AMTRAN INC
10-Q, 1996-11-14
AIR TRANSPORTATION, NONSCHEDULED
Previous: ADVANCED FIBRE COMMUNICATIONS INC, 10-Q, 1996-11-14
Next: DIALOGIC CORP, 10-Q, 1996-11-14



   United States Securities and Exchange Commission
                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934 For the Period Ended September 30, 1996
                                       or

[   ]Transition  Report  Pursuant  to  Section  13 or 15(d)  of the  Securities
    Exchange Act of 1934 For the Transition Period From __________ to _________

Commission file number  000-21642


                                     AMTRAN,INC.
             (Exact name of registrant as specified in its charter)


         Indiana                             35-1617970
  (State or other jurisdiction          (I.R.S. Employer Identification No.)
   of incorporation or organization)



   7337 West Washington Street
   Indianapolis, Indiana                                  46231
  (Address of principal executive offices)             (Zip Code)


                                  (317) 247-4000
              (Registrant's telephone number, including area code)

                                  Not applicable
(Former name,former address and former fiscal year, if changed since last
report)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d)of the Securities Exchange Act of 1934 during
the  preceding  12 months (or for such shorter  periods  that the  registrantwas
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No ______

                Applicable Only to Issuers Involved in Bankruptcy
                   Proceedings During the Preceding Five Years

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

                      Applicable Only to Corporate Issuers

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

Common Stock,  Without Par Value - 11,793,852 shares as of October 31, 1996





<PAGE>



PART I - Financial Information
Item 1 - Financial Statements
<TABLE>
                                                AMTRAN, INC. AND SUBSIDIARIES
                                                 CONSOLIDATED BALANCE SHEETS
                                                    (Dollars in thousands)
<CAPTION>
                                                                                       September 30,              December 31,
                                                                                             1996                      1995
                                                                                   ----------------------     ---------------------
                       ASSETS                                                           (Unaudited)
Current assets:
<S>                                                                                  <C>                       <C>
      Cash and cash equivalents .............................................        $            72,802       $            92,741
       Receivables, net of allowance for doubtful accounts
            (1996 - $1,182;  1995 - $1,303) .................................                     27,340                    24,158
      Inventories,  net .....................................................                     14,457                    13,959
      Assets held for sale ..................................................                     13,883                        --
      Prepaid expenses and other current assets .............................                     17,020                    25,239
                                                                                   ----------------------     ---------------------
Total current assets ........................................................                    145,502                   156,097

Property and equipment:
      Flight equipment ......................................................                    394,172                   384,476
      Facilities and ground equipment .......................................                     49,803                    40,290
                                                                                   ----------------------     ---------------------
                                                                                                 443,975                   424,766
      Accumulated depreciation ..............................................                    197,934                   183,998
                                                                                   ----------------------     ---------------------
                                                                                                 246,041                   240,768

Deposits and other assets .................................................                       12,082                    16,272
                                                                                   ----------------------     ---------------------

Total assets ...............................................................         $           403,625       $           413,137
                                                                                   ======================     =====================

                       LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
     Current maturities of long-term debt ..................................         $            29,133       $             3,606
     Accounts payable ......................................................                       9,640                    11,152
     Air traffic liabilities ...............................................                      49,192                    56,531
     Accrued expenses ......................................................                      72,843                    76,312
                                                                                   ----------------------     ---------------------
Total current liabilities ..................................................                     160,808                   147,601

Long-term debt, less current maturities ....................................                     129,908                   134,641
Deferred income taxes ......................................................                      29,438                    37,949
Other deferred items .......................................................                      14,005                    11,761

Commitments and contingencies

Shareholders' equity:
     Preferred stock:  authorized 10,000,000 shares, none issued ..........                         --                        --
     Common stock, without par value:
      Authorized 30,000,000 shares;issued 11,793,852-1996; 11,790,752-1995                        38,309                    38,259
      Treasury stock: 185,000 shares - 1996; 169,000 shares - 1995 ........                       (1,760)                   (1,581)
     Additional paid-in-capital ...........................................                       17,397                    15,821
     Deferred compensation ................................................                       (1,134)                      --
     Deferred compensation - ESOP .........................................                       (2,133)                   (2,666)
     Retained earnings ....................................................                       18,787                    31,352
                                                                                   ----------------------     ---------------------
                                                                                                  69,466                    81,185
                                                                                   ----------------------     ---------------------
Total liabilities and shareholders' equity ..................................        $           403,625       $           413,137

                                                                                   ======================     =====================
</TABLE>

See accompanying notes.


<PAGE>



PART I - Financial Information
Item 1 - Financial Statements
<TABLE>
                                          AMTRAN, INC. AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (Dollars in thousands, except per share data)
<CAPTION>


                                                               Three Months Ended                       Nine Months Ended
                                                                  September 30,                           September 30,
                                                             1996                    1995                  1996              1995
                                                    ---------------------------------------   --------------------------------------
                                                          (Unaudited)            (Unaudited)           (Unaudited)       (Unaudited)
Operating revenues:
<S>                                                 <C>                <C>                    <C>                <C>
   Scheduled service ...........................    $          102,669 $            93,849    $          318,788 $          274,740
   Charter .....................................                84,213              90,310               240,443            241,021
   Ground package ..............................                 4,744               4,595                17,606             15,314
   Other .......................................                 8,072               5,673                25,391             19,308
                                                    ---------------------------------------   --------------------------------------
Total operating revenues .......................               199,698             194,427               602,228            550,383

Operating expenses:
   Fuel and oil ................................                45,437              34,681               126,108             97,760
   Salaries, wages and benefits ................                44,896              36,589               126,802            104,408
   Handling, landing and navigation fees .......                21,006              23,998                57,353             58,627
   Aircraft rentals ............................                17,506              13,255                51,902             39,750
   Depreciation and amortization ...............                16,468              14,865                47,173             41,142
   Aircraft maintenance, materials and repairs .                14,508              14,981                42,391             44,006
   Crew and other employee travel ..............                10,442               7,711                27,685             22,083
   Passenger service ...........................                 9,450              10,982                26,364             27,729
   Commissions .................................                 6,724               6,371                21,688             18,460
   Other selling expenses ......................                 4,294               3,706                14,449             11,375
   Ground package cost .........................                 4,074               3,746                14,165             11,879
   Facility and other rentals ..................                 2,786               1,870                 7,214              5,291
   Advertising .................................                 2,339               1,575                 8,161              6,710
   Disposal of assets ..........................                 4,744                 --                  4,744                --
   Other operating expenses ....................                14,102              12,453                42,602             36,706
                                                    ---------------------------------------   --------------------------------------
Total operating expenses .......................               218,776             186,783               618,801            525,926
                                                    ---------------------------------------   --------------------------------------
Operating income (loss) ........................               (19,078)              7,644              (16,573)             24,457

Other income (expense):
   Interest income .............................                   208                  99                   476                323
   Interest expense ............................                  (626)               (952)               (2,803)            (2,796)
   Other .......................................                    63                  95                   255                293
                                                    ---------------------------------------   --------------------------------------
Other expenses .................................                  (355)               (758)               (2,072)            (2,180)
                                                    ---------------------------------------   --------------------------------------

Income (loss) before income taxes ..............              (19,433)               6,886              (18,645)             22,277
Income taxes (credits) .........................               (6,800)               3,295               (6,080)              9,958
                                                    ---------------------------------------   --------------------------------------
Net income (loss) ..............................     $        (12,633)  $            3,591     $        (12,565)  $          12,319
                                                    =======================================   ======================================
Net income (loss) per share ....................     $          (1.09)  $             0.31     $          (1.08)  $            1.06
                                                    =======================================   ======================================

Average shares outstanding .....................            11,592,583          11,617,301            11,526,398         11,632,663


                                                    =======================================   ======================================
</TABLE>

See accompanying notes.


<PAGE>



PART I - Financial Information
Item 1 - Financial Statements
<TABLE>
                                         AMTRAN, INC. AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              (Dollars in thousands)
<CAPTION>
                                                                                          Nine Months Ended September 30,
                                                                                                1996                       1995

                                                                                 --------------------------------------------------
                                                                                           (Unaudited)                  (Unaudited)
Operating activities:
<S>                                                                                <C>                       <C>
Net income (loss) ...........................................................      $           (12,565)      $             12,319
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
    Depreciation and amortization ...........................................                   47,173                     41,142
    Deferred income taxes ...................................................                   (6,036)                     8,916
    Other non-cash items ....................................................                   24,064                      8,256
Changes in operating assets and liabilities:
    Receivables .............................................................                   (3,182)                    (6,032)
    Inventories .............................................................                   (1,134)                       697
    Assets held for sale ....................................................                  (13,883)                       --
    Prepaid expenses ........................................................                    5,745                     (3,113)
    Accounts payable ........................................................                   (1,512)                    (6,191)
    Air traffic liabilities .................................................                   (7,339)                     8,572
    Accrued expenses ........................................................                   (3,988)                     2,494
                                                                                 -----------------------    -----------------------
Net cash provided by operating activities ...................................                   27,343                     67,060
                                                                                 -----------------------    -----------------------

Investing activities:
    Proceeds from sale of assets ............................................                   30,222                        432
    Capital expenditures ....................................................                  (87,597)                   (44,271)
    Reduction of (additions to) other assets ................................                    3,664                     (4,136)
                                                                                 -----------------------    -----------------------
    Net cash used in investing activities ...................................                  (53,711)                   (47,975)
                                                                                 -----------------------    -----------------------

Financing activities:
    Proceeds from long-term debt ............................................                    19,250                    10,000
    Payments on long-term debt ..............................................                   (12,642)                  (18,019)
    Repurchase of common stock ..............................................                      (179)                     (442)
                                                                                 -----------------------    -----------------------
    Net cash provided by (used in) financing activities .....................                     6,429                    (8,461)
                                                                                 -----------------------    -----------------------

Increase (decrease) in cash and cash equivalents ............................                   (19,939)                   10,624
Cash and cash equivalents, beginning of period ..............................                    92,741                    61,752
                                                                                 -----------------------    -----------------------
Cash and cash equivalents, end of period ....................................      $             72,802      $             72,376
                                                                                 =======================    =======================


Supplemental disclosures:

Cash payments for:
    Interest ................................................................                     2,679                     2,926
    Income taxes ............................................................                       501                     2,000

Financing and investing activities not affecting cash:
    Issuance of long-term debt directly for capital expenditures ............                    14,186                    12,883

</TABLE>


See accompanying notes.
<PAGE>

Part I - Financial Information
Item I - Financial Statements

                              AMTRAN, INC. AND SUBSIDIARIES

                        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    Basis of Presentation


      The accompanying  consolidated  financial  statements of Amtran,  Inc. and
      subsidiaries  (the  "Company")  have  been  prepared  in  accordance  with
      instructions for reporting interim financial information on Form 10-Q and,
      therefore,  do not include all information  and footnotes  necessary for a
      fair  presentation of financial  position,  results of operations and cash
      flows in conformity with generally accepted accounting principles.

      The consolidated financial statements for the quarters ended September 30,
      1996 and 1995  reflect,  in the  opinion of  management,  all  adjustments
      (which  include only normal  recurring  adjustments)  necessary to present
      fairly the financial  position,  results of operations  and cash flows for
      such periods.  Results for the nine months ended  September 30, 1996,  are
      not  necessarily  indicative of results to be expected for the full fiscal
      year ending  December  31,  1996.  For further  information,  refer to the
      consolidated  financial  statements and footnotes  thereto included in the
      Company's Annual Report on Form 10-K for the year ended December 31, 1995.










<PAGE>


Part I -- Financial Information
Item II - Management's Discussion and Analysis of Financial Condition and
          Results of Operations


Quarter and Nine Months Ended September 30, 1996, Versus Quarter and Nine Months
Ended September 30, 1995


Overview


For the three months ended  September 30, 1996, the Company  incurred  operating
and net losses of $19.1 million and $12.6 million,  as compared to operating and
net income of $7.6 million and $3.6 million  during the same period of 1995.  As
discussed in more detail below, the losses in the 1996 period reflected a number
of factors,  including (i) a  significant  increase in  competition  from larger
carriers  in the  scheduled  service  markets  served by the  Company,  (ii) the
effects of the ValuJet  accident  in Florida  that  occurred in May 1996,  and a
subsequent  decompression  incident  on one of the  Company's  flights,  (iii) a
significant  increase in fuel costs,  (iv) a Federal excise tax on jet fuel that
became effective on October 1, 1995, and (v) certain non-recurring  charges. The
Company believes that competition will remain intense for the foreseeable future
on many of the routes where the Company has  provided  scheduled  service.  As a
result,  as  described  below,   beginning  in  August  1996,  the  Company  has
significantly  reduced its scheduled  service  operations and has taken steps to
reduce its overall fleet size in order to concentrate on its charter operations,
which were profitable for the three months ended September 30, 1996. The Company
expects  that as a result of the  continuing  effects of the factors  summarized
above, as well as certain non-recurring charges associated with the reduction of
its  operations,  it will  incur  significant  operating  and net losses for the
fourth quarter of 1996, and for 1996 as a whole.


Restructuring of Scheduled Service Operations and Fleet Types

Beginning May 1996, and continuing into the third quarter, the Company undertook
a detailed study of the  profitability  of its scheduled  service,  military and
tour operator  business  segments.  This analysis covered the six quarters ended
June 30, 1996,  and  disclosed  that a significant  number of scheduled  service
markets  being  served by the  Company  had  become  increasingly  unprofitable.
Although  some markets had been  unprofitable  during  1995, a more  significant
deterioration  in  profitability  in Boston,  intra-Florida  and  certain  other
markets occurred during late 1995 and the first half of 1996. This analysis also
showed  that the  Company's  charter  and  military  operations  were  generally
profitable during the same periods,  although results from these operations were
also adversely affected by many of the factors that affected scheduled service.

The  Company   believes  that  several  key  factors  have  contributed  to  the
deteriorating   profitability  of  scheduled  service  over  this  time  period.
Beginning in January  1996,  a growing  amount of low-fare  competition  entered
Boston-Florida and  midwest-Florida  markets,  which increased total capacity in
these markets and  decreased the average fares earned by the Company.  Operating
revenues in all scheduled service markets were further adversely affected by the
ValuJet  accident  in  Florida  on May 11,  which  was  followed  on May 12 by a
decompression incident on one of the Company's own flights. These events focused
significant negative media attention on airline safety, and on low-fare carriers
in particular.  In spite of the Company's  excellent safety record over 23 years
of operation,  during which no serious injuries or fatalities had ever occurred,
the Company estimates that it lost significant scheduled service revenues in the
second and third quarters of 1996 from canceled  reservations  and  reservations
which were never received. Additionally,  effective October 1, 1995, the Company
became  subject to a Federal  excise tax on jet fuel  consumed in domestic  use,
which added  approximately  3.5 cents to the average  cost of each gallon of jet
fuel  purchased.  During  1996,  the  market  price of jet fuel  also  increased
significantly as compared to prices paid in comparable 1995 periods, largely due
to tight jet fuel  inventories  relative to demand  throughout this period.  The
Company  estimates  that jet fuel price and tax  increases  added  approximately
$19.0  million  to  operating  expenses  in the first  nine  months of 1996,  as
compared to the first nine months of 1995.  These trends have  continued and, as
discussed  below,  have intensified in certain respects in the fourth quarter of
1996.  Moreover,  the Company believes that intense  competitive  pressures from
larger carriers will continue for the  foreseeable  future on many of the routes
served by the Company's scheduled service operations.

On August 26, the Company announced a significant reduction in scheduled service
operations.  More than one- third of scheduled service  departures and ASMs were
included in this schedule reduction. Boston operations and intra-Florida flights
were  completely   eliminated.   Other  selected  markets  from  Chicago-Midway,
Indianapolis  and  Milwaukee  were also  exited  completely  or were  reduced in
frequency.  Exited  operations  were  targeted to end  primarily on September 4,
September 30 and October 27, with several other markets to be exited by December
2. The Company is continuing to evaluate its scheduled  service  operations  and
may further restructure such operations.

In association with its schedule reduction, the Company announced a reduction in
force of 15% of its employees.  A significant portion of this reduction in force
was  accomplished  through  furloughs  of  cockpit  and  cabin  crews,  with the
remainder  consisting of reductions  in base station and  administrative  staff.
Maintenance staff reductions were  accomplished  primarily through the reduction
of base and line  maintenance  contract labor.  This reduction  commenced during
September and resulted in the  recognition of $135,000 in severance  expense for
the third quarter of 1996.

A separate aspect of the Company's 1996 study of business segment  profitability
was directed toward the relative economics of the Company's three aircraft fleet
types as they were being used in scheduled service, charter and military flying.
Although  all fleet types were being used  profitably  in some  operations,  the
Company determined that in many scheduled service markets the Boeing 727-200 was
a more profitable  alternative aircraft than the Boeing 757-200. As a result, on
July 29, 1996,  the Company  entered into a Letter of Intent with a major lessor
to reduce the Company's Boeing 757-200 fleet from a previously  planned thirteen
units to nine units by the end of 1996.  In September  1996,  the Company  began
discussions  with a major lessor to further  reduce the number of Boeing 757-200
aircraft  to seven  units by  December  31,  1996.  If  these  transactions  are
completed,  all of the Boeing 757-200 aircraft  remaining in the Company's fleet
will be powered by Rolls-Royce engines,  and all Pratt & Whitney-powered  Boeing
757-200 aircraft will have been eliminated.

In addition to the  adjustments  to the  Company's  Boeing  757-200  fleet,  the
reduction  in  existing   scheduled  service   operations  will  result  in  the
reallocation of five Boeing 727-200  aircraft to alternative  uses in the fourth
quarter  of 1996.  These  aircraft  are  planned  to be used to meet  additional
charter  demand,  and to increase  scheduled  service flights in several markets
which the Company  continues to serve.  Two Lockheed  L-1011 aircraft which were
used for seasonal  scheduled  service to Ireland  during the summer of 1996 have
been returned to charter operations in the fourth quarter of 1996.

In the third  quarter  of 1996,  the  Company  recorded a $4.7  million  loss on
disposal of assets  associated  with Boeing  757-200  aircraft  (see Disposal of
Assets on page 19).

As noted above,  the Company's  charter and military  operations were profitable
for the three and nine-month  periods ending September 30, 1996, and the Company
has allocated additional aircraft to these operations.  As a result, the Company
has been able to contract for  significantly  more charter and military  flights
than it had at the same time last year.  Additionally,  after  adjusting for the
reduction in scheduled  service capacity,  bookings for the remaining  scheduled
service  are ahead of where  they were at the same time last year.  However,  as
also noted above,  the Company  expects to incur operating and net losses in the
fourth quarter of 1996 and for the year as a whole.

Results of Operations

The Company's  operating  revenues increased 2.7% to $199.7 million in the third
quarter of 1996 as  compared  to $194.4  million  in the third  quarter of 1995.
Third quarter 1996  operating  revenues were 5.31 cents per available  seat mile
(ASM),  a reduction  of 5.2% from the third  quarter 1995 of 5.60 cents per ASM.
Between  these same  periods,ASMs  increased  8.3% to 3.764  billion  from 3.475
billion,  revenue  passenger  miles (RPMs)  increased  2.0%to 2.687 billion from
2.634 billion, and passenger load factor declined to 71.4% as compared to 75.8%.
The yield on air revenues in the third quarter of 1996  decreased 0.4% to 6.96
cents per RPM, as compared to 6.99 cents per RPM in the third quarter of 1995.
Total passengers  boarded  increased 6.0% to 1,459,897 in the third quarter of
1996 as compared  to  1,376,779  in the third quarter of 1995, and  total
departures increased 12.2% to 12,475 from 11,121 in the same comparable periods.
<PAGE>

The Company's  operating  revenues  increased 9.4% to $602.2 million in the nine
months  ended  September  30,  1996,  as compared to $550.4  million in the nine
months ended  September 30, 1995.  Operating  revenues per ASM decreased 1.4% to
5.62 cents in the nine months  ended  September  30,  1996,  as compared to 5.70
cents in the same period of 1995.  ASMs  increased  10.8% to 10.707 billion from
9.663 billion,  RPMs  increased  6.9% to 7.480 billion from 6.996  billion,  and
passenger load factor  declined to 69.9% as compared to 72.4%.  The yield on air
revenues in the nine months ended  September  30, 1996,  increased  1.5% to 7.48
cents per RPM,  as  compared  to 7.37 cents per RPM in the same  period of 1995.
Total passengers  boarded  increased 12.2% to 4,659,399 in the nine months ended
September 30, 1996,  as compared to 4,152,675 in the same period of 1995,  while
total  departures  increased  17.0% to 37,809 from 32,311 in the same comparable
periods.

Operating  expenses  increased  17.1% to $218.8  million in the third quarter of
1996 as compared to $186.8  million in the third quarter of 1995,  and operating
expenses  increased  17.7% to $618.8 million in the nine months ended  September
30, 1996,  as compared to $525.9  million in the same period in 1995.  Operating
expenses per ASM  increased  8.0% to 5.81 cents in the third  quarter of 1996 as
compared to 5.38 cents in the third quarter of 1995,  while  operating  expenses
per ASM  increased  6.1% to 5.78 cents in the nine months  ended  September  30,
1996, as compared to 5.45 cents in the same period of 1995.

The following table sets forth, for the periods  indicated,  operating  revenues
and expenses expressed as cents per ASM.
<TABLE>
                                                                     Cents Per ASM                         Cents Per ASM
<CAPTION>
                                                              Three Months Ended Sept 30,           Nine Months Ended Sept 30,
                                                                1996                1995              1996              1995

<S>                                                             <C>                 <C>               <C>               <C>
Total operating revenues                                        5.31                5.60              5.62              5.70

Operating expenses:
    Fuel and oil ............................................   1.21                1.00              1.18              1.01
    Salaries, wages and benefits ............................   1.19                1.05              1.18              1.08
    Handling, landing and navigation fees ...................   0.56                0.69              0.54              0.61
    Aircraft rentals ........................................   0.47                0.38              0.48              0.41
    Depreciation and amortization ...........................   0.44                0.43              0.44              0.43
    Aircraft maintenance, materials and repairs .............   0.38                0.43              0.40              0.46
    Crew and other employee travel ..........................   0.28                0.22              0.26              0.23
    Passenger service .......................................   0.25                0.32              0.25              0.29
    Commissions .............................................   0.18                0.18              0.20              0.19
    Other selling expenses ..................................   0.11                0.11              0.13              0.12
    Ground package cost .....................................   0.11                0.11              0.13              0.12
    Facility and other rentals ..............................   0.07                0.05              0.07              0.05
    Advertising .............................................   0.06                0.05              0.08              0.07
    Disposal of assets ......................................   0.13                 --               0.04               --
    Other operating expenses ................................   0.37                0.36              0.40              0.38

Total operating expenses ....................................   5.81                5.38              5.78              5.45


Operating income (loss) .....................................  (0.50)               0.22             (0.16)             0.25

ASMs (in thousands)                                           3,764,278          3,474,940         10,706,622         9,662,829
</TABLE>



<PAGE>


Operating Revenues

Total operating  revenues for the third quarter of 1996 increased 2.7% to $199.7
million from $194.4 million in the third quarter of 1995.  This increase was due
to an $8.9  million  increase in  scheduled  service  revenues,  a $0.1  million
increase  in  ground  package  revenues  and a $2.4  million  increase  in other
revenues, partially offset by a $6.1 million decrease in charter revenues.

Total operating revenues for the nine months ended September 30, 1996, increased
9.4% to $602.2  million from $550.4  million in the nine months ended  September
30, 1995. This increase was due to a $44.0 million increase in scheduled service
revenues,  a $2.3 million increase in ground package revenues and a $6.1 million
increase  in other  revenues,  partially  offset by a $0.6  million  decrease in
charter revenues.

Operating  revenues  for the third  quarter  of 1996 were 5.31  cents per ASM, a
reduction  of 5.2%  from  the  third  quarter  of 1995 of 5.60  cents  per  ASM.
Operating revenues for the nine months ended September 30, 1996, were 5.62 cents
per ASM, a decrease of 1.4% from the nine months ended  September  30, 1995,  of
5.70 cents per ASM.

Scheduled Service Revenues.  Scheduled service revenues for the third quarter of
1996 increased 9.5% to $102.7 million from $93.8 million in the third quarter of
1995.  Scheduled  service  RPMs  increased  10.4% to 1.422  billion  from  1.288
billion,  while  ASMs  increased  22.4% to 2.085  billion  from  1.703  billion,
resulting  in a reduction  in load factor to 68.2% in the third  quarter of 1996
from 75.6% in the third quarter of 1995. Yield on scheduled service in the third
quarter of 1996  decreased 1.0% to 7.22 cents per RPM from 7.29 cents per RPM in
the third quarter of 1995.  Scheduled service departures in the third quarter of
1996  increased  24.1%  to  8,779  from  7,075  in the  third  quarter  of 1995.
Passengers  boarded  increased 12.3% to 958,127 in the third quarter of 1996, as
compared to 853,339 in the third quarter of 1995.

Scheduled  service  revenues  for the nine  months  ended  September  30,  1996,
increased  16.0% to $318.8  million from $274.8 million in the nine months ended
September 30, 1995.  Scheduled  service RPMs increased 12.3% to 4.038 billion in
the nine months ended  September  30, 1996,  as compared to 3.597 billion in the
same period of 1995,  while ASMs  increased  18.8% to 5.968  billion  from 5.023
billion,  resulting  in a  reduction  in load factor to 67.6% in the nine months
ended  September  30,  1996,  as  compared  to 71.6% in the same period of 1995.
Scheduled  service yield increased 3.4% to 7.90 cents per RPM in the nine months
ended  September  30, 1996, as compared to 7.64 cents per RPM in the nine months
ended  September 30, 1995.  Departures  increased 27.9% to 26,052 as compared to
20,377  between the nine months ended  September  30, 1996,  and the nine months
ended September 30, 1995.  Passengers boarded increased by 16.5% to 2,926,260 in
the nine months ended  September  30, 1996, as compared to 2,511,942 in the nine
months ended September 30, 1995.

During the early part of the third quarter of 1996,  the Company added direct or
connecting  frequencies  through the  Company's  four major  domestic  cities of
Chicago-Midway,  Indianapolis,  Milwaukee and Boston to  west-coast  and Florida
markets already being served.  New seasonal  scheduled service was also operated
in the third quarter of 1996 from New York to Shannon and Dublin,  Ireland,  and
Belfast,  Northern  Ireland,  and from the  midwest to Seattle.  New  year-round
service was also added to San Diego, California,  in the second quarter of 1996.
Second quarter 1995 scheduled service in St. Louis had no comparable  service in
the second quarter of 1996.

In  association  with  the  restructuring  of the  Company's  scheduled  service
operations, a significant reduction in scheduled service was announced on August
26.  Between  September 4 and December 2, more than  one-third of the  scheduled
service capacity operating during the 1996 summer months will be eliminated from
the future operations of the Company.  All scheduled service  frequencies to and
from Boston will be  eliminated  by December 2,  including  service to West Palm
Beach,  San Juan,  Montego  Bay,  St.  Petersburg,  Las Vegas,  Orlando  and Ft.
Lauderdale.  Intra-Florida  services  connecting  the cities of Ft.  Lauderdale,
Orlando, Miami, Sarasota, St. Petersburg,  and Ft. Myers will also be eliminated
as of October 27. Other  selected  services  from  Milwaukee,  Indianapolis  and
Chicago-Midway to Florida and to west-coast destinations will also be reduced or
eliminated by October 27. The Company's scheduled service between Chicago-Midway
and the cities of Milwaukee and Indianapolis  will be replaced with a code share
agreement with Chicago  Express on October 27. In association  with this service
reduction,  all scheduled service will cease at Seattle, Grand Cayman, West Palm
Beach, Montego Bay, Miami and San Diego.

After this scheduled  service  reduction,  the Company's core scheduled  service
flying will include flights between  Chicago-Midway and five Florida cities, Las
Vegas,  Phoenix,  Los Angeles and San  Francisco;  Indianapolis  to four Florida
cities, Las Vegas and Cancun;  Milwaukee to three Florida cities; Hawaii service
to San Francisco, Los Angeles and Phoenix; and service between Orlando and San
Juan and Nassau.

The Company's  strategy for restructuring  scheduled  service  operations in the
manner described above is to eliminate service in unprofitable scheduled service
markets, to enhance the profit potential of remaining scheduled service markets,
to  reallocate  aircraft  to  alternative  operations  and to dispose of surplus
aircraft.   Through  this  process,   the  Company  intends  to  strengthen  its
competitive  position  and to improve  both load factors and yields in remaining
scheduled service operations.

Although  the  Company  believes  that this  strategy is sound,  its  successful
execution remains subject to significant uncertainties which will continue to be
evaluated.  Effective  October 1, significant  additional  low-fare  competition
began  operating  in certain key  scheduled  service  markets  which the Company
continues to serve, further reducing already low average fares. Fuel prices have
continued  to increase in the fourth  quarter  above levels  experienced  in the
first three quarters of 1996. Although the negative impact of media attention to
airline  safety  appears to have lessened with time,  the Company  believes that
some revenue  losses  continue to result from  negative  public  perceptions  of
low-fare airline safety. For all of these reasons,  the Company expects to incur
a significant  operating loss in scheduled service in the fourth quarter of 1996
and for the year as a whole.

Charter Revenues.  The Company's  charter revenues are derived  principally from
independent  tour operators and from the United States  military.  Total charter
revenues decreased 6.8% to $84.2 million in the third quarter of 1996 from $90.3
million in the third quarter of 1995. Total charter  revenues  decreased 0.2% to
$240.4  million in the nine months  ended  September  30,  1996,  as compared to
$241.0  million in the  comparable  1995 period.  Charter  revenue growth in the
first three quarters of 1996 was  constrained by the dedication of a significant
portion of the Company's fleet to scheduled  service,  including the utilization
of two Lockheed L-1011  aircraft for scheduled  services to Ireland and Northern
Ireland between May and September, 1996.

The  analysis of  business  segment  profitability  which was  performed  by the
Company for the six quarters  ended June 30, 1996,  disclosed that both military
and tour operator  operations  had produced  consistent  profits over the period
studied.  The  Company's  Lockheed  L-1011  fleet  performed  well in a  charter
environment  based upon relatively low frequency of operation and high passenger
load factors,  and the Boeing  757-200 and 727-200  aircraft  performed  well in
certain  mission-specific  uses in both  tour  operator  and  military  business
segments.  The Company  began to implement  strategies  to improve the financial
performance  of charter  operations in the third quarter of 1996,  and both tour
operator and military  flying are expected to play a continuing and  significant
role in the Company's future business operations.

Charter  revenues  derived from  independent  tour operators  decreased 14.0% to
$64.9  million in the third  quarter of 1996 as compared to $75.5 million in the
third quarter of 1995.  Tour operator RPMs  decreased  10.3% to 1.092 billion in
the third  quarter of 1996 from 1.218  billion in the  comparable  1995  period,
while ASMs decreased  12.5% to 1.322 billion from 1.510 billion,  resulting in a
load factor  increase to 82.6% in the third quarter of 1996 as compared to 80.7%
in the third  quarter  of 1995.  The  revenue  per ASM  (RASM) on tour  operator
revenues in the third quarter of 1996  decreased  1.8% to 4.91 cents as compared
to 5.00 cents in the third  quarter of 1995.  Tour operator  passengers  boarded
decreased  10.7% to 434,506 in the third  quarter of 1996 as compared to 486,804
in the comparable quarter of 1995, and tour operator departures  decreased 18.8%
to 2,726 in the third  quarter of 1996 as compared to 3,359 in the third quarter
of 1995.

Charter  revenues  derived from  independent  tour  operators  decreased 0.7% to
$184.2  million in the nine months  ended  September  30,  1996,  as compared to
$185.5 million in the nine months ended  September 30, 1995.  Tour operator RPMs
decreased  0.2% to 2.888  billion in the nine months ended  September  30, 1996,
from 2.893 billion in the comparable  1995 period,  while ASMs increased 0.4% to
3.573 billion from 3.558 billion,  resulting in a load factor reduction to 80.8%
in the nine months ended  September  30, 1996,  as compared to 81.3% in the nine
months ended September 30, 1995. The RASM on tour operator  revenues in the nine
months ended  September  30, 1996,  decreased  1.2% to 5.15 cents as compared to
5.21 cents in the nine months ended September 30, 1995. Tour operator passengers
boarded increased 4.0% to 1,517,405 in the nine months ended September 30, 1996,
as compared to 1,459,364 in the  comparable  period of 1995,  and tour  operator
departures  increased 0.8% to 8,970 in the nine months ended September 30, 1996,
as compared to 8,895 in the nine months ended September 30, 1995.

Charter revenues derived from the U.S. military increased 30.4% to $19.3 million
in the third  quarter of 1996 as compared to $14.8  million in the third quarter
of 1995.  U.S.  military  RPMs  increased  15.8% to 147.7  million  in the third
quarter of 1996 from 127.6  million in the  comparable  1995 period,  while ASMs
increased 23.1% to 322.3 million from 261.9 million,  resulting in a load factor
reduction  to 45.8% in the third  quarter  of 1996 as  compared  to 48.7% in the
third quarter of 1995. The RASM on U.S.  military  revenues in the third quarter
of 1996  increased  6.0% to 5.99  cents as  compared  to 5.65 cents in the third
quarter of 1995. U.S. military  passengers  boarded increased 27.4% to 46,609 in
the third  quarter of 1996 as  compared to 36,592 in the  comparable  quarter of
1995, and U.S. military  departures  increased 22.6% to 840 in the third quarter
of 1996 as compared to 685 in the third quarter of 1995.

Charter revenues derived from the U.S. military  increased 1.3% to $56.2 million
in the nine months ended September 30, 1996, as compared to $55.5 million in the
nine months ended September 30, 1995. U.S. military RPMs decreased 4.4% to 440.5
million in the nine months ended  September 30, 1996,  from 460.9 million in the
comparable  1995 period,  while ASMs  decreased 0.9% to 988.5 million from 997.3
million,  resulting in a load factor reduction to 44.6% in the nine months ended
September 30, 1996, as compared to 46.2% in the nine months ended  September 30,
1995. The RASM on U.S.  military revenues in the nine months ended September 30,
1996,  increased 2.0% to 5.68 cents as compared to 5.57 cents in the nine months
ended September 30, 1995. U.S.  military  passengers  boarded decreased 17.1% to
129,121 in the nine months ended  September  30, 1996, as compared to 155,664 in
the comparable period of 1995, and U.S. military  departures  decreased 21.7% to
2,218 in the nine months ended  September  30, 1996, as compared to 2,834 in the
nine months ended September 30, 1995.

Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel,  car rental and cruise  accommodations  in  conjunction  with the
Company's air transportation  product. The Company markets these ground packages
through its Ambassadair  Travel Club subsidiary  exclusively to club members and
through its ATA  Vacations  subsidiary  to the general  public.  Ground  package
revenues increased 2.2% to $4.7 million in the third quarter of 1996 as compared
to $4.6  million  in the  third  quarter  of  1995.  For the nine  months  ended
September 30, 1996,  ground package  revenues  increased  15.0% to $17.6 million
from $15.3 million in the similar 1995 period.

The  Company's   23-year-old   Ambassadair   Travel  Club  offers   hundreds  of
tour-guide-accompanied  vacation packages to its approximately 39,000 individual
and family members  annually.  In the third quarter of 1996, total packages sold
decreased  0.5% as compared to the third quarter of 1995,  although for the nine
months ended  September 30, 1996, the Club recorded a 10.1% increase in packages
sold over the same 1995 period.  During the third  quarter of 1996,  the average
price of each  ground  package  sold  increased  6.6% as  compared  to the third
quarter of 1995,  while for the nine months ended  September  30, 1996,  average
package price increased 14.3% as compared to the same period in 1995.

ATA Vacations offers numerous ground package  combinations to the general public
for use on the Company's  scheduled service flights throughout the United States
and to selected Mexico and Caribbean  destinations.  These packages are marketed
through  travel  agents,  as well as directly by the Company's  own  reservation
centers.  During the third quarter of 1996,  the number of ground  packages sold
increased  35.5% as  compared to the third  quarter of 1995,  while for the nine
months ended  September 30, 1996,  the number of ground  packages sold increased
26.4% as compared to the same 1995 period. During the third quarter of 1996, the
average  price of each ground  package sold  decreased  25.5% as compared to the
third quarter of 1995,  and for the nine months ended  September  30, 1996,  the
average package price decreased by 14.4% as compared to the same 1995 period.

The average price paid to the Company for a ground package sale is a function of
the mix of  vacation  destinations  served,  the  quality  and  types of  ground
accommodations  offered  and  general  competitive  conditions  with  other  air
carriers offering similar products in the Company's markets.  Some ATA Vacations
markets  have  experienced  price  reductions  in  1996  due  to  intense  price
competition.  The  average  gross  margin on ground  packages  sold in the third
quarter of 1996  declined to 14.1% as compared to 18.5% in the third  quarter of
1995, and the average gross margin in the nine months ended  September 30, 1996,
declined to 19.5% as compared to 22.4% in the same period in 1995.

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
affiliated  companies,   together  with  miscellaneous   categories  of  revenue
associated  with the  scheduled  and charter  operations  of the Company.  Other
revenues  increased  42.1%  to $8.1  million  in the  third  quarter  of 1996 as
compared to $5.7 million in the third quarter of 1995. Other revenues  increased
31.6% to $25.4 million in the nine months ended  September 30, 1996, as compared
to $19.3 million in the comparable 1995 period.  Approximately  $1.5 million and
$3.6  million,  respectively,  of the revenue  increases in the third quarter of
1996 and the nine months ended  September  30,  1996,  were  attributable  to an
increase  in the number of block  hours of  substitute  service  provided by the
Company to other airlines. A substitute service agreement typically provides for
the Company to operate an aircraft  with its own crews on routes  designated  by
the  customer  airline to carry the  passengers  of that  airline  for a limited
period of time. The remaining  increases in other  revenues for both  respective
1996 periods were  primarily  due to revenue  growth in several of the Company's
affiliated businesses.


Operating Expenses

Fuel and Oil. Fuel and oil expense for the third quarter of 1996 increased 30.8%
to $45.4 million from $34.7  million in the third quarter of 1995.  Fuel and oil
expense for the nine months ended September 30, 1996,  increased 28.9% to $126.1
million from $97.8 million in the nine months ended  September 30, 1995. In both
comparative sets of periods,  fuel and oil expense  increased due to an increase
in fuel consumed to operate the Company's  expanded block hours of flying due to
an increase in the average price paid per gallon of fuel consumed and due to the
imposition of a 4.3-cent-per-gallon excise tax on jet fuel consumed for domestic
use effective October 1, 1995.

During the third quarter of 1996,  as compared to the same quarter in 1995,  the
Company  consumed 9.1% more gallons of jet fuel for flying  operations  and flew
14.2% more block hours.  During the nine months  ended  September  30, 1996,  as
compared to the same period in 1995, the Company  consumed 12.0% more gallons of
jet fuel and flew 15.3% more block hours. The growth in gallons of fuel consumed
was lower than the growth in block hours flown between both comparative  periods
due to a change  in the mix of block  hours  flown by fleet  type.  Of  greatest
significance was the reduction of total block hours flown by the Lockheed L-1011
fleet of 9.0% and 2.4%, respectively, for the third quarter of 1996 and the nine
months ended September 30, 1996, as compared to the same periods of 1995,  since
the fuel burn per block hour for this aircraft is significantly  higher than for
the Company's other fleet types.

During the third quarter of 1996, the Company's  average cost per gallon of fuel
consumed  (excluding  the  excise  tax  described  in the  following  paragraph)
increased  by 15.0% as  compared  to the same  quarter in 1995.  During the nine
months ended  September  30, 1996,  as compared to the same period in 1995,  the
Company's  average  cost per  gallon  of fuel  increased  by 11.5%.  Fuel  price
increases paid by the Company reflected  generally tighter supply conditions for
aviation fuel which  persisted  throughout  the first three  quarters of 1996 as
compared to the prior year.

On October 1, 1995, the Company became subject to a  4.3-cent-per-gallon  excise
tax on jet fuel consumed for domestic use by commercial air carriers. The effect
of this tax in the third quarter of 1996 and in the nine months ended  September
30, 1996, was to increase the Company's cost of jet fuel by  approximately  $2.2
million and $6.4 million, respectively, as compared to the same periods in 1995.
Certain  legislation  has  recently  been  considered  in Congress to  reinstate
commercial  air  carriers'  exemption  from this fuel tax.  The outcome of these
legislative actions cannot be predicted by the Company,  and, under existing tax
law, the Company remains indefinitely subject to the fuel tax.

Fuel and oil  expense  for the third  quarter of 1996 was 1.21 cents per ASM, an
increase of 21.0% from the third  quarter of 1995 of 1.00 cent per ASM. Fuel and
oil expense for the nine months ended  September  30,  1996,  was 1.18 cents per
ASM, an increase  of 16.8% from 1.01 cents per ASM in the  comparable  period of
1995.  The  increase  in the  cost  per ASM of fuel  and oil  expense  for  both
comparative  periods was  primarily a result of higher prices and the new excise
tax, partially offset by the expanded use of the more fuel efficient twin-engine
Boeing  757-200  aircraft in the  Company's  fleet.  During the third quarter of
1996, the Company's Boeing 757-200  aircraft  accounted for 28.5% of total block
hours  flown,  as compared to 25.9% in the third  quarter of 1995.  For the nine
months ended September 30, 1996, the Boeing 757-200 accounted for 30.4% of total
block hours flown,  as compared to 26.2% in the nine months ended  September 30,
1995.

Salaries,  Wages and Benefits.  Salaries,  wages and benefits include the
cost of salaries and wages paid to the  Company's  employees,  together with the
Company's cost of employee benefits and payroll-related state and Federal taxes.
Salaries,  wages and benefits  expense for the third  quarter of 1996  increased
22.7%  to $44.9  million  from  $36.6  million  in the  third  quarter  of 1995.
Salaries,  wages and benefits  expense for the nine months ended  September  30,
1996,  increased 21.5% to $126.8 million from $104.4 million for the nine months
ended  September  30,  1995.  Approximately  $6.2 million of the increase in the
third quarter of 1996 and $21.0 million of the increase in the nine months ended
September  30,  1996,  were  attributable  to the  addition of cockpit and cabin
crews,  reservations agents, base station staff and maintenance staff to support
the Company's  growth in seat capacity and fleet size between  periods. Also,
during the third quarter of 1996 the company recognized $1.2 million of
executive compensation. Average Company  full-time-equivalent  employees 
increased by 13.9% in the third quarter of 1996 as  compared  to the  third 
quarter  of  1995,  while  average  Company full-time-equivalent employees 
increased  18.1%  in  the  nine  months  ended September 30, 1996,  as compared
to the same period in 1995.  Third quarter 1996
full-time-equivalent  employee growth was partially  slowed by the 15% 
reduction in force which commenced   in   September; September 1996   average
full-time-equivalent  employees  was therefore  only 7.5% higher than  September
1995.  The Company  expects to complete  this  reduction  in force in the fourth
quarter of 1996 and has  recorded  $135,000  in related  severance  costs in the
third quarter of 1996.

Salaries,  wages and  benefits  expense  for the third  quarter of 1996 was 1.19
cents per ASM, an increase of 13.3% from the third quarter of 1995 of 1.05 cents
per  ASM.  Salaries,  wages  and  benefits  expense  for the nine  months  ended
September  30,  1996,  was 1.18 cents per ASM, an increase of 9.3% from the nine
months  ended  September  30,  1995,  of 1.08  cents  per ASM.  The cost per ASM
increased  partially  as a result of an increase  in the average  rate of pay of
4.0% and 3.2%,  respectively,  for the third quarter of 1996 and the nine months
ended  September 30, 1996, as compared to the same periods in 1995. In addition,
the Company has  increased  employment in several  maintenance  and base station
locations in lieu of continuing the use of third-party contractors.  The Company
believes it can provide more reliable  operations and better customer service at
a lower total cost by using its own employees in these selected  locations.  The
Company  has  experienced  related  savings in the  expense  lines of  handling,
landing and navigation fees, and in aircraft maintenance, materials and repairs,
as further described in those sections following.

In December 1994, the Company implemented a four-year collective  bargaining
agreement with flight attendants, which was the first of the Company's labor
groups to elect union representation. A new  tentative  four-year  collective
bargaining  agreement  was reached with cockpit  crews on  August  6,  1996,
which was subsequently ratified by the International Brotherhood of Teamsters
membership on September 23, 1996.  The pay-related terms of this new agreement
were implemented retroactively to August 6, including, among other things, a
rate increase of approximately 7.5% to cockpit crew pay scales for the first
year of the new contract.

Handling,Landing and Navigation Fees. Handling  and  landing  fees include the
costs incurred by the Company at airports to land and service its aircraft and
to handle passenger check-in, security and baggage where the Company elects to
use third-party contract services in lieu of its own employees.  Air navigation 
fees are assessed when the Company's aircraft fly over certain foreign airspace.
Handling,  landing and  navigation  fees decreased by 12.5% to $21.0 million for
the third  quarter of 1996, as compared to $24.0 million in the third quarter of
1995,  while  they  decreased  2.0% to $57.4  million in the nine  months  ended
September  30,  1996,  as  compared to $58.6  million in the nine  months  ended
September  30,  1995.  During the third  quarter of 1996,  the average  cost per
system departure for third-party aircraft handling declined 20.1% as compared to
the third  quarter of 1995,  and the  average  cost of  landing  fees per system
departure decreased 16.9% between the same periods. During the nine months ended
September 30, 1996, the average cost per system departure for aircraft  handling
decreased 17.6% as compared to the nine months ended September 30, 1995, and the
average cost of landing fees per system  departure  decreased  14.0% between the
same  periods.

Because  each  airport  served by the  Company  has a  different
schedule  of fees,  including  variable  prices for  different  aircraft  types,
average  handling  and  landing  fee costs are a function of the mix of airports
served as well as the fleet composition of departing aircraft. On average, these
costs for  narrow-body  aircraft are less than for wide-body  aircraft,  and the
average costs at domestic U.S.  airports are less than the average costs at most
foreign  airports.  In the  third  quarter  of  1996,  81.7%  of  the  Company's
departures were operated with narrow-body  aircraft, as compared to 75.5% in the
third  quarter of 1995,  and 78.5% of the  Company's  departures  were from U.S.
domestic  locations,  as compared to 77.1% in the third quarter of 1995.  During
the nine months ended September 30, 1996, 80.7% of the Company's departures were
operated  with  narrow-body  aircraft,  as  compared to 76.5% in the nine months
ended  September 30, 1995, and 81.6% of the Company's  departures were from U.S.
domestic locations,  as compared to 78.5% in the nine months ended September 30,
1995.

Handling costs also vary from period to period according to decisions made
by the Company to use third-party  handling services at some airports in lieu of
using the  Company's  own  employees.  Effective in the first three  quarters of
1996, the Company  implemented a policy of "self-handling" at four domestic U.S.
airports with significant operations, which had been substantially handled using
third-party  contractors  in the  first  three  quarters  of 1995.  This  change
resulted in lower absolute  third-party  handling costs for these  locations and
contributed  to lower system average  contract  handling costs per departure for
the third  quarter of 1996 and the nine months  ended  September  30,  1996,  as
compared to the same  periods of 1995.  The Company  incurred  higher  salaries,
wages and  benefits  expense as a result of this  policy  change,  as noted in a
preceding  section.

The cost per ASM for handling,  landing and navigation fees
decreased  18.8% to 0.56  cents in the third  quarter of 1996 from 0.69 cents in
the third quarter of 1995. The cost per ASM for handling, landing and navigation
fees decreased  11.5% to 0.54 cents in the nine months ended September 30, 1996,
as compared to 0.61 cents in the nine months ended September 30, 1995.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  third  quarter  of 1996
increased  31.6% to $17.5  million  from $13.3  million in the third  quarter of
1995.  Aircraft  rentals  expense for the nine months ended  September 30, 1996,
increased  30.4% to $51.9  million  from $39.8  million in the nine months ended
September  30,  1995.   These  increases  in  both   comparative   periods  were
attributable  to continued  growth in the size of the Company's  leased aircraft
fleet.  The addition of three leased Boeing  757-200  aircraft  resulted in $3.4
million and $10.6 million,  respectively,  of increased aircraft rentals for the
third quarter of 1996 and the nine months ended  September 30, 1996, as compared
to the prior year, while several  additional  leased Boeing 727-200 and Lockheed
L-1011 aircraft contributed $0.8 million and $2.2 million in additional aircraft
rentals  between  the same  respective  periods.  Aircraft  rentals  expense was
reduced by $0.7  million  for the nine  months  ended  September  30,  1996,  as
compared to the prior year due to the  purchase of four Pratt & Whitney  engines
in May 1995 which had been previously  leased.

Aircraft rentals expense for the third  quarter of 1996 was 0.47 cents per ASM, 
an  increase  of 23.7% over the third quarter of 1995 of 0.38 cents per ASM.
Aircraft  rentals  expense for the nine  months  ended  September 30, 1996 was
0.48 cents per ASM, an increase of 17.1% over the nine months ended 
September 30, 1995, of 0.41 cents per ASM. The period-to-period  increase of 
three Boeing  757-200  aircraft was a  significant factor in these  changes 
since the rental  cost of ASMs  produced by this fleet type is  significantly 
higher than for the Company's other  aircraft.  Aircraft utilization and 
associated rental expense per ASM were also unfavorably affected by the impact
of the  reduction in  scheduled  service  operations  in September 1996.  
As  discussed  further  under  Disposal of Assets on page 19, the Company
intends to reduce its leased  fleet of Boeing  757-200  aircraft  by four to six
units by the end of 1996.

Depreciation and Amortization.  Depreciation reflects the periodic  expensing 
of the recorded cost of owned Lockheed L-1011  airframes and 
engines,Pratt & Whitney  engines,  and rotable  parts for all fleet types,
together with other property and equipment owned by the Company. Amortization is
the periodic  expensing of  capitalized  airframe and engine  overhauls  for all
fleet types on a  units-of-production  basis  using  aircraft  flight  hours and
cycles (landings) as the units of measure. Depreciation and amortization expense
for the third  quarter  of 1996  increased  10.7% to $16.5  million  from  $14.9
million in the third quarter of 1995.

Depreciation and amortization expense for the nine months ended 
September 30, 1996,  increased 14.8% to $47.2 million from $41.1 million in 
the nine months ended September 30, 1995.  Depreciation expense attributable 
to owned  airframes and engines,  and other property and equipment owned by 
the Company,  increased  $0.9  million in the third  quarter of 1996 as
compared to the third  quarter of 1995 and  increased  $3.0 million for the nine
months  ended  September  30,  1996,  as  compared  to the same  period in 1995.
Amortization of capitalized engine and airframe overhauls increased $0.1 million
in the third  quarter of 1996 as  compared  to the third  quarter  of 1995,  and
increased $1.5 million for the nine months ended September 30, 1996, as compared
to the same  period  in  1995.  The  increasing  cost of  overhaul  amortization
reflects the increase in the number of aircraft added to the Company's fleet and
the  increase  in cycles and block  hours  flown  between  years.  New  aircraft
introduced into the Company's fleet generally do not require  airframe or engine
overhauls until one or more years after first entering service.  Therefore,  the
resulting  amortization of these overhauls  generally  occurs on a delayed basis
from the date the aircraft is placed into service.

The  cost of  engine  overhauls  which  become  worthless  due to  early  engine
failures,  and which cannot be economically repaired, is charged to depreciation
and  amortization  expense  in the period the  engine  fails.  Depreciation  and
amortization expense attributable to these write-offs increased $0.8 million and
$1.6  million,  respectively,  for the third quarter of 1996 and the nine months
ended  September  30, 1996,  as compared to the same  periods in 1995.  In cases
where these engine  failures can be  economically  repaired,  the cost of engine
repair is charged to aircraft maintenance, materials and repairs expense.

Depreciation  and  amortization  cost per ASM for the third quarters of 1996 and
1995, and for the nine months ended September 30, 1996 and 1995,  increased 2.3%
to 0.44 cents from 0.43 cents.

Aircraft Maintenance, Materials and Repairs. This expense line includes the 
cost of expendable  aircraft  spare parts,  repairs to repairable  and rotable 
aircraft  components,  contract labor for base and line maintenance activities,
and other non-capitalized direct costs related to fleet maintenance,  including
spare engine leases,  parts loan and exchange fees, and
related  shipping  costs.  Aircraft  maintenance,  materials and repairs expense
decreased  3.3% to $14.5  million in the third  quarter of 1996 as  compared  to
$15.0  million in the third  quarter of 1995.  Although  the cost of repairs for
repairable and rotable  components  increased $0.8 million between periods,  the
cost of expendable  parts  consumed  decreased  $0.5 million,  the cost of parts
loans and exchanges decreased $0.2 million,  and the cost of shipping components
to and from repair  locations  decreased  $0.3  million.  Aircraft  maintenance,
materials and repairs cost was also reduced by $0.3 million in the third quarter
of 1996 as compared to the third  quarter of 1995 due to a planned  reduction in
the use of  third-party  maintenance  staff  in  favor  of  using  more  Company
maintenance employees for both base and line maintenance activities. The Company
incurred higher salaries,  wages and benefits expense as a result of this policy
change,  as noted in a  preceding  section.

The cost of  aircraft  maintenance, materials and repairs  decreased  
3.6% to $42.4 million in the nine months ended September  30,  1996,  as 
compared to $44.0  million in the nine  months  ended September  30, 1995. 
The Company  incurred  $1.1 million less in engine  repair costs in the nine 
months  ended  September  30,  1996,  as compared to the same period in 1995. 
In addition, a $1.8 million period-over-period  reduction in the
use of third-party  maintenance  staff was achieved,  although higher  salaries,
wages and benefits  expense was incurred in the nine months ended  September 30,
1996,  as a result of this policy  change.  These cost  savings  were  partially
offset by higher costs for  repairable  and rotable  repairs and parts loans and
exchanges between periods.

The cost per ASM of aircraft  maintenance,  materials
and  repairs  decreased  by 11.6% to 0.38 cents in the third  quarter of 1996 as
compared  to 0.43  cents  in the  third  quarter  of  1995.  The cost per ASM of
aircraft maintenance,  materials and repairs decreased by 13.0% to 0.40 cents in
the nine months ended  September 30, 1996, as compared to 0.46 cents in the nine
months ended September 30, 1995.

Crew and Other Employee Travel.  Crew and other employee travel is primarily 
the cost of air transportation, hotels and per diem reimbursements  to cockpit
and cabin crew  members  that is incurred to position crews away from their 
bases to operate all Company flights throughout the world.
The cost of air  transportation  is generally more  significant  for the charter
business  segment  since these flights  often  operate  between  cities in which
Company  crews are not normally  based and may involve  extensive  international
positioning  of  crews.  Hotel  and per  diem  expenses  are  incurred  for both
scheduled  and  charter  services,  although  higher  per diem and  hotel  rates
generally apply to international assignments.

The cost of crew and other employee  travel  increased 35.1% to $10.4 million in
the third quarter of 1996 from $7.7 million in the third quarter of 1995. During
the third quarter of 1996, the Company  increased average crew member head count
by 5.7% as compared to the third  quarter of 1995.  This increase in crew member
head count was insufficient to efficiently operate the third quarter 1996 flying
schedule,  which included 12.2% more  departures and 14.2% more block hours than
the third quarter of 1995. As a result, crew members were required to spend more
time  traveling  away from base to accommodate  the increased  flying  schedule.
During the third  quarter of 1996,  as compared to the same period in 1995,  the
average cost of positioning,  hotel rooms and per diem per crew member increased
by 3.1%, 36.8%, and 11.5%, respectively.

The cost of crew and other employee  travel  increased by 25.3% to $27.7 million
in the nine months ended September 30, 1996, as compared to $22.1 million in the
nine months ended September 30, 1995. During the nine months ended September 30,
1996, the Company  increased average crew member head count by 10.2% as compared
to the nine months ended September 30, 1995, while over the same comparable time
periods departures  increased 17.0% and block hours increased 15.3%. The average
cost of positioning,  hotel room and per diem expense per crew member  increased
6.6%, 11.7% and 9.8%, respectively,  between the nine months ended September 30,
1996,  and the same period of 1995. The Company had  experienced  crew shortages
during  earlier  periods of 1996,  which were  worsened in the first  quarter by
severe winter weather which created  significant  flight delays,  diversions and
cancellations.

The cost per ASM for crew and  other  employee  travel  increased  27.3% to 0.28
cents in the third quarter of 1996 from 0.22 cents in the third quarter of 1995,
while this cost per ASM  increased  by 13.0% to 0.26  cents for the nine  months
ended  September  30, 1996,  as compared to 0.23 cents for the nine months ended
September 30, 1995.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
headsets sold,  and the cost of onboard  entertainment  programs,  together with
certain costs incurred for mishandled baggage and passengers  inconvenienced due
to flight  delays or  cancellations.  For the third  quarters  of 1996 and 1995,
catering represented 83.8% and 83.5%,  respectively,  of total passenger service
expense,  while for the nine months ended September 30, 1996 and 1995,  catering
represented 80.3% and 85.5%, respectively, of total passenger service expense.

The cost of passenger  service  decreased  13.6% in the third quarter of 1996 to
$9.5 million as compared to $11.0 million in the third quarter of 1995. Although
total passengers  boarded increased by 6.0% to 1,459,897 in the third quarter of
1996 as compared to 1,376,779 in the same 1995 period, the average cost to cater
each  passenger  declined 10.1% between  quarters due to a planned  reduction in
catering  service  levels  in  select  charter  and  scheduled  service  markets
beginning  late in the third quarter of 1995.  This cost reduction was partially
offset by a 27.4%  increase in military  passengers  boarded  between  quarters,
which is the most expensive passenger to cater in the Company's business mix.

The cost of passenger  service decreased 4.7% in the nine months ended September
30, 1996, to $26.4 million as compared to $27.7 million in the nine months ended
September 30, 1995. Total passengers boarded increased 12.2% to 4,659,399 in the
nine months  ended  September  30,  1996,  as compared to  4,152,675 in the same
period in 1995,  although the average cost to cater each  passenger  declined by
20.5%  between  the same  comparative  periods.  Passenger  service  costs  were
negatively  impacted in the first  quarter of 1996 by severe  winter  weather in
Boston  and   Chicago-Midway,   which  generated   additional  costs  to  handle
inconvenienced   passengers   and   mishandled   baggage  due  to  canceled  and
significantly delayed flights.

The cost per ASM of passenger service decreased 21.9% to 0.25 cents in the third
quarter of 1996 as compared to 0.32 cents in the third quarter of 1995. The cost
per ASM of passenger  service  decreased  13.8% to 0.25 cents in the nine months
ended  September  30,  1996,  as compared to 0.29 cents in the nine months ended
September 30, 1995. The lower cost per ASM in both  comparative  sets of periods
was primarily due to lower cost of catering per passenger boarded.

Commissions.  The Company incurs significant  commissions expense in association
with the  sale by  travel  agents  of  single  seats on  scheduled  service.  In
addition, the Company pays commissions to secure some tour operator and military
business.  Commissions  expense  increased  4.7% to $6.7  million  in the  third
quarter  of 1996 as  compared  to $6.4  million  in the third  quarter  of 1995.
Between the third quarters of 1995 and 1996, total passengers  boarded increased
6.0%.  Commissions  expense  grew more slowly than  passengers  boarded due to a
quarter-over-quarter  reduction  in  commissions  paid  for  tour  operator  and
military  passengers,  together with a reduction in the  percentage of scheduled
passengers  boarded sold by travel agents in September  1996.  These  reductions
were partially  offset by a $0.2 million  increase in commissions  expense which
was not recalled from travel agents on the refund of  agency-issued  tickets for
flights canceled due to the scheduled service restructuring in September, 1996.

Commissions  expense  increased  17.3% to $21.7 million in the nine months ended
September 30, 1996, as compared to $18.5 million in the same 1995 period,  while
total  passengers  boarded  increased 12.2% between  periods.  Through the first
eight months of 1996,  and prior to the  restructuring  of scheduled  service in
September 1996, the percentage of passenger tickets sold through travel agencies
increased due to the Company's  implementation of full  participation in several
CRS  systems  in the  third  quarter  of  1994  and due to the  introduction  of
connecting  fares in the third quarter of 1995 which expanded choices for travel
agents to sell the Company's scheduled service product.

The cost per ASM of  commissions  expense  was  unchanged  at 0.18 cents for the
third  quarters of 1996 and 1995.  The cost per ASM increased 5.3% to 0.20 cents
for the nine months ended  September 30, 1996, as compared to 0.19 cents for the
comparable 1995 period.

Other Selling Expenses. Other selling expenses are comprised of (i) booking fees
paid to Computer  Reservations  Systems (CRS) to reserve  single-seat  sales for
scheduled  service;  (ii) credit card  discount  expense  incurred  when selling
single  seats and  ground  packages  to  customers  using  credit  card forms of
payment;  (iii) costs of providing toll-free  telephone  services,  primarily to
single-seat and vacation  package  customers  contacting the Company directly to
book  reservations;  and (iv)  miscellaneous  other selling  expenses  which are
primarily  associated with single-seat  sales.  Other selling expenses increased
16.2% to $4.3  million in the third  quarter of 1996 as compared to $3.7 million
in the third quarter of 1995.  Other selling  expenses  increased 26.3% to $14.4
million in the nine  months  ended  September  30,  1996,  as  compared to $11.4
million in the same period of 1995.

In the third quarter of 1996, as compared to the third quarter of 1995, the cost
of toll-free  telephone  service  increased  $0.4 million and the cost of credit
card discount  increased by $0.2 million.  Toll-free  telephone  usage increased
between  periods as a result of the Company's  efforts to assist  passengers and
travel  agents to obtain  reaccommodation  as a result of the  reduction  in the
Company's scheduled service  operations.  Credit card discount expense increased
due to the increased scheduled service revenue earned between periods.

In the nine months  ended  September  30,  1996,  as compared to the nine months
ended September 30, 1995, the cost of toll-free  telephone  service increased by
$1.1 million,  while the cost of credit card discount expense  increased by $1.6
million.  These cost  increases  were  consistent  with the increase in required
support services for scheduled service growth between the comparative periods.

Other selling cost per ASM was unchanged at 0.11 cents in the third  quarters of
1996 and 1995.  Other selling cost per ASM  increased  8.3% to 0.13 cents in the
nine months  ended  September  30,  1996,  as compared to 0.12 cents in the same
period of 1995.

Ground Package Cost.  Ground package cost includes the expenses  incurred by the
Company for hotels,  car rental  companies,  cruise lines and similar vendors to
provide ground arrangements to Ambassadair and ATA Vacations  customers.  Ground
package cost  increased  10.8% to $4.1  million in the third  quarter of 1996 as
compared  to $3.7  million in the third  quarter of 1995.  Ground  package  cost
increased  19.3% to $14.2 million for the nine months ended  September 30, 1996,
as compared to $11.9 million for the same period in 1995.  This increase in cost
is  primarily  due to the  increase  in  ground  packages  sold in both  sets of
comparative  periods. In the third quarter of 1996,  Ambassadair sold 0.5% fewer
packages and ATA  Vacations  sold 35.5% more ground  packages  than in the third
quarter of 1995; in the nine months ended September 30, 1996,  Ambassadair  sold
10.1% more ground  packages and ATA  Vacations  sold 26.4% more ground  packages
than in the same period of 1995.

Ground package cost per ASM was unchanged at 0.11 cents in the third quarters of
1996 and 1995.  Ground  package cost per ASM increased 8.3% to 0.13 cents in the
nine months  ended  September  30,  1996,  as compared to 0.12 cents in the same
period of 1995.

Facility and Other Rentals. Facility and other rentals includes the costs of all
ground  facilities  which  are  leased by the  Company  such as  airport  space,
regional  sales offices and general  offices.  The cost of facilities  and other
rentals increased 47.4% to $2.8 million in the third quarter of 1996 as compared
to $1.9 million in the third quarter of 1995, while this cost increased 35.8% to
$7.2 million in the nine months ended  September  30, 1996,  as compared to $5.3
million in the same period of 1995.

The cost per ASM of facility and other  rentals in the third quarter of 1996 and
for the nine  months  ended  September  30,  1996,  was 0.07  cents per ASM,  as
compared  to 0.05 cents in the  comparable  periods  of 1995.  The  increase  in
expense noted for 1996 was  attributable to higher facility costs resulting from
the  Company  becoming a  signatory  carrier at Orlando  International  Airport,
together with a rent increase  attributable to  Chicago-Midway  facilities.  The
increased  facility  costs at  Orlando  International  Airport  have  associated
savings in lower handling and landing fees for the Company's  flights at Orlando
International Airport.

Advertising.  Advertising  expense  increased 43.8% to $2.3 million in the third
quarter of 1996 as  compared to the $1.6  million in the third  quarter of 1995,
and advertising expense increased 22.4% to $8.2 million in the nine months ended
September 30, 1996, as compared to $6.7 million in the same period of 1995.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service sales and the sale of ground packages. Advertising support for this line
of business was increased  consistent with the growth in associated revenues and
due to the need to meet competitive actions in the Company's markets.

The cost per ASM of  advertising  increased  20.0%  to 0.06  cents in the  third
quarter of 1996 as  compared to 0.05 cents in the third  quarter of 1995,  while
the cost per ASM of  advertising  increased  14.3% to 0.08 cents per ASM for the
nine  months  ended  September  30,  1996,  as  compared  to 0.07  cents  in the
comparable period of 1995.

Disposal of Assets. During the third quarter of 1996, the Company committed to a
plan to dispose of up to seven Boeing 757-200  aircraft.  A Letter of Intent was
signed  with a major  lessor on July 29,  which  included  the  cancellation  of
operating leases on five aircraft and the return of those aircraft to the lessor
before the end of 1996.  Negotiations  also commenced with a major lessor during
the third quarter for the  cancellation  of operating  leases on two  additional
aircraft in 1996.

During the third quarter, the Company recorded a loss on disposal of the initial
five aircraft according to the terms and conditions negotiated and agreed in the
Letter of Intent. An estimate of the expected loss on disposal of the additional
two aircraft was also recorded in the third quarter,  although a specific Letter
of Intent had not yet been signed.  The total loss on disposal recorded was $4.7
million for all aircraft.

The source of the loss on the termination of these aircraft leases was primarily
from the write-off of the unused net book value of the  associated  airframe and
engine  overhauls.  For  several  aircraft,  the  Company  was  required to meet
additional  maintenance return conditions associated with airframes and engines,
the  cost of which  was  charged  to the  loss on  disposal.  These  costs  were
partially offset by cash proceeds  received from the lessor and by the write-off
of associated deferred aircraft rent credits.

In  addition to these  costs,  the Company  owns  several  spare Pratt & Whitney
engines and consumables,  repairables and rotable  components which are specific
to the Pratt & Whitney  powered  Boeing  757-200s.  The net book  value of these
engines and parts, which  approximates  estimated market value, is $13.9 million
as of September 30, 1996.  The Company is actively  seeking to sell these assets
and has therefore  reclassified their cost as Assets Held For Sale under current
assets in the accompanying balance sheet.

Other  Operating  Expenses.  Other operating  expenses  increased 12.8% to $14.1
million in the third  quarter of 1996 as compared to $12.5  million in the third
quarter of 1995.  Other operating  expenses  increased 16.1% to $42.6 million in
the nine months ended  September  30, 1996,  as compared to $36.7 million in the
same period of 1995.  Significant  components  of the  year-over-year  variances
include  increases  in  substitute  service and  passenger  reprotection  costs,
professional fees, data communications costs,insurance costs and consulting fees
in connection with the detailed route profitability study.

Other  operating  cost per ASM increased 2.8% to 0.37 cents in the third quarter
of 1996 as compared to 0.36 cents in the third quarter of 1995.  Other operating
cost per ASM increased 5.3% to 0.40 cents in the nine months ended September 30,
1996, as compared to 0.38 cents in the same period of 1995.


Income Tax Expense

In the third quarter of 1996, the Company recorded ($6.8) million in tax credits
applicable  to the loss before  income taxes for that  period,  while income tax
expense of $3.3 million was recognized pertaining to income before taxes for the
third quarter of 1995. For the nine months ended September 30, 1996,  income tax
credits of ($6.1)  million were  recorded,  as compared to income tax expense of
$10.0 million in the same period of 1995.

The  effective  tax rate  applicable to tax credits in the third quarter of 1996
was 35.0%,  and the effective tax rate for income earned in the third quarter of
1995 was 47.9%.  The effective tax rates for the nine months ended September 30,
1996 and 1995 were 32.6% and 44.7%, respectively. The Company's effective income
tax rates are  unfavorably  affected  by the  permanent  non-deductibility  from
taxable  income of 50% of crew per diem  expenses  incurred in both  years.  The
impact of these  permanent  differences  on  effective  tax rates  becomes  more
pronounced as taxable income or loss declines.


Liquidity and Capital Resources

The  Company  has   historically   financed  its  working  capital  and  capital
expenditure requirements from cash flow from operations and long-term borrowings
from banks and other lenders.  For the nine months ended  September 30, 1996 and
1995,  net cash  provided by operating  activities  was $27.3  million and $67.1
million, respectively.

Net cash used in  investing  activities  was $53.7  million  and $48.0  million,
respectively,  for the nine  months  ended  September  30,  1996 and 1995.  Such
amounts primarily reflected cash capital expenditures  totaling $87.6 million in
1996 and $44.3 million in 1995 for engine overhauls,  airframe  improvements and
the purchase of airframes, engines and rotable parts. These capital expenditures
were  supplemented with other capital  expenditures  financed directly with debt
totaling  $14.2 million in the nine months ended  September 30, 1996,  and $12.9
million in the comparable  1995 period.  In the nine months ended  September 30,
1996, the Company generated $30.2 million in cash from the sale and leaseback of
four owned Boeing  727-200  aircraft.  There were no similar sale and  leaseback
transactions in the nine months ended September 30, 1995.

Net cash provided by (used in) financing  activities was $6.4 million and ($8.5)
million, respectively, for the nine months ended September 30, 1996 and 1995.

In November  1994,  the Company  signed a purchase  agreement for six new Boeing
757-200s with  deliveries of two aircraft each scheduled for the fourth quarters
of 1995, 1996 and 1997. In conjunction with the Boeing purchase  agreement,  the
Company  entered into a separate  agreement  with  Rolls-Royce  Commercial  Aero
Engines Limited for thirteen RB211-535E4 engines to power the six Boeing 757-200
aircraft and to provide one spare engine. Under the Rolls-Royce agreement, which
became effective  January 1, 1995,  Rolls-Royce has provided the Company various
spare parts credits and engine overhaul cost guarantees. If the Company does not
take  delivery of the engines,  the credits and cost  guarantees  that have been
used are required to be refunded to  Rolls-Royce.  The aggregate  purchase price
under these two agreements is approximately $50.0 million per aircraft,  subject
to escalation.  The Company  accepted  delivery of the first aircraft under this
agreement  in  September  1995 and the second  aircraft in December  1995.  Both
deliveries were financed under leases accounted for as operating leases. Advance
payments and interest  totaling  approximately  $44.0 million ($11.0 million per
aircraft) are required  prior to delivery of the four remaining  aircraft,  with
the remaining purchase price payable at delivery.  As of September 30, 1996, the
Company had made $20.8  million in advance  payments and interest  applicable to
aircraft  scheduled for future  delivery.  The Company intends to finance future
deliveries under this agreement through  sale/leaseback  transactions  accounted
for as operating leases.

In the fourth  quarter of 1995,  the Company  purchased  one Boeing  727-200 and
financed that aircraft  through a  sale/leaseback  accounted for as an operating
lease.  In the first  quarter of 1996,  the Company  purchased  four  additional
Boeing  727-200  aircraft,   financing  all  of  these  through  sale/leasebacks
accounted  for as operating  leases by the end of the third  quarter of 1996. In
the  second  quarter of 1996,  the  Company  purchased  a sixth  Boeing  727-200
aircraft  which had been  previously  financed  by the  Company  through a lease
accounted  for as an operating  lease.  This  aircraft  was  financed  through a
separate  bridge debt facility as of September  30, 1996,  but is expected to be
financed long-term through a sale/leaseback transaction.

In October  1995,  the  Company  entered  into an  agreement  with a supplier to
provide  for the  purchase  of  hushkits  for  installation  on  Boeing  727-200
aircraft. All five Boeing 727-200 aircraft acquired during the fourth quarter of
1995 and the first two  quarters of 1996 had hushkits  installed  prior to being
placed  into  revenue  service,  and the  Company  plans to  install  additional
hushkits on three other existing Boeing 727-200  aircraft in the Company's fleet
by the end of the fourth quarter of 1996. These narrow-body  hushkitted aircraft
will maintain the Company's  compliance with Federal Stage 3 noise  requirements
as of December 31, 1996. Hushkits purchased by the Company and not yet installed
on aircraft,  together with deposits made against future hushkit deliveries, are
financed  through a separate  bridge debt facility as of September 30, 1996. The
cost of these hushkits is included in the basis of each modified  Boeing 727-200
as these  hushkitted  aircraft are  financed  long-term  through  sale/leaseback
transactions, and the bridge facility is paid down by corresponding amounts.

On July 29,  1996,  the  Company  entered  into a Letter of Intent  with a major
lessor to cancel several Boeing 757-200 and Lockheed L-1011  operating  aircraft
leases then in effect. Under the terms of the Letter of Intent, the Company will
cancel leases on five Boeing 757-200 aircraft powered by Pratt & Whitney engines
and will return these aircraft to the lessor on specific dates between September
and December  1996.  The Company is required to meet certain  return  conditions
associated  with  several  aircraft,  such as  providing  maintenance  checks to
airframes.   The  lessor  will  reimburse  the  Company  for  certain  leasehold
improvements  made to some  aircraft  and will  credit the  Company  for certain
prepayments made in earlier years to satisfy qualified maintenance  expenditures
for several  aircraft over their original lease terms. The cancellation of these
leases is  expected  to reduce the  Company's  fleet of Pratt & Whitney  powered
Boeing  757-200  aircraft  from  seven to two  units as of the end of 1996.  The
Company will also terminate  existing  operating leases on three Lockheed L-1011
aircraft, will purchase the airframes pertaining to these aircraft and will sign
new operating leases covering only the nine related engines. In association with
this   transaction,   the  lessor  has  agreed  to  provide  the  Company   with
approximately $6.4 million in additional unsecured financing for a term of seven
years.  This  transaction  accounts for $2.3 million of the $4.7 million loss on
disposal of assets recorded in the third quarter of 1996.

The Company is also  negotiating  to  purchase  one  Rolls-Royce-powered  Boeing
757-200 aircraft from the same lessor in the fourth quarter of 1996. The Company
expects to finance this aircraft under a  sale/leaseback  transaction  accounted
for as an operating lease.  The acquisition of this aircraft,  together with the
delivery  of two  new  Rolls-Royce-powered  Boeing  757-200  aircraft  from  the
manufacturer in the fourth quarter of 1996, and the return of the last two Pratt
& Whitney powered Boeing 757-200  aircraft  discussed in the next paragraph,  is
expected to bring the  Company's  Rolls-Royce-powered  Boeing  757-200  fleet to
seven units as of the end of 1996.

In September 1996, the Company began  negotiations with a major lessor to cancel
existing operating leases on the Company's remaining two Pratt & Whitney powered
Boeing 757-200 aircraft.  Although a Letter of Intent has not been signed,  this
transaction  accounts  for $2.4  million of the $4.7 million loss on disposal of
assets provided for in the third quarter of 1996.

The  Company's  existing  bank  credit  facility  provides  a maximum  of $125.0
million,  including a $25.0 million  letter of credit  facility,  subject to the
maintenance  of  certain  collateral  value.  The  collateral  for the  facility
consists of certain owned Lockheed L-1011  aircraft,  certain  receivables,  and
certain  rotables and spare parts.  At September 30, 1996 and 1995,  the Company
had borrowed the maximum amount then available  under the bank credit  facility,
of which  $60.0  million  was repaid on October 1, 1996,  and $76.0  million was
repaid on October 2, 1995.

As a result of the Company's need to restructure its scheduled service business,
the Company  renegotiated  certain terms of the bank credit  facility  effective
September 29, 1996. The new agreement provides a maximum of $125.0 million, $5.0
million of which is subject to approval of the bank as to underlying collateral.
The  agreement  also  modifies  certain loan  covenants to take into account the
expected  losses in the third and fourth  quarters  of 1996.  In return for this
covenant relief,  the Company has agreed to implement  changes to the underlying
collateral  for the  facility  and to change the interest  rates  applicable  to
borrowings under the facility.  The Company has pledged additional owned engines
and equipment as collateral  for the facility as of the  implementation  date of
the new agreement.  The Company has further agreed to begin reducing the maximum
borrowing  availability  of $63.0 million  secured by the owned Lockheed  L-1011
fleet by $1.0 million per month from April 1997 through  September  1997, and by
$1.5 million per month from October 1997 through November 2000, at which time no
borrowing availability would be attributable to the owned Lockheed L-1011 fleet.
Loans  outstanding  under  the  renegotiated  facility  bear  interest,  at  the
Company's  option,  at  either  (i)  prime  to  prime  plus  0.75%,  or (ii) the
Eurodollar Rate plus 1.50% to 2.75%.  The facility matures on April 1, 1999, and
contains various  covenants and events of default,  including:  maintenance of a
specified  debt-to-equity ratio and a minimum level of net worth; achievement of
a minimum level of cash flow; and restrictions on aircraft acquisitions,  liens,
loans to  officers,  change of  control,  indebtedness,  lease  commitments  and
payment of dividends.

At September 30, 1996, the Company has reclassified $15.4 million of bank credit
facility borrowings from long-term debt to current maturities of long-term debt.
Of this  amount,  $6.0 million is  attributable  to the  scheduled  reduction of
availability  secured by the owned  Lockheed  L-1011  fleet over the next twelve
months.  The remaining  $9.4 million  represents the amount of the spare Pratt &
Whitney  engines which are pledged to the bank facility and which will be repaid
from the anticipated  sale. The estimated market value of these spare engines is
classified under current assets.

The Company also maintains a $5.0 million  revolving  credit facility  available
for its short-term  borrowing  needs and for securing the issuance of letters of
credit.  Borrowings  against this credit  facility  bear  interest at the bank's
prime rate plus 0.25%.  There were no  borrowings  against  this  facility as of
September 30, 1996 or 1995; however, the Company did have outstanding letters of
credit  secured by this  facility  aggregating  $3.6  million and $3.2  million,
respectively.

In February  1994,  the Board of  Directors  approved  the  repurchase  of up to
250,000  shares of the Company's  common stock.  During the first nine months of
1996, the Company repurchased 16,000 shares, bringing the total number of shares
it has  repurchased  under the program to 185,000  shares.  The Company does not
currently expect to complete this stock repurchase program.


<PAGE>




PART II - Other Information

Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

Item 4 - Submission of Matters to a Vote of Security Holders

None.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a)      Renegotiated bank credit agreement.


       THIRD AMENDMENT TO SECOND AMENDED AND RESTATED CREDIT AGREEMENT

            THIS THIRD  AMENDMENT TO SECOND  AMENDED AND  RESTATED  CREDIT
AGREEMENT,  dated as of November  12, 1996 (this  "Third  Amendment")  is by and
among AMERICAN TRANS AIR, INC., an Indiana corporation (the "Borrower"), AMTRAN,
INC., an Indiana  corporation  ("Amtran"),  the Banks set forth on the signature
pages of the Credit Agreement referred to below  (collectively,  the "Banks" and
individually, a "Bank"), NBD Bank, N.A. ("NBD"), a national banking association,
as  co-agent  for the Banks,  and as assignee  of NBD Bank,  a Michigan  banking
corporation (in such capacity, the "Agent") and the BANK OF MONTREAL, a Canadian
chartered bank, as co-agent for the Banks (the "Co-Agent").

                                RECITALS

                  A. The Borrower, Amtran, the Banks, the Co-Agent and the Agent
have  executed  a Second  Amended  and  Restated  Credit  Agreement  dated as of
December 7, 1994, as amended by a First Amendment to Second Amended and Restated
Credit  Agreement  dated as of March 28, 1995 and a Second  Amendment  to Second
Amended and Restated  Credit  Agreement  dated as of March 28, 1996 (the "Credit
Agreement").

                  B.  The   Borrower   and   Amtran   have   requested   certain
modifications  to the Credit Agreement and the Agent, the Co-Agent and the Banks
are willing to do so strictly in accordance with the terms hereof,  and provided
the Credit Agreement is amended as set forth herein, and the Borrower has agreed
to such amendments.

                                 AGREEMENT

                  Based upon these recitals, the parties agree as follows:

                  1. Upon  satisfaction  by the Borrower of the  conditions  set
forth in paragraph 4 hereof,  the Credit Agreement shall hereby be amended as of
the effective date hereof as follows:

                           (A) New definitions of "Guaranty" (which replaces
the definition contained in Section  3.03) and "Leverage Ratio" are hereby
added to Section 1.1 in  appropriate  alphabetical order to read as follows:


                  "Guaranty"  shall mean any guaranty of any of the  Obligations
executed by Amtran and its Affiliates,  or any of them, at any time, as amended
or modified from time to time.


                  "Leverage Ratio" means, as of any date as of which the amount
thereof is to be determined, the ratio of Total Adjusted Liabilities to Tangible
Net Worth.

                  (b) The definition of "Borrowing Base" in Section 1.1 is
                  restated in its entirety to read as follows:

                  "Borrowing  Base"  means,  as of any date as of which
                  the  amount  thereof  is to be  determined,  the sum of (a) an
                  amount  equal to 100% of the value of the L-1011  Aircraft and
                  the L-1011 Engines  constituting  Aviation Property subject to
                  the Security  Agreement,  provided that the amount  calculated
                  pursuant to this clause (a) shall be reduced by  $1,000,000 on
                  April 1, 1997 and on the first day of each month thereafter to
                  and  including  September  1,  1997 and  shall be  reduced  on
                  October 1, 1997 and on the first day of each month  thereafter
                  by $1,500,000, and such reductions shall be in addition to any
                  reductions  in the amount  calculated  pursuant to this clause
                  (a) due to any  appraisals  or otherwise  required  under this
                  Agreement,  plus (b) an  amount  equal to 100% of the net book
                  value of Rotable  Parts  Inventory for the  Borrower's  L-1011
                  Aircraft,  the Borrower's Boeing 757 aircraft,  the Borrower's
                  Boeing 727 aircraft and other Rotable  Parts  Inventory of the
                  Borrower acceptable to the Agent and the Co-Agent and in which
                  the Banks and the Agent have a first priority, enforceable and
                  perfected security interest,  plus (c) an amount equal to 100%
                  of  the  value  of  Eligible  Accounts  Receivable;  provided,
                  however,  notwithstanding  anything in this  Agreement  to the
                  contrary,  in calculating the Borrowing Base no value shall be
                  given to the four  Pratt & Whitney  JT8  aircraft  engines  in
                  which the Banks  and the  Agent are being  granted a  security
                  interest  in  connection  with the Third  Amendment  to Second
                  Amended and Restated Credit Agreement dated as of November 12,
                  1996 among the parties hereto.

                           (c)      The    definition   of "Margin" in Section
                  1.1 is  restated  in its  entirety to read as follows:

                  "Margin" shall mean the applicable percentage per annum,
                  based on the Cash Flow Coverage Ratio and Leverage Ratio
                  of the Borrower, as determined by reference to the
                  following table:



<PAGE>


<TABLE>

                 Margin

- --------------------------------- ------------- ------------- ------------- ------------- ------------- -------------
<CAPTION>


                                                                                               


<S>           <C>                      <C>         <C>          <C>            <C>          <C>          <C> 
                                                                                           Letter of     Non-Use 
                                                               Tranche A     Tranche B     Credit Fee   Fee Payable
                                   Tranche A     Tranche B     Eurodollar    Eurodollar     Payable        Under
           Financial               Prime Rate    Prime Rate       Rate          Rate         Under        Section
             Ratios                 Advances      Advances      Advances      Advances      Section       2.06(b)
             ------                 --------      --------      --------      --------       2.06(d)      ------
                                                                                            
- --------------------------------- ------------- ------------- ------------- ------------- ------------- -------------
- --------------------------------- ------------- ------------- ------------- ------------- ------------- -------------

If the (a)  Cash  Flow  Coverage       0%          0.25%         1.50%         2.00%         1.125%        0.25%
Ratio is  greater  than or equal
to   2.05   to   1.00   and  (b)
Leverage  Ratio is less than 4.0
to 1.0

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

If the (a)  Cash  Flow  Coverage       0%          0.25%         1.75%         2.25%         1.25%         0.375%
Ratio is less  than 2.05 to 1.00
and  greater  than or  equal  to
1.80  to 1.00  and (b)  Leverage
Ratio is less than 4.0 to 1.0

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

If the (a)  Cash  Flow  Coverage       0%          0.25%         2.00%         2.50%         1.375%        0.50%
Ratio is less  than 1.80 to 1.00
and  greater  than or  equal  to
1.65  to 1.00  and (b)  Leverage
Ratio is less than 4.0 to 1.0

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

If the  Leverage  Ratio is equal     0.25%         0.50%         2.25%         2.75%         1.50%         0.50%
to or  greater  than  4.0 to 1.0
but  less  than or  equal to 4.5
to 1.0

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

If   the   Leverage   Ratio   is     0.50%         0.75%         2.50%         3.00%         1.625%        0.50%
greater  than  4.5  to  1.0  but
less than 5.0 to 1.0

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

If the  Leverage  Ratio is equal     0.75%         1.00%         2.75%         3.25%         1.75%         0.50%
to or greater than 5.0 to 1.0
- --------------------------------- ------------- ------------- ------------- ------------- ------------- -------------
</TABLE>

                           For purposes of determining the Margin, the Cash Flow
                  Coverage  Ratio and Leverage  Ratio shall be determined on the
                  last day of each fiscal  quarter,  for the fiscal quarter then
                  ending,  and the Margin  shall be adjusted on the first day of
                  the second fiscal  quarter  following each such fiscal quarter
                  based on the Cash Flow Coverage  Ratio and Leverage  Ratio for
                  such fiscal quarter, which Margin shall remain in effect until
                  the first day of the following fiscal quarter. Notwithstanding
                  the above,  upon and during  the  continuance  of any Event of
                  Default the Margin for each  category  shall be based upon the
                  highest margin  possible in each  category,  regardless of the
                  Cash Flow Coverage  Ratio or Leverage  Ratio,  upon and during
                  the continuance of any Event of Default.

                           (d) Effective as of September 30, 1996, the
definition  "Total  Adjusted  Liabilities"  set forth in Section 1.1 shall be
restated in its entirety to read as follows:

                  "Total Adjusted Liabilities" shall mean, without duplication,
                  (A) the sum  of (i) Funded Indebtedness of Amtran and its
                  Affiliates,(ii) any payment in respect of Funded indebtedness
                  of Amtran and its Affiliates due within one year from any date
                  of determination, (iii) the total accrued Interest Expenses,
                  and (iv) three and one-half (3 1/2) times Amtran's and its
                  Affiliates' projected capital and operating lease rental
                  expenses for the immediately succeeding twelve month period
                  less (B) the total amount of all Cash Equivalents.

                           (e) Section 2.01(c) is amended by adding the
following after the second sentence thereof:  "If required by the Majority
Banks, 90 days after each Adjustment Date the Majority Banks may request an
appraisal of the Aviation Property by an independent third party appraiser
acceptable to the Majority Banks and at the expense of the Borrower and the
value of the Aviation Property shall also be adjusted based on the results of
such appraisals."

                           (f) A new Section 2.01(e)is hereby added as follows:

                  (e) the Borrower will use its best efforts to sell four Pratt
                  & Whitney 2037 aircraft  engines as soon as possible,  and the
                  proceeds of each such sale shall be  immediately  applied as a
                  mandatory  prepayment  of the Loans  and shall simultaneously
                  reduce the  Borrowing  Base by the book value thereof  (which
                  book value is currently $9,200,000).

                           (g)  Section 6.03(f) is hereby redesignated as
Section 6.03(h), and new Sections 6.03(f) and 6.03(g) are is hereby added as
follows:

                  (f) as soon as available but not later than fifteen (15) days
after the end of each month, the quarterly cash forecast, as most recently
updated and in form and substance satisfactory to the Agent, of Amtran and its
Affiliates;

                  (g) as soon as available but not later than forty-five (45)
days after the close of each fiscal quarter of Amtran, a quarterly line of
business report, profit and loss report, including a comparison of plan vs.
actual results for Amtran and its Affiliates in form and substance satisfactory
to the Agent; and (h) Effective as September 30, 1996, Sections 6.09, 6.10 and
6.11 are restated in their entirety to read as follows:

                  6.09   Tangible  Net  Worth   Maintain   Tangible  Net  Worth,
                  determined in  accordance  with GAAP, of not less than the sum
                  of (a)  $52,500,000  plus (b) fifty  percent  (50%) of the Net
                  Profits,  such fifty  percent (50%) of Net Profits to be added
                  effective as of the end of each fiscal quarter of Amtran in an
                  amount  equal to such  fifty  percent  (50%) of Net Profit for
                  such fiscal  quarter,  commencing  with the fiscal  quarter of
                  Amtran ending March 31, 1997; provided,  however,  that if Net
                  Profit is negative for any fiscal  quarter,  such negative Net
                  profit  may be  subtracted  only from the amount of such fifty
                  percent  (50%) of net  Profit  that has  been  added,  if any,
                  pursuant to clause (b) above for a fiscal quarter occurring in
                  the same  fiscal  year as such  fiscal  quarter  for which Net
                  Profit  was  negative,  and shall not be  subtracted  from any
                  other amount  required to be  maintained by this Section 6.09:
                  provided, further, that the amount of such negative Net Profit
                  subtracted  shall be in an amount equal to fifty percent (50%)
                  of such negative Net Profit.

                  6.10 Cash Flow  Coverage  Ratio  Maintain a Cash Flow Coverage
                  Ratio as of the last day of each fiscal quarter of Amtran,  as
                  calculated  for the fiscal  quarter  then ended plus the three
                  immediately  preceding fiscal quarters,  of not less than 1.65
                  to 1.0 at any time after the date hereof;  provided,  however,
                  notwithstanding  the actual Adjusted Net Profit for the fiscal
                  quarters ending  September 30, 1996 and December 31, 1996, the
                  Cash  Flow  Coverage  Ratio  for  such two  quarters  shall be
                  calculated as if the Adjusted Net Profit for such two quarters
                  was $0.

                  6.11  Total  Adjusted  Liabilities/Tangible  Net  Worth  Ratio
                  Maintain a ratio of the Total Adjusted Liabilities to Tangible
                  Net  Worth of not more  than (a) 6.0 to 1.0 as of the last day
                  of each fiscal quarter ending on or before September 30, 1997,
                  (b)  5.25 to 1.0 as of the  last  day of each  fiscal  quarter
                  ending after September 30, 1997 but on or before September 30,
                  1998  and (c)  4.5 to 1.0 as of the  last  day of each  fiscal
                  quarter thereafter.

                           (i) A new Section 6.14 is added to the Credit
                               Agreement to read as follows:

                  6.14   Adjusted  Net Profit. Maintain Adjusted   Net  Profit
                  for the fiscal quarter  ending  March 31, 1997 of not less
                  than $0.

                           (j) The following is hereby added to Section 8.06 by
adding the following after the words "when due": "or the failure of the
Borrower or any of its  Affiliates  to perform or observe any other term,
covenant or agreement with respect to any such Indebtedness".

                           (k) Section 10.03 is restated in its entirety to
read as follows:

                10.03 Participations and Assignments. (a) This Agreement shall
                be binding  upon and inure to the benefit of the parties  hereto
                and their respective  successors and assigns,  provided that the
                Borrower may not, without the prior consent of the Banks, assign
                its  rights or  obligations  hereunder  or under any other  Loan
                Document  and the Banks shall not be  obligated to make any Loan
                hereunder to any entity other than the Borrower.

                                   (b)  Any  Bank  may  sell  to  any  financial
                institution or institutions,  and such financial  institution or
                institutions   may  further  sell,  a   participation   interest
                (undivided  or divided) in, the Loans and such Bank's rights and
                benefits under this Agreement, the Notes and the Guaranties, and
                to the extent of that participation interest such participant or
                participants shall have the same rights and benefits against the
                Borrower  under  Section  2.15 and 2.17 as it or they would have
                had if such participant or participants were the Bank making the
                Loans to the Borrower  hereunder,  provided,  however,  that (i)
                such  Bank's  obligations  under  this  Agreement  shall  remain
                unmodified  and fully  effective  and  enforceable  against such
                Bank,  (ii) such Bank shall  remain  solely  responsible  to the
                other parties hereto for the  performance  of such  obligations,
                (iii)  such Bank  shall  remain  the holder of its Notes for all
                purposes of this Agreement, (iv) the Borrower, the Agent and the
                other Banks shall continue to deal solely and directly with such
                Bank in connection with such Bank's rights and obligations under
                this  Agreement,  and (v)  such  Bank  shall  not  grant  to its
                participant  any rights to consent  or  withhold  consent to any
                action  taken by such Bank or the  Agent  under  this  Agreement
                other  than  action  requiring  the  consent of all of the Banks
                hereunder.

                                   (c) Each Bank may,  with the prior consent of
                the Agent,  assign to one or more banks or other entities all or
                a portion  of its rights and  obligations  under this  Agreement
                (including,   without  limitation,  all  or  a  portion  of  its
                Commitment,  the Loans owing to it and the Note or Notes held by
                it); provided,  however,  that (i) each such assignment shall be
                of a uniform,  and not a varying,  percentage  of all rights and
                obligations,  (ii) except in the case of an assignment of all of
                a Bank's rights and obligations  under this  Agreement,  (A) the
                amount of the  Commitment of the assigning  Bank being  assigned
                pursuant to each such  assignment  (determined as of the date of
                the Assignment and Acceptance  with respect to such  assignment)
                shall in no  event  be less  than  $5,000,000,  and in  integral
                multiples of $1,000,000 thereafter, or such lesser amount as the
                Agent may  consent to and (B) after  giving  effect to each such
                assignment,  the amount of the  Commitment of the assigning Bank
                shall in no event be less than $5,000,000,  (iii) the parties to
                each such assignment shall execute and deliver to the Agent, for
                its acceptance and recording in the Register,  an Assignment and
                Acceptance in the form of Exhibit C hereto (an  "Assignment  and
                Acceptance"),  together  with any Note or Notes  subject to such
                assignment and, a processing and recordation fee of $3,000,  and
                (iv) any Bank may  without  the  consent of the  Borrower or the
                Agent,  assign to any  Affiliate  of such Bank that is a bank or
                financial  institution all of its rights and  obligations  under
                this Agreement.  Upon such execution,  delivery,  acceptance and
                recording,  from and after the effective  date specified in such
                Assignment and Acceptance,  (x) the assignee thereunder shall be
                a party  hereto and,  to the extent that rights and  obligations
                hereunder  have been assigned to it pursuant to such  Assignment
                and  Acceptance,  have  the  rights  and  obligations  of a Bank
                hereunder and (y) the Bank  assignor  thereunder  shall,  to the
                extent that rights and obligations  hereunder have been assigned
                by it pursuant to such Assignment and Acceptance, relinquish its
                rights and be released from its obligations under this Agreement
                (and, in the case of an Assignment and  Acceptance  covering all
                of the  remaining  portion  of an  assigning  Bank's  rights and
                obligations under this Agreement,  such Bank shall cease to be a
                party hereto).

                                   (d) The Agent  shall  maintain at its address
                designated  on  the  signature  pages  hereof  a  copy  of  each
                Assignment and Acceptance  delivered to and accepted by it and a
                register for the  recordation  of the names and addresses of the
                Banks and the Commitment  of, and principal  amount of the Loans
                owing to,  each Bank  from  time to time (the  "Register").  The
                entries in the Register  shall be conclusive and binding for all
                purposes, absent manifest error, and the Borrower, the Agent and
                the Banks may treat each  Person  whose name is  recorded in the
                Register as a Bank hereunder for all purposes of this Agreement.
                The Register  shall be available for  inspection by the Borrower
                or any Bank at any  reasonable  time and from  time to time upon
                reasonable prior notice.

                                   (e) Upon its  receipt  of an  Assignment  and
                Acceptance  executed  by an  assigning  Bank  and  an  assignee,
                together with any Note or Notes subject to such assignment,  the
                Agent  shall,   if  such  Assignment  and  Acceptance  has  been
                completed,  (i) accept  such  Assignment  and  Acceptance,  (ii)
                record the  information  contained  therein in the  Register and
                (iii) give prompt  notice  thereof to the  Borrower.  Within ten
                Business Days after its receipt of such notice, the Company,  at
                its own  expense,  shall  execute  and  deliver  to the Agent in
                exchange  for the  surrendered  Note or  Notes a new Note to the
                order of such  assignee  in an  amount  equal to the  Commitment
                assumed by it pursuant to such Assignment and Acceptance and, if
                the assigning  Bank has retained a Commitment  hereunder,  a new
                Note to the order of the  assigning  Bank in an amount  equal to
                the Commitment retained by it hereunder.  Such new Note or Notes
                shall be in an aggregate principal amount equal to the aggregate
                principal  amount of such  surrendered  Note or Notes,  shall be
                dated the effective  date of such  Assignment and Acceptance and
                shall  otherwise  be in  substantially  the  form of  Exhibit  C
                hereto.

                                   (f) The Banks may, in connection with any
                assignment or participation or proposed assignment or
                participation  pursuant to this Section 10.03, disclose to the
                assignee or participant or proposed assignee or participant any
                public information relating  to the Borrower and, provided that
                such proposed assignee or participant executes a confidentiality
                letter, any other information relating to the Borrower.

                           (l)   Exhibit  C  attached to the Credit  Agreement
is hereby  replaced  with Exhibit C attached hereto.

                           (m)   The Borrower has agreed to promptly execute
such security  agreements,  financing  statements and other documents in form
and substance satisfactory to the Agent to grant a first priority lien and
security interest on all of its unencumbered  equipment at the Indianapolis
International  Airport and on four unencumbered  Pratt and Whitney JT8 aircraft
engines.

                  2. From and after the effective date of this Third  Amendment,
references in the Credit Agreement and all other documents  executed pursuant to
the Credit Agreement to (i) the Credit  Agreement shall be deemed  references to
the Credit  Agreement as amended  hereby,  (ii) any Security  Agreement shall be
deemed references to such Security  Agreement as amended by amendments  executed
pursuant  hereto  and (iii) the Notes  shall  mean  references  to the New Notes
issued pursuant hereto.

                  3. The Borrower represents and warrants to the Agent and the
Banks that:

                           (A)(i)   The execution, delivery and  performance
of this Third Amendment by the Borrower and Amtran and all  agreements  and
documents delivered pursuant hereto by the Borrower and Amtran have been duly
authorized by all necessary  corporate action and does not and will not require
any  consent or approval of its  stockholders,  violate any provision of any
law,  rule,  regulation,  order,  writ,  judgment,  injunction, decree,
determination or award presently in effect having applicability to it or
of its  articles  of  incorporation  or  bylaws,  or  result  in a breach of
or constitute  a default  under any  indenture  or loan or credit  agreement or
any other agreement,  lease or instrument to which the Borrower or Amtran is a
party or  by  which  it  or  its  properties  may  be  bound  or  affected;
(ii)  no authorization, consent, approval, license, exemption of or filing a
registration with any court or governmental department,  commission, board,
bureau, agency or instrumentality,  domestic  or  foreign, is or will be
necessary  to the valid execution,  delivery  or  performance  by the Borrower
or Amtran of this Third Amendment and all agreements and documents  delivered
pursuant hereto and (iii) this Third Amendment and all agreements and documents
delivered pursuant hereto by the Borrower and Amtran are the legal, valid and
binding obligations of the Borrower  and Amtran  enforceable  against each of
them in  accordance  with the terms thereof.

                           (B)  After giving effect to the amendments contained
herein and effected pursuant hereto, the representations and warranties
contained in Article V of the Credit Agreement are true and correct on and as
of the effective  date hereof with the same force and effect as if made on and
as of such effective date.

                           (C)  No  Event  of  Default and no Default shall have
occurred and be continuing  or will exist under the Credit Agreement as of the
effective date hereof.

                  4. This Third Amendment shall not become effective until:

                           (a)  The Agent shall have received the favorable
written opinion of counsel (which may be in house counsel) for the  Borrower,
Amtran and each Affiliate of Amtran executing a Guaranty in form and substance
satisfactory to the Agent and the Banks;

                           (b)  The Borrower shall have paid to the Agent,
for the benefit of the Banks, a fee equal to 0.15% of the amount of the
existing Commitment of each Bank;

                           (c)  The Borrower and Amtran shall have delivered
such certified resolutions and incumbency certificates as requested by the
Agent;

                           (d)  Each Subsidiary (other  than the  Borrower)
of  Amtran  shall  execute a  Guaranty  in form and substance  satisfactory to
the Agent and deliver such resolutions and incumbency certificates as requested
by the Agent; and

                           (e)  The Borrower and Amtran shall have delivered to
the Agent such other documents and instruments as the Agent may reasonably
request in connection herewith.

                  5. The Borrower agrees to pay and save the Agent harmless from
liability for the payment of all costs and expenses  arising in connection  with
this Third  Amendment, including the reasonable fees and expenses of Dickinson,
Wright, Moon, Van Dusen & Freeman,  counsel to the Agent, in connection with the
preparation and review of this Third Amendment and any related documents.

                  6. The  terms  used but not  defined  herein  shall  have the
respective  meanings  ascribed  thereto  in  the  Credit  Agreement.  Except  as
expressly  contemplated  hereby,  the Credit  Agreement,  and all related notes,
guaranties,  certificates,  instruments and other documents, are hereby ratified
and  confirmed  and shall remain in full force and effect,  and the Borrower and
Amtran  acknowledge  that they have no defense,  offset,  counterclaim  or other
claim or dispute thereunder.

                  7. This Third  Amendment  shall be governed by and
construed in  accordance  with the laws of the State of Michigan.

                  8. This  Third  Amendment  may be  executed  in any  number of
counterparts,  all of which taken  together  shall  constitute  one and the same
instrument  and any of the parties  hereto may execute  this Third  Amendment by
signing any such counterpart.

                  IN WITNESS WHEREOF,  the parties hereto have caused this Third
Amendment to be duly  executed and  delivered as of the day and year first above
written.



                           AMERICAN TRANS AIR, INC.



                           By:_______________________________________

                           Its:
                               Executive Vice President
                               and Chief Financial Officer




                           AMTRAN, INC.



                           By:_______________________________________

                           Its:
                               Executive Vice President
                               and Chief Financial Officer



                                NBD BANK, N.A.,


                                Individually as a Bank
                                  and as Agent


                                By:_______________________________________


                                Its:____________________________________



                                BANK OF MONTREAL,
                                Individually as a Bank
                                  and as Co-Agent




                                 By:_______________________________________


                                 Its:___________________________________



                                 FORT WAYNE NATIONAL BANK



                                 By:____________________________________


                                 Its:___________________________________





                                  NATIONAL CITY BANK, INDIANA



                                  By:___________________________________


                                  Its:____________________________________



                                  NATIONAL BANK OF CANADA



                                  By:_____________________________________


                                  Its:____________________________________


                                  FIRST OF AMERICA BANK - INDIANA


                                  By:_______________________________________


                                  Its:____________________________________




                                  FIRST OF AMERICA BANK - MICHIGAN, N.A.



                                  By:_______________________________________


                                  Its:______________________________________




                                  BANK ONE, INDIANAPOLIS, NA



                                  By:_______________________________________


                                  Its:______________________________________




                                  THE BOATMEN'S NATIONAL BANK OF ST. LOUIS



                                   By:______________________________________


                                   Its:_____________________________________




(b) None.

<PAGE>

Signatures

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                           Amtran, Inc.
                           (Registrant)



Date         11/13/96
                           J. George Mikelsons
                           Chairman



Date         11/13/96
                           Stanley L. Pace
                           President and Chief Executive Officer
                           Director

Date         11/13/96
                           James W. Hlavacek
                           Executive Vice President, Chief Operating Officer
                           and President of ATA Training Corporation
                           Director


Date         11/13/96
                           Kenneth K. Wolff
                           Executive Vice President and Chief Financial Officer
                           Director

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000898904
<MULTIPLIER>                                  1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   SEP-30-1996
<CASH>                                         72,802
<SECURITIES>                                   0
<RECEIVABLES>                                  28,522
<ALLOWANCES>                                   1,182
<INVENTORY>                                    14,457
<CURRENT-ASSETS>                               145,502
<PP&E>                                         443,975
<DEPRECIATION>                                 197,934
<TOTAL-ASSETS>                                 403,625
<CURRENT-LIABILITIES>                          160,808
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       38,309
<OTHER-SE>                                     31,157
<TOTAL-LIABILITY-AND-EQUITY>                   403,625
<SALES>                                        602,228
<TOTAL-REVENUES>                               602,208
<CGS>                                          0
<TOTAL-COSTS>                                  618,801
<OTHER-EXPENSES>                               731
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             2,803
<INCOME-PRETAX>                                (18,645)
<INCOME-TAX>                                   (6,080)
<INCOME-CONTINUING>                            (12,565)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (12,565)
<EPS-PRIMARY>                                  (1.08)
<EPS-DILUTED>                                  (1.08)
        


</TABLE>


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