute) (formerly the Federal Aviation Act of 1958, as amended (the Aviation
Act)). The DOT is primarily responsible for regulating economic issues affecting
air service, including, among other things, air carrier certification and
fitness, insurance, leasing


                                                             TOWER AIR, INC.  13
<PAGE>
 
BUSINESS

arrangements, allocation of route rights and authorization of proposed scheduled
and charter operations, tariffs, consumer protection, unfair methods of
competition, unjust discrimination and deceptive practices. In 1983, the Company
was granted a certificate of public convenience and necessity under Section 401
of the Aviation Act (now Section 41102 of the Aviation Statute), authorizing it
to engage in scheduled air transportation.

International air services are generally governed by a network of bilateral
civil air transport agreements in which traffic rights are exchanged between
governments which then select and designate air carriers authorized to exercise
such rights. In the absence of a bilateral agreement, such international air
services are governed by principles of comity and reciprocity. The provisions of
such agreements pertaining to charter services vary considerably depending on
the country. Some of the Company's scheduled international service is also
subject to the provisions of bilateral agreements, which may specify the
city-pair markets that may be served, restrict the number of carriers that may
be designated, provide for prior approval by one or both governments of the
prices the carrier proposes to charge, limit the amount of capacity to be
offered in the market, and in various other ways impose limitations on the
operations of air carriers, such as the Company. Most bilateral agreements to
which the United States is a party permit either country to terminate the
agreement upon one year's notification to the other party.

The DOT is responsible for evaluating airport security arrangements at U.S.
airports and at foreign airports served by U.S. carriers, such as the Company.
The DOT may prohibit service by carriers serving the U.S. to or from those
airports found not to administer safe and effective security measures. At
present, no airport regularly served by the Company is so affected.

As part of its consumer protection function, the DOT administers a number of
specific consumer protection regulations with which the Company is required to
comply and compiles and publishes statistics of consumer complaints received
regarding U.S. air carriers. During calendar year 1998, a period during which
the Company transported in excess of 2.07 million total passengers, the DOT
recorded a total of 359 consumer complaints concerning the Company, resulting in
a complaint rate of 17.3 per 100,000 passengers transported. This rate compares
with an average consumer complaint rate of .92 per 100,000 passengers for all
major airlines.

The Company is also subject to the jurisdiction of the FAA with respect to its
aircraft maintenance and operations. The Company currently holds an FAA
certificate and Operations Specifications under Part 121 of the Federal Aviation
Regulations with respect to the airports and aircraft used and routes flown by
the Company. The FAA has the authority to suspend temporarily or revoke
permanently the authority of the Company or its licensed personnel for failure
to comply with regulations promulgated by the FAA and to assess civil penalties
for such failures.

The FAA also has issued a series of ADs under its "Aging Aircraft" program which
are applicable to the Company's aircraft. These ADs call for extensive aircraft
inspections and structural modifications to address the problems of corrosion
and structural fatigue. Additional ADs applicable to the Company's aircraft
could be issued in the future, generating compliance costs that cannot be
estimated at this point.

The Company believes it is in compliance with all requirements necessary to
maintain in good standing its operating authority granted by the DOT and its air
carrier operating certificate issued by the FAA.

Several aspects of airline operations are subject to regulation or oversight by
Federal agencies other than the DOT and FAA. The antitrust laws are enforced by
the United States Department of Justice. The United States Postal Service has
jurisdiction over certain aspects of the transportation of mail and related
services provided by the Company's cargo services. Labor relations in the air
transportation industry are generally regulated under the Railway Labor Act,
which vests in the National Mediation Board certain regulatory powers with
respect to disputes between airlines and labor unions arising under collective
bargaining agreements.


14  TOWER AIR, INC.
<PAGE>
 
                                                                        BUSINESS

Environmental Regulation. Under the Airport Noise and Capacity Act of 1990 and
related FAA regulations, the Company's aircraft fleet must comply with certain
Stage III noise restrictions by certain specified deadlines. Presently, the
Company is in compliance with all FAA noise regulations.

In addition to the aircraft noise regulations administered by the FAA, the
Environmental Protection Agency (EPA) regulates operations, including air
carrier operations, which affect the quality of air in the United States. The
Company has made all necessary modifications to its operating fleet to meet fuel
venting requirements and smoke-emissions standards issued by the EPA.

At its aircraft line maintenance facility, the Company uses materials which are
regulated as hazardous under federal, state and local law. The Company is
required to maintain programs to protect the safety of its employees who use
these materials and to manage and dispose of any waste generated by the use of
these materials in compliance with all such laws. The Company is also subject to
federal, state and local regulations relating to protection of the environment
and discharge of materials into the environment.

Employees

As of December 31, 1998, the Company had 1,932 employees (including foreign
stations), 1,467 of which were full time and 465 of which were part time, and
763 of which were represented by labor unions. The Company considers its
relations with its employees to be good.

In May 1989, Tower's U.S.-based cabin attendants voted to join the Association
of Flight Attendants (AFA). The Company negotiated a three-year contract with
the AFA in September 1993. On March 5, 1997, the Company entered into an
agreement to extend the contract with the AFA by up to two years until September
14, 1998. The agreement provided for no change in the 1993 rates of pay received
by Tower flight attendants. In September 1998 negotiations commenced with AFA to
replace the existing contract. Negotiations are expected to continue well into
1999.

The Company's pilots and flight engineers were members of an in-house union,
Tower Air Cockpit Crewmember Association, Inc. (TACCA). In August 1996,
negotiations commenced with TACCA for a contract to replace the existing
agreement dated September 1, 1993. Direct negotiations with TACCA continued
until July 1997. The Association then applied for federal mediation during the
same month. Mediation continued throughout 1998. In June 1998, Tower Air's
cockpit crewmembers voted to replace TACCA with the Air Line Pilots Association
(ALPA). Negotiations are continuing and the Company expects mediation to
conclude sometime during 1999.

All Company full-time employees are covered by comprehensive health and life
insurance plans and all Company employees are eligible to participate in a
401(k) program. For part-time employees, the Company partially subsidizes the
cost of an optional comprehensive health benefit plan.

================================================================================
SELECTED FINANCIAL DATA
- --------------------------------------------------------------------------------

The financial data presented on the following page should be read in conjunction
with the financial statements and notes thereto included elsewhere in this
annual report. The summary financial data for each of the five years in the
period ended December 31, 1998 are derived from the financial statements of the
Company which have been audited by Ernst & Young LLP, independent auditors.


                                                             TOWER AIR, INC.  15
<PAGE>
 
SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                                Years Ended December 31,
                                                    ===========================================================================
(In thousands, except per share data)                      1998            1997            1996            1995            1994
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>             <C>             <C>             <C>        
Financial Data:
Operating revenues                                  $   483,820     $   461,502     $   417,819     $   490,472     $   367,984
Operating expenses                                      466,699         454,050         441,345         476,956         363,192
                                                    ---------------------------------------------------------------------------
Operating income (loss)                                  17,121           7,452         (23,526)         13,516           4,792
Other (income) expenses                                  12,470          12,342           8,863          (5,903)          3,169
                                                    ---------------------------------------------------------------------------
Income (loss) before income taxes                         4,651          (4,890)        (32,389)         19,419           1,623
Income tax provision (benefit)                            3,159            (995)        (11,506)          8,730           1,055
                                                    ---------------------------------------------------------------------------
Net income (loss)                                   $     1,492     $    (3,895)    $   (20,883)    $    10,689     $       568
                                                    ===========================================================================
Net income (loss) per share                         $      0.10     $     (0.25)    $     (1.37)    $      0.70     $      0.04
At Period-end
Cash and cash equivalents                           $     1,614     $     3,922     $     2,968     $     3,521     $    14,824
Working capital (deficiency)                        $  (140,388)    $  (139,979)    $   (84,196)    $   (28,744)    $   (30,585)
Property and equipment, net                         $   298,929     $   266,395     $   218,058     $   147,202     $   133,741
Total assets                                        $   350,762     $   310,120     $   263,255     $   210,547     $   177,877
Long-term debt                                      $    91,932     $    63,321     $    67,716     $    23,594     $    21,065
Stockholders' equity                                $    51,457     $    49,421     $    53,316     $    76,034     $    67,792
Cash dividends declared and paid per Common Share            --              --            0.12            0.16            0.16

Operating Data:
Total:
Block hours flown                                        44,429          43,092          41,336          47,186          34,221
Revenue per block hour (1)                          $    10,612     $    10,499     $     9,922     $    10,227     $    10,601
Variable expense per block hour (2)                 $     6,412     $     6,643     $     8,014     $     7,964     $     8,411
Scheduled Passenger Services:
Revenue passengers carried (000s)                         1,589           1,308           1,194           1,194             925
Revenue passenger miles (RPMs) (000s)                 4,073,056       3,578,714       3,332,477       3,601,323       2,758,753
Available seat miles (ASMs)(000s)                     5,448,056       4,685,022       4,626,478       4,810,710       3,715,993
Passenger load factor                                        75%             76%             72%             75%             74%
Yield per RPM                                       $    0.0794     $    0.0747     $    0.0742     $    0.0751     $    0.0749
Block hours flown                                        25,960          21,949          21,991          22,094          17,172
Operating revenue per ASM                           $    0.0593     $    0.0571     $    0.0534     $    0.0562     $    0.0556
Operating expense per ASM (3)                       $    0.0543     $    0.0527     $    0.0538     $    0.0477     $    0.0463
Total expense per ASM (4)                           $    0.0618     $    0.0606     $    0.0615     $    0.0581     $    0.0570

Employees (at period-end)                                 1,932           1,969           1,681           1,842           1,367
Number of aircraft in service (at period-end)                17*             16*             16*             17              16
</TABLE>

*     For the relevant periods, aircraft in service (at the end of each period)
      excludes a cargo aircraft which has been out of service since February
      1996 pursuant to certain AD requirements and two passenger aircraft which
      have not been in the active fleet since June 1997 and January 1998,
      respectively.

(1)   "Revenue per block hour" represents total revenue from scheduled passenger
      service, charter service, military charter service and cargo service
      divided by total block hours.
(2)   "Variable expense per block hour" represents total direct variable costs,
      which include passenger liability insurance, catering, crew costs,
      commissions, fuel, landing and handling fees, maintenance, navigation fees
      and insurance and "power by the hour" rent, divided by block hours.
(3)   "Operating expense per ASM" represents certain direct variable costs for
      scheduled passenger service, which include passenger liability insurance,
      catering, crew costs, fuel, landing and handling fees, maintenance,
      navigation fees, "power by the hour" rent, plus marketing and
      reservations, and an allocation of other fixed costs based on block hours,
      divided by total scheduled passenger service ASMs.
(4)   "Total operating expense per ASM" represents operating expense per ASM
      plus commission expense.


16  TOWER AIR, INC.
<PAGE>
 
                                            MANAGEMENT'S DISCUSSION AND ANALYSIS

================================================================================
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
- --------------------------------------------------------------------------------

YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997

Results of Operations

For the year ended December 31, 1998, the Company recorded net income of $1.5
million compared with a net loss of $3.9 million for the year ended December 31,
1997. The $5.4 million increase in net income was principally due to the
increase in revenue from the Tel Aviv and Athens markets, strong domestic
traffic and increased cargo revenues partially offset by decreased commercial
and military charters. In addition, 1998 net income was partially offset by
increased cost of flight equipment to support the Company's fleet in 1998.
Overall operating margins increased from 1.6% in 1997 to 3.5% in 1998.

Operating Revenues. The Company's operating revenues for the year ended December
31, 1998 increased $22.3 million, or 4.8%, to $483.8 million from $461.5 for the
year ended December 31, 1997.

                                    [GRAPHIC]

Yield Per RPM                               Operating Revenue Per ASM
                                  
98            .0794                         98                .0593
97            .0747                         97                .0571
96            .0742                         96                .0534
95            .0751                         95                .0562
94            .0749                         94                .0556
                         
Scheduled passenger service revenues for the year ended December 31, 1998
increased $55.9 million, or 20.9%, to $323.2 million from $267.3 million for the
year ended December 31, 1997. Scheduled passenger traffic (as measured in
revenue passenger miles) for 1998, increased by 13.8% while capacity (as
measured by ASMs) increased by 16.3%, resulting in a lower load factor of 75%
compared to 76% for the year ended December 31, 1997. Higher operating revenues
for 1998 were attributable to increased frequencies on existing routes as well
as inception of new routes between Paris and Tel Aviv, and New York and Ft.
Lauderdale and an increase in yields of 8.3% partially offset by the lower load
factor. The Athens market realized an $11.1 million or 135.4% increase in
revenue for 1998 over 1997. Revenue in domestic markets including Miami, San
Juan, Los Angeles and San Francisco also increased during 1998, which resulted
in an increase of $41.5 million or 35.4% in revenue over 1997.

Commercial charter service revenues for the year ended December 31, 1998
decreased $43.8 million, or 42.4%, to $59.6 million from $103.4 million in 1997.
Lower revenues for 1998 were attributable to a number of factors including: (i)
the cancellation of certain charter flights that were scheduled to commence in
March 1998 because of the late release of three aircraft from heavy maintenance
facilities; and (ii) the Company's strategy to increase scheduled passenger
business, resulting in an allocation of more of its available aircraft to this
area of the business and consequently, a decrease in aircraft availability for
the commercial charter business.

Military charter service revenues for the year ended December 31, 1998 decreased
$3.9 million, or 5.8%, to $64.0 million from $67.9 million in 1997. The military
charter business depends in large part upon the deployment or repatriation of
troops and revenues from this market segment are subject to significant
fluctuation.

Cargo service revenue for the year ended December 31, 1998 increased $10.9
million, or 79.1%, to $24.8 million from $13.8 million in 1997. The increase in
cargo service revenue was primarily due to the addition of two cargo aircraft;
one as a result of the conversion of a leased passenger aircraft in March 1998
and the other leased as of October 1998, which enabled the Company to enter into
two ACMI contracts. The increased revenue was partially offset by a change in
the type of contract, to ACMI in 1998, from a full service contract (where the
carrier incurs more costs associated with the operation of the aircraft) in
1997. In addition, this increased revenue was also partially offset by a ground
damage incident which occurred on one of the Company's two B747-200 cargo
aircraft on December 1, 1998. This damage was caused during the fueling of the
aircraft as a result of fire in the fuel truck which was owned and operated by a
third party. The repair to the aircraft is covered by insurance and the Company
is also seeking monetary damages to compensate for the loss of revenue as well
as other expenses incurred by the Company in connection with the loss of service
of this aircraft. One of the Company's cargo aircraft


                                                             TOWER AIR, INC.  17
<PAGE>
 
MANAGEMENT'S DISCUSSION AND ANALYSIS

                                    [GRAPHIC]

Operating Expense Per ASM                    Total Expense Per ASM

98                  .0543                    98                  .0618
97                  .0527                    97                  .0606
96                  .0538                    96                  .0615
95                  .0477                    95                  .0581
94                  .0463                    94                  .0570

has been inoperable since February 1996, when the FAA promulgated certain ADs
which restricted the cargo carrying capacity of one of the Company's Boeing
747-100 cargo aircraft, as well as nine other similarly converted Boeing 747-100
cargo aircraft operated by other carriers. At that time, the Company decided to
ground the aircraft rather than operate it with restricted payload as required
by such ADs. In order to return the cargo capacity of such aircraft to what the
Company believes to be economically attractive levels, an FAA-approved
modification plan will be required. Such modifications are being designed and
tested by the GATX-Airlog Co. The FAA has approved a modification plan and the
Company is presently assessing the cost of such modification program. There is
no assurance that such aircraft will be returned to service.

Operating Expenses. The Company's operating expenses for the year ended December
31, 1998 increased $12.6 million, or 2.8%, to $466.7 million from $454.1 million
for the year ended December 31, 1997. Operating expenses, excluding fuel and
depreciation, increased by 7.7% in 1998. This increase in operating expenses
reflected a number of factors, including: (i) higher costs arising from delayed
completion of work on, and late release of, three aircraft from heavy
maintenance and one aircraft from cargo conversion facilities; (ii) higher
rental expense as a result of the addition of three aircraft to the Company's
fleet and the conversion of one aircraft to cargo configuration; (iii) increased
crew costs resulting from certain of the Company's commercial charter
operations; and (iv) a 3.1% increase in block hours flown.

Aircraft fuel expenses for the year ended December 31, 1998 decreased $14.9
million, or 17.4%, to $70.9 million from $85.8 million for the year ended
December 31, 1997. This decrease resulted from a 16.1% decrease in the average
cost per gallon in 1998 coupled with an increase in ACMI contract activities
where the lessee pays for the cost of fuel resulting in lower fuel consumption
by the Company.

Flight equipment rentals and insurance expenses for the year ended December 31,
1998 increased $9.3 million, or 37.5%, to $34.1 million from $24.8 million for
the year ended December 31, 1997. This increase was attributable to charges
associated with the rental of three additional aircraft to support the Company's
fleet requirements as well as increased aircraft rent resulting from the
conversion of one leased aircraft from passenger to cargo configuration. In
addition, rental expenses associated with certain flight equipment increased
during 1998 relative to 1997 in accordance with terms of the relevant sale and
leaseback transaction.

Maintenance costs for the year ended December 31, 1998 decreased $4.7 million,
or 9.7%, to $43.8 million from $48.5 million for the year ended December 31,
1997. The decrease was attributable to lower maintenance reserves associated
with the purchase of two previously leased aircraft resulting in one-time
refunds previously paid by the Company under the lease agreement totaling $5.5
million in the fourth quarter of 1998 along with the Company's May 1998
implementation of an FAA-approved program which allows the Company to reduce
expenses associated with bench-testing serviceable spare part components at
third-party facilities.

Crew costs and other expenses for the year ended December 31, 1998 increased
$2.9 million, or 10.3%, to $31.6 million from $28.6 million for the year ended
December 31, 1997. The increase was primarily due to a 3.1% increase in block
hours flown along with increases in pay rates. In addition, the applicability of
certain foreign regulations to a portion of the Company's charter operations,
resulted in increased crew cost, including additional overtime, per diem and
hotel costs.

Aircraft and traffic servicing expenses for the year ended December 31, 1998
increased $9.4 million, or 12.2%, to $86.2 million from $76.8 million for the
year ended December 31, 1997. This increase resulted primarily from the change
in the Company's business mix in keeping with its strategy to increase scheduled
passenger service. Scheduled service block hours, where


18  TOWER AIR, INC.
<PAGE>
 
                                            MANAGEMENT'S DISCUSSION AND ANALYSIS

the Company is responsible for all operating expenses, increased from 21,949 to
25,960. As a percentage of total block hours, scheduled service block hours
represented 58.4% for the year ended December 31, 1998, compared to 50.9% for
the year ended December 31, 1997.

Passenger servicing expenses for the year ended December 31, 1998 increased $5.3
million, or 10.6%, to $55.7 million from $50.4 million for the year ended
December 31, 1997. This increase in passenger servicing expense resulted
primarily from the change in the Company's business mix described above.

Promotion, sales and commission expenses for the year ended December 31, 1998
remained unchanged for the year ended December 31, 1997 at $66.2.

General and administrative expenses for the year ended December 31, 1998
increased $1.9 million, or 9.1%, to $22.5 million from $20.7 million for the
year ended December 31, 1997. The increase resulted primarily due to the
Company's efforts of raising capital during the second half of 1998. As a
percentage of operating revenue, general and administrative expenses for 1998
were 4.7% compared with 4.5% for 1997.

Depreciation and amortization expense for the year ended December 31, 1998
increased $3.3 million, or 6.3%, to $55.7 million from $52.4 million for the
year ended December 31, 1997. This increase was primarily due to depreciation
expense associated with the purchase of two previously leased aircraft, one in
July 1998 and the other in November 1998, along with capitalized engine
overhauls and heavy airframe maintenance, which was partially offset by the May
1998 revision to the Company's maintenance program that involves spreading
certain work typically performed during infrequent major overhauls over the
course of more frequent, smaller maintenance checks. This revision also
schedules heavy service maintenance overhauls as a function of both aircraft
utilization and elapsed time since the last heavy overhauls, while the prior
program scheduled heavy maintenance overhauls based solely on elapsed time. As a
result of this revision to its maintenance program, the Company is able to
depreciate its heavy airframe maintenance overhaul expenses over a longer time
period.

Other Expenses and Income. Interest expense for the year ended December 31, 1998
increased $2.3 million, or 18.5%, to $14.5 million from $12.3 million for the
year ended December 31, 1997. This increase primarily reflects a higher average
outstanding debt balance in 1998 and a one-time charge of $0.3 million
associated with warrants issued in connection with borrowings from Funding
Enterprises LLC, partially offset by a reduction of $0.3 million recognized due
to the restructuring of an outstanding loan with a debtor which resulted in a
lower interest rate. Other income for the year ended December 31, 1998 increased
$2.1 million from a minimal amount for the year ended December 31, 1997. The
increase in other income reflects a gain of $1.5 million recognized from the
outcome of a legal case with a vendor.

Income Tax Benefit. The income tax provision for the year ended December 31,
1998 was $3.2 million as compared to the income tax benefit of $1.0 million for
the year ended December 31, 1997. The increase in tax provision is principally
attributable to the Company realizing net income for the year ended December 31,
1998 compared to a net loss for the year ended December 31, 1997.

YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996

Results of Operations

For the year ended December 31, 1997, the Company recorded a net loss of $3.9
million compared with a net loss of $20.9 million for the year ended December
31, 1996. The $17 million decrease in net loss was principally due to the
increase in revenue resulting from a strong Tel Aviv market, higher domestic
traffic and increased activities in commercial and military charters. In
addition, the 1997 loss was decreased due to renegotiated service contracts
which resulted in lower maintenance, passenger, and aircraft services costs,
partially offset by increased cost of flight equipment and engine rental to
support the Company's fleet in 1997. Overall operating margins increased from
(5.6%) in 1996 to 1.6% in 1997.


                                                             TOWER AIR, INC.  19
<PAGE>
 
MANAGEMENT'S DISCUSSION AND ANALYSIS

Operating Revenues. The Company's operating revenues for the year ended December
31, 1997 increased $43.7 million, or 10.5%, to $461.5 million from $417.8 for
the year ended December 31, 1996.

Scheduled passenger service revenues for the year ended December 31, 1997
increased $20.1 million, or 8.1%, to $267.3 million from $247.2 million for the
year ended December 31, 1996. Scheduled passenger traffic (as measured in
revenue passenger miles) for 1997, increased by 7.4% on capacity, resulting in a
load factor of 76% compared to 72% for the year ended December 31, 1996. Higher
operating revenues for 1997 were attributable to increased frequencies on
existing routes which outperformed 1996 results. Tel Aviv market increased
demand contributed $18.6 million or 19.7% in revenue for 1997 over 1996. The
domestic markets such as Miami, San Juan and San Francisco also increased during
1997 which resulted in an increase of $20.2 million or 32.4% in revenue over
1996. The enhanced activities in these markets were partially offset by
discontinued Brazil scheduled service.

Commercial charter service revenues for 1997 increased $19 million, or 22.5%, to
$103.4 million from $84.4 million in 1996. Higher revenues for 1997 were
attributable to the Company's operation of nine aircraft, compared to eight
aircraft in 1996, while flying under charter agreements to transport seasonal
religious pilgrims to the Middle East.

Military charter service revenues for the year ended December 31, 1997 increased
$3.4 million, or 5.3%, to $67.9 million from $64.5 million in 1996. The military
charter business depends in large part upon the deployment or repatriation of
troops and revenues from this market segment are subject to significant
fluctuation. The increase for the year is the result of an 8.1% increase in AMC
block hours partially offset by a decrease in MTMC block hours flown on military
charters.

Cargo service revenue for the year ended December 31, 1997 decreased $.3
million, or 1.8%, to $13.8 million from $14.1 million in 1996. The decrease in
cargo service revenue was primarily due to the grounding of one of the Company's
two B747-100 cargo aircraft to comply with restrictive Airworthiness Directive
(AD) requirements. In addition to the Company's one B747-100 cargo aircraft,
nine other cargo aircraft operated by other carriers are also grounded and
subject to the same AD. The return of the grounded aircraft to full service is
awaiting FAA approval of a repair program and the production and installation of
the necessary modifications.

Operating Expenses. The Company's operating expenses for the year ended December
31, 1997 increased $12.7 million, or 2.9%, to $454.1 million from $441.3 million
for the year ended December 31, 1996. The increase in operating expenses was
primarily the result of an increase in block hours flown of 4.2% during the year
ended December 31, 1997. Operating expenses, excluding fuel and depreciation,
decreased by 1.3% in 1997. The decrease in operating expenses was primarily due
to the Company's improved financial controls, renegotiated service contracts,
fixed cost reductions and operational enhancements.

Aircraft fuel expenses for the year ended December 31, 1997 increased $3.2
million, or 3.9%, to $85.8 million from $82.6 million for the year ended
December 31, 1996. The variances resulted primarily from an 8.1% increase in
volume of gallons consumed, offset by a 4.0% decrease in the average cost per
gallon in 1997. The fuel consumption increase in 1997 resulted primarily from a
4.2% increase in block hours.

Flight equipment rentals and insurance expenses for the year ended December 31,
1997 increased $5.1 million, or 25.6%, to $24.8 million from $19.7 million for
the year ended December 31, 1996. The increases primarily resulted from aircraft
rentals associated with the sale and leaseback of three Boeing 747 aircraft in
October 1996 and charges associated with the rental of additional spare engines
to support the Company's fleet in 1997.

Maintenance costs for the year ended December 31, 1997 decreased $4.5 million,
or 8.6%, to $48.5 million from $53.0 million for the year ended December 31,
1996. The decrease was attributable to lower level of expenses associated with
parts repairs, loans, and exchanges due to renegotiated contracts signed by the
Company with various maintenance vendors in an effort to control costs,
partially offset by higher maintenance reserves associated with engine rentals
required to support the Company's fleet.


20  TOWER AIR, INC.
<PAGE>
 
                                            MANAGEMENT'S DISCUSSION AND ANALYSIS

Crew costs and other expenses for the year ended December 31, 1997 increased
$2.6 million, or 10%, to $28.6 million from $26.0 million for the year ended
December 31, 1996. The increase was primarily due to the increase in overall
block hours flown and increases in pay rates as a result of longevity with the
Company.

Aircraft and traffic servicing expenses for the year ended December 31, 1997
decreased $6.9 million, or 8.3%, to $76.8 million from $83.7 million for the
year ended December 31, 1996. The decrease was attributable to renegotiated
ground handling and servicing contracts.

Passenger servicing expenses for the year ended December 31, 1997 decreased $5.3
million, or 9.5% to $50.4 million from $55.6 million for the year ended December
31, 1996. Decreases in passenger servicing expenses were the result of the
Company's cost control efforts which included a rationalization of its domestic
food service resulting in reduced catering costs and improved catering inventory
controls.

Promotion, sales and commission expenses for the year ended December 31, 1997
increased $5.5 million, or 9.1%, to $66.2 million from $60.7 million for the
year ended December 31, 1996. The increases in promotion, sales and commission
expenses were the result of higher commission expenses due to higher scheduled
passenger service revenues and commercial charter service Hajj revenues.

General and administrative expenses for the year ended December 31, 1997
decreased $.5 million, or 2.5%, to $20.7 million from $21.2 million for the year
ended December 31, 1996. As a percentage of operating revenue, general and
administrative expenses for 1997 were 4.5% compared with 5.1% for 1996.

Depreciation and amortization expense for the year ended December 31, 1997
increased $13.6 million, or 34.9%, to $52.4 million from $38.9 million for the
year ended December 31, 1996. The increase was principally due to the purchase
of ten spare engines, capitalized engine overhauls and heavy airframe
maintenance.

Other Expenses and Income. Interest expense for the year ended December 31, 1997
increased $4.2 million, or 51.3%, to $12.3 million from $8.1 million for the
year ended December 31, 1996. The increase in interest expense reflects a higher
average outstanding debt balance in 1997 resulting from the use of the line of
credit established in December 1996 and additional borrowings during 1997. Other
income for the year ended December 31, 1997 decreased $0.7 million, or 90.8%, to
$0.7.million.

Income Tax Benefit. The income tax benefit for the year ended December 31, 1997
was $1 million as compared to the income tax benefit of $11.5 million for the
year ended December 31, 1996. The decrease in tax benefit is principally
attributable to the decreased loss in 1997.


                                                             TOWER AIR, INC.  21
<PAGE>
 
MANAGEMENT'S DISCUSSION AND ANALYSIS

Quarterly Results (Unaudited)

The Company's business is significantly affected by seasonal factors. Typically,
the Company has experienced reduced demand for scheduled passenger and charter
services from November to March.

<TABLE>
<CAPTION>
======================================================================================
                              First       Second      Third       Fourth
(Dollars in thousands)      Quarter      Quarter     Quarter      Quarter        Total
- --------------------------------------------------------------------------------------
<S>                       <C>          <C>         <C>          <C>          <C>      
1998
Operating revenue         $  96,740    $ 119,556   $ 162,875    $ 104,649    $ 483,820
Operating (loss) income   $  (9,355)   $   3,925   $  24,185    $  (1,634)   $  17,121
Net (loss) income         $  (7,325)   $     501   $  12,060    $  (3,744)   $   1,492
Block hours                  10,156       11,612      12,771        9,890       44,429

1997
Operating revenue         $  78,010    $ 112,576   $ 162,260    $ 108,656    $ 461,502
Operating (loss) income   $  (7,074)   $   9,512   $  17,627    $ (12,613)   $   7,452
Net (loss) income         $  (5,425)   $   3,583   $   8,495    $ (10,548)   $  (3,895)
Block hours                   7,776       12,088      13,104       10,124       43,092

1996
Operating revenue         $  85,824    $ 113,910   $ 148,858    $  69,227    $ 417,819
Operating (loss) income   $ (13,139)   $   5,146   $   3,479    $ (19,012)   $ (23,526)
Net (loss) income         $  (8,134)   $   2,923   $  (1,596)   $ (14,076)   $ (20,883)
Block hours                   9,016       12,649      12,907        6,764       41,336
</TABLE>

Year 2000

The Year 2000 problem exists because many computer programs use only the last
two digits to refer to a year. This convention could affect date-sensitive
calculations that treat "00" as the year 1900, rather than 2000. An additional
issue is that 1900 was not a leap year, whereas the Year 2000 is. Therefore,
some programs may not properly provide for February 29, 2000. This anomaly could
result in miscalculations when processing critical date-sensitive information
after December 31, 1999.

The Company recently strengthened its MIS Department with the hiring of
additional computer experts who are familiar with information system issues
confronting both the Company in particular and the airline industry in general.
The Company's comprehensive Year 2000 initiative will be managed by this new
internal MIS team. The team's activities are designed to ensure that there is no
adverse effect on the Company's core business operation and that transactions
with customers, suppliers and financial institutions are fully supported. The
Company has determined that due to its most recent and near term software
upgrades, its internal systems will function properly with respect to dates in
the Year 2000 and beyond. The Company has initiated discussions with its
significant suppliers, large customers and financial institutions to ensure that
those parties have appropriate plans to remediate Year 2000 issues where their
systems interface with the Company's systems or otherwise impact its operations.
The Company is assessing the extent to which its operations are vulnerable
should those organizations fail to remediate properly their computer systems.
While the Company believes its planning efforts are adequate to address its Year
2000 concerns, there can be no guarantee that the systems of other companies or
governmental agencies on which the Company's systems and operations rely will be
converted on a timely basis and, if not so converted, will not have a material
adverse effect on the Company's business.

The Company's new MIS team will be assessing the need to develop remediation
contingency plans and business resumption contingency plans specific to the Year
2000. Remediation contingency plans address the actions to be taken if the
current approach to remediating a system is falling behind schedule or otherwise
appears in jeopardy of failing to deliver a Year 2000 ready system when needed.
Business resumption contingency plans address the actions that would be taken if
critical business functions can not be carried out in the normal manner upon
entering the next century due to system or supplier failure.


22  TOWER AIR, INC.
<PAGE>
 
                                            MANAGEMENT'S DISCUSSION AND ANALYSIS

The Company, as an International Air Transport Association (IATA) member
airline, is a participant in the "IATA Year 2000 Project". The IATA Year 2000
Project is an initiative to increase the awareness of third party suppliers and
to assess/promote their Year 2000 preparedness. Working closely with The
Airports Council International, the International Civil Aviation Organization,
(ICAO) and other industry organizations, IATA has developed and piloted a
standard methodology to assess Year 2000 readiness. The project will provide
training on how to use the methodology, and will track the status of remedial
programs so that problems can be identified early. IATA estimates that the cost
of the Project will be approximately $20 million, of which the Company's pro
rata share is approximately $67,000. The Company does not expect the total cost
of its Year 2000 initiatives to have a material adverse effect on the Company's
business.

Liquidity and Capital Resources

The Company has historically financed its working capital and capital
expenditure requirements with cash flows generated from operations and through
lease, debt and equity financing.

The Company's cash, cash equivalents and short-term investments at December 31,
1998, December 31, 1997 and December 31, 1996 were $3.8 million, $6.3 million
and $3.2 million, respectively. The Company generated cash from operations for
1998, 1997 and 1996 of $54.4 million, $67.2 million and $29.6 million,
respectively.

Net cash used in investing activities was $31.0 million for 1998, $76.3 million
for 1997 and $20.9 million for 1996. The Company's expenditures for flight
equipment were $37.6 million for 1998, $72.7 million for 1997 and $49.7 million
for 1996. Expenditures for flight equipment in 1998 included capitalized engine
overhauls, and heavy airframe maintenance. (See Note 2 of Financial Statements
for additional information regarding the financing of certain flight equipment
expenditures).

As of December 31, 1998 and December 31, 1997, the Company had negative working
capital of $140.4 million and $140.0 million, respectively. Historically, the
Company has operated with a working capital deficit.

The Company is highly leveraged and has and will continue to have significant
debt service obligations. The Company currently expects that capital
expenditures for 1999 will total approximately $40.0 million, included will be
expenditures for scheduled heavy airframe maintenance and engine overhaul on the
Company's aircraft.

Net cash (used in) provided by financing activities was $(26.1) million for
1998, $10.1 million for 1997 and $(9.2) million for 1996.

The Company has no unused lines of credit and must satisfy all of its working
capital, debt service and capital expenditure requirements from internally
generated funds, from external financing sources or from the sale of assets. In
addition, the Company has no significant unpledged assets and, to the extent
that pledged assets are sold, the applicable financing arrangements generally
require the sale proceeds to be applied to repay the corresponding indebtedness.

In September 1997, the Company entered into the Loan Agreement which extended
the term of a line of credit with Heller Financial, Inc. (Heller) until
September 1999. The line of credit, which was increased from $15.0 million to
$20.0 million on April 14, 1999 is secured by accounts receivable, general
intangibles, inventory, intellectual property, cash held in the Company's
lock-box account, one spare airframe, aircraft spare parts and landing and gate
rights. The Loan Agreement provides that the Company shall not, directly or
indirectly, create or become liable in respect of any indebtedness, with certain
specified exceptions.

From time to time during 1998 and the first quarter of 1999, the Company has
been in default under certain provisions of the Loan Agreement. The Company has
entered into amendments with Heller waiving such defaults and is currently in
compliance with such provisions as they have been amended.


                                                             TOWER AIR, INC.  23
<PAGE>
 
MANAGEMENT'S DISCUSSION AND ANALYSIS

Since February 1998, the Company has entered into eight amendments to the Loan
Agreement providing, among other things, for (i) changes in the maximum amount
of the revolving loan during different periods; (ii) subordination of loans made
to the Company by officers and directors; (iii) increases to the spread between
the amount of collateral required and the amount of available borrowing under
the Loan Agreement; (iv) modification of the financial covenant relating to the
Company's Tangible Net Worth (as defined therein) to facilitate compliance by
the Company; and (v) increases in the interest rate from Prime (as defined
therein) plus 0.75% to Prime plus 1.50% (9.25% at December 31, 1998). Through a
combination of the fourth amendment on May 14, 1998 and the sixth amendment on
July 13, 1998, the Company and Heller agreed to modify the Tangible Net Worth
covenant in the Loan Agreement by reducing the amount of Tangible Net Worth the
Company is required to maintain from $47.0 million prior to August 31, 1998 and
$55.0 million thereafter to $35.0 million through May 1998, $38.0 million for
June 1998, $47.5 million through August 1, 1998 and $55.0 million from August
31, 1998 and thereafter. On June 1, 1998, the fifth amendment permanently
limited the maximum amount of borrowings under the facility to $15.0 million
beginning on June 29, 1998, a decrease from the $25.0 million maximum amount
originally permitted. The sixth amendment to the Loan Agreement waived defaults
resulting from the repayment of the 12% Note (as defined herein), the issuance
of the Nachtomi Note (as defined herein) and the defaults referred to below. On
August 27, 1998, the seventh amendment to the Loan Agreement between the Company
and Heller modified again the Tangible Net Worth covenant in the Loan Agreement
by reducing the amounts of Tangible Net Worth the Company is required to
maintain to $44.5 million in July 1998, $45.0 million from August 1998 through
March 1999 and to $50.0 million in April and May 1999. On April 14, 1999, the
eighth amendment to this Loan Agreement increased the maximum amount of
borrowings under the facility to $20.0 million and waived a covenant default
relating to the late payment of excise taxes which, as of April 15, 1999, the
Company has paid in full. As of December 31, 1998, the Company had $12.8 million
of obligations outstanding under the Loan Agreement, with an additional $2.0
million consisting of letters of credit issued to various suppliers and
insurance companies.

In July 1998, the Company was in default under three separate engine lease
agreements because certain lease payments were due and not timely paid. The
Company negotiated waivers and revised payment schedules to remedy such
defaults. The defaults may have constituted defaults under certain of the
Company's other debt instruments and leases and the Company obtained waivers of
such cross-defaults from the respective parties. In addition, the Company also
obtained waivers of certain covenant requirements from some of its lessors and
lenders. In July 1998, the Company did not meet the minimum net worth
requirements of an operating lease agreement entered into in connection with a
sale and leaseback transaction, but has obtained a waiver of that provision
through July 31, 1999. In addition, on April 14, 1999, the Company obtained
waivers under certain lease and debt agreements for a covenant default relating
to the late payment of excise taxes, which as of April 15, 1999, the Company has
paid in full. The Company obtained agreements with other lessors for deferred or
revised payment terms for approximately $8.1 million of lease and maintenance
reserve payments. As of December 31, 1998, the outstanding amount is
approximately $3.9 million. In addition, the Company agreed with certain of its
vendors and suppliers to extend payment terms, and has, in some cases, obtained
payment extensions with respect to certain of the Company's current obligations.

On several occasions during 1998, the Company did not make contributions to the
401(k) Savings Plan of amounts withheld from participants salaries on a timely
basis. Different factors contributed to these delays in funding including
administrative errors in the communication process between the Company's payroll
department, the Company's payroll vendor, and the administrator of the Savings
Plan, as well as Company cash flow issues. In September 1998, the Company made
an additional contribution of approximately $10,500 to the Savings Plan to make
participant's whole from the effects of the delayed funding. For a variety of
factors, the Company was similarly delayed on several occasions during 1998 in
the timely payment of its payroll and per diem runs.

In January 1998, the Company entered into a $15.0 million loan agreement with a
commercial financial institution secured by twelve Pratt & Whitney engines, of
which $11.3 million was used to pay the balance remaining on two previous agree
ments with the same commercial financial institution and $1.6 million was to be
paid toward engines under repair. As of December 31, 1998, this amount of $1.6
million remains unpaid. The aggregate balance outstanding on the note at
December 31, 1998 was approximately $7.4 million.


24  TOWER AIR, INC.
<PAGE>
 
                                            MANAGEMENT'S DISCUSSION AND ANALYSIS

In February and March 1998, the Company borrowed $6.0 million which bears
interest at a rate of 12% (the 12% Note) from Funding Enterprises, LLC, a
limited liability Company in which the Company's Chairman and former President
were members. On July 1, 1998, the Company discharged its obligations under the
12% Note by issuing a new note (the Nachtomi Note), due August 7, 1998, to the
Company's Chairman in the principal amount of $3.0 million and repaying the
balance of the 12% Note in cash. The Nachtomi Note originally provided for
interest at an annual rate of 12.0%, increasing to 15% after August 7, 1998. The
Nachtomi Note was amended so that it bears interest at an annual rate of 12.0%
after August 7, 1998 and matures on April 30, 1999. In connection with the 12%
Note, warrants for the purchase of 1.2 million shares of Common Stock of the
Company were issued with an exercise price of $5.00. The warrants expire in
February 2008.

On July 15, 1998, the Company purchased an existing leased aircraft from a
lessor for a purchase price of $13.5 million of which a credit of $6.0 million
was given by the lessor to the Company for the payment of maintenance reserves
paid during the lease period and a balance of $7.5 million was financed by the
same lessor. In addition, the lessor waived all previously outstanding rent and
maintenance reserves through June 30, 1998 amounting to $1.4 million. This loan
requires a monthly payment of approximately $50,000 of interest only starting
October 1998 through May 1999 and then a total monthly payment of approximately
$0.4 million including principal and interest through March 2001.

From September 1997 through March 1998, the Company entered into a finance
agreement involving the conversion and refurbishment of Pratt & Whitney engines.
In connection with this transaction, seven engines were financed for $35.8
million with interest at prime plus 2%. In September 1998, the lender agreed to
increase the loan to include $4.2 million relating to certain engines previously
overhauled. The loan was restructured and now requires a total monthly payment
of $1.5 million through March 1999 and $2.0 million through July 1999 and $2.5
million through August 2000 which allows the Company to repair/overhaul
additional engines currently at the repair facility with interest at 6% going up
to a maximum of 9% per annum. Under this restructuring agreement, the Company
was unable to make required payments for January through March 1999 amounting to
$4.5 million. The Company has reached an understanding with the financial
institution whereby this amount will be paid by September 1999.

On August 13, 1998, the Company restructured three existing loans with a
financial institution under which the Company was required to pay a total
monthly principal payment of $1.5 million. Under the terms of these restructured
Aircraft Loan and Security Agreements, the Company is required to pay an
aggregate monthly principal payment of $0.5 million plus interest through March
1999, which will pay off one of the three loans and the remaining two loans will
require a monthly principal and interest payment, commencing April 1999, of $1.2
million and $0.5 million through December 2002 and February 2003, respectively.

On November 13, 1998, the Company purchased another existing leased aircraft
from a lessor for a purchase price of $21.0 million of which $20.0 million was
financed by the same lessor. The loan is comprised of two notes of $10.0 million
each and requires a fixed total monthly payment of $105,000 each consisting of
principal and interest.

On December 31, 1998, the Company purchased three Pratt and Whitney engines from
a vendor for a total purchase price of $8.1 million of which $6.7 million was
financed by the same vendor. The loan, which bears interest at 9.0% per annum,
is for three years and requires a fixed monthly payment of $0.2 million
consisting of principal and interest starting February 1, 1999.

The Company has entered into a letter of intent with International Lease Finance
Corp. to lease two new Boeing 777 aircraft for an initial term of ten years. If
a definitive agreement is executed, the Company will be required to pay $4.8
million in deposits for the two leased aircraft, of which $0.4 million is due
during the first half of 1999. The deposits are refundable, subject to certain
conditions, at the end of the lease term.

To the extent that the Company's access to capital is constrained, the Company
may not be able to make certain capital expenditures, meet certain other
requirements or continue to implement certain other aspects of its strategic
plan. The Company's ability to make scheduled principal and interest payments
and to refinance its indebtedness and to meet its other


                                                             TOWER AIR, INC.  25
<PAGE>
 
DIRECTORS AND EXECUTIVE OFFICERS

obligations and future capital commitments will be dependent upon its financial
and operating performance, which is subject to general economic conditions and
to financial, business and other factors, including factors beyond its control.
Management believes that the Company's cash flow from its operations and
financing activities should be sufficient in the next twelve months to meet the
Company's debt service and other obligations, future capital commitments and
liquidity requirements. However, the airline industry in general, and the
Company in particular, are subject to significant risks and uncertainties,
therefore, there can be no assurance that the Company's operating results and
financing activities will be sufficient in the foreseeable future to meet such
obligations and commitments.

As of December 31, 1998, the Company had $56.7 million of required principal
payments on long-term debt due within one year.

In an effort to conserve cash, the Company suspended cash dividends on its
Common Stock after the third quarter of 1996.

Income Taxes

At December 31, 1998, for federal and state tax reporting purposes, the Company
had approximately $2,300,000 of alternative minimum tax credit carryforwards and
approximately $87,900,000 of net operating loss carryforwards available to
offset future federal tax liabilities.

Inflation

Inflation has not had a significant impact on the Company's operations, and the
Company does not expect any significant near-term inflationary impact.

================================================================================
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- --------------------------------------------------------------------------------

None.

================================================================================
DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- --------------------------------------------------------------------------------

The following sets forth the names, ages, present positions and business
experience of all the directors and executive officers of the Company. Officers
are appointed to serve until the meeting of the Board of Directors following the
next Annual Meeting of Stockholders and until their successors have been elected
and have been qualified.

At December 31, 1998, the directors, officers and key employees of the Company
were as follows:

Name                       Age      Position
- --------------------------------------------------------------------------------
Morris K. Nachtomi         62       President, Chief Executive Officer and 
                                        Chairman of the Board
Stephen L. Gelband         67       Director and Secretary
Stephen A. Osborn          48       Director
Henry P. Baer              63       Director
Leo-Arthur Kelmenson       72       Director
Eli Segal                  55       Director
William J. Cain            42       Senior Vice President-Maintenance & 
                                        Engineering
Philip R. Brookmeyer       44       Vice President-Legal & Deputy General 
                                        Counsel
Badar Mir                  40       Vice President-Financial Accounting
Nathan Nelson*             50       Chief Financial Officer & Treasurer
Vincent J. Vitale          60       Vice President-Customer Relations

* As of March 1, 1999, Mr. Nelson and the Company reached a mutual understanding
  regarding the winding down of his employment with the Company in order to
  enable him to pursue other business opportunities. Mr. Nelson will leave the
  Company effective May 31, 1999.


26  TOWER AIR, INC.
<PAGE>
 
                                                DIRECTORS AND EXECUTIVE OFFICERS

Mr. Morris Nachtomi co-founded the Company in 1982 of which he became a Director
and has been President since 1986 and Chief Executive Officer and Chairman of
the Board since 1989. After a thirty-year career at El Al Israel Airlines, Mr.
Nachtomi became Executive Vice President of Tower Travel Corporation, and helped
establish M.Z.M. Aviation Inc. and Metro International Airways, G.S.A. Before
1982, Mr. Nachtomi served as President of M.Z.M. Aviation Inc. and Metro
International Airways, G.S.A. In January, 1998 he relinquished the title of
President, which position he reassumed in July, 1998.

Mr. Gelband has been a Director and Secretary of the Company since December 1985
and February 1988 respectively. He has been General Counsel for the Company
since 1988. Mr. Gelband is a founder and Director of the Washington Airports
Task Force, a coalition of local and state governments and private businesses
promoting service to Washington National Airport and Dulles International
Airport. He is also a founder and Director of the Air and Space Heritage Council
which promotes the expansion of the National Air and Space Museum at Washington
Dulles International Airport. Mr. Gelband served as Trial Attorney at the Civil
Aeronautics Board from 1957 to 1960, and has been in private practice of law
since 1960. Mr. Gelband is a Vice President of the law firm of Hewes, Gelband,
Lambert & Dann, P.C., Washington, D.C., and provides legal services to the
Company, principally in the area of corporate and federal aviation law. Mr.
Gelband holds degrees from Yale College and Harvard Law School.

Mr. Osborn has been a Director of the Company from September 1988 until December
1992, and from May 1993 until present. Mr. Osborn is a Managing Director in the
Private Securities Division of CIGNA Investments, Inc., the investment
management affiliate of CIGNA Corporation, a position he has held for more than
five years. Prior to 1990, Mr. Osborn managed the investment activities of CIGNA
Venture Capital, Inc. He holds a B.A. degree from Trinity College and an M.B.A.
degree from the Johnson School of Management at Cornell University.

Mr. Baer has been a Director of the Company since January 1993. Since 1990, Mr.
Baer has been of counsel to the law firm of Skadden, Arps, Slate, Meagher & Flom
LLP. From January 1978 through June 1990, Mr. Baer was a partner in Skadden,
Arps, Slate, Meagher & Flom, where he headed the firm's labor and employment law
practice between 1982 and 1990. Mr. Baer served as an adjunct professor of law
at Fordham University School of Law in New York City from 1990 to 1994. He holds
a B.A. degree from Brown University and a J.D. degree from Harvard Law School.

Mr. Kelmenson has been a Director of the Company since May 1997. Mr. Kelmenson
is currently the Chairman of the Board of Directors and Chief Executive Officer
of Bozell Worldwide, Inc. Since 1968, he has served as an executive officer of
Kenyon & Eckhardt, the predecessor firm of BJK&E, first as the Chief Executive
Officer, and later as the President, Chairman and Chief Executive Officer. He is
a graduate of Columbia University, the Career Diplomate School of the University
of Geneva (Switzerland) and the University of Mexico.

Mr. Segal has been a Director of the Company since January 1998. He is currently
the President and CEO of The Welfare to Work Partnership. Prior to joining The
Partnership, Mr. Segal served as Chief Executive Officer of the Corporation for
National Service from October 1993 to February 1996, Assistant to the President
of the United States from January 1993 to February 1996, and as Chief of Staff
of the Clinton-Gore campaign in 1992. He has also held the office of President
at several companies including American Publishing Corporation, Vogart Crafts
Corporation, Bits & Pieces, Inc., and Publisher at GAMES Magazine. Mr. Segal
received his Bachelor's degree from Brandeis University in 1964 and a Juris
Doctorate from the University of Michigan Law School in 1967.

Mr. Brookmeyer has been Vice President-Legal & Deputy General Counsel since July
1998. From 1983 to 1998 he held positions of increasing legal responsibility
with UST Inc. (a Fortune 500 company), including most recently as Assistant
General Counsel & Assistant Secretary. Mr. Brookmeyer simultaneously served as
Senior Vice President-Business Affairs for Cabin Fever Entertainment Inc., a UST
subsidiary. He holds a B.A. degree from the State University of New York at
Albany and a J.D. from St. John's University School of Law.


                                                             TOWER AIR, INC.  27
<PAGE>
 
DIRECTORS AND EXECUTIVE OFFICERS

Mr. Cain rejoined the Company in November 1998 as Senior Vice
President-Maintenance & Engineering. From 1985 until May 1993, Mr. Cain held a
number of positions with the Company, including Maintenance Manager and Director
of Maintenance. From May 1993 to January 1996, Mr. Cain held the position of
Vice President-Maintenance & Engineering. From April 1996 to November 1998, Mr.
Cain was Vice President Technical for the Pacific Region of Atlas Air with
responsibility for all technical activity and the development of customer
relationships. Mr. Cain was honorably discharged from the U.S. Navy in 1979.

Mr. Mir has been Vice President-Financial Accounting since January 1999. Mr. Mir
joined Tower in February 1989 and has held various positions of increasing
responsibilities within the finance and accounting areas including, Manager of
Accounting and Corporate Controller, the position held just prior to his recent
appointment as Vice President-Financial Accounting. He holds a B.S. degree in
Accounting and a M.A. degree in Accounting/Economics from The City University of
New York schools system.

Mr. Nelson has been Chief Financial Officer & Treasurer since May 1998. From
1993 until he joined the Company, Mr. Nelson was Chief Financial Officer of
Amana Tool Corporation. From 1992 to 1993, he was Chief Financial Officer of
American Dream Airlines and from 1989 to 1992, he was Treasurer of Trump
Shuttle, Inc. and USAir Shuttle, Inc. Mr. Nelson holds a B.A. in Mathematics
from Yeshiva University, an M.S. in Operations Research from New York University
and an M.B.A. in Finance from St. John's University.

Mr. Vincent J. Vitale has been Vice President-Customer Relations since January
1999. Prior to assuming this position, Mr. Vitale was Vice President-Maintenance
& Engineering from February 1997 to November 1998 and Vice President-Special
Projects from November 1998 to January 1999. From 1968 to 1991, Mr. Vitale held
positions of increasing responsibility in aircraft and engine maintenance at
PanAm. His last position was System Director of station maintenance. Mr. Vitale
was Vice President of Maintenance for PanAm Express until 1992, Vice President
of Customer Support for Jetstream Aircraft from 1992 to 1995 and Vice President
of Maintenance for Airtran Airways from 1995 to 1996. He holds an FAA Airframe
and Powerplant License. He attended the State University of New York,
Farmingdale and majored in Business Administration and also graduated from the
Manhattan High School of Aviation Trades.

Additional information is contained in the Registrant's 1998 Proxy Statement,
pursuant to Regulation 14A, which is incorporated herein by reference.

================================================================================
EXECUTIVE COMPENSATION
- --------------------------------------------------------------------------------

Information required under this Item is contained in the Registrant's 1999 Proxy
Statement, pursuant to Regulation 14A, which is incorporated herein by
reference.

================================================================================
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- --------------------------------------------------------------------------------

Information required under this Item is contained in the Registrant's 1999 Proxy
Statement, pursuant to Regulation 14A, which is incorporated herein by
reference.

================================================================================
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------------------------------

Information required under this Item is contained in the Registrant's 1999 Proxy
Statement, pursuant to Regulation 14A, which is incorporated herein by
reference.


28  TOWER AIR, INC.
<PAGE>
 
                                                  REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Tower Air, Inc.

We have audited the accompanying balance sheets of Tower Air, Inc. as of
December 31, 1998 and 1997, and the related statements of operations,
stockholders' equity, and cash flows for each of the three years in the period
ended December 31, 1998. These financial statements and schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and 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 financial statements referred to above present fairly, in
all material respects, the financial position of Tower Air, Inc. at December 31,
1998 and 1997, and the results of its operations and its cash flows for each of
the three years in the period ended December 31, 1998, in conformity with
generally accepted accounting principles. Also, in our opinion, the related
financial statement schedule, when considered in relation to the basic financial
statements taken as a whole, presents fairly in all material respects the
information set forth therein.


                                    /s/ Ernst & Young LLP

                                    Melville, New York
                                    February 15, 1999,
                                    except for the last paragraph of Note 2,
                                    as to which date is April 15, 1999


                                                             TOWER AIR, INC.  29
<PAGE>
 
BALANCE SHEET

<TABLE>
<CAPTION>
                                                                                  December 31,
                                                                            ======================
(In thousands, except share data)                                                1998         1997
- --------------------------------------------------------------------------------------------------
<S>                                                                         <C>          <C>      
Assets
Current Assets:
Cash and cash equivalents                                                   $   1,614    $   3,922
Certificates of deposit, at cost, which approximates market                     2,157        2,407
Receivables, net of allowance for doubtful accounts of
  $1,556 and $1,474, respectively                                              38,626       28,151
Income tax receivable                                                              --        3,850
Prepaid expenses and other current assets                                       3,414          880
                                                                            ----------------------
Total current assets                                                           45,811       39,210
Property and Equipment, at cost:
Flight equipment                                                              500,520      419,851
Ground property and equipment                                                  34,067       33,489
                                                                            ----------------------
                                                                              534,587      453,340
Less accumulated depreciation and amortization                                235,658      186,945
                                                                            ----------------------
                                                                              298,929      266,395
Other assets                                                                    6,022        4,515
                                                                            ----------------------
                                                                            $ 350,762    $ 310,120
                                                                            ======================
Liabilities and Stockholders' Equity
Current Liabilities:
Note payable                                                                $  12,818    $  21,038
Accounts payable                                                               58,558       55,313
Accrued liabilities                                                            44,329       40,698
Air traffic liability                                                          13,793       18,867
Current maturities of long-term debt                                           56,701       43,273
                                                                            ----------------------
Total current liabilities                                                     186,199      179,189

Long-term debt                                                                 91,932       63,321
Deferred income taxes                                                          19,558       16,399
Deferred rent                                                                   1,616        1,790

Commitments and Contingencies

Stockholders' Equity:
Preferred stock, $.01 par value; 5,000,000 shares authorized; none issued          --           --
Common stock, $.01 par value; 35,000,000 shares authorized;
  15,575,424 issued in 1998 and 15,500,006 in 1997                                156          155
Additional paid-in capital                                                     44,428       43,885
Retained earnings                                                               8,384        6,892
Less treasury stock, at cost (210,000 shares)                                  (1,511)      (1,511)
                                                                            ----------------------
Total stockholders' equity                                                     51,457       49,421
                                                                            ----------------------
                                                                            $ 350,762    $ 310,120
                                                                            ======================
</TABLE>

See notes to financial statements.


30  TOWER AIR, INC.
<PAGE>
 
                                                        STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                               Years Ended December 31,
                                                         ===================================
(In thousands, except per share data)                         1998         1997         1996
- --------------------------------------------------------------------------------------------
<S>                                                      <C>          <C>          <C>      
Operating Revenues:
Scheduled passenger service                              $ 323,198    $ 267,326    $ 247,190
Commercial charter service                                  59,554      103,358       84,389
Military charter service                                    63,953       67,896       64,460
Cargo service                                               24,769       13,826       14,085
Other                                                       12,346        9,096        7,695
                                                         -----------------------------------
Total operating revenues                                   483,820      461,502      417,819
                                                         -----------------------------------
Operating Expenses:
Fuel                                                        70,902       85,803       82,561
Flight equipment rentals and insurance                      34,071       24,770       19,721
Maintenance                                                 43,767       48,450       52,981
Crew costs and other                                        31,590       28,646       26,031
Aircraft and traffic servicing                              86,173       76,772       83,704
Passenger servicing                                         55,711       50,370       55,645
Promotion, sales and commissions                            66,240       66,167       60,669
General and administrative                                  22,542       20,658       21,178
Depreciation and amortization                               55,703       52,414       38,855
                                                         -----------------------------------
Total operating expenses                                   466,699      454,050      441,345
                                                         -----------------------------------
Operating Income (Loss)                                     17,121        7,452      (23,526)

Interest and Other Expenses:
Interest expense                                            14,543       12,273        8,114
Other (income) expense                                      (2,073)          69          749
                                                         -----------------------------------
Total interest and other expenses                           12,470       12,342        8,863
                                                         -----------------------------------
Income (Loss) Before Income Taxes                            4,651       (4,890)     (32,389)
Income tax provision (benefit)                               3,159         (995)     (11,506)
                                                         -----------------------------------

Net Income (Loss)                                        $   1,492    $  (3,895)   $ (20,883)
                                                         ===================================

Net Income (Loss) Per Common Share - Basic and Diluted   $    0.10    $   (0.25)   $   (1.37)
                                                         ===================================
</TABLE>

See notes to financial statements.


                                                             TOWER AIR, INC.  31
<PAGE>
 
STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                   (In thousands, except per share data)
                                  ==================================================================================
                                    Common Stock       Additional                  Treasury Stock
                                  -----------------       Paid-In   Retained      ------------------   Stockholders'
                                  Shares     Amount       Capital   Earnings      Shares      Amount          Equity
- --------------------------------------------------------------------------------------------------------------------
<S>                               <C>      <C>           <C>        <C>             <C>     <C>             <C>     
Balance at December 31, 1995      15,500   $    155      $ 43,885   $ 33,505        (210)   $ (1,511)       $ 76,034

Cash dividends paid                                                                                       
   ($.12 per share)                   --         --            --     (1,835)         --          --          (1,835)

Net loss - 1996                       --         --            --    (20,883)         --          --         (20,883)
                                  ----------------------------------------------------------------------------------
Balance at December 31, 1996      15,500        155        43,885     10,787        (210)     (1,511)         53,316

Net loss - 1997                       --         --            --     (3,895)         --          --          (3,895)
                                  ----------------------------------------------------------------------------------
Balance at December 31, 1997      15,500        155        43,885      6,892        (210)     (1,511)         49,421

Warrants issued in connection                                                                             
   with debt issuance                 --         --           342         --          --          --             342

Exercised options                     75          1           201         --          --          --             202

Net income - 1998                     --         --            --      1,492          --          --           1,492
                                  ----------------------------------------------------------------------------------

Balance at December 31, 1998      15,575   $    156      $ 44,428   $  8,384        (210)   $ (1,511)       $ 51,457
                                  ==================================================================================
</TABLE>

See notes to financial statements.


32  TOWER AIR, INC.
<PAGE>
 
                                                        STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                     Years Ended December 31,
                                                                               ===================================
(In thousands)                                                                      1998         1997         1996
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>          <C>          <C>       
Cash Flows From Operating Activities
Net income (loss)                                                              $   1,492    $  (3,895)   $ (20,883)
Adjustments to reconcile net income (loss) to net cash 
  provided by operating activities:
  Depreciation and amortization                                                   55,703       52,414       38,855
  Provision for doubtful accounts                                                    486          775        1,009
  Warrants issued in connection with debt issuance                                   342           --           --
  Deferred income taxes                                                            3,159        2,854       (5,109)
  Deferred rent                                                                     (174)         (38)         320
  (Gain) loss on disposal of property and equipment                               (2,306)         153          403
  Changes in certain assets and liabilities:
   Receivables                                                                   (10,961)      (1,014)       3,135
   Income tax receivable                                                           3,850        2,547       (6,397)
   Prepaid expenses and other assets                                              (4,077)       2,235         (449)
   Accounts payable and accrued liabilities                                       12,349       10,284       20,584
   Air traffic liability                                                          (5,074)         857       (1,868)
                                                                               -----------------------------------
Net cash provided by operating activities                                         54,789       67,172       29,600

Cash Flows From Investing Activities
Purchases of flight equipment                                                    (37,552)     (72,696)     (49,735)
Purchases of ground property and equipment                                          (578)      (1,572)      (2,850)
Proceeds from sale of flight equipment                                             6,880           --        6,191
Proceeds from sale of ground property and equipment                                   --          100           47
Proceeds from insurance company                                                       --           --       25,000
Decrease (increase) in certificates of deposit                                       250       (2,132)         425
                                                                               -----------------------------------
Net cash used in investing activities                                            (31,000)     (76,300)     (20,922)

Cash Flows From Financing Activities
Proceeds from borrowings                                                         505,277      464,260       41,875
Principal payments on borrowings                                                (530,627)    (453,372)     (47,884)
Proceeds from the exercise of stock options                                          202           --           --
Payment of cash dividends                                                             --           --       (1,835)
Other                                                                               (949)        (806)      (1,387)
                                                                               -----------------------------------
Net cash (used in) provided by financing activities                              (26,097)      10,082       (9,231)
                                                                               -----------------------------------
Net (decrease) increase in cash and cash equivalents                              (2,308)         954         (553)
Cash and cash equivalents at beginning of year                                     3,922        2,968        3,521
                                                                               -----------------------------------
Cash and cash equivalents at end of year                                       $   1,614    $   3,922    $   2,968
                                                                               ===================================
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for interest                                       $  13,977    $  11,221    $   8,022
Cash paid during the period for income taxes                                   $      --    $      52    $     442
Supplemental Schedule of Noncash Investing and Financing Activities:
Purchase of flight equipment accrued but not paid                              $  13,275    $  14,238    $  15,512
Purchase of flight equipment financed through debt                             $  54,659    $  27,189    $  57,600
                                                                               ===================================
</TABLE>

See notes to financial statements.


                                                             TOWER AIR, INC.  33
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

================================================================================
Note 1. ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- --------------------------------------------------------------------------------

Organization

Tower Air, Inc. (the Company) was organized in the State of Delaware on August
13, 1982 and was issued an operating certificate by the Civil Aeronautics Board
effective October 27, 1983. The Company provides long-haul scheduled and charter
passenger and cargo air service in diverse domestic and international markets.

Operations

The Company's ability to reduce its working capital deficiency during 1998 was
significantly affected, in part by the reduction in its line of credit and
expenditures for the purchase and repair of flight equipment. The Company's
ability to maintain a satisfactory level of working capital during 1999 depends
on its ability to increase revenue and reduce costs. The Company is currently
negotiating with a financial institution to further increase its line of credit.
The Company's management believes that its operating plans for the balance of
1999 will provide an appropriate level of working capital to meet the Company's
needs.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits with banks and highly
liquid financial instruments, including money market funds, having maturity
dates of three months or less when purchased.

Property and Equipment

Depreciation of property and equipment is provided using the straight-line
method as follows: Boeing 747 aircraft - seven to twenty years; other flight and
ground property and equipment - two to ten years. One of the Company's Boeing
747 aircraft has a salvage value of $8,000,000, one Boeing 747 has a salvage
value of $6,000,000 and three of the Company's Boeing 747 aircraft each have a
salvage value of $5,000,000. Leasehold improvements are amortized over the
lesser of their useful lives or the term of the related lease.

During 1998, the Company changed their depreciation policy for overhauls of
airframe in accordance with their amended Federal Aviation Administration
maintenance plan. The result of the depreciation policy change resulted in a
decrease to depreciation expense for the year ended December 31, 1998 of
approximately $4.4 million.

Aircraft and Engine Maintenance

The costs of major airframe and engine overhauls are capitalized and amortized
over the period benefited for both owned and leased aircraft. Other maintenance
costs are charged to operating expense as incurred.

Revenue Recognition

Revenue is recognized when the transportation is provided. Tickets sold but not
yet used are recorded as current liabilities in the "Air traffic liability"
account.

Income Taxes

Income taxes have been provided using the liability method in accordance with
Financial Accounting Standards Board (FASB) Statement No. 109, Accounting for
Income Taxes.


34  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

Foreign Currency Translation

Assets and liabilities of foreign station operations, which are immaterial, have
been translated at exchange rates in effect at the balance sheet dates, except
property and equipment which was translated at rates of exchange in effect at
the time of acquisition. Revenues and expenses were translated at average
monthly rates prevailing during the given period, except for depreciation which
was translated at the rate in effect at the time the related asset was acquired.
Foreign exchange gains and losses, which were immaterial, were included in
"Interest and other expense."

Stock Based Compensation

The Company grants stock options for a fixed number of shares to employees with
an exercise price equal to the fair value of the shares at the date of grant.
The Company accounts for stock option grants in accordance with APB Opinion No.
25, Accounting for Stock Issued to Employees (APB 25) and related
Interpretations because the Company believes the alternative fair value
accounting provided for under FASB Statement No. 123, Accounting for Stock-Based
Compensation, requires the use of option valuation models that were not
developed for use in valuing employee stock options. Under APB 25, because the
exercise price of the Company's employee stock options equals the market price
of the underlying stock on the date of the grant, no compensation expense is
recognized.

Earnings Per Share

Basic and diluted earnings per share is calculated in accordance with FASB
Statement No. 128, Earnings per Share. All earnings per share amounts for all
periods have been presented, and where appropriate, restated to conform to the
requirements of Statement 128.

Certificates of Deposit

The Company has determined that all of its certificates of deposit are
classified as "held to maturity securities." Held to maturity securities are
carried at amortized cost which approximates market value. All held to maturity
securities are due to mature within one year and there are no gross unrealized
gains or losses related to such securities at December 31, 1998, 1997 or 1996.

Fair Value of Financial Instruments

The carrying amounts of short-term investments, which are classified as cash
equivalents and certificates of deposit, approximate fair value. The fair values
of the Company's debt, including current maturities, are estimated using
discounted cash flow analyses, based on the estimated current incremental
borrowing rates for similar types of borrowing arrangements. The carrying
amounts of the Company's debt at December 31, 1998 and 1997 approximate fair
value.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Actual results could differ from these estimates.


                                                             TOWER AIR, INC.  35
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

================================================================================
Note 2. LONG-TERM DEBT AND NOTE PAYABLE
- --------------------------------------------------------------------------------

Long-term debt consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                                                     December 31,
                                                                                 ===================
                                                                                     1998       1997
- ----------------------------------------------------------------------------------------------------
<S>                                                                              <C>        <C>     
6.5% Notes, due in monthly installments through December 2005                    $ 19,899   $     --
8.5% - 9.45% Loans Payable, due in monthly installments through September 2013      6,802      7,750
8.5% Note, due in monthly installments through March 2001                           7,520         --
9% Note, due in monthly installments through January 2002                           6,723         --
10.12% Note, due in monthly installments through December 2002                     41,351     42,851
10.27% Note, due in monthly installments through February 2003                     18,082     18,238
10.27% Note, due in monthly installments through March 1999                         2,034      4,032
12% Note, maturing in April 1999                                                    3,000         --
Prime plus 2.5% Note, due in monthly installments through November 2000             6,593      9,520
Prime plus 2.75% Notes, due in monthly installments through February 1999              --     11,257
Prime plus 2.75% Note, due in monthly installments through January 2000             7,358         --
Prime plus 2.0% Notes, due in monthly installments through August 2000             29,168     12,946
Other                                                                                 103         --
                                                                                 -------------------
                                                                                  148,633    106,594
Less current maturities                                                            56,701     43,273
                                                                                 -------------------
                                                                                 $ 91,932   $ 63,321
                                                                                 ===================
</TABLE>

In March 1996, the Company refinanced the outstanding balance of certain Notes
bearing interest at prime plus 2% due in monthly installments through October
1996, Notes bearing interest at prime plus 2.25% due in monthly installments
through August 1996, and Notes bearing interest at prime plus 2.0% due in
February 1997, in addition to the $20,000,000 note issued in January 1996, with
the same financial institution. In addition, the Company borrowed an additional
$17,000,000 which is secured by the two Boeing 747 aircraft purchased in January
1996. The new loan balance, which aggregates $50,200,000, bears interest at
10.12%. In August 1998, the lender agreed to defer the principal portion of the
monthly payment for a period of eight months, reducing the monthly payments
during the period by approximately $700,000. Accordingly, the maturity date of
the loan has been extended to December 2002. At December 31, 1998 and 1997,
there was approximately $41,351,000 and $42,851,000 outstanding, respectively.

In 1993, the Port Authority of New York and New Jersey (Port Authority) financed
certain renovations of the terminal facility and terminal ramp. In connection
with this financing, the Company is required to pay principal and interest on
the terminal building renovation of approximately $111,000 per month through
September 1998, which bears interest at 8.93% per annum. In addition, the
Company is required to pay principal and interest on the terminal ramp
renovation financing of approximately $13,000 per month through September 2013,
which bears interest at 9.45% per annum. In 1995, the Company completed a
terminal facility expansion project at John F. Kennedy International Airport at
a cost of approximately $10,000,000. The Company had a commitment from the Port
Authority of $5,500,000 of five-year financing at a fixed interest rate of 8.5%
for this project. As of December 31, 1998 and 1997, there was approximately
$6,802,000 and $7,750,000, respectively, outstanding.


36  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

In November 1996, the Company borrowed $2,000,000 from a commercial finance
institution. The note bears interest at 10.27% and was due December 1997. During
1997, the Company borrowed an additional $5,365,000 at the same interest rate
from the same commercial finance institution with such debt being due in
September 1998. In August 1998, the loan agreement was amended and restated
whereas the financial institution reduced the monthly principal payments by
approximately $150,000. The amended note bears interest at a rate of 10.27% per
annum and is due in March 1999. Monthly principal and interest payments required
under the amended note approximate $500,000. At December 31, 1998 and 1997,
there was approximately $2,034,000 and $4,032,000 outstanding, respectively.

In May 1996, the Company purchased one Boeing 747 aircraft for an aggregate
purchase price of $21,000,000. In connection with this purchase, the Company
issued a $21,000,000 note to a commercial finance company. This loan bears
interest at a rate of 10.27% per annum. In August 1998, the lender agreed to
defer the principal portion of the monthly payment for a period of eight months,
reducing the monthly payments during the period by approximately $300,000.
Accordingly, the maturity date of the loan has been extended to February 2003.
At December 31, 1998 and 1997, there was approximately $18,082,000 and
$18,238,000 outstanding, respectively.

In January 1998, the Company entered into an agreement with a financial
institution to borrow up to $15,000,000. The proceeds of this borrowing
($13,584,000) were used to pay the balances remaining on two previous agreements
with the same commercial financial institution of $7,500,000 and $3,757,000
outstanding, respectively, as of December 31, 1997 and the remaining proceeds
were used primarily to pay for engines under repair. The note bears interest at
prime plus 2.75% and is due in January 2000. The note is secured by twelve JT9D
engines. The balance outstanding on the note at December 31, 1998 was
approximately $7,358,000.

In February and March 1998, the Company borrowed $6 million from Funding
Enterprises, LLC, a limited liability company in which the Company's Chairman
and former President were members, bearing interest at 12% per annum. On July 1,
1998, the Company discharged its obligations under the 12% Note by issuing a new
note (the Nachtomi Note), due August 7, 1998, to the Company's Chairman in the
principal amount of $3.0 million and repaying the balance of the 12% Note in
cash. The Nachtomi Note originally provided for interest at an annual rate of
12.0%, increasing to 15% after August 7, 1998. The Nachtomi Note was amended on
August 7, 1998 to reduce the interest rate to 12% after August 7, 1998 and to
extend the maturity date to April 30, 1999. In connection with the Funding
Enterprises LLC Note, warrants for the purchase of 1.2 million shares of common
stock of the Company were issued with an exercise price of $5.00. The Company
recorded approximately $340,000 in interest expense relating to the fair value
of the warrants as of August 7, 1998. The warrants expire in February 2008. At
December 31, 1998, $3,000,000 was outstanding.

In November 1997, the Company acquired four leased engines for an aggregate
purchase price of $9,750,000. In connection with this transaction, the Company
issued a promissory note for the full purchase price. The interest rate
associated with the note accrues at a rate of prime plus 2.5% per annum and
requires monthly installments of principal and interest of approximately
$320,000 through November 2000. The balance outstanding as of December 31, 1998
and 1997 was approximately $6,593,000 and $9,520,000, respectively.

The Company entered into a finance agreement during September 1997 through March
1998 involving the conversion and refurbishment of seven Pratt & Whitney JT9
engines. In connection with this transaction, promissory notes were issued
between September 1997 and March 1998, totalling approximately $35,780,000.
Related interest accrues at prime plus 2% per annum on the outstanding principal
balance. In September 1998, the lender agreed to increase the loan to include
$4.2 million relating to certain engines previously overhauled. In addition, the
maturity date of the note was extended to August 2000. The balance outstanding
at December 31, 1998 and 1997 was approximately $29,168,000 and $12,946,000.


                                                             TOWER AIR, INC.  37
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

On July 15, 1998, the Company purchased a leased aircraft from a lessor for a
purchase price of $13.5 million of which a credit of $6 million was given by the
lessor to the Company for the payments of maintenance reserves paid during the
lease period and a balance of $7.5 million was financed by the same lessor. In
addition, the lessor waived all previously outstanding rent and maintenance
reserves through June 30, 1998, amounting to $1.4 million. This loan requires a
monthly payment of approximately $50,000 of interest only commencing October
1998 through May 1999 and then a total monthly payment of approximately $370,000
including principal and interest through March 2001. The note bears interest at
8.5% per annum. At December 31, 1998 there was approximately $7,520,000
outstanding.

In November 1998, the Company purchased an existing leased aircraft from the
lessor for a purchase price of $21,000,000. In connection with this purchase,
the Company paid $1,000,000 and issued two $10,000,000 promissory notes to the
seller, a financial institution. In addition, the lessor paid the Company for
all unused accumulated maintenance reserves which amounted to approximately $5
million. Such amounts were recorded as a reduction of aircraft maintenance
expense in the fourth quarter of 1998. The notes bear interest at 6.5% per
annum. The first note requires monthly principal and interest payments of
approximately $105,000 through October 2005 and a balloon payment of $4.9
million in November 2005. The second note requires monthly principal and
interest payments of approximately $105,000 through October 2004 and a balloon
payment of $5.7 million in November 2004. At December 31, 1998, the aggregate
balance outstanding on these notes was approximately $19,899,000.

In December 1998, the Company purchased three engines for an aggregate purchase
price of $8,100,000. In connection with the purchase, the Company paid
$1,377,000 and issued a $6,723,000 promissory note to the seller. This loan
bears interest at 9% per annum and requires monthly payments of approximately
$214,000 through January 2002. At December 31, 1998, the balance outstanding was
$6,723,000.

At December 31, 1998, the aggregate annual maturities of long-term debt during
the next five years are as follows (in thousands):

1999       $56,701
2000       $33,033
2001       $21,616
2002       $20,226
2003        $3,651

Certain debt is secured by aircraft having a net book value of approximately
$113,732,000 at December 31, 1998.

The Company has a $15,000,000 line of credit (Loan Agreement) with a financial
institution which may be used for short-term borrowings or letters of credit.
The agreement, as amended in September 1997, expires in September 1999. Since
February 1998, the Company has entered into seven amendments to the Loan
Agreement providing, among other things, for (i) changes in the maximum amount
of the revolving loan during different periods; (ii) subordination of loans made
to the Company by officers and directors; (iii) increases to the spread between
the amount of collateral required and the amount of available borrowing under
the Loan Agreement; (iv) modification of the financial covenant relating to the
Company's tangible net worth to facilitate compliance by the Company; and (v)
increases in the interest rate from prime plus 0.75% to prime plus 1.50% (9.25%
at December 31, 1998). Through a combination of the fourth amendment on May 14,
1998 and the sixth amendment on July 13, 1998, the Company agreed to modify the
tangible net worth covenant in the Loan Agreement by reducing the amount of
tangible net worth the Company is required to maintain from $47.0 million prior
to August 31, 1998 and $55.0 million thereafter to $35.0 million through May
1998, $38.0 million for June 1998, $47.5 million through August 1, 1998 and
$55.0 million from August 31, 1998 and thereafter. On June 1, 1998, the fifth
amendment permanently limited the maximum amount of borrowings under the
facility to $15.0 million beginning on June 29, 1998, a decrease from the $25.0


38  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

million maximum amount originally permitted. The sixth amendment to the Loan
Agreement waived defaults resulting from the repayment of certain notes payable
and the defaults referred to below. On August 27, 1998, the seventh amendment
modified the tangible net worth covenant by reducing the amounts of tangible net
worth the Company is required to maintain to $44.5 million in July 1998, $45.0
million from August 1998 through March 1999 and to $50.0 million in April and
May 1999. As of December 31, 1998, the Company had $12,818,000 of obligations
outstanding under the Loan Agreement of which an additional $2.0 million
consisted of letters of credit issued to various suppliers and insurance
companies. The credit line is primarily secured by the Company's trade
receivables and certain property and equipment.

On April 14, 1999, the Company entered into the eighth amendment to waive a
default in the Loan Agreement and to increase the line of credit as follows: (i)
from and after April 14, 1999 to and including May 30, 1999, $20,000,000; (ii)
on and after May 31, 1999, to and including June 29, 1999, $19,000,000; (iii) on
and after June 30, 1999, to and including July 30, 1999, $18,000,000; (iv) on
and after July 31, 1999, to and including August 30, 1999, $16,000,000; and (v)
on and after August 31, 1999, $15,000,000. On April 15, 1999, the Company
entered into the ninth amendment to modify the tangible net worth covenant by
reducing the amounts of tangible net worth the Company is required to maintain
to $45 million in April 1999 through June 1999, and $50 million in July 1999
through September 1999.

================================================================================
Note 3. INCOME TAXES
- --------------------------------------------------------------------------------

The provision (benefit) for income taxes consisted of the following (in
thousands):

                                             ===================================
                                                 1998         1997         1996
- -------------------------------------------------------------------------------
Current:
Federal                                      $     --     $ (3,849)    $ (6,397)
State and local                                    --           --           --
                                             ----------------------------------
                                                   --       (3,849)      (6,397)
                                             ----------------------------------
Deferred:
Federal                                         2,743        3,086       (3,541)
State and local                                   416         (232)      (1,568)
                                             ----------------------------------
                                                3,159        2,854       (5,109)
                                             ----------------------------------
Provision (benefit) for income taxes         $  3,159     $   (995)    $(11,506)
                                             ===================================

Deferred tax expense (benefit) consisted of the following (in thousands):

                                               =================================
                                                   1998        1997        1996
- -------------------------------------------------------------------------------
Tax depreciation greater than
   book depreciation                           $  8,431    $ 12,218    $  4,056
Tax benefit of net operating loss
   carryforwards                                 (5,674)    (15,023)    (13,792)
Tax utilization of alternative minimum
   tax credit carryforwards                          --       3,867       3,572
Other                                               402       1,792       1,055
                                               --------------------------------
                                               $  3,159    $  2,854    $ (5,109)
                                               =================================


                                                             TOWER AIR, INC.  39
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

The income tax provisions were at rates different from the U.S. federal
statutory rates for the following reasons:

                                                   =============================
                                                   1998       1997        1996
- --------------------------------------------------------------------------------
Statutory rate                                     34.0%     (34.0)%     (35.0)%
State and local income tax (benefit),
  net of federal tax benefit                        5.9       (3.1)       (3.0)
Nondeductible items                                21.8       20.0         2.5
Other                                               6.2       (3.2)         --
                                                   -----------------------------
Effective tax rate                                 67.9%     (20.3)%     (35.5)%
                                                   =============================

Deferred income taxes arise from temporary differences between the tax basis of
assets and liabilities and their reported amounts in the financial statements.
Deferred income tax liability components are as follows (in thousands):

                                                                   December 31
                                                               =================
                                                                  1998      1997
- --------------------------------------------------------------------------------
Deferred tax liabilities for taxable temporary differences:
  Tax depreciation in excess of book depreciation              $54,765   $46,334
  Other                                                          1,605     1,203
                                                               -----------------
Total deferred tax liabilities                                  56,370    47,537
Deferred tax assets:
  Tax benefit of net operating loss carryforwards               34,471    28,797
  Alternative minimum tax credit carryforwards                   2,341     2,341
                                                               -----------------
Total deferred tax assets                                       36,812    31,138
                                                               -----------------
Net noncurrent liability                                       $19,558   $16,399
                                                               =================

At December 31, 1998, for federal reporting purposes, the Company had
approximately $87,935,000 of net operating loss carryforwards available to
offset future federal tax liabilities.

================================================================================
Note 4.  COMMITMENTS
- --------------------------------------------------------------------------------

At December 31, 1998, the Company had eight Boeing 747 aircraft under operating
leases. Three aircraft are under the terms of the same lease agreement which
provides monthly rental payments at fixed rates. Under the terms of four of the
lease agreements, monthly rent is at a fixed rate. In addition, one aircraft is
being leased at a power by the hour rate, as defined.

In January 1998, the Company commenced rental payments on a leased aircraft,
amended in the prior year, providing for fixed monthly rental payments. This
lease was extended through January 2001.

In March 1998, the Company commenced rental payments on a leased aircraft that
was converted to a freighter. The amended lease term is fifteen years with
monthly rentals at a fixed rate through 2013.

In April 1998, the Company renewed lease agreements on two aircraft from the
same lessor. These leases, for five and ten years, respectively, provide for
rental payments at a fixed monthly rate.


40  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

In September 1998, the Company entered into a one-year lease for a freighter
which commenced on the delivery date in October 1998. Monthly rental payments
are determined on a power by the hour basis.

Five of the Company's aircraft leases require that the Company pay the lessor
for maintenance reserves based on the number of airframe and engine flight hours
accumulated at specified rates per hour, as defined in the agreements.

At December 31, 1998, minimum annual rental commitments under noncancelable
operating leases were approximately as follows (in thousands):

                                     ===========================================
                                                         Ground
                                        Flight     Property and
                                     Equipment        Equipment            Total
- --------------------------------------------------------------------------------
1999                                  $ 22,636         $  5,107         $ 27,743
2000                                    21,547            5,066           26,613
2001                                    17,160            5,066           22,226
2002                                    17,160            5,066           22,226
2003                                    12,159            1,800           13,959
Thereafter                              32,144              454           32,598
                                     -------------------------------------------
                                      $122,806         $ 22,559         $145,365
                                     ===========================================

Rent expense amounted to approximately $38,000,000, $28,500,000 and $22,600,000
for the years ended December 31, 1998, 1997 and 1996, respectively. These
amounts include flight equipment rental expense of $32,100,000, $22,700,000 and
$17,100,000 and ground property and equipment rentals of $5,900,000, $5,800,000
and $5,500,000 for the years ended December 31, 1998, 1997 and 1996,
respectively.

In September 1993, the Company entered into a five-year lease agreement with the
Port Authority for a terminal facility at John F. Kennedy International Airport.
Under the terms of the lease, the Company pays a base rent plus additional
rentals based on the number of arriving and departing passengers above an annual
exemption amount and percentages of additional terminal revenues, as defined in
the agreement. In January 1995, the Port Authority extended the lease term
through April 30, 2003.

The Company has an employment agreement with an officer which has a term of five
years commencing in October 1993. Base salary is set at $1,000,000 per annum.
The contract is automatically extended for additional terms of one year unless
the officer or the Company elects that there shall be no such extension. In
October 1998, the contract was automatically extended through October 1999. In
addition, if a change in control (as defined in the agreement) occurs during the
five-year term of the agreement, such term shall automatically be extended to
include the five-year period commencing on the date on which the change in
control occurs. The agreement further provides that if, prior to a change in
control, the Company terminates the officer's employment, then the Company will
pay him his base salary through such termination date plus the product of the
sum of the officer's annual base salary and the average of the annual bonuses,
if any, actually paid to the officer with respect to the two years of his term
immediately preceding the year of the term in which the date of termination
occurs, and the number of years (including partial years) remaining in the term.
If, subsequent to a change in control, the Company terminates the officer or if
the officer resigns, then the Company will pay his base salary through such
termination date and an amount equal to the product of 2.99 and the officer's
base amount as defined in Section 280G(b)(3) of the Internal Revenue Code of
1986, as amended.

As of December 31, 1998, the Company had 1,932 employees, 1,467 of which were
full time and 465 of which were part time. Of the full time employees, 543
belong to the Association of Flight Attendants (AFA) and 220 are members of the
Air Line Pilots Association (ALPA).


                                                             TOWER AIR, INC.  41
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

The Company's September 1993 contract with its pilots and flight engineers
became amendable in September 1996 and direct negotiations continued until July
1997, at which time a federal mediator was appointed. On June 12, 1998, the
Company's pilots and flight engineers elected to change representation from an
in-house union to ALPA. The Company expects mediation to conclude sometime
during 1999.

The Company's contract with its flight attendants became amendable in September
1998. Negotiations with the AFA commenced in September 1998 to replace the
existing contract and are expected to continue well into 1999.

The Company utilized standby letters of credit to secure performance guarantees
in the normal course of business. The Company provides cash collateral for all
of these letters of credit. As of December 31, 1998 and 1997, cash collateral
amounted to $2,157,000 and $2,407,000. These amounts are included in
Certificates of Deposit in the accompanying balance sheets.

================================================================================
Note 5.  SAVINGS AND RETIREMENT PLAN
- --------------------------------------------------------------------------------

The Company sponsors a number of defined contribution pension plans which are
available to substantially all full-time employees. For the years ended December
31, 1998, 1997 and 1996, the Company's contributions, which are principally
based on a percentage of an employee's annual compensation, amounted to
approximately $758,000, $719,000 and $698,000, respectively.

================================================================================
Note 6.  CONCENTRATION OF CREDIT RISK
- --------------------------------------------------------------------------------

Sales with foreign destinations and/or arrivals accounted for 63%, 69% and 70%
of total revenues for the years ended December 31, 1998, 1997 and 1996,
respectively.

The Israel market, Tower's largest scheduled passenger service revenue source,
is composed primarily of individuals and groups who travel for religious
reasons, vacations or business. This market historically has been characterized
by a relatively stable travel pattern. From time to time, security concerns in
Israel have resulted, and may continue to result, in oscillations in demand.

The U.S. Government and its agencies accounted for all revenue from military
charters. At December 31, 1998 and 1997 accounts receivable from the U.S.
government and its agencies were approximately $3,100,000 and $2,500,000,
respectively.

================================================================================
Note 7.  STOCK OPTION PLAN
- --------------------------------------------------------------------------------

The Company has authorized 2,400,000 shares of common stock for issuance of
awards under a Long-Term Incentive Plan (the Plan). Generally, options will be
granted with an exercise price not less than the fair market value, as defined
in the plan, on the date of grant.


42  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

The following table summarizes the activity under these plans (shares in
millions):

<TABLE>
<CAPTION>
                                1998                      1997                         1996
                       ============================================================================
                                    Weighted-                Weighted-                    Weighted-
                                      Average                  Average                      Average
                                     Exercise                 Exercise                     Exercise
                          Shares       Price       Shares        Price          Shares        Price
- ---------------------------------------------------------------------------------------------------
<S>                    <C>             <C>      <C>              <C>          <C>            <C>   
Beginning of year      1,106,136       $3.75      733,850        $7.89         424,398       $10.13
Granted                  180,000       $2.68      998,157        $2.83         448,067       $ 6.45
Cancelled               (671,092)      $3.57     (625,871)       $7.72        (138,615)      $10.09
Exercised                (75,418)      $2.69           --           --              --           --
                       ----------------------------------------------------------------------------
End of Year              539,626          --    1,106,136        $3.75         733,850       $ 7.89

Options exercisable                                                                       
  at end of year         215,647       $4.89      104,834        $8.99         169,302       $11.37
                       ============================================================================
</TABLE>

The following table summarizes information about these plans at December 31,
1998:

                        Options Outstanding               Options Exercisable
                  ==============================================================
                              Weighted-
                                Average    Weighted-                  Weighted-
                              Remaining      Average                    Average
Range of Exercise           Contractual     Exercise                   Exercise
Prices             Shares          Life        Price        Shares        Price
- -------------------------------------------------------------------------------
$2.06 - $2.50     130,000     3.8 years     $   2.07        30,000     $   2.10
$2.51 - $5.00     334,626     1.6 years     $   3.01       125,647     $   2.72
$5.01 - $7.50      30,000     2.0 years     $   6.81        15,000     $   7.04
$7.51 - $10.00     15,000            --     $   8.50        15,000     $   8.50
$10.01 - $12.50        --            --           --            --           --
$12.51 - $15.00    30,000            --     $  13.88        30,000     $  13.88
                  -------------------------------------------------------------
                  539,626                                  215,647             
                  ==============================================================

The outstanding options expire at various times during the period from January
1999 through October 2006.

The weighted-average fair value at date of grant for options granted in 1998,
1997 and 1996 were $1.99, $1.28 and $2.36, respectively.

Pro forma information regarding net loss and net loss per share is required by
Statement 123, which also requires that the information be determined as if the
Company has accounted for its stock options granted subsequent to January 1,
1995 under the fair value method of the Statement. The fair value for these
options was estimated using a Black-Scholes option pricing model with the
following weighted-average assumptions for the year ended December 31, 1998,
1997 and 1996, respectively: risk-free interest rate of 5%, 6% and 6%,
volatility factor of .608, .434 and .371, a weighted-average expected life of
the option of 3 years for employees and 10 years for officers and no dividend
yields.

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


                                                             TOWER AIR, INC.  43
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

For purposes of pro forma disclosures, the estimated fair value of the options
is amortized to expense over the options' vesting period. The Company's pro
forma information is as follows:

<TABLE>
<CAPTION>
                                                            Year Ended December 31,
                                               ===========================================
                                                     1998            1997            1996
- ------------------------------------------------------------------------------------------
<S>                                            <C>            <C>            <C>          
Pro forma net income (loss)                    $1,337,805     $(4,451,467)   $(21,309,960)
Pro forma net income (loss) per share          $     0.09     $     (0.29)   $      (1.39)
</TABLE>

The compensation expense and pro forma net income (loss) may not be indicative
of amounts to be included in future periods.

================================================================================
Note 8.  ACCRUED LIABILITIES
- --------------------------------------------------------------------------------

The components of accrued liabilities were as follows (in thousands):

                                                               December 31,
================================================================================
                                                            1998            1997
- --------------------------------------------------------------------------------
Accrued maintenance                                      $20,521         $16,652
Other accrued operating expenses                          10,484           7,154
Accrued salaries                                           3,843           5,056
Accrued interest                                           1,707           1,161
Accrued rent                                               1,502           1,675
Other                                                      6,272           9,000
                                                         $44,329         $40,698

================================================================================
Note 9.  CONTINGENCIES
- --------------------------------------------------------------------------------

The Company is a party to various litigations which arise in the ordinary
conduct of its business. The Company believes that these actions will not have a
material adverse effect on the Company's financial position or results of
operations.


44  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

================================================================================
Note 10. QUARTERLY FINANCIAL DATA (UNAUDITED)
- --------------------------------------------------------------------------------

The quarterly financial data for 1998 and 1997 is as follows (in thousands,
except per share amounts):

<TABLE>
<CAPTION>
                                                                       Three Months Ended
                                                       ==================================================
                                                        March 31      June 30  September 30   December 31
- ---------------------------------------------------------------------------------------------------------
<S>                                                    <C>          <C>           <C>           <C>      
1998
Operating revenues                                     $  96,740    $ 119,556     $ 162,875     $ 104,649
                                                       ==================================================
Operating income (loss)                                $  (9,355)   $   3,925     $  24,185     $  (1,634)
                                                       ==================================================
Net income (loss)                                      $  (7,325)   $     501     $  12,060     $  (3,744)
                                                       ==================================================
Net income (loss) per common share                     $    (.48)   $     .03     $     .79     $    (.24)
                                                       ==================================================
Net income (loss) per common share assuming dilution   $    (.48)   $     .03     $     .79     $    (.24)
                                                       ==================================================

1997
                                                       ==================================================
Operating revenues                                     $  78,010    $ 112,576     $ 162,260     $ 108,656
                                                       ==================================================
Operating income (loss)                                $  (7,074)   $   9,512     $  17,627     $ (12,613)
                                                       ==================================================
Net income (loss)                                      $  (5,425)   $   3,583     $   8,495     $ (10,548)
                                                       ==================================================
Net income (loss) per common share                     $    (.35)   $     .23     $     .56     $    (.69)
                                                       ==================================================
Net income (loss) per common share assuming dilution   $    (.35)   $     .23     $     .55     $    (.69)
                                                       ==================================================
</TABLE>

================================================================================
Note 11. RECEIVABLES
- --------------------------------------------------------------------------------

The components of receivables were as follows (in thousands):

                                                             December 31,
                                                       =========================
                                                           1998            1997
- --------------------------------------------------------------------------------
Trade receivables                                      $ 39,682        $ 28,985
Maintenance receivables                                     500             640
                                                       -------------------------
                                                         40,182          29,625
Less: Allowance for doubtful accounts                    (1,556)         (1,474)
                                                       -------------------------
                                                       $ 38,626        $ 28,151
                                                       =========================


                                                             TOWER AIR, INC.  45
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

================================================================================
Note 12.  EARNINGS PER SHARE
- --------------------------------------------------------------------------------

The following table sets forth the computation of basic and diluted earnings per
share:

<TABLE>
<CAPTION>
                                                                         ===============================
                                                                             1998       1997        1996
- --------------------------------------------------------------------------------------------------------
<S>                                                                      <C>        <C>         <C>      
Numerator for basic earnings per share - income (loss)
  available to common stockholders                                       $  1,492   $ (3,895)   $(20,883)
Numerator for diluted earnings per share - income (loss)
  available to common stockholders after assumed conversions             $  1,492   $ (3,895)   $(20,883)
Denominator:
  Denominator for basic earnings per share-weighted average shares         15,354     15,290      15,290
  Effect of dilutive securities:
  Employee stock options                                                      129         --          --
                                                                         -------------------------------
  Dilutive potential common shares                                            129         --          --
  Denominator for diluted earnings per share-adjusted weighted-average
   shares and assumed conversions                                          15,483     15,290      15,290
                                                                         ===============================
Basic earnings per common share                                          $   0.10    $ (0.25)    $ (1.37)
                                                                         ===============================
Diluted earnings per common share                                        $   0.10    $ (0.25)    $ (1.37)
                                                                         ===============================
</TABLE>

The computation of diluted EPS did not assume the conversion of 1,200,000
warrants and 125,000 options in 1998 because their inclusion would have been
antidilutive.


46  TOWER AIR, INC.
<PAGE>
 
                                                   NOTES TO FINANCIAL STATEMENTS

================================================================================
Note 13.  SEGMENT REPORTING
- --------------------------------------------------------------------------------

The Company operates in one business segment which is the common carriage of
passengers, freight and mail over various worldwide routes authorized by the
Civil Aeronautics Board.

In 1998, Tower Air adopted Statement of Financial Accounting Standards No. 131,
"Disclosures about Segments of an Enterprise and Related Information" (SFAS
131). SFAS 131 supersedes SFAS 14, "Financial Reporting for Segments of a
Business Enterprise," and requires that a public company report annual and
interim financial and descriptive information about its reportable operating
segments pursuant to criteria that differ from current accounting practice.
Operating segments, as defined, are components of an enterprise about which
separate financial information is available that is evaluated regularly by the
chief operating decision maker in deciding how to allocate resources and in
assessing performance.

Tower Air's operating revenue by geographic markets are summarized below (in
thousands):

                                                   Year Ended December 31,
                                            ====================================
                                                1998          1997          1996
- --------------------------------------------------------------------------------
Domestic                                    $177,723      $142,090      $131,425
Europe                                       241,148       243,195       207,443
Pacific                                       35,960        60,062        37,444
Latin America                                 28,989        16,155        41,507
                                            ------------------------------------
Total operating revenues                    $483,820      $461,502      $417,819
                                            ====================================

The Company attributes operating revenues by geographic region based upon the
origin and destination of each flight segment.

The Company's tangible assets consist primarily of flight equipment which are
mobile across geographic markets and, therefore, have not been allocated by
geographic region.


                                                             TOWER AIR, INC.  47
<PAGE>
 
================================================================================
STOCKHOLDER INFORMATION
- --------------------------------------------------------------------------------

Corporate Office

Tower Air, Inc.
Hangar 17
JFK International Airport
Jamaica, New York 11430
(718) 553-4300

Outside Counsel

Skadden, Arps, Slate, Meagher & Flom LLP
New York, New York

Independent Auditors

Ernst & Young LLP
Melville, New York

Stock Trading

The Common Stock is traded on the NASDAQ National Market System under the symbol
"TOWR". As of February 26, 1999, there were 109 stockholders of record.

Annual Meeting

The Annual Meeting of Stockholders will be held at the Tower Air Terminal, JFK
International Airport, Jamaica, NY on May 26, 1999 at 11:00 a.m.

10-K

The form 10-K filed with the Securities and Exchange Commission is available
through the EDGAR system of the Securities and Exchange Commission and upon
written request to:

Tower Air, Inc.

Hangar 17 JFK International Airport
Jaimaica, NY 11430
Attn: Badar Mir, Vice Pres., Financial Accounting

Registrar & Transfer Agent

American Stock Transfer & Trust Company
40 Wall Street
New York, New York 10005

Quarterly Price Range of Common Stock

                                       1998                       1997
                             ===================================================
Quarter Ended                   High           Low          High            Low
- --------------------------------------------------------------------------------
March 31                       $6 5/8        $4 1/8       $4  3/16        $2 1/2
June 30                         5 1/2         3 1/2        3 15/16         2 1/2
September 30                    4 3/8         1 5/16       4  1/2          2 7/8
December 31                     3 9/16        1 1/2        6  5/16         4

================================================================================
BOARD OF DIRECTORS
- --------------------------------------------------------------------------------

Morris K. Nachtomi
Chairman

Henry P. Baer
Skadden, Arps, Slate, Meagher & Flom LLP

Stephen L. Gelband
Hewes, Gelband, Lambert & Dann PC

Leo-Arthur Kelmenson
Bozell Worldwide

Stephen A. Osborn
Cigna Investments, Inc.

Eli Segal
The Welfare to Work Partnership

================================================================================
EXECUTIVE OFFICERS
- --------------------------------------------------------------------------------

Morris K. Nachtomi
President, Chief Executive Officer and
Chairman of the Board of Directors

William J. Cain
Senior Vice President-Maintenance & Engineering

Philip R. Brookmeyer
Vice President-Legal & Deputy General Counsel

Badar Mir
Vice President-Financial Accounting
(Principal Financial Officer)

Vincent J. Vitale
Vice President-Customer Relations


48  TOWER AIR, INC.


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