AMTRAN INC
10-Q, 1997-11-14
AIR TRANSPORTATION, NONSCHEDULED
Previous: INTERPOOL INC, 10-Q, 1997-11-14
Next: LAMAR ADVERTISING CO, 424B3, 1997-11-14



            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, 1997
                                    or

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

Comission file number  000-21642


                                 AMTRAN, INC.

            (Exact name of registrant as specified in its charter)

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


   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 registrant  was
required to file such reports), and (2) has been subject to such filing require-
ments 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 - 11,613,852 shares as of October 31, 1997


<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,
                                                                                             1997                      1996
                                                                                   ---------------------      --------------------
                       ASSETS                                                           (Unaudited)
Current assets:
<S>                                                                                  <C>                       <C>                
      Cash and cash equivalents                                                      $         82,208         $          73,382
       Receivables, net of allowance for doubtful accounts
         (1997 - $1,403;  1996 - $1,182)                                                       21,065                    20,239
      Inventories,  net                                                                        14,175                    13,888
      Assets held for sale                                                                      8,842                    14,112
      Prepaid expenses and other current assets                                                20,594                    14,672
                                                                                   ---------------------      --------------------
Total current assets                                                                          146,884                   136,293

Property and equipment:
      Flight equipment                                                                        453,805                   381,186
      Facilities and ground equipment                                                          53,635                    51,874
                                                                                   ---------------------      --------------------
                                                                                              507,440                   433,060
      Accumulated depreciation                                                               (240,344)                 (208,520)
                                                                                   ---------------------      --------------------

      Property and equipment, net                                                             267,096                   224,540

Deposits and other assets                                                                       8,836                     9,454
                                                                                   ---------------------      --------------------

Total assets                                                                         $        422,816         $         370,287
                                                                                   =====================      ====================


                       LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
     Current maturities of long-term debt                                            $          4,186         $          30,271
     Accounts payable                                                                           6,151                    13,671
     Air traffic liabilities                                                                   63,638                    49,899
     Accrued expenses                                                                          75,091                    64,813
                                                                                   ---------------------      --------------------
Total current liabilities                                                                     149,066                   158,654

Long-term debt, less current maturities                                                       174,656                   119,786
Deferred income taxes                                                                          28,711                    20,216
Other deferred items                                                                           10,974                    16,887

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 11,798,852 - 1997; 11,799,852 - 1996                 38,359                    38,341
         Treasury stock: 185,000 shares - 1997; 185,000 shares - 1996                          (1,760)                   (1,760)
         Additional paid-in-capital                                                            15,513                    15,618
         Deferred compensation - ESOP                                                          (1,600)                   (2,133)
         Retained earnings                                                                      8,897                     4,678
                                                                                   ---------------------      --------------------
                                                                                               59,409                    54,744
                                                                                   ---------------------      --------------------
Total liabilities and shareholders' equity                                           $        422,816         $         370,287
                                                                                   =====================      ====================
</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,
                                                            1997                1996                  1997               1996
                                                    ---------------------------------------   --------------------------------------
                                                         (Unaudited)       (Unaudited)           (Unaudited)        (Unaudited)
Operating revenues:
<S>                                                 <C>                <C>                    <C>                <C>               
   Scheduled service                                $          102,024 $           102,669    $          271,282 $          318,788
   Charter                                                      95,563              84,213               288,928            240,443
   Ground package                                                5,322               4,744                16,347             17,606
   Other                                                         7,881               8,072                20,705             25,391
                                                    ---------------------------------------   --------------------------------------
Total operating revenues                                       210,790             199,698               597,262            602,228

Operating expenses:
   Salaries, wages and benefits                                 43,574              44,896               127,981            126,802
   Fuel and oil                                                 41,820              45,437               118,890            126,108
   Handling, landing and navigation fees                        19,906              21,006                54,368             57,353
   Depreciation and amortization                                16,558              16,468                45,994             47,173
   Aircraft maintenance, materials and repairs                  15,158              14,508                40,083             42,391
   Aircraft rentals                                             13,474              17,506                41,758             51,902
   Crew and other employee travel                               10,378              10,442                27,684             27,685
   Passenger service                                             9,977               9,450                25,751             26,364
   Commissions                                                   6,964               6,724                19,553             21,688
   Ground package cost                                           4,548               4,074                14,042             14,165
   Other selling expenses                                        4,122               4,294                10,916             14,449
   Advertising                                                   3,160               2,339                 9,818              8,161
   Facility and other rentals                                    2,200               2,786                 6,551              7,214
   Disposal of assets                                               --               4,744                    --              4,744
   Other operating expenses                                     13,625              14,102                39,797             42,602
                                                    ---------------------------------------   --------------------------------------
Total operating expenses                                       205,464             218,776               583,186            618,801
                                                    ---------------------------------------   --------------------------------------
Operating income (loss)                                          5,326            (19,078)                14,076           (16,573)

Other income (expense):
   Interest income                                                 585                 208                   810                476
   Interest expense                                            (2,515)               (626)               (5,835)            (2,803)
   Other                                                           178                  63                   361                255
                                                    ---------------------------------------   --------------------------------------
Other expenses                                                 (1,752)               (355)               (4,664)            (2,072)
                                                    ---------------------------------------   --------------------------------------

Income (loss) before income taxes                                3,574            (19,433)                 9,412           (18,645)
Income taxes (credits)                                           1,828             (6,800)                 5,192            (6,080)
                                                    ---------------------------------------   --------------------------------------
Net income (loss)                                    $           1,746  $         (12,633)     $           4,220  $        (12,565)
                                                    =======================================   ======================================
Net income (loss) per share                          $            0.15  $           (1.09)     $            0.36  $          (1.09)
                                                    =======================================   ======================================

Average shares outstanding                                  11,586,330          11,592,583            11,577,706         11,526,398
                                                    =======================================   ======================================

</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)

                                                                                          Nine Months Ended September 30,
<CAPTION>
                                                                                            1997                      1996
                                                                                 --------------------------------------------------
                                                                                      (Unaudited)                  (Unaudited)
Operating activities:
<S>                                                                                <C>                       <C>                  
Net income (loss)                                                                  $              4,220      $            (12,565)
Adjustments to reconcile net income (loss)
  to net cash provided by operating activities:
    Depreciation and amortization                                                                45,994                    47,173
    Deferred income taxes                                                                         8,495                    (6,036)
    Other non-cash items                                                                         (1,653)                   24,064
Changes in operating assets and liabilities:
    Receivables                                                                                    (826)                   (3,182)
    Inventories                                                                                  (1,103)                   (1,134)
    Assets held for sale                                                                          5,206                   (13,883)
    Prepaid expenses                                                                             (6,024)                    5,745
    Accounts payable                                                                             (7,521)                   (1,512)
    Air traffic liabilities                                                                      13,739                    (7,339)
    Accrued expenses                                                                             10,205                    (3,988)
                                                                                 -----------------------    -----------------------
Net cash provided by operating activities                                                        70,732                    27,343
                                                                                 -----------------------    -----------------------

Investing activities:
    Proceeds from sale of assets                                                                  7,959                    30,222
    Capital expenditures                                                                        (63,519)                  (87,597)
    Reduction of (additions to) other assets                                                     (5,092)                    3,664
                                                                                 -----------------------    -----------------------
Net cash used in investing activities                                                           (60,652)                  (53,711)
                                                                                 -----------------------    -----------------------

Financing activities:
    Proceeds from long-term debt                                                                125,000                    19,250
    Payments on long-term debt                                                                 (126,254)                  (12,642)
    Repurchase of common stock                                                                       --                      (179)
                                                                                 -----------------------    -----------------------
Net cash provided by (used in) financing activities                                              (1,254)                    6,429
                                                                                 -----------------------    -----------------------

Increase (decrease) in cash and cash equivalents                                                  8,826                   (19,939)
Cash and cash equivalents, beginning of period                                                   73,382                    92,741
                                                                                 -----------------------    -----------------------
Cash and cash equivalents, end of period                                           $             82,208      $             72,802
                                                                                 =======================    =======================

Supplemental disclosures:

Cash payments (refunds) for:
    Interest                                                                                      5,043                     2,679
    Income taxes                                                                                   (314)                      501

Financing and investing activities not affecting cash:
    Issuance of long-term debt directly for capital expenditures                                 30,650                    14,186

</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,
      1997 and 1996  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, 1997,  are
      not  necessarily  indicative of results to be expected for the full fiscal
      year ending  December  31,  1997.  For further  information,  refer to the
      consolidated  financial  statements and footnotes  thereto included in the
      Company's  Annual  Report on Form 10-K/A for the year ended  December  31,
      1996.


2.    Accounting Pronouncements Pending Adoption


      In  February  1997,  the  Financial   Accounting  Standards  Board  issued
      Statement 128,  "Earnings Per Share," which  establishes new standards for
      the  calculation  of earnings per share  effective  for interim and annual
      periods ending after December 15, 1997. Subsequent to this effective date,
      all  prior  period  earnings  per share  amounts  disclosed  in  financial
      statements  are  required to be  restated to conform to the new  standards
      under  Statement  128.  Due to the small  number of dilutive  common stock
      equivalents  currently  included in earnings per share  calculations,  the
      Company  does not  currently  expect that the impact from  restatement  of
      prior period earnings per share will be material.


3.    Debt Transactions


      On July 24, 1997, the Company completed two separate  financings  designed
      to lengthen the maturity of the Company's long-term debt and diversify its
      credit  sources.  On that  date,  the  Company  (i)  sold  $100.0  million
      principal amount of 10.5% unsecured seven year notes in a private offering
      under  Rule  144A,  and (ii)  entered  into a new  $50.0  million  secured
      revolving  credit  facility.  The net proceeds of the unsecured notes were
      approximately  $97.3  million,  after  application  of  costs  and fees of
      issuance.  The Company  used a portion of the net  proceeds  to repay,  in
      full,  the  Company's  prior bank facility and will use the balance of the
      proceeds for general corporate purposes, which may include the purchase of
      additional aircraft and/or the refinancing of existing leased aircraft.





<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, 1997, Versus Quarter and Nine Months
Ended September 30, 1996

Consolidated Flight Operating and Financial Data

The following table sets forth, for the periods indicated, certain key operating
and financial data for the consolidated  flight operations of the Company.  Data
shown for "jet"  operations  includes the  consolidated  operations  of Lockheed
L-1011,  Boeing  727-200 and Boeing  757-200  aircraft  in all of the  Company's
business units.

<TABLE>
<CAPTION>
                                    Three Months Ended September 30,                 Nine Months Ended September 30,
                                   1997            1996         Inc (Dec)          1997            1996          Inc (Dec)
                              --------------- --------------- --------------- --------------- --------------- ----------------
<S>                                   <C>             <C>            <C>              <C>             <C>             <C>    
Departures Jet                     10,567          12,475         (1,908)          29,840          37,809          (7,969)
Departures J31(a)                   3,166               -           3,166           6,103               -           6,103
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Departures (b)             13,733          12,475           1,258          35,943          37,809          (1,866)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Block Hours Jet                    35,683          38,249         (2,566)          98,226         111,289         (13,063)
Block Hours J31                     3,328               -           3,328           6,457               -           6,457
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Block Hours (c)            39,011          38,249             762         104,683         111,289          (6,606)
                              --------------- --------------- --------------- --------------- --------------- ----------------

RPMs Jet (000s)                 2,634,314       2,687,088        (52,774)       7,043,685       7,480,380        (436,695)
RPMs J31 (000s)                     6,185               -           6,185          12,231               -          12,231
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total RPMs (000s) (d)         2,640,499       2,687,088        (46,589)       7,055,916       7,480,380        (424,464)
                              --------------- --------------- --------------- --------------- --------------- ----------------

ASMs Jet (000s)                 3,630,553       3,764,278       (133,725)       9,710,839      10,706,622        (995,783)
ASMs J31 (000s)                    10,364               -          10,364          20,220               -          20,220
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total ASMs (000s) (e)         3,640,917       3,764,278       (123,361)       9,731,059      10,706,622        (975,563)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Load Factor Jet                     72.56           71.38            1.18           72.53           69.87             2.66
Load Factor J31                     59.68               -             N/M           60.49               -              N/M
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Load Factor (f)             72.52           71.38            1.14           72.51           69.87             2.64
                              --------------- --------------- --------------- --------------- --------------- ----------------

Pax Enplaned Jet                1,324,282       1,459,897        (135,615)      4,043,535       4,659,399        (615,864)
Pax Enplaned J31                   32,985               -          32,985          64,558               -          64,558
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Pax Enplaned (g)        1,357,267       1,459,897        (102,630)      4,108,093       4,659,399        (551,306)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Revenue $(000s)                   210,790         199,698          11,092         597,262         602,228          (4,966)
RASM in cents (h)                    5.79            5.31            0.48            6.14            5.62            0.52
CASM in cents (i)                    5.64            5.81           (0.17)           5.99            5.78            0.21
Yield in cents (j)                   7.98            7.43            0.55            8.46            8.05            0.41
</TABLE>

(a) Effective  April 1, 1997, the Company began operating  19-seat  Jetstream 31
propeller  aircraft  between  Chicago-Midway  and the  cities  of  Indianapolis,
Milwaukee,  Des Moines,  Dayton and Grand Rapids under an agreement with Chicago
Express.

(b) A departure is a single  takeoff and landing  operated by a single  aircraft
between an origin city and a destination city.

(c) Block hours for any aircraft  represent  the elapsed time  computed from the
moment  the  aircraft  first  moves  under its own power  from the  origin  city
boarding  ramp to the moment it comes to rest at the  destination  city boarding
ramp.

(d) Revenue  passenger  miles (RPMs)  represent the number of seats  occupied by
revenue passengers multiplied by the number of miles those seats are flown. RPMs
are an industry measure of the total seat capacity actually sold by the Company.

(e) Available seat miles (ASMs) represent the number of seats available for sale
to revenue  passengers  multiplied by the number of miles those seats are flown.
ASMs are an industry  measure of the total seat capacity offered for sale by the
Company, whether sold or not.

(f)  Passenger  load  factor  is the  percentage  derived  by  dividing  revenue
passenger  miles by available  seat miles.  Passenger load factor is relevant to
the evaluation of scheduled  service  because  incremental  passengers  normally
provide  incremental revenue and profitability when seats are sold individually.
In the case of tour operator and U.S.  military  business units,  load factor is
less  relevant  because an entire  aircraft  is sold by the  Company  instead of
individual  seats.  Since both costs and  revenues  are largely  fixed for these
types of flights,  changes in load  factor  have less  impact on  business  unit
profitability.  Consolidated  load  factors  for the  Company  are  shown in the
preceding  table for industry  comparability,  but load  factors for  individual
charter businesses are omitted from subsequent tables.

(g)Revenue passengers enplaned are the number of revenue passengers who occupied
seats on the Company's  flights. This measure is also referred to as "passengers
boarded."

(h)  Revenue  per  available  seat  mile  (expressed  as cents per ASM) is total
operating  revenue  divided by total ASMs.  This measure is also  referred to as
"RASM." RASM measures the Company's  ability to maximize  revenues from the sale
of total available seat capacity.  In the case of scheduled  service,  RASM is a
measure of the  combined  impact of load factor and yield (see (j) below for the
definition of yield). In the case of tour operator and U.S. military,  RASM is a
measure of the Company's ability to maximize revenues from the sale of an entire
aircraft.  In all cases,  RASM adjusts for the differing seat  capacities on the
Company's three fleet types.

(i) Cost per available seat mile (expressed as cents per ASM) is total operating
expense divided by total ASMs. This measure is also referred to as "CASM".  CASM
measures  the  Company's  effectiveness  in  minimizing  the  operating  cost of
producing total seat capacity.

(j) Revenue per revenue  passenger  mile  (expressed  as cents per RPM) is total
operating  revenue  divided by total RPMs.  This measure is also  referred to as
"yield." Yield is relevant to the evaluation of scheduled  service because yield
is a measure of the  Company's  ability to optimize  the price paid by customers
purchasing  individual  seats.  Yield is less  relevant to the tour operator and
U.S. military business units because the entire aircraft is sold at one time for
one price.  Consolidated  yields are shown in the  preceding  table for industry
comparability,  but yields for  individual  charter  businesses are omitted from
subsequent tables.

N/M - Not meaningful.


Overview

Amtran is a leading  provider  of charter  airline  services  and, on a targeted
basis, scheduled airline services to leisure and other value-oriented travelers.
Amtran, through its principal subsidiary,  American Trans Air, Inc. ("ATA"), has
been operating for 24 years and is the eleventh largest U.S. airline in terms of
1996 revenue passenger miles. ATA provides charter service  throughout the world
to  independent  tour  operators,  specialty  charter  customers  and  the  U.S.
military. Scheduled services are provided through nonstop and connecting flights
from the gateway cities of Chicago-Midway, Indianapolis and Milwaukee to popular
vacation destinations such as Hawaii, Las Vegas, Florida, California, Mexico and
the Caribbean.

An analysis by the Company in 1996 of the profitability of its scheduled service
and charter  service  business  units  disclosed  that a  significant  number of
scheduled   service  markets  then  being  served  by  the  Company  had  become
increasingly  unprofitable.  The Company  believes  that several key factors had
contributed  to  the   deterioration  of  profitability  of  scheduled   service
operations in late 1995 and the first half of 1996,  including (i) a significant
increase in competition from larger carriers in the Company's  scheduled service
markets;  (ii) the negative  impact on low-fare  carriers,  such as the Company,
from unfavorable  media coverage of the ValuJet accident in Florida in May 1996,
and,  to a lesser  extent,  the  Company's  own  decompression  incident  on the
following  day; (iii) a significant  increase in fuel costs;  and (iv) a federal
excise tax on fuel beginning in the fourth quarter of 1995.

In August 1996, the Company  announced a significant  restructuring of scheduled
service  operations.  More than one-third of scheduled service capacity operated
during the summer of 1996 was eliminated.  The Company completely eliminated its
Boston  and  intra-Florida   scheduled   service   operations  and  also  exited
completely, or reduced in frequency, certain markets served from Chicago-Midway,
Indianapolis and Milwaukee. In conjunction with this restructuring,  the Company
completed a 15% reduction in its employee and contract work forces by the end of
1996.

In addition,  the Company  re-evaluated the relative economic performance of its
three  aircraft  fleet  types in the context of the  restructured  markets to be
served by the Company and  optimized  the type and number of aircraft  through a
fleet  restructuring which was completed by the end of 1996. The Company reduced
the number of Boeing 757-200  aircraft from 11 units at the end of 1995 to seven
units at the end of 1996. The remaining  seven Boeing  757-200  aircraft are all
powered by Rolls-Royce engines, with all Pratt-&-Whitney-powered aircraft having
been  eliminated from the fleet.  The Company  committed four Boeing 757-200s to
the U.S.  military  business unit and placed the remaining three Boeing 757-200s
in mission-specific uses in scheduled service.

As a  result  of the  1996  restructuring,  the  Company  believes  that  it has
established  a better  economic  platform  from  which to pursue  its  long-term
strategies of: (i) maintaining its low-cost advantage versus  competitors;  (ii)
strengthening  its leading position in the charter  business;  (iii) selectively
participating  in scheduled  service;  and (iv)  capitalizing on selected growth
opportunities in areas of the Company's core competency.

In the first nine  months of 1997,  the  results of  operations  for the Company
showed significant improvement as compared to the first nine months of 1996. For
the three months ended  September 30, 1997,  the Company  earned $5.3 million in
operating  income, as compared to an operating loss of $19.1 million in the same
quarter of 1996,  and  recognized  net income of $1.7  million in the 1997 third
quarter,  as  compared  to a net loss of $12.6  million in the third  quarter of
1996. The third quarter 1997 net income per share was 15 cents, as compared to a
net loss per  share of $1.09 in the same  period  of 1996.  For the nine  months
ended September 30, 1997, the Company earned $14.1 million in operating  income,
as  compared to an  operating  loss of $16.6  million in the nine  months  ended
September  30, 1996;  and the Company  earned $4.2 million in net income,  or 36
cents per share,  in the nine months ended  September 30, 1997, as compared to a
net loss of $12.6 million, or $1.09 per share, in the comparable period of 1996.
Operating  results  for 1997  were  significantly  impacted  by the  accelerated
recognition  in  the  second quarter of  $2.0  million  in  prepaid compensation
expense (17 cents per share) due  to the resignation of its former President and
Chief  Executive Officer in  May 1997, for  which  the Company  received  no tax
benefit.

The Company's  operating  revenues increased 5.6% to $210.8 million in the third
quarter of 1997 as  compared  to $199.7  million  in the third  quarter of 1996.
Third  quarter 1997  operating  revenues were 5.79 cents per ASM, an increase of
9.0% from the third  quarter  1996 of 5.31  cents per ASM.  Between  these  same
periods, ASMs decreased 3.3% to 3.641 billion from 3.764 billion, RPMs decreased
1.7% to 2.640 billion from 2.687 billion,  and passenger  load factor  increased
1.1 points to 72.5% as  compared  to 71.4%.  Yield in the third  quarter of 1997
increased  7.4% to 7.98 cents per RPM,  as compared to 7.43 cents per RPM in the
third quarter of 1996. Total passengers  boarded  decreased 7.0% to 1,357,267 in
the third quarter of 1997 as compared to 1,459,897 in the third quarter of 1996,
and  total  departures  increased  10.1%  to  13,733  from  12,475  in the  same
comparable periods.

The Company's  operating  revenues  decreased 0.8% to $597.3 million in the nine
months  ended  September  30,  1997,  as compared to $602.2  million in the nine
months ended  September 30, 1996.  Operating  revenues per ASM increased 9.3% to
6.14 cents in the nine months  ended  September  30,  1997,  as compared to 5.62
cents in the same period of 1996.  ASMs  decreased  9.1% to 9.731  billion  from
10.707  billion,  RPMs decreased  5.7% to 7.056 billion from 7.480 billion,  and
passenger load factor increased 2.6 points to 72.5% as compared to 69.9%.  Yield
in the nine months ended  September 30, 1997,  increased  5.1% to 8.46 cents per
RPM,  as  compared  to 8.05  cents  per RPM in the same  period  of 1996.  Total
passengers  boarded  decreased  11.8%  to  4,108,093  in the nine  months  ended
September 30, 1997,  as compared to 4,659,399 in the same period of 1996,  while
total  departures  decreased  4.9% to 35,943 from 37,809 in the same  comparable
periods.

Operating expenses decreased 6.1% to $205.5 million in the third quarter of 1997
as  compared  to $218.8  million  in the third  quarter of 1996,  and  operating
expenses decreased 5.8% to $583.2 million in the nine months ended September 30,
1997,  as  compared to $618.8  million in the same period of 1996.  Cost per ASM
decreased  2.9% to 5.64 cents in the third  quarter of 1997 as  compared to 5.81
cents in the third quarter of 1996,  while cost per ASM  increased  3.6% to 5.99
cents in the nine months ended  September 30, 1997, as compared to 5.78 cents in
the same period of 1996.


Results of Operations in Cents per ASM

The following table sets forth, for the periods  indicated,  operating  revenues
and expenses expressed as cents per ASM.

<TABLE>
<CAPTION>

                                                              Cents Per ASM                       Cents Per ASM
                                                       Three Months Ended Sept 30,          Nine Months Ended Sept 30,
                                                          1997              1996              1997              1996

<S>                                                       <C>               <C>               <C>               <C> 
Total operating revenues                                  5.79              5.31              6.14              5.62

Operating expenses:
    Salaries, wages and benefits                          1.20              1.19              1.32              1.18
    Fuel and oil                                          1.15              1.21              1.22              1.18
    Handling, landing and navigation fees                 0.55              0.56              0.56              0.54
    Depreciation and amortization                         0.45              0.44              0.47              0.44
    Aircraft maintenance, materials and repairs           0.42              0.39              0.41              0.40
    Aircraft rentals                                      0.37              0.46              0.43              0.48
    Crew and other employee travel                        0.29              0.28              0.29              0.26
    Passenger service                                     0.27              0.25              0.26              0.25
    Commissions                                           0.19              0.18              0.20              0.20
    Ground package cost                                   0.12              0.11              0.14              0.13
    Other selling expenses                                0.11              0.11              0.11              0.13
    Advertising                                           0.09              0.06              0.10              0.08
    Facility and other rentals                            0.06              0.07              0.07              0.07
    Disposal of assets                                    0.00              0.13              0.00              0.04
    Other operating expenses                              0.37              0.37              0.41              0.40

Total operating expenses                                  5.64              5.81              5.99              5.78

Operating income (loss)                                   0.15             (0.50)             0.15             (0.16)

ASMs (in thousands)                                    3,640,917         3,764,278          9,731,059        10,706,622

</TABLE>

Operating Revenues

Total operating  revenues for the third quarter of 1997 increased 5.6% to $210.8
million from $199.7 million in the third quarter of 1996.  This increase was due
to an $11.4 million  increase in charter revenues and a $0.6 million increase in
ground  package  revenues,  partially  offset  by a  $0.7  million  decrease  in
scheduled service revenues and a $0.2 million decrease in other revenues.

Total operating  revenues for the nine months ended September 30, 1997 decreased
0.8% to $597.3  million from $602.2  million in the nine months ended  September
30, 1996. This decrease was due to a $47.5 million decrease in scheduled service
revenues,  a $1.2 million decrease in ground package revenues and a $4.7 million
decrease in other  revenues,  partially  offset by a $48.5  million  increase in
charter revenues.

Operating  revenues  for the third  quarter of 1997 were 5.79 cents per ASM,  an
increase of 9.0% from the third quarter of 1996 of 5.31 cents per ASM. Operating
revenues for the nine months ended  September 30, 1997, were 6.14 cents per ASM,
an increase of 9.3% from the nine months ended September 30, 1996, of 5.62 cents
per ASM.

Charter Revenues.  The Company's  charter revenues are derived  principally from
independent  tour  operators,  specialty  charter  customers and from the United
States  military.  The  Company's  charter  product  provides  full-service  air
transportation to hundreds of  customer-designated  destinations  throughout the
world.  Total  charter  revenues  increased  13.5% to $95.6 million in the third
quarter of 1997, as compared to $84.2 million in the third quarter of 1996,  and
total  charter  revenues  increased  20.2% to $288.9  million  in the first nine
months of 1997,  as  compared  to  $240.4  million  in the same  period of 1996.
Charter revenue growth,  prior to scheduled service  restructuring in late 1996,
had been constrained by the dedication of a significant portion of the Company's
fleet to scheduled service expansion,  including the utilization of two Lockheed
L-1011 aircraft for scheduled  services to Ireland and Northern  Ireland between
May and September 1996. The Company's  restructuring  strategy,  as reflected in
the  Company's  results of  operations  during  the first  nine  months of 1997,
included a renewed  emphasis on charter revenue  sources.  The Company  believes
that tour  operator,  specialty  charter and military  operations are businesses
where  the  Company's   experience  and  size  provide  meaningful   competitive
advantage.  Charter revenues  produced 45.3% of total operating  revenues in the
third quarter of 1997,  as compared to 42.2% in the same quarter of 1996,  while
charter revenues represented 48.4% of total operating revenues in the first nine
months of 1997, as compared to 39.9% in the comparable period of 1996.

Tour  Operator  Programs.  The  following  table  sets  forth,  for the  periods
indicated, certain key operating and financial data for the tour operator flying
operations of the Company.
<TABLE>
<CAPTION>

                                     Three Months Ended September 30,                 Nine Months Ended September 30,
                                   1997            1996         Inc (Dec)          1997            1996          Inc (Dec)
<S>                                    <C>             <C>              <C>            <C>             <C>              <C>  
Departures (b)                     2,710           2,726            (16)           8,712           8,970            (258)
Block Hours (c)                   10,425          10,817           (392)          30,268          31,589          (1,321)
RPMs (000s) (d)                1,063,118       1,091,555        (28,437)       2,803,584       2,887,817         (84,233)
ASMs (000s) (e)                1,271,372       1,321,559        (50,187)       3,390,689       3,573,421        (182,732)
Pax Enplaned (g)                 416,964         434,506        (17,542)       1,535,560       1,517,405          18,155
Revenue $(000s)                   64,107          65,690         (1,583)         184,913         185,026            (115)
RASM in cents (h)                   5.04            4.97           0.07            5.45            5.18             0.27
</TABLE>

See footnotes (b) through (h) on pages 6-7.

Charter revenues derived from independent tour operators decreased 2.4% to $64.1
million in the third  quarter of 1997, as compared to $65.7 million in the third
quarter of 1996. Tour operator RPMs decreased 2.7% to 1.063 billion in the third
quarter of 1997 from 1.092  billion in the  comparable  1996 period,  while ASMs
decreased 3.9% to 1.271 billion from 1.322 billion. Tour operator RASM increased
1.4% to 5.04 cents from 4.97  cents  between  the same  periods.  Tour  operator
passengers  boarded  decreased  4.0% to 416,964 in the third  quarter of 1997 as
compared to 434,506 in the comparable quarter of 1996; tour operator  departures
decreased 0.6% to 2,710 in the third quarter of 1997 as compared to 2,726 in the
third quarter of 1996; and tour operator block hours decreased 3.6% to 10,425 in
the third quarter of 1997 as compared to 10,817 in the third quarter of 1996.

Charter  revenues  derived from  independent  tour  operators  decreased 0.1% to
$184.9  million in the nine months  ended  September  30,  1997,  as compared to
$185.0 million in the nine months ended  September 30, 1996.  Tour operator RPMs
decreased  2.9% to 2.804  billion in the nine months ended  September  30, 1997,
from 2.888 billion in the comparable  1996 period,  while ASMs decreased 5.1% to
3.391 billion from 3.573  billion.  Tour operator  RASM  increased  5.2% to 5.45
cents from 5.18 cents between the same periods. Tour operator passengers boarded
increased  1.2% to  1,535,560 in the nine months ended  September  30, 1997,  as
compared to 1,517,405 in the comparable period of 1996; tour operator departures
decreased 2.9% to 8,712 in the nine months ended September 30, 1997, as compared
to 8,970 in the nine months ended  September 30, 1996;  and tour operator  block
hours  decreased 4.2% to 30,268 in the nine months ended  September 30, 1997, as
compared  to 31,589 in the nine  months  ended  September  30,  1996.

The Company operates in two principal  components of the tour operator business,
known as "track  charter" and  "specialty  charter."  The larger  track  charter
business  component  is  generally  comprised of low  frequency  but  repetitive
domestic  and  international  flights  between  city pairs,  which  support high
passenger  load  factors and are  marketed  through  tour  operators,  providing
value-priced  and convenient  nonstop service to vacation  destinations  for the
leisure traveler.  Since track charter  resembles  scheduled service in terms of
its repetitive  flying patterns  between fixed city pairs, it allows the Company
to achieve  reasonable  levels of crew and aircraft  utilization  (although less
than for scheduled service), and provides the Company with meaningful protection
from some fuel price increases through the use of fuel escalation  reimbursement
clauses in tour operator contracts.

The Company believes that although price is the principal  competitive criterion
for its tour operator programs, product quality,  reputation for reliability and
delivery  of  services  which are  customized  to  specific  needs  have  become
increasingly important to the buyer of this product. Accordingly, as the Company
continues to emphasize the growth and  profitability  of this business  unit, it
will seek to maintain  its low-cost  pricing  advantage,  while  differentiating
itself from  competitors  through the  delivery of  customized  services and the
maintenance of consistent and dependable operations. In this manner, the Company
believes that it will produce  significant  value for its tour operator partners
by  delivering  an  attractively   priced  product  which  exceeds  the  leisure
traveler's expectations.

Specialty  charter is a product which is especially  designed to meet the unique
requirements of the customer and is a business  characterized by lower frequency
of  operation  and by  greater  variation  in city pairs  served  than the track
charter  business.  Specialty  charter includes such diverse contracts as flying
university  alumni to  football  games,  transporting  political  candidates  on
campaign trips and moving NASA space shuttle  ground crews to alternate  landing
sites.   The  Company   also   operates  an   increasing   number  of  trips  in
all-first-class   configuration  for  certain  corporate  and  high-end  leisure
clients. Although lower utilization of crews and aircraft and infrequent service
to specialty  destinations  often result in higher average  operating costs, the
Company  has  determined  that the  revenue  premium  earned by meeting  special
customer  requirements  usually more than compensates for these increased costs.
In addition, specialty charter programs sometimes permit the Company to increase
overall  aircraft  utilization by providing filler traffic during periods of low
demand from other programs such as track charter.  The Company  believes that it
is competitively advantaged to attract this type of business due to the size and
geographic dispersion of its fleet, which reduces costly ferry time for aircraft
and crews and thus  permits  more  competitive  pricing.  The  diversity  of the
Company's  three  fleet  types also  permits  the  Company to meet a  customer's
particular  needs  by  choosing  the  aircraft  type  which  provides  the  most
economical solution for those requirements.

Military  Programs. The following table sets forth,  for the periods  indicated,
certain key operating and  financial data for  the military flight operations of
the Company.
<TABLE>
<CAPTION>

                                     Three Months Ended September 30,                 Nine Months Ended September 30,
                                   1997            1996         Inc (Dec)          1997            1996          Inc (Dec)
<S>                                    <C>               <C>             <C>           <C>             <C>              <C>  
Departures (b)                     1,190             840             350           3,917           2,218            1,699
Block Hours (c)                    4,475           2,831           1,644          15,071           7,989            7,082
RPMs (000s) (d)                  252,031         147,712         104,319         848,575         440,521          408,054
ASMs (000s) (e)                  520,180         322,306         197,874       1,750,832         988,499          762,333
Pax Enplaned (g)                  62,102          46,609          15,493         218,945         129,121           89,824
Revenue $(000s)                   31,456          18,523          12,933         104,016          55,416           48,600
RASM in cents (h)                   6.05            5.75            0.30            5.94            5.61             0.33
</TABLE>

See footnotes (b) through (h) on pages 6-7.

Charter revenues derived from the U.S. military increased 70.3% to $31.5 million
in the third  quarter of 1997 as compared to $18.5  million in the third quarter
of 1996.  U.S.  military  RPMs  increased  70.6% to 252.0  million  in the third
quarter of 1997 from 147.7  million in the  comparable  1996 period,  while ASMs
increased  61.4% to 520.2 million from  322.3 million.  Military RASM  increased
5.2% to 6.05 cents from 5.75 cents between the same time periods.  U.S. military
passengers boarded increased 33.2% to  62,102 in the  third  quarter  of 1997 as
compared  to 46,609 in the comparable quarter of  1996; U.S. military departures
increased 41.7% to 1,190 in the third quarter of 1997  as compared to 840 in the
third  quarter of 1996;  and U.S.  military block hours increased 58.1% to 4,475
in the third quarter of 1997 as compared  to 2,831 in the third quarter of 1996.

Charter  revenues  derived  from the U.S.  military  increased  87.7% to  $104.0
million in the nine  months  ended  September  30,  1997,  as  compared to $55.4
million  in the nine  months  ended  September  30,  1996.  U.S.  military  RPMs
increased  92.6% to 848.6  million in the nine months ended  September 30, 1997,
from 440.5 million in the comparable 1996 period,  while ASMs increased 77.1% to
1.751 billion from 988.5  million.  Military RASM  increased  5.9% to 5.94 cents
from 5.61 cents between the same time periods.  U.S. military passengers boarded
increased  69.6% to 218,945 in the nine months  ended  September  30,  1997,  as
compared to 129,121 in the comparable period of 1996; U.S.  military  departures
increased  76.6% to 3,917  in the nine  months  ended  September  30,  1997,  as
compared to 2,218 in the nine months ended September 30, 1996; and U.S. military
block  hours  increased  88.6% to  15,071 in the  first  nine  months of 1997 as
compared to 7,989 in the first nine months of 1996.

The Company participates in two related military programs known as "fixed award"
and "short-term  expansion." Pursuant to the U.S. military's fixed award system,
each participating  airline is awarded certain "mobilization value points" based
upon the number and type of aircraft made available by that airline for military
flying.  In order to increase the number of points awarded,  in 1992 the Company
entered  into a  contractor  teaming  arrangement  with  four  other  cargo  and
passenger airlines serving the U.S. military.  Under this arrangement,  the team
has a greater  likelihood of receiving  fixed award  business and, to the extent
that the award includes passenger transport,  the opportunity for the Company to
operate this flying is  enhanced,  since the Company  represents  a  significant
portion of the total  passenger  transport  capacity of the team. As part of its
participation in this teaming arrangement,  the Company pays a commission to the
team,  which  passes  that  revenue  on to all team  members  based  upon  their
mobilization  points.  All airlines  participating  in the fixed award  business
contract  annually  with the  U.S.  military  from  October  1 to the  following
September 30. For each contract  year,  reimbursement  rates are  determined for
aircraft types and mission  categories  based upon operating cost data submitted
by the  participating  airlines.  These  contracts  generally are not subject to
renegotiation once they become effective.

Short-term  expansion  business is awarded by the U.S.  military  first on a pro
rata basis to those carriers who have been awarded fixed contract business,  and
then to any  other  carrier  with  aircraft  availability.  Expansion  flying is
generally offered to airlines on very short notice.

The U.S. military business grew at a faster  year-over-year  rate than any other
business unit of the Company  during the first nine months of 1997. In the third
quarter of 1997, the Company's U.S. military revenues represented 14.9% of total
operating  revenues,  as compared to 9.3% in the third  quarter of 1996.  In the
first nine months of 1997,  the Company's  U.S.  military  revenues  represented
17.4% of total  operating  revenues,  as  compared to 9.2% in the same period of
1996.  As  a  result  of  the   restructuring  of  scheduled   service  and  the
rationalization  of the Company's  fleet in 1996, the Company  committed four of
its seven remaining  Boeing 757-200  aircraft to the U.S.  military for the year
ending  September 30, 1997. As a result of an analysis  undertaken  during 1996,
the Company was also successful in more accurately  documenting the actual costs
associated  with military flying and was therefore able to obtain rate increases
for the  contract  year ending  September  30,  1997.  The Company has  obtained
additional rate increases for the contract year ending September 30, 1998.

Because military flying is generally less seasonal than leisure travel programs,
the Company believes that a larger U.S. military business operation will tend to
have a stabilizing impact on seasonal earnings fluctuations. The Company is also
contractually  protected  from  changes  in fuel  prices.  The  Company  further
believes that its fleet of aircraft is  competitively  advantaged to serving the
transportation  needs of the U.S.  military.  Although  foreign  bases have been
reduced in troop size,  the U.S.  military still desires to maintain its service
frequency  to those  bases and  therefore often  has a  preference  for smaller-
capacity, long-range aircraft such as the Company's Boeing 757-200. Furthermore,
in  1993, the Company became the  first North  American  carrier  to receive FAA
certification to operate  Boeing 757-200 aircraft with 180-minute  Extended Twin
Engine Operation (ETOPS), which permits these aircraft to operate  missions over
water which can be up to three hours  from the nearest  alternate  airport.  The
Company believes that this certification, which applies to all of the  Company's
Boeing  757-200  fleet, provides a competitive  advantage in receiving awards of
certain military flying.  Despite these  advantages,  the  Company believes that
increases in U.S. military flying will moderate  in  future  periods.

Scheduled Service Revenues.  The following table sets forth, for the periods in-
dicated,  certain  key operating  and financial data  for the scheduled  service
flying operations of the Company.  Data shown for "jet" operations includes  the
combined  operations  of Lockheed  L-1011, Boeing  727-200  and  Boeing  757-200
aircraft  in scheduled service.

<TABLE>
<CAPTION>

                                     Three Months Ended September 30,                 Nine Months Ended September 30,
                                   1997            1996         Inc (Dec)          1997            1996          Inc (Dec)
                              --------------- --------------- --------------- --------------- --------------- ----------------
<S>                                    <C>             <C>           <C>              <C>             <C>             <C>    
Departures Jet                     6,581           8,779         (2,198)          17,035          26,052          (9,017)
Departures J31(a)                  3,166               -           3,166           6,103               -            6,103
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Departures (b)             9,747           8,779             968          23,138          26,052          (2,914)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Block Hours Jet                   20,571          24,220         (3,649)          52,443          70,011         (17,568)
Block Hours J31                    3,328               -           3,328           6,457               -            6,457
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Block Hours (c)           23,899          24,220           (321)          58,900          70,011         (11,111)
                              --------------- --------------- --------------- --------------- --------------- ----------------

RPMs Jet (000s)                1,310,890       1,422,075       (111,185)       3,375,501       4,037,517        (662,016)
RPMs J31 (000s)                    6,185               -           6,185          12,231               -           12,231
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total RPMs (000s) (d)        1,317,075       1,422,075       (105,000)       3,387,732       4,037,517        (649,785)
                              --------------- --------------- --------------- --------------- --------------- ----------------

ASMs Jet (000s)                1,821,904       2,085,409       (263,505)       4,535,656       5,968,282      (1,432,626)
ASMs J31 (000s)                   10,364               -         10,364           20,220               -          20,220
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total ASMs (000s) (e)        1,832,268       2,085,409       (253,141)       4,555,876       5,968,282      (1,412,406)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Load Factor Jet                    71.95           68.19           3.76            74.42           67.65            6.77
Load Factor J31                    59.68               -             N/M           60.49               -             N/M
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Load Factor (f)            71.88           68.19           3.69            74.36           67.65            6.71
                              --------------- --------------- --------------- --------------- --------------- ----------------

Pax Enplaned Jet                 838,623         958,127       (119,504)       2,276,910       2,926,260        (649,350)
Pax Enplaned J31                  32,985               -         32,985           64,558               -          64,558
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Pax Enplaned (g)         871,608         958,127        (86,519)       2,341,468       2,926,260        (584,792)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Revenues $(000s)                 102,024         102,669           (645)         271,282         318,788         (47,506)
RASM in cents (h)                   5.57            4.92            0.65            5.95            5.34            0.61
Yield in cents (j)                  7.75            7.22            0.53            8.01            7.90            0.11
Rev per segment $ (k)             117.05          107.16            9.89          115.86          108.94            6.92
</TABLE>

See footnotes (a) through (j) on pages 6-7. N/M - Not Meaningful.

(k) Revenue per segment flown is determined by dividing total scheduled  service
revenues  by the number of  passengers  boarded.  Revenue per segment is a broad
measure  of the  average  price  obtained  for  all  flight  segments  flown  by
passengers in the Company's scheduled service route network.


Scheduled service revenues in the third quarter of 1997 decreased 0.7% to $102.0
million  from $102.7  million in the third  quarter of 1996.  Scheduled  service
revenues  comprised  48.4% of total  operating  revenues in the third quarter of
1997, as compared to 51.4% of operating revenues in the same period of the prior
year. Scheduled service RPMs decreased 7.4% to 1.317 billion from 1.422 billion,
while ASMs decreased 12.1% to 1.832 billion from 2.085 billion,  resulting in an
increase of 3.7 points in passenger load factor to 71.9% in the third quarter of
1997 from 68.2% in the third  quarter of 1996.  Scheduled  service  yield in the
third quarter of 1997  increased  7.3% to 7.75 cents from 7.22 cents in the same
period of 1996, while RASM increased 13.2% to 5.57 cents from 4.92 cents between
the same comparable  periods.  Scheduled service departures in the third quarter
of 1997 increased 11.0% to 9,747 from 8,779 in the third quarter of 1996;  block
hours  decreased  1.3% to 23,899 in the third quarter of 1997 from 24,220 in the
same period of 1996; and passengers  boarded  decreased 9.0% over such period to
871,608, as compared to 958,127.

Scheduled  service  revenues  in the  nine  months  ended  September  30,  1997,
decreased  14.9% to $271.3  million from $318.8 million in the nine months ended
September  30,  1996.  Scheduled  service  revenues  comprised  45.4%  of  total
operating  revenues in the nine months ended  September 30, 1997, as compared to
52.9% of  operating  revenues in the same  period of the prior  year.  Scheduled
service RPMs  decreased  16.1% to 3.388 billion from 4.038  billion,  while ASMs
decreased 23.7% to 4.556 billion from 5.968 billion, resulting in an increase of
6.7 points in passenger load factor to 74.4% in the nine months ended  September
30, 1997,  from 67.7% in the nine months  ended  September  30, 1996.  Scheduled
service  yield in the nine months ended  September 30, 1997,  increased  1.4% to
8.01  cents  from 7.90 cents in the same  period of 1996,  while RASM  increased
11.4% to 5.95  cents  from  5.34  cents  between  the same  comparable  periods.
Scheduled  service  departures  in the nine months  ended  September  30,  1997,
decreased  11.2% to 23,138 from 26,052 in the nine months  ended  September  30,
1996;  block hours  decreased 15.9% to 58,900 in the nine months ended September
30,  1997,  from  70,011 in the same  period  of 1996;  and  passengers  boarded
decreased 20.0% between periods to 2,341,468, as compared to 2,926,260.

The  Company  added  scheduled  service  capacity  during  the  second and third
quarters  of 1996  which  primarily  included  expanded  direct  and  connecting
frequencies  through the Company's four major gateway cities of  Chicago-Midway,
Indianapolis,  Milwaukee  and Boston to west coast and Florida  markets  already
being served.  New seasonal  scheduled service was also introduced in the second
and third  quarters of 1996 from New York to Shannon and  Dublin,  Ireland,  and
Belfast,  Northern  Ireland,  and from the  midwest to Seattle.  New  year-round
service also commenced to San Diego, California, in the second quarter of 1996.

The introduction of this new capacity coincided closely,  however,  with the May
11, 1996 ValuJet accident in Florida and the resulting persistent negative media
attention  directed  toward  airline  safety,  and  especially  toward  low-fare
airlines.  On May 12, the Company experienced a cabin decompression  incident on
one of its own flights which,  although it resulted in no serious injury to crew
or passengers,  nevertheless  attracted  additional  negative  media  attention,
occurring as it did one day after the ValuJet tragedy. As a consequence,  during
the  second and third  quarters  of 1996,  the  Company  estimates  that it lost
significant  scheduled  service  revenues  from both canceled  reservations  and
reservations which were never received.

In association with the 1996  restructuring of the Company's  scheduled  service
operations, a significant reduction in scheduled service was announced on August
26, 1996.  Between  September 4 and December 2, 1996, more than one-third of the
scheduled  service  capacity   operating  during  the  1996  summer  months  was
eliminated.  All scheduled service flights to and from Boston were eliminated by
December 2, 1996,  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 were eliminated as of October 27, 1996.  Other selected
services  from  Indianapolis,  Chicago-Midway  and  Milwaukee  to Florida and to
west-coast destinations were also reduced or eliminated by October 27, 1996. The
Company's   scheduled   service  between   Chicago-Midway   and  the  cities  of
Indianapolis and Milwaukee was replaced with a code share agreement with Chicago
Express on October 27, 1996 as discussed further below. In association with this
service  reduction,  all scheduled service ceased at Seattle, Grand Cayman, West
Palm Beach, Montego Bay, Miami and San Diego.

On  October  27,  1996 the  Company  also  implemented  a  commuter  code  share
partnership  with  Chicago  Express to provide  incremental  connecting  traffic
between  Indianapolis,  Milwaukee and other smaller  midwestern  cities into the
Company's  Chicago-Midway   connections  with  certain  Florida  and  west-coast
destinations.  This  partnership was replaced with a contractual  agreement with
Chicago Express  effective  April 1, 1997,  under which the Company now operates
19-seat Jetstream 31 propeller  aircraft between its  Chicago-Midway hub and the
cities of  Indianapolis,  Milwaukee,  Des Moines,  Dayton and Grand Rapids.  The
Company has  subsequently  announced the expansion of this  agreement to include
the cities of Lansing,  Michigan and Madison,  Wisconsin effective in the fourth
quarter of 1997.

After this scheduled service reduction,  the Company's early 1997 core scheduled
service flying included 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.

As a result of the restructuring of scheduled  service  operations in the manner
described above, the scheduled service component of the Company's operations was
profitable  in the first three  quarters  of 1997.  Profitability  was  achieved
through a  combination  of  significantly  higher load  factors and RASM between
periods, even though total revenues in scheduled service declined between years.
The Company  believes  that  profitability  was enhanced in this  business  unit
through the  selective  elimination  of flights  which had  previously  produced
below-average  load factors and yield, and that the elimination of intra-Florida
flying in particular was a prominent factor in this  improvement.  Profitability
was  further  enhanced  in  certain   scheduled   service  markets  through  the
reassignment  of aircraft  fleet types to provide  better balance within markets
between revenues,  costs, and aircraft  operational  capabilities.  Yield in the
third quarter of 1997  increased 7.3% to 7.75 cents as compared to 7.22 cents in
the same period of 1996,  and yield in the first nine  months of 1997  increased
1.4% to 8.01  cents  from 7.90  cents in the same  period of 1996.  Load  factor
growth was 5.4% in the third quarter of 1997 as compared to the third quarter of
1996,  and 9.9%  between  the  nine  months  ended  September  30,  1997 and the
comparable  period of 1996. Due to the high  proportion of fixed versus variable
costs  associated  with  operating  a  scheduled  flight,  the  positive  profit
contribution  of increased load factor was more  significant  than the effect of
higher average yields between periods.

Scheduled service profitability improvement in 1997 was accomplished in spite of
what would normally have been a demand-dampening  effect from the reintroduction
of the U.S.  departure and 10% federal excise taxes on tickets on March 7, 1997,
which had expired on January 1, 1997. In August 1997,  federal  legislation  was
enacted  which  indefinitely  extends  these taxes.  The U.S.  departure tax for
international destinations was increased from $6 to $12 per passenger, and a new
U.S.  arrivals tax of $12 per passenger was added for  passengers  arriving into
the United States from international cities.  Effective October 1, 1997, the new
tax law also changes the method of  computation of the federal excise tax from a
simple 10% of ticket sale value to a declining  percentage  of ticket sale value
(ranging  from 9.0% to 7.5%),  plus an increasing  inflation-indexed  charge per
passenger  segment flown (ranging from $1 to $3). The Company does not currently
believe  that the change in  federal  excise  tax  computation  has placed it at
either a  significant  pricing  advantage  or  disadvantage  as  compared to the
previous  computation  method.  The Company  does  believe  that  certain of its
low-fare  competitors  may be  disadvantaged  by  the  new  computation  method,
however,  due to their lower average  segment fares and higher average number of
intermediate stops as compared to the Company in similar markets.

The  Company  continues  to  evaluate  the  profit and loss  performance  of its
scheduled  service  business,  and the Company may change the level of scheduled
service  operations  from time to time.  The  Company  began new service in June
1997,   between  New  York's   John  F.   Kennedy   International   Airport  and
Chicago-Midway,   Indianapolis  and  St.  Petersburg,  and  also  added  several
frequencies  between  the  midwest and  the  west coast  for the  summer season.
New York service to Chicago-Midway and St. Petersburg has been retained for  the
1997-98 winter season.

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  12.8%  to $5.3  million  in the  third  quarter  of 1997 as
compared to $4.7 million in the third quarter of 1996. For the nine months ended
September 30, 1997, ground package revenues decreased 6.8% to $16.4 million from
$17.6 million in the similar 1996 period.

The Company's Ambassadair Travel Club offers hundreds of  tour-guide-accompanied
vacation  packages to its  approximately  34,000  individual  and family members
annually.  In the third quarter of 1997, total packages sold decreased 4.1% over
the third quarter of 1996, and for the nine months ended September 30, 1997, the
Club recorded a 1.5% increase in packages sold over the same 1996 period. During
the third quarter of 1997,  the average  revenue  earned for each ground package
sold  increased  35.6% as compared to the third  quarter of 1996,  while for the
nine months ended September 30, 1997, average package revenue increased 10.1% as
compared to the same period in 1996.

ATA Vacations offers numerous ground package  combinations to the general public
for use on the Company's scheduled service flights throughout the United States.
These  packages are marketed  through  travel  agents as well as directly by the
Company's own reservations centers. During the third quarter of 1997, the number
of ground packages sold increased 1.7% as compared to the third quarter of 1996,
while  for the nine  months  ended  September  30,  1997,  the  number of ground
packages sold decreased 2.6% as compared to the same 1996 period.  Reductions in
the number of ground packages sold between the nine month periods was mainly due
to the reduction of the Company's  scheduled service  operations  between years.
During the third  quarter of 1997,  the average  revenue  earned for each ground
package sold  decreased  5.2% as compared to the third quarter of 1996,  and for
the nine months ended September 30, 1997, the average package price decreased by
19.0% as compared to the same 1996 period.

The  average  revenue  earned  by 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,  all of which
factors can change from period to period.

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 ATA.  Other  revenues
decreased  2.5% to $7.9 million in the third quarter of 1997 as compared to $8.1
million in the third  quarter of 1996,  primarily due to a reduction in revenues
earned  between  periods by  providing  substitute  service  to other  airlines,
partially  offset by  increases in other  miscellaneous  revenue  categories.  A
substitute  service  agreement  typically  provides  for the  Company to operate
aircraft with its crews on routes  designated  by the customer  airline to carry
the  passengers  of that airline for a limited  period of time.  Other  revenues
decreased 18.5% to $20.7 million in the nine months ended September 30, 1997, as
compared to $25.4 million in the comparable 1996 period,  for primarily the same
reasons.


Operating Expenses

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 1997 decreased 2.9% to $43.6
million from $44.9 million in  the third  quarter of 1996.  Salaries,  wages and
benefits expense for the nine months ended September 30, 1997, increased 0.9% to
$128.0 million from $126.8 million for the nine months ended September 30, 1996.

Approximately $2.2 million of the increase between the nine month periods ending
September  30,  1997 and 1996,  was  attributable  to changes  made in the third
quarter of 1996 in senior  executive  positions and associated  senior executive
compensation plans.  Special  compensation  totaling $3.0 million was prepaid to
the Company's  former  President and Chief  Executive  Officer during the fourth
quarter of 1996 and the first  quarter  of 1997,  which was being  amortized  to
expense over the anticipated two year term of his employment ending August 1998.
Due to his  resignation  in late May 1997, a one-time  charge to expense for the
unamortized  $2.0 million prepaid balance was made in the second quarter of 1997
to salaries, wages and benefits,  whereas no such charge to expense was incurred
in the prior year.

The cost of salaries and wages earned by cockpit crew members and related flight
operations  support  staff in the third quarter of 1997 was  approximately  $1.1
million  higher than in the third  quarter of 1996;  for the nine  months  ended
September  30, 1997,  cockpit crew  salaries and wages were  approximately  $4.1
million  higher  than for the same  period in 1996.  These cost  increases  were
incurred  even though jet block hours flown by cockpit crew members  declined by
6.7%  between  the third  quarter  of 1997 and the third  quarter  of 1996,  and
declined by 11.7% in the nine months ended  September  30, 1997,  as compared to
the same period in 1996.  This  increase  in the unit cost of cockpit  crews was
attributable to the following significant factors: (i) the implementation of the
cockpit crew collective  bargaining agreement in August 1996, under which a 7.5%
rate  increase  and more  restrictive  work rules  became  effective;  (ii) crew
utilization for U.S.  military flying is significantly  lower than for scheduled
service and tour operator flying,  and U.S.  military block hours increased as a
percentage  of total block  hours to 15.3% in the first nine months of 1997,  as
compared to 7.2% in the first nine months of 1996;  (iii) cockpit crew shortages
during the first three quarters of 1997 resulted in the need to increase premium
pay to cockpit crew members in order to  adequately  staff the spring and summer
flying schedule;  and (iv) cockpit crew  productivity was further reduced by the
fleet restructuring completed during 1996, which increased the percentage of jet
block  hours flown by  three-crew-member  aircraft  (Lockheed  L-1011 and Boeing
727-200) to 78.8% in the first nine months of 1997,  as compared to 69.6% in the
comparable  period of 1996.  The Company  estimates  that,  as a result of these
factors,  a cockpit crew cost per ASM increase  equivalent to approximately $1.5
million  was  incurred  in the third  quarter of 1997 as  compared  to the third
quarter of 1996, and approximately $7.1 million was incurred for the nine months
ended September 30, 1997, as compared to the same period of 1996.

The salaries, wages and benefits cost for other employee groups declined by $1.9
million in the third  quarter of 1997 as compared to the third  quarter of 1996,
and by $5.2 million in the nine months ended  September 30, 1997, as compared to
the same  period in 1996.  These  costs  declined  partially  as a result of the
decline in equivalent  full-time  employment between periods,  as well as due to
the  restructuring of certain employee benefit plans effective  January 1, 1997.
Total equivalent  full-time employment declined by 11.4% in the third quarter of
1997 as compared  to the third  quarter of 1996,  and  declined by 12.7% for the
nine months ended September 30, 1997, as compared to the same period in 1996.

In addition to planned staff  reductions  completed during the fourth quarter of
1996,  the change in  salaries,  wages and benefits  expense for other  employee
groups was  significantly  affected by reduced  employment  in  Maintenance  and
Engineering, which accounted for a $0.8 million reduction in expense between the
third quarters of 1997 and 1996, and a $1.9 million  reduction in expense in the
nine months  ended  September  30,  1997 as  compared  to the nine months  ended
September 30, 1996.  Employment of Maintenance  and Engineering  staff,  such as
airframe and  powerplant  mechanics and  engineers,  was  constrained in 1997 by
broad  shortages in related labor markets  attributable  to very strong  current
demand for these skills within the airline industry. The Company compensated for
some of these  shortages in 1997 by acquiring  these skills  through third party
contract  labor  vendors.  The cost of  maintenance  contract  labor (which is a
component of  Aircraft  Maintenance, Materials and  Repairs) increased  by  $1.2
million in the third  quarter of 1997 as compared to the third  quarter of 1996,
and increased by $2.4 million in the nine months ended  September 30, 1997
as compared to the same period in 1996.

Salaries,  wages and  benefits  expense  for the third  quarter of 1997 was 1.20
cents per ASM, an increase of 0.8% from the third  quarter of 1996 of 1.19 cents
per  ASM.  Salaries,  wages  and  benefits  expense  for the nine  months  ended
September  30, 1997,  was 1.32 cents per ASM, an increase of 11.9% from the nine
months ended September 30, 1996, of 1.18 cents per ASM.

Fuel and Oil. Fuel and oil expense for the third quarter of 1997  decreased 7.9%
to $41.8  million from $45.4  million in the third  quarter of 1996.  During the
third  quarter of 1997,  as  compared to the same  quarter in 1996,  the Company
consumed 3.5% fewer gallons of jet fuel for flying operations, which resulted in
a reduction in fuel expense of approximately  $1.8 million between periods.  The
reduction in jet fuel consumed was due to the reduced  number of jet block hours
of flying operations between periods. The Company flew 35,683 jet block hours in
the third  quarter of 1997,  as  compared to 38,249 jet block hours in the third
quarter of 1996,  a decrease of 6.7%  between  quarters.  The  relatively  lower
reduction in gallons  consumed  between  periods,  as compared to the relatively
higher  reduction  in block  hours,  is due to the change in mix of fleet  block
hours between  periods  since each fleet type has a different  rate of fuel burn
per block hour. During the third quarter of 1997, the Company's average cost per
gallon of fuel  consumed  decreased  by 5.7% as compared to the same  quarter in
1996,  which  resulted in a reduction  in fuel and oil expense of  approximately
$2.3  million.  Also  during the third  quarter of 1997,  the  Company  incurred
approximately  $0.3 million in fuel and oil expense to operate its  Jetstream 31
aircraft under its agreement with Chicago  Express,  which  agreement was not in
effect in the third quarter of 1996.

Fuel and oil expense for the nine months ended  September  30,  1997,  decreased
5.7% to $118.9  million from $126.1  million in the nine months ended  September
30, 1996.  During the nine months ended  September  30, 1997, as compared to the
same period in 1996,  the Company  consumed  7.4% fewer  gallons of jet fuel for
flying   operations,   which   resulted  in  a  reduction  in  fuel  expense  of
approximately $12.1 million between periods.  The reduction in jet fuel consumed
was due to the  reduced  number  of block  hours of  flying  operations  between
periods.  The  Company  flew  98,226 jet block  hours in the nine  months  ended
September  30,  1997,  as compared to 111,289 jet block hours in the nine months
ended September 30, 1996, a decrease of 11.7% between  periods.  During the nine
months ended  September 30, 1997, the Company's  average cost per gallon of fuel
consumed  increased  by 2.1% as  compared  to the same  period  in  1996,  which
resulted in an increase in fuel and oil expense of  approximately  $2.6  million
between  years.  Virtually all of this jet fuel price  increase was  experienced
during the first quarter of 1997, as compared to the first quarter of 1996. Also
during  the  nine  months  ended  September  30,  1997,  the  Company   incurred
approximately  $0.6 million in fuel and oil expense to operate the  Jetstream 31
aircraft under its agreement with Chicago  Express,  which  agreement was not in
effect in the nine months ended September 30, 1996.

Fuel and oil  expense  for the third  quarter  of 1997 was 1.15 cents per ASM, a
decrease of 5.0% from the third  quarter of 1996 of 1.21 cents per ASM. Fuel and
oil expense for the nine months ended  September  30,  1997,  was 1.22 cents per
ASM, an increase of 3.4% from the nine months ended  September 30, 1996, of 1.18
cents per ASM.  The change in the cost per ASM of fuel and oil  expense for both
sets of  comparative  periods  was  partly due to the change in mix of jet block
hours flown from the more-fuel-efficient  twin-engine Boeing 757-200 aircraft to
the   less-fuel-efficient   three-engine  Boeing  727-200  and  Lockheed  L-1011
aircraft.  In the third  quarter  of 1997,  20.6% of total jet block  hours were
flown by the Boeing 757-200 fleet,  as compared to 28.5% in the third quarter of
1996.  In the nine months ended  September  30,  1997,  21.2% of total jet block
hours  were flown by the  Boeing  757-200  fleet,  as  compared  to 30.4% in the
comparable  period  of 1996.  Jet fuel  prices  were also a  significant  factor
between  periods  in cost per ASM  changes.  First  quarter  1997 jet fuel price
increases as compared to the same quarter of 1996 contributed to the increase in
cost per ASM for fuel and oil for the nine  months  ended  September  30,  1997,
whereas jet fuel price decreases in the third quarter of 1997 as compared to the
same period of 1996 were  significant  enough to  overcome  fleet block hour mix
changes and to result in a cost per ASM reduction between periods.

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.  Where  the
Company  uses its own  employees  to  perform  ground  handling  functions,  the
resulting cost appears within salaries,  wages and benefits. Air navigation fees
are assessed when the Company's aircraft fly over certain foreign airspace.

Handling,  landing and navigation fees decreased by 5.2% to $19.9 million in the
third  quarter of 1997,  as  compared to $21.0  million in the third  quarter of
1996.  During the 1997 third quarter,  the average cost per system jet departure
for  third-party  aircraft  handling  increased  9.6% as  compared  to the third
quarter of 1996,  and the average cost of landing fees per system jet  departure
increased 7.4% between the same periods.  Due to the  restructuring of scheduled
service in the fourth  quarter of 1996, the absolute  number of system-wide  jet
departures  between  the third  quarters  of 1997 and 1996  declined by 15.3% to
10,567  from  12,475,   which   resulted  in   approximately   $2.9  million  in
volume-related  handling and landing expense  reductions  between periods.  This
volume-related  decline was partially offset,  however, by an approximately $1.5
million  price-related  handling and landing  expense  increase  between periods
attributable  to a change in jet departure  mix.  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 and the fleet  composition of departing  aircraft.
On  average,  handling  and  landing  fee costs for  Lockheed  L-1011  wide-body
aircraft are higher than for narrow-body aircraft,  and average costs at foreign
airports  are higher  than at many U.S.  domestic  airports.  As a result of the
reduction in the  Company's  narrow-body  Boeing  757-200 fleet and the shift of
revenue production towards charter  operations,  the Company's jet departures in
the third  quarter  of 1997  included  proportionately  more  international  and
wide-body  operations  than in the  third  quarter  of 1996.  In the 1997  third
quarter,  22.0% of the Company's  jet  departures  were operated with  wide-body
aircraft,  as  compared  to 18.3% in the 1996  third  quarter,  and 25.3% of the
Company's third quarter 1997 jet departures were from  international  locations,
as compared to 21.5% in the same period of the prior year.

Handling,  landing and navigation fees decreased by 5.2% to $54.4 million in the
nine months ended  September  30, 1997, as compared to $57.4 million in the same
period of 1996.  During the nine months ended  September  30, 1997,  the average
cost per system jet departure for third-party  aircraft handling  increased 8.3%
as compared to the same period of 1996, and the average cost of landing fees per
system jet  departure  increased  6.0%  between the same  periods.  The absolute
number of system-wide jet departures between the nine months ended September 30,
1997 and 1996,  declined  by 21.1% to 29,840  from  37,809,  which  resulted  in
approximately  $8.6  million in  volume-related  handling  and  landing  expense
reductions between periods.  This  volume-related  decline was partially offset,
however,  by an approximately  $3.3 million  price-related  handling and landing
expense increase between periods  attributable to a change in jet departure mix.
In the  nine  months  ended  September  30,  1997,  22.3% of the  Company's  jet
departures  were operated with wide-body  aircraft,  as compared to 19.3% in the
comparable period of 1996, and 24.4% of the Company's jet departures in the nine
months ended September 30, 1997, were from international  locations, as compared
to 18.4% in the same  period of the prior  year.  During the nine  months  ended
September 30, 1997, an increase of approximately  $1.3 million in air navigation
fees and  de-icing  costs was also  incurred  as  compared to the same period in
1996.

The cost per ASM for handling,  landing and  navigation  fees  decreased 1.8% to
0.55 cents in the third quarter of 1997, from 0.56 cents in the third quarter of
1996. The cost per ASM for handling,  landing and navigation fees increased 3.7%
to 0.56 cents in the nine months ended  September  30, 1997, as compared to 0.54
cents in the comparable period of 1996.

Depreciation and Amortization.  Depreciation  reflects the periodic expensing of
the recorded cost of owned Lockheed  L-1011  airframes and 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 was  unchanged  at $16.5 million for the
third quarters of 1997 and 1996, and decreased 2.5% to $46.0 million in the nine
months ended  September 30, 1997, as compared to $47.2 million in the comparable
period of 1996.

Depreciation  expense attributable to owned airframes and engines decreased $0.3
million in the third quarter of 1997 as compared to the 1996 third quarter,  and
decreased $0.8 million in the nine months ended  September 30, 1997, as compared
to  the  nine  months  ended   September  30,  1996.  The  Company  reduced  its
year-over-year  investment  in  engines  and  airframe  improvements  due to the
restructuring  of the Boeing  757-200 fleet in the fourth  quarter of 1996. As a
result of the net reduction of four Boeing  757-200  aircraft at the end of 1996
as   compared   to  the  end  of  1995,   and  the   complete   elimination   of
Pratt-&-Whitney-powered  Boeing  757-200s  from the  fleet,  some  airframe  and
leasehold  improvements  were disposed of, and all spare Pratt & Whitney engines
and rotable parts were  reclassified as Assets Held for Sale in the accompanying
balance sheet. None of these assets therefore gave rise to depreciation  expense
in the first three  quarters of 1997. The Company did increase its investment in
computer equipment and furniture and fixtures between years; placed the west bay
of the  renovated  Midway  Hangar No. 2 into service in  mid-1996;  and incurred
increased  debt issue costs between years relating to debt facility and aircraft
lease  negotiations  completed  primarily in the fourth  quarter of 1996.  These
changes,   together  with  increased  costs  pertaining  to  remaining   rotable
components and the provision for  obsolescence  of aircraft  parts  inventories,
resulted  in an  increase in  depreciation  expense of $0.4  million in the nine
months ended September 30, 1997 as compared to the same period of 1996.

Amortization of capitalized engine and airframe overhauls increased $0.8 million
in the third  quarter of 1997 as  compared  to the same period of the prior year
after  including the  offsetting  amortization  associated  with  manufacturers'
credits,  and decreased by $0.4 million for the nine months ended  September 30,
1997, as compared to the nine months ended  September  30, 1996.  Changes to the
cost of overhaul  amortization  were partly due to the  reduction of total block
hours and  cycles  flown  between  comparable  periods.  This  expense  was also
favorably  impacted by the late-1996  restructuring  of the Boeing 757-200 fleet
and, in particular, the disposal of all  Pratt-&-Whitney-powered  Boeing 757-200
aircraft.  All  unamortized  net book  values of engine and  airframe  overhauls
pertaining to the  Pratt-&-Whitney-powered  aircraft were charged to the cost of
the disposal of these assets in the third quarter of 1996.  The Company's  seven
remaining  Rolls-Royce-powered  Boeing  757-200  aircraft,  four of  which  were
delivered  new from  the  manufacturer  in late  1995  and  late  1996,  are not
presently  generating any engine and airframe overhaul expense since the initial
post-delivery overhauls for the Rolls-Royce-powered  Boeing 757-200s are not yet
due under the Company's  maintenance  programs.  The net reduction in engine and
airframe amortization expense in the third quarter of 1997 pertaining to changes
in the Company's Boeing 757-200 fleet was approximately $1.5 million as compared
to the third quarter of 1996,  while the reduction in expense  pertaining to the
nine months ended September 30, 1997, as compared to the same period of 1996 was
approximately $4.2 million.  Engine and airframe  amortization for the Company's
fleet of Boeing 727-200 aircraft increased by approximately $0.7 million between
the third quarters of 1997 and 1996, and by  approximately  $1.9 million between
the nine month  periods ended  September  30, 1997 and 1996,  due to the ongoing
expansion  of this fleet type and due to the  completion  of new  overhauls  for
Boeing  727-200  aircraft.  The  increase  between  years in engine and airframe
amortization  expense for the Company's  Lockheed L-1011 fleet was approximately
$1.1 million and $1.2 million,  respectively, for the third quarters of 1997 and
1996, and the nine months ended September 30, 1997 and 1996.

The cost of engine  overhauls that 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 decreased by $0.4 million
between the third  quarters of 1997 and 1996,  and between the nine months ended
September  30, 1997 and 1996.  When these engine  failures  can be  economically
repaired, the related repairs are charged to aircraft maintenance, materials and
repairs expense.

Depreciation and  amortization  cost per ASM increased 2.3% to 0.45 cents in the
third  quarter of 1997,  as compared to 0.44 cents in the third quarter of 1996.
Depreciation  and  amortization  expense per ASM increased 6.8% to 0.47 cents in
the nine months ended  September 30, 1997, as compared to 0.44 cents in the nine
months ended September 30, 1996.

Aircraft  Maintenance,  Materials and Repairs. This expense 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  increased  4.8% to $15.2
million in the third  quarter of 1997, as compared to $14.5 million in the third
quarter of 1996,  while it  decreased  5.4% to $40.1  million in the nine months
ended  September 30, 1997,  from $42.4  million in the same period of 1996.  The
cost per ASM  increased  by 7.7% to 0.42  cents in the third  quarter of 1997 as
compared to 0.39 cents in the third  quarter of the prior  year,  while the cost
per ASM  increased  2.5% to 0.41 cents in the nine months  ended  September  30,
1997, from 0.40 cents in the same period of 1996.

Repair costs were $1.7 million lower in the third quarter of 1997 as compared to
the same quarter of the prior year,  and $4.0 million  lower for the nine months
ended  September 30, 1997, as compared to the same period of 1996.  This was due
to a reduction  in both the total  number of repairs  performed  and the average
unit cost of repairs between periods.  Negotiations were completed in early 1997
with  several  repair  vendors  which  resulted in reduced unit charges for some
repair activity. Additionally, the Company established a maintenance disposition
board in late 1996 which carefully reviews significant repair decisions in light
of  anticipated  fleet  requirements  and the available  quantity of serviceable
components in stock.

The cost of  expendable  parts  consumed  increased  $1.1  million  in the third
quarter of 1997 as compared to the third  quarter of 1996,  but  increased  only
$0.5 million  between the nine-month  periods ended September 30, 1997 and 1996.
The quarterly  variations in the cost of expendable  parts  consumed are closely
related  to  seasonal  differences  in the  Company's  heavy  maintenance  check
programs for its fleet, which were scheduled more effectively into lower periods
of  aircraft  utilization  in  1997  than  they  were  in  1996,  when  aircraft
availability  was more  constrained  due to several  late  deliveries  of Boeing
727-200 aircraft.

The cost of maintenance  contract  labor  increased by $1.2 million in the third
quarter of 1997 as compared to the third quarter of 1996,  and increased by $2.4
million for the nine months ended  September  30, 1997,  as compared to the same
period in 1996. As explained  above under  "Salaries,  Wages and Benefits",  the
Company  increased its  utilization  of  maintenance  contract  labor in 1997 to
compensate for some shortages of experienced  airframe and powerplant  mechanics
and engineers.

The cost of parts loans and exchanges was unchanged  between the third  quarters
of 1997  and  1996,  but  declined  by $1.3  million  in the nine  months  ended
September  30,  1997,  as compared  to the same period of 1996,  due to improved
internal procedures to limit the need for such loans and exchanges.

All of the  Company's  aircraft  under  operating  leases  have  certain  return
conditions  applicable to the maintenance  status of airframes and engines as of
the termination of the lease.  The Company accrues  estimated  return  condition
costs as a component of  maintenance,  materials and repairs  expense based upon
the actual condition of the aircraft as each lease  termination date approaches,
and based upon the Company's ability to estimate the expected cost of conforming
to these conditions.  Return condition  expenses accrued in the third quarter of
1997 were $0.3 million  more than in the same  quarter of 1996,  and in the nine
months  ended  September  30, 1997,  were $0.8 million  higher than for the nine
months ended  September 30, 1996.  This increase was primarily due to changes in
the mix of  aircraft  leases  and  associated  return  conditions  which  became
effective between years.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  third  quarter  of 1997
decreased  22.9% to $13.5  million  from $17.5  million in the third  quarter of
1996, and aircraft  rentals expense in the nine months ended September 30, 1997,
decreased  19.5% to $41.8 million from $51.9 million in the same period of 1996.
These  decreases  were  primarily  attributable  to  the  restructuring  of  the
Company's  Boeing  757-200  fleet in the fourth  quarter of 1996, as a result of
which the number of Boeing 757-200 aircraft  operated by the Company was reduced
by four units.  The  reduction  in the size of the Boeing  757-200  fleet was an
integral  component of the Company's 1996  restructuring  of scheduled  service,
based upon  profitability  analysis which  disclosed  that, for some uses of the
Boeing 757-200 in the Company's  markets,  it was more  profitable to substitute
other aircraft with lower ownership costs.  Aircraft rentals expense declined by
$4.4 million  between the third quarters of 1997 and 1996, and declined by $12.8
million  between the nine month periods ended  September 30, 1997 and 1996, as a
result of the Boeing 757-200 fleet restructuring.

Four  additional   Boeing  727-200   aircraft  were  acquired  and  financed  by
sale/leasebacks  at various times during the first three quarters of 1996, while
one Boeing  727-200  aircraft  previously  on an operating  lease was  purchased
during the second  quarter of 1996.  The net increase in leased  Boeing  727-200
aircraft  between  years added  approximately  $0.7 million in aircraft  rentals
expense in the third  quarter of 1997, as compared to the third quarter of 1996,
and added approximately $2.7 million in aircraft rentals expense during the nine
months ended September 30, 1997, as compared to the same period of 1996.

Aircraft rentals expense for the third quarter of 1997 was 0.37 cents per ASM, a
decrease of 19.6% from 0.46 cents per ASM in the third quarter of 1996. Aircraft
rentals  expense for the nine months ended September 30, 1997, was 0.43 cents, a
decrease  of  10.4%  from  0.48  cents  for  the  same   period  of  1996.   The
period-to-period  decrease  in  the  size  of the  Boeing  757-200  fleet  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.
With the reduction in the higher-ownership-cost  Boeing 757-200 aircraft in late
1996,  the  Company  anticipates  that the cost per ASM  produced  by its leased
aircraft fleet will continue to be lower in future quarters.

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 unit 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 was  unchanged at $10.4 million for
the third quarters of 1997 and 1996, and was also unchanged at $27.7 million for
the nine months ended September 30, 1997 and 1996.  During the first nine months
of 1997,  the  Company's  average  full-time-equivalent  cockpit  and cabin crew
employment was 13.5% lower as compared to the prior year,  even though jet block
hours  decreased  by only  11.7%  between  periods.  Although  the  Company  did
experience  some crew  shortages in the first  quarter of 1996  associated  with
severe  winter  weather,  shortages  of both  cockpit  and cabin crews were more
chronic in the first nine months of 1997, and per-crew-member  travel costs were
consequently  higher since crews spent  greater  amounts of time away from their
bases to operate the Company's schedule. In addition,  average crew travel costs
for the U.S. military and specialty charter  businesses are much higher than for
track charter and scheduled  service since these flights more often operate away
from crew bases.

The cost per ASM for crew and other employee travel increased 3.6% to 0.29 cents
in the third  quarter of 1997, as compared to 0.28 cents in the third quarter of
1996, and increased  11.5% to 0.29 cents in the nine months ended  September 30,
1997, from 0.26 cents in the same period of 1996.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie 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
1997 and 1996,  catering  represented  83.5% and 83.8%,  respectively,  of total
passenger service expense,  while for the nine-month periods ended September 30,
1997 and 1996,  catering  represented  82.8% and 80.3%,  respectively,  of total
passenger service expense.

The cost of passenger  service  increased  5.3% in the third  quarter of 1997 to
$10.0  million,  as compared to $9.5 million in the third quarter of 1996.  This
increase between quarters was primarily due to an increase of approximately 6.7%
in the average cost to cater each passenger. Catering unit cost increased due to
a change in the mix of passengers  boarded from fewer  scheduled  service toward
more  charter  and  military  passengers;  the latter  passengers,  particularly
military,  are the most expensive  passengers to cater in the Company's business
mix.  Although  the  number  of jet  passengers  boarded  decreased  by  9.3% to
1,324,282  in the third  quarter of 1997 as compared to  1,459,897  in the third
quarter  of  1996,  military  and  charter  passengers  accounted  for  36.2% of
passengers  boarded  in the  third  quarter  of 1997,  as  compared  to 33.0% of
passengers boarded in the third quarter of 1996.

The cost of passenger service decreased 2.3% to $25.8 million in the nine months
ended  September 30, 1997,  from $26.4 million in the same period of 1996.  This
reduction was partly caused by fewer system-wide jet passengers  boarded,  which
declined by 13.2% to 4,043,535 in the nine months ended  September  30, 1997, as
compared to 4,659,399 in the same period of 1996.  However,  the average cost to
cater each passenger  boarded  increased  10.7% between the  nine-month  periods
ended  September  30, 1997 and 1996,  due to the change in the mix of passengers
boarded.  For the nine months  ended  September  30, 1997  military  and charter
passengers  accounted for 43.4% of passengers  boarded,  as compared to 35.3% of
passengers boarded in the nine months ended September 30, 1996.

The cost per ASM of passenger  service increased 8.0% to 0.27 cents in the third
quarter of 1997,  as  compared to 0.25 cents in the third  quarter of 1996,  and
increased 4.0% to 0.26 cents in the nine months ended  September 30, 1997,  from
0.25 cents in the same period of 1996.

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  4.5% to $7.0  million  in the  third
quarter of 1997, as compared to $6.7 million in the third  quarter of 1996,  and
decreased 9.7% to $19.6 million in the nine months ended September 30, 1997 from
$21.7 million in the same period of 1996.  Scheduled service commissions expense
declined  by $0.4  million  and $3.6  million,  respectively,  between the third
quarters and the nine-month periods ended September 30, 1997 and 1996, both as a
result of the decline in scheduled service revenues earned between periods,  and
as a result of  non-recurring  commission  charges in the third  quarter of 1996
(associated   with  scheduled   service   restructuring   and  resulting  flight
cancellations) for involuntary  refunds of tickets issued by travel agencies for
which related  commissions  were not refunded to the Company.  Military and tour
operator  commissions  expense  increased  by $0.7  million  and  $1.8  million,
respectively, between the same sets of comparative periods, due to the increased
level of  commissionable  revenues  earned  in those  business  units in 1997 as
compared to 1996.

The cost per ASM of commissions  expense  increased by 5.6% to 0.19 cents in the
third  quarter of 1997 as compared  to 0.18 cents in the third  quarter of 1996,
whereas the cost per ASM was  unchanged at 0.20 cents for the nine month periods
ended September 30, 1997 and 1996.

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 and  cruise  accommodations  to  Ambassadair  and ATA  Vacations
customers.  Ground  package  cost  increased  9.8% to $4.5  million in the third
quarter of 1997, as compared to $4.1 million in the third  quarter of 1996,  and
ground package  cost  decreased  1.4% to $14.0  million in the nine months ended
September 30, 1997, as compared to $14.2 million in the same period of 1996. The
increase  in cost  between  the third  quarters of 1997  and 1996  was due to an
increase in the average cost of ground packages sold, since the number of ground
packages sold was essentially unchanged between periods. The decrease in expense
between the nine months ended  September 30, 1997 and 1996 was  attributable  to
nominal  changes in  both the average  unit cost and  number of ground  packages
sold.

Ground package cost per ASM increased by 9.1% to 0.12 cents in the third quarter
of 1997, as compared to 0.11 cents in the third  quarter of 1996,  and increased
by 7.7% to 0.14 cents in the nine months ended  September  30,  1997,  from 0.13
cents in the same period of 1996.  The higher cost per ASM in 1997 resulted from
a greater  decline in total ASMs as compared  to the  decline in ground  package
sales volumes between periods.

Other Selling Expenses. Other selling expenses are comprised of (i) booking fees
paid to computer  reservation  systems (CRSs) to reserve  single-seat  sales for
scheduled  service;  (ii) credit card  discount  expenses  incurred when selling
single seats and ground  packages to  customers  using credit cards for payment;
(iii) costs of providing toll-free telephone services,  primarily to single-seat
and  vacation  package  customers  who  contact  the  Company  directly  to book
reservations;  and (iv) miscellaneous  other selling expenses that are primarily
associated with single-seat sales. Other selling expenses decreased 4.7% to $4.1
million in the third  quarter of 1997,  as compared to $4.3 million in the third
quarter of 1996, and other selling expenses  decreased 24.3% to $10.9 million in
the nine months ended  September  30, 1997,  as compared to $14.4 million in the
same period of 1996.

Credit  card  discount   expense   decreased  $0.1  million  and  $0.7  million,
respectively,  in the third quarter of 1997 and the nine months ended  September
30, 1997,  as compared to the same periods in 1996, as a result of the reduction
in size of the scheduled service business unit of the Company and the consequent
reduction  in total  credit  card sales,  and due to a reduction  in the blended
credit card discount rate between  years.  CRS fees  decreased  $0.2 million and
$1.8  million,  respectively,  in the third  quarter of 1997 and the nine months
ended  September 30, 1997, as compared to the same periods in 1996,  due to less
bookings made for the smaller  scheduled  service business unit between periods.
Toll-free telephone usage increased $0.1 million in the third quarter of 1997 as
compared to the third quarter of 1996, but declined by $0.9 million  between the
nine months ended September 30, 1997 and 1996 due to less usage and lower rates.

The  reductions in other selling  expenses  noted above for the third quarter of
1997 as compared to the third quarter of 1996 were less  pronounced than for the
comparative  nine month periods ended September 30, 1997 and 1996 partly because
the  difference in scheduled  service  capacity  between the  comparative  third
quarters was less  significant  than between the nine month  periods,  since the
1996 reduction in scheduled  service capacity began in late August of that year.
Additionally, scheduled service business unit reservations activity in September
1997 was significantly above  expectations,  which increased costs for both toll
free telephone charges and CRS fees.

Other selling cost per ASM was unchanged at 0.11 cents in the third  quarters of
1997 and 1996,  while other selling cost per ASM declined 15.4% to 0.11 cents in
the nine months ended  September 30, 1997, as compared to 0.13 cents in the same
period of 1996.

Advertising.  Advertising  expense  increased 39.1% to $3.2 million in the third
quarter of 1997,  as  compared to $2.3  million in the same period of 1996,  and
increased  19.5% to $9.8 million in the nine months ended September 30, 1997, as
compared to $8.2  million in the nine  months  ended  September  30,  1996.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service sales and the sale of air-and-ground  packages.  Advertising support for
these lines of business was  increased  in 1997  consistent  with the  Company's
overall strategy to enhance RASM in these businesses  through  increases in load
factor and yield.  Additionally,  advertising was comparatively low in the third
quarter of 1996 due to the  restructuring of numerous  scheduled service markets
which was initiated in the latter part of that quarter.

The cost per ASM of  advertising  increased  50.0%  to 0.09  cents in the  third
quarter of 1997, as compared to 0.06 cents in the third quarter of 1996, and the
cost per ASM  increased  25.0% to 0.10 cents in the nine months ended  September
30, 1997, as compared to 0.08 cents in the same period of 1996.  These increases
in cost per ASM resulted from higher absolute advertising dollars being spent in
a period  of  declining  ASMs,  but was  nevertheless  an  integral  part of the
Company's successful strategy in 1997 to enhance  profitability in the scheduled
service business.

Facility and Other Rentals.  Facility and other rentals includes the cost of all
ground facilities that are leased by the Company such as airport space, regional
sales  offices  and general  offices.  The cost of  facility  and other  rentals
decreased  21.4% to $2.2  million in the third  quarter of 1997,  as compared to
$2.8 million in the third quarter of 1996,  and  decreased  8.3% to $6.6 million
for the nine months ended  September 30, 1997 as compared to $7.2 million in the
nine  months  ended  September  30,  1996.  There were some  changes in specific
facilities  utilized by the Company  between  periods,  such as the  addition of
hangar space at  Chicago-Midway  and the  elimination  of airport  facilities at
Boston.  The Company  reduced total facility  expense  between years through the
sublease of excess  airport  facilities to third  parties.  The cost per ASM for
facility and other rentals decreased 14.3% to 0.06 cents in the third quarter of
1997 as compared to 0.07 cents in the third quarter of 1996,  while the cost per
ASM was unchanged at 0.07 cents for the nine months ended September 30, 1997 and
1996.

Other  Operating  Expenses.  Other  operating  expenses  decreased 3.5% to $13.6
million in the third  quarter of 1997, as compared to $14.1 million in the third
quarter of 1996, and other operating expenses decreased 6.6% to $39.8 million in
the nine months ended  September  30, 1997,  as compared to $42.6 million in the
same period in 1996.  Other  operating  expenses which  experienced  significant
increases  between  both sets of  comparative  periods  included the cost of the
Chicago  Express  commuter  agreement  effective  April 1,  1997 and the cost of
property and sales taxes. Other operating expenses which experienced significant
decreases  between  both  sets  of  comparative  periods  included  the  cost of
insurance and the cost of professional consulting fees. Many other categories of
other  operating  expenses were lower in 1997 than in 1996  primarily due to the
smaller size of the airline between periods.

Other  operating cost per ASM was unchanged at 0.37 cents for the third quarters
of 1997 and 1996,  and  increased  2.5% to 0.41 cents in the nine  months  ended
September 30, 1997, as compared to 0.40 cents in the same period of 1996.

Interest  Income and  Expense.  Interest  expense  in the third  quarter of 1997
increased  316.7% to $2.5  million,  as  compared  to $0.6  million in the third
quarter of 1996, and interest  expense  increased  107.1% to $5.8 million in the
nine months ended  September  30, 1997,  as compared to $2.8 million in the same
period  of  1996.  The  increase  in  interest  expense  between  both  sets  of
comparative  periods was primarily  due to the change in the  Company's  capital
structure which resulted from the two financings  completed on July 24, 1997, at
which  time the  Company  (i) sold  $100.0  million  principal  amount  of 10.5%
unsecured  seven year notes,  and (ii) entered into a new $50.0 million  secured
revolving credit facility, thereby replacing the former secured revolving credit
facility of $122.0 million.

The capital  structure of the Company prior to completing  these new  financings
provided for outstanding  borrowings  under the former credit facility of $122.0
million to be routinely  adjusted to meet the expected cash flow requirements of
the Company,  thereby minimizing the level of borrowings on which interest would
be paid. Under the new capital structure of the Company, the level of borrowings
outstanding  under the 10.5% notes will remain fixed at $100.0  million  without
regard to  actual  cash  requirements  at any  point in time.  During  the third
quarter of 1997, the weighted average borrowings  outstanding were approximately
$119.4  million,  as  compared  to $79.9  million in the third  quarter of 1996.
During the nine months ended September 30, 1997, the weighted average borrowings
outstanding were  approximately  $99.4 million,  as compared to $75.1 million in
the same period of 1996.

The  weighted  average  effective  interest  rate  applicable  to the  Company's
outstanding  borrowings in the third  quarter of 1997 was 9.16%,  as compared to
8.11% in the third  quarter  of 1996,  and was 8.42% for the nine  months  ended
September 30, 1997 as compared to 8.13% in the same period of 1996. The increase
in  the weighted  average effective  interest rates between both sets of compar-
ative periods was primarily due to the 10.5% effective interest rate  applicable
to the $100.0 million in unsecured  notes  issued on  July 24,  1997,  which was
higher  than the  average effective interest rates of  7.84% and 8.92%, respect-
ively, applicable to  borrowings  under the  former credit  facility  during the
third quarter and nine months ended September 30, 1996.

In order to minimize the interest  expense  impact of the $100.0  million  10.5%
unsecured  notes,  the Company  invested excess cash balances and thereby earned
$0.6  million in interest  income in the third  quarter of 1997,  an increase of
200.0% over interest income of $0.2 million earned in the third quarter of 1996.
The Company  earned $0.8  million in  interest  income in the nine months  ended
September  30, 1997,  an increase of 60.0% over $0.5 million  earned in the same
period of 1996.


Income Tax Expense

In the third  quarter of 1997,  the Company  recorded $1.8 million in income tax
expense  applicable  to the income  before  income taxes for that period,  while
income tax credits of $6.8 million were recognized pertaining to the loss before
taxes for the third  quarter of 1996.  For the nine months ended  September  30,
1997,  income tax  expense of $5.2  million was  recorded,  as compared to a tax
credit of $6.1  million  in the same  period  of 1996.  The  effective  tax rate
applicable to the third quarter of 1997 was 51.1%,  while the effective tax rate
applicable to the third  quarter of 1996 was 35.0%.  The effective tax rates for
the nine  months  ended  September  30,  1997 and 1996  were  55.2%  and  32.6%,
respectively.

Income  tax  expense  and  credits  in both  sets of  comparative  periods  were
significantly  affected by the non-deductibility for federal income tax purposes
of 50% of  amounts  paid  for  crew  per  diem.  The  effect  of this  permanent
difference on the effective  income tax rate for financial  accounting  purposes
becomes more  pronounced  in cases where  before-tax  income or loss  approaches
zero,  which was one reason for the higher effective tax rates applicable to the
three month and nine month periods  ended  September 30, 1997 as compared to the
comparable periods of 1996.

Income  tax  expense  and the  effective  tax  rate for the  nine  months  ended
September 30, 1997 were also significantly affected by the one-time $2.0 million
charge to  salaries,  wages and  benefits in the second  quarter of 1997 for the
prepaid  executive   compensation  package  provided  to  the  Company's  former
President and Chief Executive  Officer.  Of the total  compensation paid to this
former  executive  of  the  Company  in  1997,  approximately  $1.7  million  is
non-deductible  against the Company's federal income taxes, and thus constitutes
an additional significant permanent difference between income for federal income
tax purposes and financial accounting income which did not exist in 1996.


Liquidity and Capital Resources

Cash Flows.  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.  As described  further  below,  in the
third quarter of 1997 the Company completed two separate  financings designed to
lengthen the maturity of its long-term  debt and  diversify its credit  sources,
including  the issuance of  unsecured  notes and the  replacement  of the former
credit facility with one of lesser borrowing availability.

For the nine months  ended  September  30, 1997 and 1996,  net cash  provided by
operating  activities  was $70.7 million and $27.3  million,  respectively.  The
increase in cash provided by operating activities between years was attributable
to such factors as increased  earnings,  growth in scheduled service air traffic
liability  associated  with advanced  ticket sales,  the  liquidation of certain
assets held for sale, and other factors. 

Net cash used in  investing  activities  was $60.7  million  and $53.7  million,
respectively,  for the nine  months  ended  September  30,  1997 and 1996.  Such
amounts  included cash capital  expenditures  totaling $63.5 million in the nine
months ended  September 30, 1997,  and $87.6 million in the same period of 1996,
for engine overhauls,  airframe  improvements and the purchase of rotable parts.
Proceeds from the sale of assets  totaled $8.0 million for the nine months ended
September 30, 1997,  and $30.2 million for the comparable  period of 1996.  Such
proceeds were primarily attributable to sale/leaseback transactions completed in
both years for Boeing 727-200  aircraft,  although four such  transactions  were
completed in the 1996 period as compared to one such  transaction in 1997.  Cash
capital  expenditures  for the nine month periods  ended  September 30, 1997 and
1996 were supplemented with other capital  expenditures,  financed directly with
debt, totaling $30.7 million and $14.2 million,  respectively. The $30.7 million
in new debt  issued in 1997 was to  directly  finance  the  purchase of a Boeing
757-200 aircraft which had previously been subject to a month-to-month operating
lease.

The  Company's  capital  spending  program in the first nine  months of 1997 was
reduced as compared to the prior year due to (i) the  reduction  of the fleet by
four units between years, and the absence of any aircraft  deliveries during the
first nine months of 1997; and (ii) the accomplishment of statutory requirements
for a 65%  Stage  3  fleet  as of  December  31,  1996,  which  resulted  in the
hushkitting of six Boeing 727-200  aircraft during calendar year 1996.  Although
the Company elected to hushkit an additional  Boeing 727-200 aircraft during the
third quarter of 1997, the Company is not required to increase its Stage 3 fleet
composition  until  December 31, 1998, at which time 75% of the Company's  fleet
must meet Stage 3 requirements.  The Company  currently  expects to meet Stage 3
fleet requirements through additional hushkitting of Boeing 727-200 aircraft and
through future deliveries of other Stage-3-compliant aircraft.

Net cash used in financing  activities was $1.3 million in the nine months ended
September  30,  1997,  and net cash  provided by financing  activities  was $6.4
million in the nine months ended  September 30, 1996.  Debt proceeds in the 1996
period  included the addition of $15.0 million in credit  facility  availability
for financing the  installation  of hushkits on Boeing  727-200  aircraft.  Debt
proceeds in the 1997 period  included both the proceeds from the issuance of the
unsecured notes and the proceeds from borrowing  against the new credit facility
as of September 30, 1997. Payments on long-term debt in the 1997 period included
the repayment of the former credit facility.

Aircraft and Fleet Transactions. In November 1994, the Company signed a purchase
agreement  for six new Boeing  757-200s  which,  as  subsequently  amended,  now
provides  for seven total  aircraft to be  delivered  between late 1995 and late
1998. In conjunction  with the Boeing  purchase  agreement,  the Company entered
into a separate  agreement with Rolls-Royce  Commercial Aero Engines Limited for
15 RB211-535E4 engines to power the seven 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,  a prorated  amount of the credits 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 four aircraft under these
agreements in September and December  1995,  and November and December 1996, all
of which were financed under leases accounted for as operating leases. The final
three deliveries under this agreement are scheduled for November 1997, July 1998
and December 1998.  Advanced payments and interest totaling  approximately $24.0
million ($8.0 million per aircraft) are required  prior to delivery of the three
remaining aircraft, with the remaining purchase price payable at delivery. As of
September  30, 1997 and 1996,  the Company had recorded  $12.8 million and $23.4
million,  respectively, in advanced 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  first  quarter  of 1996,  the  Company  purchased  four  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 fifth 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 until
the completion of a sale/leaseback transaction during the third quarter of 1997.

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
canceled  leases on five  Boeing  757-200  aircraft  powered  by Pratt & Whitney
engines  and  returned  these  aircraft  to the  lessor by the end of 1996.  The
Company was required to meet certain return  conditions  associated with several
aircraft,  such  as  providing  maintenance  checks  to  airframes.  The  lessor
reimbursed the Company for certain leasehold  improvements made to some aircraft
and  credited  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 reduced the Company's
fleet of  Pratt-&-Whitney-powered  Boeing  757-200  aircraft  from  seven to two
units. The Company also agreed to terminate  existing  operating leases on three
Lockheed  L-1011  aircraft and to purchase  the  airframes  pertaining  to these
aircraft for $1.5 million, while signing a new operating lease covering only the
nine related  engines.  The Lockheed  L-1011 airframe and engine portion of this
transaction  was not completed until the second quarter of 1997. The lessor also
provided the Company with  approximately  $6.9 million in  additional  unsecured
financing  for  a  term  of  seven  years.  This  transaction  resulted  in  the
recognition of a $2.3 million loss on disposal of assets in the third quarter of
1996.

The Company  also  agreed to purchase  one  Rolls-Royce-powered  Boeing  757-200
aircraft from the same lessor in the fourth  quarter of 1996.  This purchase was
not  completed  in 1996,  and the  aircraft  was  acquired  from the lessor on a
short-term  rental agreement pending the completion of the purchase in September
1997. The Company financed this purchase through the issuance of a $30.7 million
note  maturing  on October  15,  1998.  The note  requires  monthly  payments of
$400,000 in principal and interest  from October 15, 1997 through  September 15,
1998, with the balance due at maturity.  Interest of 7.08% applies to the twelve
monthly  payments,  while  interest  of  8.08%  applies  to the  balance  due at
maturity.  The Company  currently  intends to sell this  aircraft and repay this
note,  subject to a short-term  rental  agreement under which the aircraft would
continue  to be  operated  by the  Company  until  the July 1998  delivery  of a
replacement Boeing 757-200 from the manufacturer.  The temporary  acquisition of
this   aircraft  in  late  1996,   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,   resulted   in  an
all-Rolls-Royce-powered Boeing 757-200 fleet of seven units by 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.  These aircraft were returned to the lessor by the end
of 1996. This transaction  resulted in the recognition of a $2.4 million loss on
disposal of assets in the third quarter of 1996.

Issuance  of  Unsecured  Notes.  On July 24,  1997,  the Company  completed  two
separate financings designed to lengthen the maturity of the Company's long-term
debt and diversify its credit sources. On that date, the Company (i) sold $100.0
million  principal  amount of unsecured  seven year notes in a private  offering
under Rule 144A, and (ii) entered into a new secured revolving credit facility.

The unsecured senior notes mature on August 1, 2004. Each note bears interest at
the effective  annual rate of 10.5%,  payable on February 1 and August 1 of each
year  beginning  February 1, 1998.  The Company is  obligated  to  consummate  a
registered exchange offer for the notes, or cause a registration  statement with
respect  to the  resale of the notes to be  declared  effective,  on or prior to
January 24, 1998,  or the effective  interest rate  applicable to the notes will
increase to 11.0% per annum until such registration becomes effective. The notes
rank pari passu with all unsecured,  unsubordinated  indebtedness of the Company
existing  now or created in the  future,  are  effectively  subordinated  to the
Company's obligations under secured indebtedness to the extent of such security,
and will be senior to any  subordinated  indebtedness  of the Company created in
the  future.  All payments of  interest and  principal are unconditionally guar-
anteed on an unsecured, unsubordinated basis, jointly and severally, by  each of
the active subsidiaries  of the Company.  The Company may redeem the  notes,  in
whole or in part, at any time on or after August 1,  2002, initially  at 105.25%
of their principal  amount plus accrued  interest,  declining  ratably to 100.0%
of their principal amount plus  accrued interest at maturity.  At any time prior
to August 1, 2000, the  Company may redeem up to 35.0% of the original aggregate
principal amount of the  notes with the proceeds of sales of common stock,  at a
redemption price of 110.5%  of their  principal  amount (plus accrued interest),
provided that at least $65.0 million in  aggregate principal amount of the notes
remains outstanding  after such  redemption.  The notes are subject to covenants
for the benefit of the note holders,  including, among other things, limitations
on: (i) the incurrence of additional  indebtedness;  (ii) the making of  certain
restricted  payments;  (iii) the  creation  of  consensual  restrictions  on the
payment  of dividends and  other  payments  by  certain  subsidiaries; (iv)  the
issuance and sale of capital  stock  by certain  subsidiaries;  (v) the issuance
of  guarantees  by certain   subsidiaries;   (vi)  certain   transactions   with
shareholders  and  affiliates; (vii) the  creation of liens on certain assets or
properties;   (viii) certain  types of  sale/leaseback  transactions;   and (ix)
certain sales, transfers or other dispositions of assets.

The net proceeds of the unsecured notes were approximately $97.3 million,  after
application of costs and fees of issuance. The Company used a portion of the net
proceeds to repay in full the  Company's  prior bank  facility  and will use the
balance of the proceeds for general  corporate  purposes,  which may include the
purchase of  additional  aircraft  and/or the  refinancing  of  existing  leased
aircraft.

Changes in Credit  Facilities.  Concurrently  with the issuance of the unsecured
notes, on July 24, 1997 the Company  entered into a new $50.0 million  revolving
credit  facility  that  includes  up to $25.0  million for  stand-by  letters of
credit.  ATA is the borrower under the new credit facility,  which is guaranteed
by the  Company  and  each  of the  Company's  other  active  subsidiaries.  The
principal  amount of the new facility  matures on April 1, 2001,  and borrowings
are secured by certain Lockheed L-1011 aircraft and engines.  The  loan-to-value
ratio for  collateral  securing the new facility may not exceed 75% at any time.
Borrowings under the new facility bear interest, at the option of ATA, at either
(i) LIBOR plus 1.50% to 2.50% (depending upon certain financial ratios); or (ii)
the agent bank's prime rate plus 0.0% to 0.5% (depending upon certain  financial
ratios). The facility contains various covenants including,  among other things:
(i) limitations on incurrence of debt and liens on assets;  (ii)  limitations on
capital  expenditures;  (iii)  restrictions  on payment of  dividends  and other
distributions  to  stockholders;  (iv)  limitations  on mergers  and the sale of
assets; (v) restrictions on the prepayment or redemption of certain indebtedness
including the 10.5% notes; and (vi) maintenance of certain financial ratios such
as minimum  tangible  net worth,  cash flow to  interest  expense  and  aircraft
rentals and total adjusted liabilities to tangible net worth.

The Company's former credit facility had initially  provided a maximum of $125.0
million,  including $25.0 million for stand-by letters of credit, subject to the
maintenance of certain  collateral value including certain owned Lockheed L-1011
aircraft, certain receivables, and certain rotables and spare parts. As a result
of the Company's need to restructure its scheduled service business, the Company
renegotiated certain terms of the former credit facility effective September 30,
1996,  including the modification of 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  agreed to  implement  changes to the  underlying
collateral for the former  facility and to change the interest rates  applicable
to borrowings under the facility.  The Company pledged  additional owned engines
and equipment as collateral  for the facility as of the  implementation  date of
the new  agreement.  The Company  further  agreed to reduce the $63.0 million of
borrowing  availability  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  April 1999.  Loans under the  renegotiated
facility were subject to 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 former
facility  was  scheduled  to  mature on April 1,  1999,  and  contained  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 December 31, 1996, the Company had classified  $19.9 million of former credit
facility  borrowings to current  maturities  of long-term  debt. Of this amount,
$10.5  million was  attributable  to the  scheduled  reduction  of  availability
secured by the owned Lockheed  L-1011 fleet during the 12 months ending December
31, 1997. The remaining $9.4 million represented the amount of the spare Pratt &
Whitney  engines which were pledged to the credit  facility and which were to be
repaid from the  anticipated  sale.  The net book value of these spare  engines,
which approximates estimated market value, is classified as Assets Held for Sale
in the  accompanying  balance  sheet.  In July 1997, the Company sold two of the
four spare  Pratt & Whitney  engines,  and the Company  continues  to market the
remaining two spare engines and parts to users of Pratt & Whitney powerplants.

As of September 30, 1997, the Company had borrowed $25.0 million against the new
credit  facility,  all of which borrowings were repaid on October 1, 1997. As of
December 31, 1996,  the Company had borrowed the maximum  amount then  available
against the former credit facility, of which $46.0 million was repaid on January
2, 1997.

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 lender's
prime rate plus 0.25% per annum.  There were no borrowings against this facility
as of  September  30, 1997 or 1996;  however,  the Company did have  outstanding
letters of credit  secured by this  facility  aggregating  $3.6 million and $4.0
million, respectively.

Stock Repurchase  Program. In February 1994, the Board of Directors approved the
repurchase of up to 250,000 shares of the Company's  common stock.  During 1996,
the Company  repurchased  16,000 shares,  bringing the total number of shares it
has repurchased  under the program to 185,000 shares. No shares were repurchased
during the first nine months of 1997.
The Company does not currently expect to complete this stock repurchase program.


Forward-Looking Information

Information  contained  within this  "Management's  Discussion  and  Analysis of
Financial  Condition  and  Results  of  Operations"   contains   forward-looking
information  which can be  identified  by  forward-looking  terminology  such as
"believes,"  "expects," "may," "will," "should,"  "anticipates," or the negative
thereof,  or other variations in comparable  terminology.  Such  forward-looking
information is based upon  management's  current  knowledge of factors affecting
the Company's  business.  The differences  between expected  outcomes and actual
results can be material, depending upon the circumstances.  Therefore, where the
Company  expresses  an  expectation  or  belief  as to  future  results  in  any
forward-looking  information,  such  expectation  or belief is expressed in good
faith and is believed to have a reasonable basis, but the Company can provide no
assurance  that the  statement of  expectation  or belief will result or will be
achieved or accomplished.

The Company has  identified  the  following  important  factors that could cause
actual results to differ materially from those expressed in any  forward-looking
statement made by the Company:

1. The restructuring of the Company's  scheduled service operations  resulted in
significant  operating and net losses for the third and fourth  quarters of 1996
and has imposed  higher  fixed  costs on the  traditionally  profitable  charter
business  unit of the Company.  Although the Company was  profitable  during the
first nine  months of 1997,  future  actions  of the  Company's  competitors  or
unfavorable future economic conditions,  such as high fuel prices or a sustained
reduction in demand for the Company's services,  could render such restructuring
insufficient to return the Company to sustained profitability.

2. The Company's capital structure is subject to significant financial leverage,
which could impair the Company's  ability to obtain new or additional  financing
for working  capital and capital  expenditures,  could  increase  the  Company's
vulnerability to a sustained  economic downturn and could restrict the Company's
ability to exploit new business opportunities or limit the Company's flexibility
to respond to changing business conditions.

3. Under the terms of certain financing  agreements,  the Company is required to
maintain compliance with certain specified  covenants,  restrictions,  financial
ratios and other financial and operating tests. The Company's  ability to comply
with any of the foregoing  restrictions and with loan repayment  provisions will
depend upon its future profit and loss performance and financial position, which
will be subject to prevailing economic  conditions and other factors,  including
some factors  entirely  beyond the control of the  Company.  A failure to comply
with any of these  obligations  could result in an event of default under one or
more such financing  agreements,  which could result in the  acceleration of the
repayment of certain of the Company's debt, as well as the possible  termination
of aircraft operating leases. Such an event could result in a materially adverse
effect on the Company's financial position.

4. As previously disclosed by the Company,  possible business  combinations with
other entities have been considered. The Company intends to continue to evaluate
such potential  combinations.  It is possible that the Company will enter into a
transaction  in the  future  that  would  result in a merger or other  change in
control of the  Company.  The  Company's  current  credit  facility  and certain
unsecured term debt may be accelerated upon such a merger or  consolidation,  in
which case there can be no  assurance  that the  Company  would have  sufficient
liquidity to complete such a transaction or to secure alternative financing.

5. The Company has significant net operating loss  carryforwards  and investment
and other tax credit  carryforwards which may, depending upon the circumstances,
be available to reduce  future  Federal  income  taxes  payable.  If the Company
undergoes an ownership  change within the meaning of Section 382 of the Internal
Revenue Code, the Company's  potential  future  utilization of its net operating
loss  carryforwards and investment tax credit  carryforwards  could be impaired.
The actual  effect of this  impairment on the Company would depend upon a number
of factors,  including  the  profitability  of the Company and the timing of the
sale of certain  assets,  some of which factors may be beyond the control of the
Company.  The impact on the  Company of such a  limitation  could be  materially
adverse under certain circumstances.

6. The vast majority of the Company's  scheduled  service and charter  business,
other than U.S.  military,  is leisure  travel.  Since leisure travel is largely
discretionary  spending on the part of the  Company's  customers,  the Company's
results of operations  can be adversely  affected by economic  conditions  which
reduce discretionary purchases.

7. The  Company  is  subject  to the risk  that one or more  customers  who have
contracted  with the Company will cancel or default on such  contracts  and that
the Company might be unable in such  circumstances  to obtain other  business to
replace the resulting loss in revenues. The Company's largest single customer is
the U.S.  military,  which accounted for approximately  14.9% of total operating
revenues in the third quarter of 1997, and 17.4% of total operating  revenues in
the nine months  ended  September  30,  1997.  No other  single  customer of the
Company accounts for more than 10% of operating revenues.

8.  Approximately  two-thirds  of the Company's  operating  revenues are sold by
travel agents and tour  operators  who generally  have a choice of airlines when
booking a customer's  travel.  Although the Company intends to offer  attractive
and competitive products to travel agents and tour operators and further intends
to maintain favorable  relationships with them, any significant actions by large
numbers of travel  agencies or tour  operators  to favor other  airlines,  or to
disfavor the Company, could have a material adverse effect on the Company.


9. The  Company's  airline  businesses  are  significantly  affected by seasonal
factors.  Typically,  the Company  experiences reduced demand for leisure travel
during the second and fourth quarters of each year. In recent years, the Company
has  experienced  its most robust demand in the first and third  quarters.  As a
result,  the  Company's  results of  operations  for any single  quarter are not
necessarily indicative of the Company's annual results of operations.

10. The airline  industry as a whole,  and scheduled  service in particular,  is
characterized  by low gross margins and high fixed costs of operation.  The high
fixed cost of operating a flight does not vary  significantly with the number of
passengers  carried,  and  therefore the revenue  impact of a small  increase or
decrease  in average  passenger  load factor  could,  in the  aggregate,  have a
significant  effect  on the  profitability  of  those  flights.  Accordingly,  a
relatively  minor  shortfall  in scheduled  service  load factor and  associated
revenue could have a material adverse effect on the Company.

11. The Company faces  intense  competition  from other  airlines in many of its
scheduled service markets, including other low-fare airlines. The future actions
of existing and potential  competitors in all of the Company's scheduled service
markets,  including  changes in prices and seat capacity  offered,  could have a
material effect on the profit performance of this business unit.

12. Jet fuel comprises a significant  percentage of the total operating expenses
of the Company,  accounting  for 20.4% of  operating  expenses in both the third
quarter of 1997 and the nine months ended  September  30, 1997.  Fuel prices are
subject to factors  which are beyond the control of the Company,  such as market
supply and demand  conditions,  and political or economic factors.  Although the
Company is able to  contractually  pass through some fuel price increases to the
U.S.  military and tour operators,  a significant  increase in fuel prices could
have a  material  adverse  effect on the  Company's  operating  performance  and
financial condition.

13. In June 1991, the Company's  flight  attendants  elected the  Association of
Flight Attendants as their  representative  and ratified a four-year  collective
bargaining agreement in December 1994. In June 1993, the Company's cockpit crews
elected the International  Brotherhood of Teamsters as their  representative and
ratified a four-year  collective  bargaining  agreement in September  1996.  The
Company believes that its relations with employee groups are good. However,  the
existence of a  significant  labor  dispute with any sizable  group of employees
could have a material adverse effect on the Company's operations.

14.  The  Company  is  subject  to  regulation  under the  jurisdictions  of the
Department of  Transportation  and the Federal  Aviation  Administration  and by
certain  other  governmental  agencies,   such  as  the  Federal  Communications
Commission,  the Commerce  Department,  the Customs Service, the Immigration and
Naturalization   Service,  the  Animal  and  Plant  Inspection  Service  of  the
Department  of  Agriculture,  and the  Environmental  Protection  Agency.  These
agencies propose and issue regulations from time to time which can significantly
increase the cost of airline  operations.  For example,  the FAA in recent years
has issued a number of aircraft  maintenance  directives  and other  regulations
requiring action by the Company on such matters as collision  avoidance systems,
airborne wind shear avoidance systems,  noise abatement,  airworthiness of aging
aircraft and increased inspection requirements.  Other laws and regulations have
been  considered from time to time that would prohibit or restrict the ownership
and/or  transfer  of  airline  routes and  takeoff  or landing  slots at certain
airports.  The Company  cannot  predict the nature of future  changes in laws or
regulations to which it may become subject,  and such laws and regulations could
have a material adverse effect on the financial condition of the Company.

15. In 1981,  the Company was granted a Certificate  of Public  Convenience  and
Necessity  pursuant to section 401 of the Federal Aviation Act authorizing it to
engage in air transportation.  The FAA further requires the Company to obtain an
operating certificate and operations  specifications  authorizing the Company to
operate to specific  airports  using  specific  equipment.  All of the Company's
aircraft  must also  maintain  certificates of  airworthiness issued by the FAA.
The Company holds an FAA air operating certificate under Part 121 of the Federal
Aviation  Regulations.  The Company believes that it is in compliance  with  all
requirements  necessary  to maintain  in good  standing  its operating authority
granted by the DOT and its air carrier operating certificate issued  by the FAA.
A  modification,  suspension  or revocation  of any of the Company's  DOT or FAA
authorizations  or  certificates  could  have a  material adverse  effect on the
Company.

16.  Under  current  DOT  regulations  with  respect to  charter  transportation
originating in the United States,  all charter airline tickets must generally be
paid for in cash,  and all funds received from the sale of charter seats (and in
some cases ground  arrangements) must be placed into escrow by the tour operator
or be  protected  by a surety bond  meeting  prescribed  standards.  The Company
currently  provides  an  unlimited  third-party  bond in  order  to  meet  these
regulations.  The issuer of the bond has the right to  terminate  the bond on 30
days'  notice.  If this bond were to be  materially  limited  or  canceled,  the
Company would be required to escrow funds to comply with DOT regulations,  which
could  materially  reduce the Company's  liquidity and require it to fund higher
levels of working capital.

17. The Company is subject to potential  financial  losses which may be incurred
in the event of an aircraft  accident,  including the repair or replacement of a
damaged aircraft and its subsequent loss from service,  and the potential claims
of injured passengers and others.  Under DOT regulations,  the Company maintains
liability  insurance on all aircraft.  Although the Company  currently  believes
that its  insurance  coverage is adequate,  there can be no  assurance  that the
amount of such  coverage  will not be  changed or that the  Company  will not be
required to bear  substantial  financial  losses from an  accident.  Substantial
claims from such an accident  could result in a material  adverse  change in the
Company's  financial position and could seriously inhibit customer acceptance of
the Company's services.



<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) None.
(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  November  14, 1997
                           John P. Tague
                           President and Chief Executive Officer
                           Director



Date  November 14, 1997
                           James W. Hlavacek
                           Executive Vice President, Chief Operating Officer
                               and President of ATA Training Corporation
                           Director



Date  November 14, 1997
                           Kenneth K. Wolff
                           Executive Vice President and Chief Financial Officer
                           Director



Date  November 14, 1997
                           Dalen D. Thomas
                           Senior Vice President Sales, Marketing and
                               Strategic Planning
                           Director





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