AMTRAN INC
10-Q, 1997-08-14
AIR TRANSPORTATION, NONSCHEDULED
Previous: GENTLE DENTAL SERVICE CORP, 10QSB, 1997-08-14
Next: ALLSTATE CORP, 10-Q, 1997-08-14



                   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 June 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

Commission 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  requirements  for the past 90 days.
Yes   X        No   ______

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

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

                     Applicable Only to Corporate Issuers

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

Common Stock,  Without Par Value - 11,613,852 shares as of July 31, 1997


<PAGE>



PART I - Financial Information
Item 1 - Financial Statements
                          AMTRAN, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                         June 30,                 December 31,
                                                                                             1997                      1996
                                                                                  ---------------------       ---------------------
                       ASSETS                                                           (Unaudited)
Current assets:
<S>                                                                                  <C>                       <C>                
      Cash and cash equivalents                                                      $            65,396       $            73,382
       Receivables, net of allowance for doubtful accounts
            (1997 - $1,430;  1996 - $1,274)                                                       23,246                    20,239
      Inventories,  net                                                                           14,863                    13,888
      Assets held for sale                                                                        13,838                    14,112
      Prepaid expenses and other current assets                                                   18,367                    14,672
                                                                                   ----------------------     ---------------------
Total current assets                                                                             135,710                   136,293

Property and equipment:
      Flight equipment                                                                           408,779                   381,186
      Facilities and ground equipment                                                             52,725                    51,874
                                                                                   ----------------------     ---------------------
                                                                                                 461,504                   433,060
      Accumulated depreciation                                                                 (230,206)                 (208,520)
                                                                                   ----------------------     ---------------------
          Property and equipment, net                                                            231,298                   224,540

     Deposits and other assets                                                                     9,724                     9,454
                                                                                   ----------------------     ---------------------
Total assets                                                                         $           376,732       $           370,287
                                                                                   ======================     =====================

                       LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                                            $            35,226       $            30,271
     Accounts payable                                                                              8,015                    13,671
     Air traffic liabilities                                                                      57,788                    49,899
     Accrued expenses                                                                             69,156                    64,813
                                                                                   ----------------------     ---------------------
Total current liabilities                                                                        170,185                   158,654

Long-term debt, less current maturities                                                          109,493                   119,786
Deferred income taxes                                                                             25,539                    20,216
Other deferred items                                                                              13,703                    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                       38,353                    38,341
         Additional paid-in capital                                                               15,667                    15,618
         Deferred compensation - ESOP                                                             (1,600)                   (2,133)
         Treasury stock: 185,000 shares - 1997; 185,000  shares - 1996                            (1,760)                   (1,760)
         Retained earnings                                                                         7,152                     4,678
                                                                                   ----------------------     ---------------------
                                                                                                  57,812                    54,744
                                                                                   ----------------------     ---------------------
Total liabilities and shareholders' equity                                           $           376,732       $           370,287
                                                                                   ======================     =====================
</TABLE>

See accompanying notes.


<PAGE>


PART I - Financial Information
Item 1 - Financial Statements

                          AMTRAN, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (Dollars in thousands, except per share data)


<TABLE>
<CAPTION>
                                                         Three Months Ended June 30,                 Six Months Ended June 30,
<S>                                                        <C>                   <C>                  <C>                  <C> 
                                                           1997                  1996                 1997                 1996
                                                    ---------------------------------------    -------------------------------------
                                                      (Unaudited)           (Unaudited)          (Unaudited)          (Unaudited)
Operating revenues:
            
   Charter                                          $         93,019      $         73,025     $        193,365     $        156,230
   Scheduled service                                          87,253               105,666              169,257              216,119
   Ground package                                              5,171                 5,614               11,025               12,862
   Other                                                       6,744                11,090               12,824               17,319
                                                    -----------------     -----------------    -----------------    ----------------
Total operating revenues                                     192,187               195,395              386,471              402,530
                                                    -----------------     -----------------    -----------------    ----------------

Operating expenses:
   Salaries, wages and benefits                               43,917                41,560               84,407               81,906
   Fuel and oil                                               36,399                39,522               77,070               80,671
   Handling, landing and navigation fees                      17,214                16,576               34,462               36,347
   Depreciation and amortization                              15,296                15,144               29,436               30,705
   Aircraft rentals                                           14,137                17,271               28,284               34,396
   Aircraft maintenance, materials and repairs                13,840                14,259               24,925               27,883
   Crew and other employee travel                              9,386                 9,455               17,306               17,243
   Passenger service                                           7,588                 7,699               15,774               16,914
   Commissions                                                 6,655                 7,586               12,589               14,964
   Ground package cost                                         4,279                 4,663                9,494               10,091
   Other selling expenses                                      3,595                 4,577                6,794               10,155
   Advertising                                                 3,144                 3,295                6,658                5,822
   Facility and other rentals                                  2,232                 2,383                4,351                4,428
   Other operating expenses                                   13,484                14,331               26,172               28,500
                                                    -----------------     -----------------    -----------------    ----------------
Total operating expenses                                     191,166               198,321              377,722              400,025
                                                    -----------------     -----------------    -----------------    ----------------

Operating income (loss)                                        1,021               (2,926)                8,749                2,505

Other income (expense):
   Interest income                                                79                    65                  225                  268
   Interest (expense)                                        (1,708)                 (819)              (3,320)              (2,177)
   Other                                                         128                   106                  183                  192
                                                    -----------------     -----------------    -----------------    ----------------
Other expenses                                               (1,501)                 (648)              (2,912)              (1,717)
                                                    -----------------     -----------------    -----------------    ----------------

Income (loss) before income taxes                              (480)               (3,574)                5,837                  788
Income taxes (credits)                                           269               (1,289)                3,364                  720
                                                    -----------------     -----------------    -----------------    ----------------
Net income (loss)                                    $         (749)       $       (2,285)      $         2,473      $            68
                                                    =================     =================    =================    ================
Net income (loss) per share                          $        (0.06)       $        (0.20)      $          0.21      $          0.01
                                                    =================     =================    =================    ================

Average shares outstanding                                11,575,653            11,493,757           11,573,761           11,492,941

</TABLE>


See accompanying notes.



<PAGE>



PART I - Financial Information
 Item 1 - Financial Statements

<TABLE>
<CAPTION>
                                                 AMTRAN, INC. AND SUBSIDIARIES
                                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                    (Dollars in thousands)


                                                                                           Six Months Ended June 30,
                                                                                           1997                     1996
                                                                                 -----------------------------------------------
                                                                                      (Unaudited)                (Unaudited)
Operating activities:
<S>                                                                                <C>                      <C>                
Net income                                                                         $             2,473      $                68
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                                              29,436                   30,705
     Deferred income taxes                                                                       5,323                      712
     Other non-cash items                                                                        2,312                    2,153
Changes in operating assets and liabilities:
      Receivables                                                                              (3,007)                     (176)
      Inventories                                                                              (1,627)                   (1,251)
      Assets held for sale                                                                         273                        -
      Prepaid expenses                                                                         (3,695)                    1,457
      Accounts payable                                                                         (5,656)                     (579)
      Air traffic liabilities                                                                    7,889                      499
      Accrued expenses                                                                           4,328                    2,022
                                                                                 ----------------------   ----------------------
Net cash provided by operating activities                                                       38,049                   35,610
                                                                                 ----------------------   ----------------------

Investing activities:
    Proceeds from sales of property and equipment                                                  391                   14,957
    Capital expenditures                                                                      (36,720)                  (60,294)
    Reductions of (additions to) other assets                                                  (4,369)                    2,478
                                                                                 ----------------------   ----------------------
Net cash used in investing activities                                                         (40,698)                  (42,859)
                                                                                 ----------------------   ----------------------

Financing activities:
    Proceeds from long-term debt                                                                     -                   11,786
    Payments on long-term debt                                                                 (5,337)                  (10,478)
    Purchase of treasury stock                                                                       -                     (179)
                                                                                 ----------------------   ----------------------
Net cash provided by (used in) financing activities                                            (5,337)                    1,129
                                                                                 ----------------------   ----------------------

Decrease in cash and cash equivalents                                                           (7,986)                   (6,120)
Cash and cash equivalents, beginning of period                                                  73,382                   92,741
                                                                                 ----------------------   ----------------------
Cash and cash equivalents, end of period                                           $            65,396      $            86,621
                                                                                 ======================   ======================

Supplemental disclosures:

   Cash payments (refunds) for:
       Interest                                                                    $             3,656      $             1,907
       Income taxes                                                                              (320)                      384

   Financing and investing activities not affecting cash:
      Issuance of long-term debt directly for capital expenditures                 $                 -      $            18,400



See accompanying notes.

</TABLE>


<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 June 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 six  months  ended  June 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 ("FASB") 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.    Subsequent 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 approxi-
      mately $97.0 million, after  application of  costs and fees 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 Six Months Ended June 30, 1997, Versus Quarter and Six Months Ended
June 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 June 30,                       Six Months Ended June 30,
                                       ---------------------------                       -------------------------
<S>                                <C>             <C>                             <C>             <C>                    
                                   1997            1996         Inc (Dec)          1997            1996          Inc (Dec)

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

Departures Jet                         9,644          12,724         (3,080)          19,273          25,334          (6,061)
Departures J31(a)                      2,937               -           2,937           2,937               -            2,937

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

  Total Departures (b)                12,581          12,724           (143)          22,210          25,334          (3,124)

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

Block Hours Jet                       31,574          36,672         (5,098)          62,543          73,040         (10,497)
Block Hours J31                        3,129               -           3,129           3,129               -            3,129
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Block Hours (c)               34,703          36,672         (1,969)          65,672          73,040          (7,368)
                              --------------- --------------- --------------- --------------- --------------- ----------------

RPMs Jet (000s)                    2,199,310       2,292,650        (93,340)       4,409,371       4,793,292        (383,921)
RPMs J31 (000s)                        6,046               -           6,046           6,046               -            6,046
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total RPMs (000s) (d)            2,205,356       2,292,650        (87,294)       4,415,417       4,793,292        (377,875)
                              --------------- --------------- --------------- --------------- --------------- ----------------

ASMs Jet (000s)                    3,095,292       3,496,497       (401,205)       6,080,286       6,942,344        (862,108)
ASMs J31 (000s)                        9,856               -           9,856           9,856               -            9,856
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total ASMs (000s) (e)            3,105,148       3,496,497       (391,349)       6,090,142       6,942,344        (852,252)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Load Factor Jet                        71.05           65.57            5.48           72.52           69.04             3.48
Load Factor J31                        61.34               -             N/M           61.34               -              N/M
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Load Factor (f)                71.02           65.57            5.45           72.50           69.04             3.46
                              --------------- --------------- --------------- --------------- --------------- ----------------

Pax Enplaned Jet                   1,312,125       1,496,897       (184,772)       2,719,253       3,199,502        (480,249)
Pax Enplaned J31                      31,573               -          31,573          31,573               -           31,573
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Pax Enplaned (g)           1,343,698       1,496,897       (153,199)       2,750,826       3,199,502        (448,676)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Revenue $(000s)                      192,187         195,395         (3,208)         386,471         402,530         (16,059)
Revenue per ASM $ (h)                   6.19            5.59            0.60            6.35            5.80             0.55
Cost Per ASM $ (i)                      6.16            5.68            0.48            6.21            5.77             0.44
Revenue per RPM $ (j)                   8.71            8.52            0.19            8.75            8.40             0.35
</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
not relevant because an entire aircraft is sold by the Company without regard to
the number of actual  passengers  boarded.  Since both  costs and  revenues  are
largely  fixed for these  types of  flights,  changes in load factor have little
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.

(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 scheduled  service,  because yield is a measure of
the  Company's  ability  to  optimize  the price  paid by  customers  purchasing
individual  seats.  Yield is not 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
unprofitable  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 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  niche  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 six months of 1997,  the  results  of  operations  for the  Company
showed significant  improvement as compared to the first six months of 1996. For
the three  months  ended June 30,  1997,  the  Company  earned  $1.0  million in
operating  income,  as compared to an operating loss of $2.9 million in the same
quarter  of 1996,  and  recognized  a net loss of  $749,000  in the 1997  second
quarter,  as  compared  to a net loss of $2.3  million in the second  quarter of
1996.  The 1997 second  quarter was  significantly  impacted by the  accelerated
recognition 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 second quarter 1997
net loss per share was 6 cents,  as compared to a net loss per share of 20 cents
in the same period of 1996.  For the six months ended June 30, 1997, the Company
earned  $8.7  million  in  operating  income,  as  compared  to $2.5  million in
operating  income in the six months ended June 30, 1996;  and the Company earned
$2.5 million in net income,  or 21 cents per share, in the six months ended June
30,  1997,  as compared to net income of  $68,000,  or 1 cent per share,  in the
comparable period of 1996.

The Company's  operating revenues decreased 1.6% to $192.2 million in the second
quarter of 1997 as  compared  to $195.4  million in the second  quarter of 1996.
Second quarter 1997  operating  revenues were 6.19 cents per ASM, an increase of
10.7% from the second  quarter  1996 of 5.59 cents per ASM.  Between  these same
periods,  ASMs  decreased  11.2% to  3.105  billion  from  3.496  billion,  RPMs
decreased  3.8% to 2.205 billion from 2.293  billion,  and passenger load factor
increased 5.4 points to 71.0% as compared to 65.6%.  Yield in the second quarter
of 1997 increased  2.2% to 8.71 cents per RPM, as compared to 8.52 cents per RPM
in  the  second quarter of 1996.  Total  passengers boarded  decreased 10.2%  to
1,343,698 in the second quarter of 1997 as compared to  1,496,897  in the second
quarter of 1996,  and total  departures  decreased  1.1% to 12,581  from  12,724
in the same comparable periods.

The Company's  operating  revenues  decreased  4.0% to $386.5 million in the six
months  ended June 30,  1997,  as compared  to $402.5  million in the six months
ended June 30, 1996.  Operating revenues per ASM increased 9.5% to 6.35 cents in
the six months ended June 30, 1997, as compared to 5.80 cents in the same period
of 1996.  ASMs  decreased  12.3% to  6.090  billion  from  6.942  billion,  RPMs
decreased  7.9% to 4.415 billion from 4.793  billion,  and passenger load factor
increased  3.5  points to 72.5% as  compared  to 69.0%.  Yield in the six months
ended June 30, 1997,  increased  4.2% to 8.75 cents per RPM, as compared to 8.40
cents per RPM in the same period of 1996.  Total  passengers  boarded  decreased
14.0% to  2,750,826  in the six  months  ended June 30,  1997,  as  compared  to
3,199,502 in the same period of 1996, while total departures  decreased 12.3% to
22,210 from 25,334 in the same comparable periods.

Operating  expenses  decreased  3.6% to $191.2  million in the second quarter of
1997 as compared to $198.3  million in the second quarter of 1996, and operating
expenses decreased 5.6% to $377.7 million in the six months ended June 30, 1997,
as compared to $400.0 million in the same period of 1996.  Operating expense per
ASM  increased  8.5% to 6.16 cents in the second  quarter of 1997 as compared to
5.68  cents in the second  quarter  of 1996,  while  operating  expense  per ASM
increased  7.6% to 6.21 cents in the six months ended June 30, 1997, as compared
to 5.77 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 June 30,          Six Months Ended June 30,
                                                          1997              1996              1997              1996

<S>                                                       <C>               <C>               <C>               <C> 
Total operating revenues                                  6.19              5.59              6.35              5.80

Operating expenses:

    Salaries, wages and benefits                          1.41              1.19              1.39              1.18
    Fuel and oil                                          1.17              1.13              1.27              1.16
    Handling, landing and navigation fees                 0.56              0.48              0.57              0.52
    Depreciation and amortization                         0.49              0.43              0.48              0.44
    Aircraft rentals                                      0.46              0.49              0.46              0.50
    Aircraft maintenance, materials and repairs           0.45              0.41              0.41              0.40
    Crew and other employee travel                        0.30              0.27              0.28              0.25
    Passenger service                                     0.25              0.22              0.26              0.24
    Commissions                                           0.21              0.22              0.21              0.22
    Ground package cost                                   0.14              0.13              0.16              0.15
    Other selling expenses                                0.12              0.13              0.11              0.15
    Advertising                                           0.10              0.09              0.11              0.08
    Facility and other rentals                            0.07              0.07              0.07              0.06
    Other operating expenses                              0.43              0.42              0.43              0.42
                                                          ----              ----              ----              ----

Total operating expenses                                  6.16              5.68              6.21              5.77
                                                          ----              ----              ----              ----
Operating income (loss)                                   0.03             (0.09)             0.14              0.03
                                                          ====             ======             ====              ====

ASMs (in thousands)                                    3,105,148         3,496,497          6,090,142         6,942,394
</TABLE>

Operating Revenues

Total operating revenues for the second quarter of 1997 decreased 1.6% to $192.2
million from $195.4 million in the second quarter of 1996. This decrease was due
to an $18.4  million  decrease in  scheduled  service  revenues,  a $0.4 million
decrease  in  ground  package  revenues  and a $4.4  million  decrease  in other
revenues, partially offset by a $20.0 million increase in charter revenues.

Total  operating  revenues for the six months ended June 30, 1997 decreased 4.0%
to $386.5  million  from $402.5  million in the six months  ended June 30, 1996.
This decrease was due to a $46.8 million decrease in scheduled service revenues,
a $1.8 million  decrease in ground package  revenues and a $4.5 million decrease
in other  revenues,  partially  offset by a $37.1  million  increase  in charter
revenues.

Operating  revenues  for the second  quarter of 1997 were 6.19 cents per ASM, an
increase  of 10.7%  from  the  second  quarter  of 1996 of 5.59  cents  per ASM.
Operating  revenues for the six months ended June 30, 1997,  were 6.35 cents per
ASM, an increase of 9.5% from the six months ended June 30, 1996,  of 5.80 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  27.4% to $93.0 million in the second
quarter of 1997, as compared to $73.0 million in the second quarter of 1996, and
total charter revenues increased 23.8% to $193.4 million in the first six months
of 1997,  as  compared  to $156.2  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 six 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  48.4% of total  operating  revenues in the second quarter of
1997, as compared to 37.4% in the same quarter of 1996,  while charter  revenues
represented  50.0% of total operating  revenues in the first six months of 1997,
as compared to 38.8% 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 June 30,                       Six Months Ended June 30,
                                       ---------------------------                       -------------------------
<S>                                <C>             <C>                             <C>             <C>                    
                                      1997            1996         Inc (Dec)          1997            1996          Inc (Dec)

Departures (b)                        2,624           2,575             49           6,002           6,244            (242)
Block Hours (c)                       8,602           8,643            (41)         19,843          20,772            (929)
RPMs (000s) (d)                     731,755         718,955         12,800       1,740,466       1,796,262         (55,796)
ASMs (000s) (e)                     912,404         965,839        (53,435)      2,119,317       2,251,862        (132,545)
Pax Enplaned (g)                    466,695         426,575         40,120       1,118,596       1,082,899           35,697
Revenue $(000s)                      51,164          50,774            390         120,805         119,336            1,469
Revenue per ASM $ (h)                  5.61            5.26           0.35            5.70            5.30             0.40
</TABLE>

See footnotes (b) through (h) on pages 7-8.

Charter revenues derived from independent tour operators increased 0.8% to $51.2
million  in the second  quarter of 1997,  as  compared  to $50.8  million in the
second  quarter of 1996.  Tour operator RPMs  increased 1.8% to 731.8 million in
the second  quarter of 1997 from 719.0  million in the  comparable  1996 period,
while  ASMs decreased 5.5% to 912.4 million  from 965.8  million.  Tour operator
RASM increased 6.7% to 5.61 cents from 5.26 cents between the same periods. Tour
operator  passengers boarded  increased 9.4% to 466,695 in the second quarter of
1997  as compared to  426,575 in  the comparable  quarter of 1996; tour operator
departures increased 1.9% to 2,624 in the second quarter of 1997 as  compared to
2,575 in  the second  quarter of 1996; and  tour operator block hours  decreased
0.5% to 8,602 in the second quarter of 1997 as  compared to 8,643 in  the second
quarter of 1996.

Charter  revenues  derived from  independent  tour  operators  increased 1.3% to
$120.8  million in the six months  ended June 30,  1997,  as  compared to $119.3
million in the six months ended June 30, 1996. Tour operator RPMs decreased 3.1%
to 1.740  billion in the six months ended June 30, 1997,  from 1.796  billion in
the  comparable  1996 period,  while ASMs  decreased  5.9% to 2.119 billion from
2.252  billion.  Tour operator RASM increased 7.5% to 5.70 cents from 5.30 cents
between the same periods.  Tour operator  passengers  boarded  increased 3.3% to
1,118,596 in the six months ended June 30, 1997, as compared to 1,082,899 in the
comparable period of 1996; tour operator  departures  decreased 3.9% to 6,002 in
the six months ended June 30, 1997, as compared to 6,244 in the six months ended
June 30, 1996; and tour operator block hours decreased 4.5% to 19,843 in the six
months ended June 30,  1997,  as compared to 20,772 in the six months ended June
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.

During the late 1996 restructuring of scheduled service operations,  the Company
also sought to implement  changes in track charter  programs to provide improved
profit  performance  for this  business  unit.  Although some tour programs were
unable to meet required economics and were therefore eliminated,  other programs
have been improved,  and new programs have been added,  which are anticipated to
produce  improved  profit  performance  for this business unit during the summer
months of 1997. Some of the revenue per block hour and RASM improvement noted in
the second  quarter  of 1997 for tour  operator  programs  was  attributable  to
changes in these programs which had become effective during that quarter.

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 might  include 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  tour-operator-generated  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 June 30,                       Six Months Ended June 30,
                                       ---------------------------                       -------------------------
<S>                                <C>             <C>                             <C>             <C>                    
                                     1997            1996         Inc (Dec)          1997            1996          Inc (Dec)
Departures (b)                       1,507             845             662           2,727           1,378            1,349
Block Hours (c)                      5,907           3,066           2,841          10,596           5,158            5,438
RPMs (000s) (d)                    348,813         177,785         171,028         596,544         292,809          303,735
ASMs (000s) (e)                    716,404         398,603         317,801       1,230,652         666,193          564,459
Pax Enplaned (g)                    90,540          50,399          40,141         156,843          82,512           74,331
Revenue $(000s)                     41,855          22,251          19,604          72,560          36,894           35,666
Revenue per ASM $ (h)                 5.84            5.58            0.26            5.90            5.54             0.36

See footnotes (b) through (h) on pages 7-8.
</TABLE>

Charter revenues derived from the U.S. military increased 87.9% to $41.9 million
in the second quarter of 1997 as compared to $22.3 million in the second quarter
of 1996.  U.S.  military  RPMs  increased  96.2% to 348.8  million in the second
quarter of 1997 from 177.8  million in the  comparable  1996 period,  while ASMs
increased  79.7% to 716.4 million from 398.6  million.  Military RASM  increased
4.7% to 5.84 cents from 5.58 cents between the same time periods.  U.S. military
passengers  boarded  increased  79.7% to 90,540 in the second quarter of 1997 as
compared to 50,399 in the comparable  quarter of 1996; U.S. military  departures
increased 78.3% to 1,507 in the second quarter of 1997 as compared to 845 in the
second quarter of 1996; and U.S.  military block hours  increased 92.7% to 5,907
in the second quarter of 1997 as compared to 3,066 in the first quarter of 1996.

Charter revenues derived from the U.S. military increased 96.7% to $72.6 million
in the six months ended June 30, 1997,  as compared to $36.9  million in the six
months ended June 30, 1996. U.S. military RPMs increased 103.7% to 596.5 million
in the six months ended June 30, 1997, from 292.8 million in the comparable 1996
period, while ASMs increased 84.8% to 1.231 billion from 666.2 million. Military
RASM increased 6.5% to 5.90 cents from 5.54 cents between the same time periods.
U.S.  military  passengers  boarded increased 90.1% to 156,843 in the six months
ended June 30,  1997,  as compared to 82,512 in the  comparable  period of 1996;
U.S. military  departures  increased 97.9% to 2,727 in the six months ended June
30, 1997,  as compared to 1,378 in the six months ended June 30, 1996;  and U.S.
military block hours increased  105.4% to 10,596 in the first six months of 1997
as compared to 5,158 in the first six 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
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.

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 the  fastest  year-over-year  rate of any
business  unit of the  Company  during  the first  half of 1997.  In the  second
quarter of 1997, the Company's U.S. military revenues represented 21.8% of total
operating  revenues,  as compared to 11.4% in the second quarter of 1996. In the
first six months of 1997, the Company's U.S. military revenues represented 18.8%
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
indicated, 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 air-
craft in scheduled service.
<PAGE>


<TABLE>
<CAPTION>
                                       Three Months Ended June 30,                       Six Months Ended June 30,
                                       ---------------------------                       -------------------------
<S>                                <C>             <C>                             <C>             <C>                    
                                   1997            1996         Inc (Dec)          1997            1996          Inc (Dec)
                              --------------- --------------- --------------- --------------- --------------- ----------------
Departures Jet                    5,463           8,879         (3,416)          10,454          17,273          (6,819)
Departures J31(a)                 2,937               -           2,937           2,937               -           2,937
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Departures (b)            8,400           8,879           (479)          13,391          17,273          (3,882)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Block Hours Jet                  16,946          23,692         (6,746)          31,872          45,791         (13,919)
Block Hours J31                   3,129               -           3,129           3,129               -           3,129
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Block Hours (c)          20,075          23,692         (3,617)          35,001          45,791         (10,790)
                              --------------- --------------- --------------- --------------- --------------- ----------------

RPMs Jet (000s)               1,114,453       1,309,855       (192,402)       2,064,611       2,615,442        (550,831)
RPMs J31 (000s)                   6,046               -           6,046           6,046               -           6,046
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total RPMs (000s) (d)       1,120,499       1,309,855       (189,356)       2,070,657       2,615,442        (544,785)

                              --------------- --------------- --------------- --------------- --------------- ----------------
ASMs Jet (000s)               1,457,433       1,995,120       (537,687)       2,713,752       3,882,873      (1,169,121)
ASMs J31 (000s)                   9,856               -           9,856           9,856               -           9,856
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total ASMs (000s) (e)       1,467,289       1,995,120       (527,831)       2,723,608       3,882,873      (1,159,265)
                              --------------- --------------- --------------- --------------- --------------- ----------------
Load Factor Jet                   76.47           65.65           10.82           76.08           67.36            8.72
Load Factor J31                   61.34               -             N/M           61.34               -             N/M
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Load Factor (f)           76.37           65.65           10.72           76.03           67.36            8.67
                              --------------- --------------- --------------- --------------- --------------- ----------------

Pax Enplaned Jet                751,791         955,755       (203,964)       1,438,287       1,968,133        (529,846)
Pax Enplaned J31                 31,573               -          31,573          31,573               -          31,573
                              --------------- --------------- --------------- --------------- --------------- ----------------
  Total Pax Enplaned (g)        783,364         955,755       (172,391)       1,469,860       1,968,133        (498,273)
                              --------------- --------------- --------------- --------------- --------------- ----------------

Revenues $(000s)                 87,253         105,666        (18,413)         169,257         216,119         (46,862)
Revenue per ASM $ (h)              5.95            5.30            0.65            6.21            5.57            0.64
Revenue per RPM $ (j)              7.79            8.07          (0.28)            8.17            8.26           (0.09)
Rev per segment $ (k)            111.38          110.56            0.82          115.15          109.81            5.34
</TABLE>

See footnotes (a) through (j) on pages 7-8. 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 second  quarter of 1997  decreased  17.4% to
$87.3  million  from  $105.7  million in the second  quarter of 1996.  Scheduled
service  revenues  comprised  45.4% of total  operating  revenues  in the second
quarter of 1997,  as compared to 54.1% of operating  revenues in the same period
of the prior year.  Scheduled service RPMs decreased 14.5% to 1.120 billion from
1.310 billion,  while ASMs decreased  26.5% to 1.467 billion from 1.995 billion,
resulting in an increase of 10.7 points in passenger load factor to 76.4% in the
second  quarter  of 1997 from 65.7% in the  second  quarter  of 1996.  Scheduled
service yield in the second  quarter of 1997  decreased  3.5% to 7.79 cents from
8.07 cents in the same period of 1996,  while RASM increased 12.3% to 5.95 cents
from  5.30  cents  between  the  same  comparable  periods.   Scheduled  service
departures in the second  quarter of 1997  decreased 5.4% to 8,400 from 8,879 in
the second quarter of 1996;  block hours decreased 15.3% to 20,075 in the second
quarter of 1997 from 23,692 in the same period of 1996; and  passengers  boarded
decreased 18.0% over such period to 783,364, as compared to 955,755.

Scheduled  service  revenues in the six months  ended June 30,  1997,  decreased
21.7% to $169.3  million  from $216.1  million in the six months  ended June 30,
1996.  Scheduled service revenues comprised 43.8% of total operating revenues in
the six months ended June 30, 1997,  as compared to 53.7% of operating  revenues
in the same period of the prior year.  Scheduled service RPMs decreased 20.8% to
2.071 billion from 2.615 billion,  while ASMs  decreased  29.8% to 2.724 billion
from 3.883  billion,  resulting in an increase of 8.6 points in  passenger  load
factor to 76.0% in the six  months  ended June 30,  1997,  from 67.4% in the six
months ended June 30, 1996. Scheduled service yield in the six months ended June
30,  1997,  decreased  1.1% to 8.17 cents from 8.26 cents in the same  period of
1996,  while RASM increased 11.5% to 6.21 cents from 5.57 cents between the same
comparable  periods.  Scheduled service  departures in the six months ended June
30, 1997, decreased 22.5% to 13,391 from 17,273 in the six months ended June 30,
1996;  block hours  decreased  23.6% to 35,001 in  the six months ended June 30,
1997,  from 45,791 in the same period of 1996; and  passengers boarded decreased
25.3% between periods to 1,469,860, as compared to 1,968,133.

The Company added scheduled  service  capacity during the second quarter 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  quarter of 1996 from New
York to Shannon and Dublin, Ireland, and Belfast, Northern Ireland, and from the
midwest  to  Seattle.  New  year-round  service  was also  added  to San  Diego,
California, in the second quarter of 1996.

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 half of May and the month of June 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.

After this scheduled  service  reduction,  the Company's 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 and second quarters of 1997.  Profitability was achieved
through a combination  of  significantly  higher load factors  between  periods,
generating  improved  RASM,  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.

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 an agreement 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.

In addition to the  rationalization of markets,  schedules and aircraft,  during
the first half of 1997,  the Company  also  achieved a more  profitable  balance
between  scheduled  service seat inventory and price-driven  customer demand for
those seats,  consistent with competitive conditions in those markets. A decline
in yield  between  periods was more than offset by the  positive  impact of load
factor  growth  for  scheduled  service.  Yield in the  second  quarter  of 1997
decreased  3.5% to 7.79 cents as  compared  to 8.07 cents in the same  period of
1996,  and yield in the first six  months of 1997  decreased  1.0% to 8.17 cents
from 8.26 cents in the same period of 1996.  Load factor growth was 16.3% in the
second  quarter of 1997 as  compared  to the second  quarter of 1996,  and 12.9%
between the six months  ended June 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 much more significant than the offsetting loss in average yield which
resulted from more aggressive pricing of certain seat inventory.

Scheduled  service  profitability  improvement in the second quarter of 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  per-
centage 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 expect  that the  change in  federal excise tax
computation  will place it  at either a  significant  pricing  advantage or dis-
advantage as compared to the previous computation method.

The  Company  continues  to  evaluate  the  profit and loss  performance  of its
scheduled  service  business,  and the Company may further reduce or potentially
restore some scheduled service operations. 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  has  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  decreased  7.1% to  $5.2  million  in the  second  quarter  of 1997 as
compared to $5.6 million in the second quarter of 1996. For the six months ended
June 30, 1997,  ground package  revenues  decreased  14.7% to $11.0 million from
$12.9 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 second quarter of 1997, total packages sold increased 8.9% over
the second quarter of 1996, and for the six months ended June 30, 1997, the Club
recorded a 3.9% increase in packages sold over the same 1996 period.  During the
second quarter of 1997, the average  revenue earned for each ground package sold
decreased  7.2% as  compared  to the second  quarter of 1996,  while for the six
months ended June 30, 1997,  average  package price was unchanged 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
and to selected Florida, Mexico and Caribbean  destinations.  These packages are
marketed  through  travel  agents  as  well as  directly  by the  Company's  own
reservations  centers.  During the second  quarter of 1997, the number of ground
packages sold decreased  6.5% as compared to the second  quarter of 1996,  while
for the six months  ended June 30,  1997,  the  number of ground  packages  sold
decreased 4.8% as compared to the same 1996 period.  Reductions in the number of
ground  packages  sold  was  mainly  due  to  the  reduction  of  the  Company's
scheduled  service operations between years. During  the second quarter of 1997,
the average revenue earned for  each  ground  package  sold  decreased  8.3%  as
compared to  the second quarter of 1996, and  for the six  months ended June 30,
1997, the average package price  decreased by 22.9% 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  39.6% to $6.7  million in the second  quarter of 1997 as  compared to
$11.1  million in the second  quarter of 1996,  primarily  due to a reduction of
$4.2 million in revenues  earned between periods  through  providing  substitute
service to other airlines. A substitute service agreement typically provides for
the Company to operate an aircraft  with its own crews on routes  designated  by
the  customer  airline to carry the  passengers  of that  airline  for a limited
period of time.  Other  revenues  decreased  26.0% to $12.8  million  in the six
months ended June 30, 1997, as compared to $17.3 million in the comparable  1996
period, for primarily the same reason.

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 second  quarter of 1997  increased  5.5% to
$43.9 million from $41.6 million in the second quarter of 1996. Salaries,  wages
and benefits  expense for the six months ended June 30, 1997,  increased 3.1% to
$84.4 million from $81.9 million for the six months ended June 30, 1996.

Approximately  $2.4 million of the increase between quarters,  and approximately
$3.2 million of the increase  between the six month periods ending June 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. A
$3.0 million  compensation package 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
support  staff in the second  quarter  of 1997 was  approximately  $1.9  million
higher  than in the second  quarter of 1996;  for the six months  ended June 30,
1997,  cockpit crew salaries and wages were  approximately  $3.0 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 13.9%  between the
second  quarter of 1997 and the second quarter of 1996, and declined by 14.4% in
the six months ended June 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 the increase in U.S.  military block hours as a percentage of total
block hours to 16.9% in the first half of 1997, as compared to 7.1% in the first
half of 1996,  contributed  to lower  average  productivity;  (iii) cockpit crew
shortages  during the first and second  quarters of 1997 resulted in the need to
increase  premium pay to cockpit crew  members in order to adequately  staff the
spring  and early 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 78.5% in the first six months of 1997,
as compared to 68.7% 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 $3.1 million was incurred in the  second  quarter of
1997 as compared to the second  quarter of 1996, and approximately  $5.6 million
was  incurred  for the six  months  ended June 30, 1997, as compared to the same
period of 1996.  With the  exception of costs  resulting from the temporary crew
shortages, which  the Company expects to  have resolved by the end of 1997, unit
costs for cockpit crews are expected to remain at current levels.

The  salaries,  wages and benefits  cost for  employee  groups other than senior
executives  and cockpit crews  declined by $2.0 million in the second quarter of
1997 as compared to the second  quarter of 1996,  and by $3.7 million in the six
months ended June 30, 1997, as compared to the same period in 1996.  These costs
declined 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  for labor
groups  other  than  cockpit  and cabin  crews  declined  by 19.7% in the second
quarter of 1997 as compared to the second quarter of 1996, and declined by 11.0%
for the six months ended June 30, 1997, as compared to the same period in 1996.

Salaries,  wages and  benefits  expense for the second  quarter of 1997 was 1.41
cents per ASM,  an  increase  of 18.5% from the  second  quarter of 1996 of 1.19
cents per ASM.  Salaries,  wages and  benefits  expense for the six months ended
June 30, 1997,  was 1.39 cents per ASM, an increase of 17.8% from the six months
ended June 30, 1996, of 1.18 cents per ASM.

Fuel and Oil. Fuel and oil expense for the second quarter of 1997 decreased 7.8%
to $36.4  million from $39.5 million in the second  quarter of 1996.  During the
second  quarter of 1997,  as compared to the same  quarter in 1996,  the Company
consumed 6.3% fewer gallons of jet fuel for flying operations, which resulted in
a reduction in fuel expense of approximately  $3.0 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 31,574 jet block hours in
the second  quarter of 1997, as compared to 36,672 jet block hours in the second
quarter of 1996, a decrease of 13.9%  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 second quarter of 1997,  the Company's  average cost
per gallon of fuel consumed decreased by 1.1% as compared to the same quarter in
1996,  which  resulted in a reduction  in fuel and oil expense of  approximately
$0.4  million.  Also during the second  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 second quarter of 1996.

Fuel and oil expense for the six months ended June 30, 1997,  decreased  4.5% to
$77.1 million from $80.7  million in the six months ended June 30, 1996.  During
the six months ended June 30, 1997, as compared to the same period in 1996,  the
Company  consumed  9.6% fewer gallons of jet fuel for flying  operations,  which
resulted in a reduction in fuel expense of  approximately  $8.8 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 62,543 jet
block  hours in the six months  ended June 30,  1997,  as compared to 73,040 jet
block hours in the six months ended June 30,  1996, a decrease of 14.4%  between
quarters.  During the six months ended June 30, 1997, the Company's average cost
per gallon of fuel consumed  increased by 6.7% as compared to the same period in
1996,  which  resulted in an  increase in fuel and oil expense of  approximately
$4.9 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 six months ended June 30, 1997,  the Company  incurred
approximately  $0.3 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 six months  ended June 30, 1996. 

Fuel and oil expense  for the second  quarter of 1997 was 1.17 cents per ASM, an
increase of 3.5% from the second quarter of 1996 of 1.13 cents per ASM. Fuel and
oil expense for the six months ended June 30,  1997,  was 1.27 cents per ASM, an
increase of 9.5% from the six months ended June 30, 1996, of 1.16 cents per ASM.
The  increase  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  second  quarter of 1997,  22.0% of total jet block  hours were flown by the
Boeing 757-200 fleet, as compared to 31.4% in the second quarter of 1996. In the
six months ended June 30, 1997, 21.5% of total jet block hours were flown by the
Boeing  757-200 fleet,  as compared to 31.3% in the  comparable  period of 1996.
First quarter 1997 jet fuel price increases also  contributed to the increase in
cost  per ASM for fuel  and oil for the six  months  ended  June  30,  1997,  as
compared  to the same period of the prior  year,  although  jet fuel prices were
essentially unchanged between the second quarters of 1997 and 1996.

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 increased by 3.6% to $17.2 million in the
second  quarter of 1997, as compared to $16.6  million in the second  quarter of
1996. During the 1997 second quarter,  the average cost per system jet departure
for  third-party  aircraft  handling  increased  20.6% as compared to the second
quarter of 1996,  and the average cost of landing fees per system jet  departure
increased 8.5% 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 second  quarters  of 1997 and 1996  declined by 24.2% to
9,644  from   12,724,   which   resulted  in   approximately   $2.4  million  in
volume-related  handling and landing expense  reductions  between periods.  This
volume-related  decline was offset,  however,  by an approximately  $2.4 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  downsizing  of the
Company's  narrow-body  Boeing 757-200 fleet and the shift of revenue production
emphasis towards charter operations,  the Company's jet departures in the second
quarter  of 1997  included  proportionately  more  international  and  wide-body
operations than in the second quarter of 1996. In the 1997 second quarter, 22.0%
of the  Company's jet  departures  were operated  with  wide-body  aircraft,  as
compared to 18.6% in the 1996 second quarter,  and 23.0% of the Company's second
quarter 1997 jet departures were from  international  locations,  as compared to
17.6% in the same period of the prior year.  During the second  quarter of 1997,
an increase of approximately $0.5 million in air navigation fee expense was also
incurred  as  compared  to the prior year in  connection  with the  increase  in
international operations where air navigation fees apply.

Handling,  landing and navigation fees decreased by 5.0% to $34.5 million in the
six months ended June 30, 1997,  as compared to $36.3 million in the same period
of 1996.  During the six months ended June 30, 1997, the average cost per system
jet departure for third-party  aircraft  handling  increased 7.4% as compared to
the same  period of 1996,  and the average  cost of landing  fees per system jet
departure  increased  4.4%  between the same  periods.  The  absolute  number of
system-wide jet departures  between the six months ended June 30, 1997 and 1996,
declined by 23.9% to 19,273 from 25,334,  which resulted in  approximately  $5.9
million in  volume-related  handling  and  landing  expense  reductions  between
periods.  This volume-related  decline was offset,  however, by an approximately
$2.2 million price-related handling and landing expense increase between periods
attributable  to a change in jet departure mix. In the six months ended June 30,
1997,  22.4% of the  Company's  jet  departures  were  operated  with  wide-body
aircraft,  as compared to 19.8% in the  comparable  period of 1996, and 23.9% of
the Company's jet  departures in the six  months ended June 30, 1997, were  from
international  locations,  as compared to 16.9% in  the same period of the prior
year.  During the six months ended  June 30, 1997, an increase of  approximately
$1.4 million in  air  navigation  fees and first  quarter  1997  de-icing  costs
was also  incurred as compared to the same period in 1996.

The cost per ASM for handling,  landing and navigation  fees increased  16.7% to
0.56 cents in the second quarter of 1997,  from 0.48 cents in the second quarter
of 1996. The cost per ASM for handling,  landing and  navigation  fees increased
9.6% to 0.57 cents in the six months  ended June 30,  1997,  as compared to 0.52
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 for the second quarter of 1997 increased
1.3% to $15.3  million  from $15.1  million in the second  quarter of 1996,  and
decreased  4.2% to $29.4  million in the six  months  ended  June 30,  1997,  as
compared to $30.7 million in the comparable period of 1996.

Depreciation  expense attributable to owned airframes and engines decreased $0.3
million in the second  quarter of 1997 as compared  to the 1996 second  quarter,
and decreased $0.5 million in the six months ended June 30, 1997, as compared to
the six months  ended June 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 two 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
$0.2 million in the second  quarter of 1997 as compared to the second quarter of
1996,  and $0.5 million in the six months ended June 30, 1997 as compared to the
same period of 1996.

Amortization of capitalized engine and airframe overhauls decreased $0.1 million
in the second  quarter of 1997 as  compared to the same period of the prior year
after  including  the  offsetting  amortization  of  associated   manufacturers'
credits,  and  decreased by $1.1 million for the six months ended June 30, 1997,
as compared to the six months ended June 30, 1996.  The reduced cost of overhaul
amortization  is 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  fourth  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 second quarter of 1997 pertaining to changes in the
Company's Boeing 757-200 fleet was approximately $1.2 million as compared to the
second  quarter of 1996,  while the  reduction in expense  pertaining to the six
months  ended  June  30,  1997,  as  compared  to the  same  period  of 1996 was
approximately $2.7 million.  Engine and airframe  amortization for the Company's
fleet of Boeing 727-200 aircraft increased by approximately $0.6 million between
the second quarters of 1997 and 1996, and by approximately  $1.2 million between
the six month periods ended June 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   $0.3  million  and
$0.1 million,  respectively, for  the second  quarters of 1997 and 1996, and the
six months ended June 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 increased by $0.3 million
between  the second  quarter of 1997 and the  second  quarter of 1996,  but were
essentially  unchanged  between  the six  months  ended June 30,  1997,  and the
comparable 1996 period. 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 14.0% to 0.49 cents in the
second quarter of 1997, as compared to 0.43 cents in the second quarter of 1996.
Depreciation  and  amortization  expense per ASM increased 9.1% to 0.48 cents in
the six months ended June 30, 1997,  as compared to 0.44 cents in the six months
ended June 30, 1996.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  second  quarter of 1997
decreased  18.5% to $14.1  million from $17.3  million in the second  quarter of
1996,  and  aircraft  rentals  expense  in the six months  ended June 30,  1997,
decreased  17.7% to $28.3 million from $34.4 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
$4.2 million  between the second quarters of 1997 and 1996, and declined by $8.4
million  between the six month periods ended June 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 two quarters of 1996.  All of
these Boeing 727-200  aircraft were operated  during the entire first six months
of 1997,  although  most were  operated  during  only a portion of the first six
months of 1996.  These  fleet  additions  added  approximately  $1.0  million in
aircraft  rentals  expense in the second  quarter of 1997,  as  compared  to the
second quarter of 1996, and added approximately $2.1 million in aircraft rentals
expense  during the six months  ended June 30,  1997,  as  compared  to the same
period of 1996.

Aircraft  rentals expense for the second quarter of 1997 was 0.46 cents per ASM,
a  decrease  of 6.1% from  0.49  cents per ASM in the  second  quarter  of 1996.
Aircraft rentals expense for the six months ended June 30, 1997, was 0.46 cents,
a  decrease  of  8.0%  from  0.50  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.

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  decreased  3.5% to $13.8
million  in the second  quarter of 1997,  as  compared  to $14.3  million in the
second  quarter of 1996,  while it decreased  10.8% to $24.9  million in the six
months ended June 30, 1997,  from $27.9 million in the same period of 1996.  The
cost per ASM  increased  by 9.8% to 0.45 cents in the second  quarter of 1997 as
compared to 0.41 cents in the second  quarter of the prior year,  while the cost
per ASM  increased  2.5% to 0.41 cents in the six months  ended June 30, 1997,
from 0.40 cents in the same period of 1996.

Although the cost of repairs for repairable and rotable components  decreased by
only $0.3 million between the first quarters of 1997 and 1996, repair costs were
$2.0 million lower in the second  quarter of 1997 as compared to the prior year,
and thus $2.3 million  lower for the six months ended June 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  decreased  $1.5  million  in the first
quarter of 1997 as compared to the first  quarter of 1996,  but was $0.9 million
higher in the second quarter of 1997 than in the same quarter of the prior year,
and therefore  was $0.6 million  lower between the six-month  periods ended June
30, 1997 and 1996.  The quarterly  variations  in the cost of  expendable  parts
consumed  is 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  occurring in the second  quarter of
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 $0.9 million in the second
quarter of 1997 as compared to the second quarter of 1996, and increased by $1.2
million for the six months ended June 30,  1997,  as compared to the same period
in 1996. The Company  contracts with third-party  vendors to perform some of its
heavy  maintenance  checks on the Boeing 727-200 fleet, and these quarterly cost
increases were  consistent  with the expendable  materials cost increases  noted
above to complete these maintenance checks during the second quarter of 1997.

The cost of parts loans and  exchanges  declined  by $0.2  million in the second
quarter of 1997,  and  declined by $1.3 million in the six months ended June 30,
1997,  as  compared  to the same  periods  in  1996,  due to  improved  internal
procedures  to limit the need for such  loans and  exchanges,  which can  create
significant costs in very short periods of time.

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 second quarter of
1997 were $0.4  million  more than in the same  quarter of 1996,  and in the six
months  ended June 30, 1997,  were $0.5  million  higher than for the six months
ended June 30, 1996.  This  increase was  primarily due to changes in the mix of
aircraft leases and associated  return conditions which became effective between
years.

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 decreased 1.1% to $9.4 million in the
second  quarter of 1997,  as compared to $9.5  million in the second  quarter of
1996, and increased 0.6% to $17.3 million in the six months ended June 30, 1997,
from  $17.2 million in  the same  period of 1996. During the first six months of
1997, the Company's average full-time-equivalent cockpit and  cabin crew employ-
ment was 16.4% lower as compared to the prior year, even  though jet block hours
decreased  by only 14.4% 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 six 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  11.1% to 0.30
cents in the second  quarter of 1997,  as  compared  to 0.27 cents in the second
quarter of 1996, and increased  12.0% to 0.28 cents in the six months ended June
30, 1997, from 0.25 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
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 second  quarters of 1997 and 1996,
catering represented 87.4% and 80.0%,  respectively,  of total passenger service
expense,  while for the six-month periods ended June 30, 1997 and 1996, catering
represented 82.4% and 78.4%, respectively, of total passenger service expense.

The cost of passenger  service  decreased  1.3% in the second quarter of 1997 to
$7.6  million,  as compared to $7.7 million in the second  quarter of 1996,  and
decreased  6.5% to $15.8  million in the six months  ended June 30,  1997,  from
$16.9 million in the same period of 1996. This reduction was primarily caused by
fewer system-wide jet passengers  boarded,  which declined by 12.3% to 1,312,125
in  the second  quarter of 1997, as  compared to 1,496,897 in the second quarter
of  1996, and declined  by 15.0% to 2,719,253 in  the six  months ended June 30,
1997, as compared to 3,199,502 in the same period of 1996. However,  the average
cost to cater each passenger boarded increased 13.7% between the second quarters
of 1997  and 1996,  and increased by 12.7% between  the six-month  periods ended
June 30,  1997 and 1996,  due to the shift in the  Company's  business  mix away
from scheduled service, which is lower cost with respect to catering, and toward
tour operator and military  programs which have longer average stage lengths and
also generally provide a more expensive catering service.

The cost  per ASM of  passenger  service  increased  13.6% to 0.25  cents in the
second quarter of 1997, as compared to 0.22 cents in the second quarter of 1996,
and  increased  8.3% to 0.26 cents in the six months ended June 30,  1997,  from
0.24 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  decreased  11.8% to $6.7  million in the second
quarter of 1997, as compared to $7.6 million in the second  quarter of 1996, and
decreased  16.0% to $12.6  million  in the six months  ended June 30,  1997 from
$15.0 million in the same period of 1996.  Scheduled service commissions expense
declined by $1.4  million  and $3.5  million,  respectively,  between the second
quarters and the six-month  periods ended June 30, 1997 and 1996, as a result of
the  decline in scheduled  service revenues earned.  Military  and tour operator
commissions  expense  increased by $0.4 million and $1.1 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 declined by 4.5% to 0.21 cents from 0.22
cents in both the second  quarter of 1997 as compared  to the second  quarter of
1996, and for the six months ended June 30, 1997, as compared to the same period
of 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  decreased  8.5% to $4.3 million in the second
quarter of 1997, as compared to $4.7 million in the second  quarter of 1996, and
ground  package cost decreased 5.9% to $9.5 million in the six months ended June
30, 1997, as compared to $10.1 million in the same period of 1996. This decrease
in cost was partly due to a 1.5% decrease in the total number of ground packages
sold  between the six months  ended June 30, 1997 and 1996 for both  Ambassadair
and ATA  Vacations,  as well as a 10.2%  decline in the  average  cost of ground
packages sold between periods.

Ground  package  cost per ASM  increased  by 7.7% to 0.14  cents  in the  second
quarter of 1997,  as compared to 0.13 cents in the second  quarter of 1996,  and
increased by 6.7% to 0.16 cents in the six months ended June 30, 1997, from 0.15
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 21.7% to
$3.6 million in the second  quarter of 1997,  as compared to $4.6 million in the
second  quarter of 1996,  and other  selling  expenses  decreased  33.3% to $6.8
million in the six months ended June 30, 1997,  as compared to $10.2  million in
the same period of 1996.

Credit  card  discount   expense   decreased  $0.4  million  and  $0.7  million,
respectively,  in the second  quarter of 1997 and the six months  ended June 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  $0.4 million and
$1.6  million,  respectively,  in the second  quarter of 1997 and the six months
ended June 30, 1997, as compared to the same periods in 1996, due to the smaller
number of  bookings  made for the  downsized  scheduled  service  business  unit
between periods.  Toll-free  telephone usage also declined $0.4 million and $1.0
million,  respectively, for the same periods between years due to less usage and
lower rates.

Other selling cost per ASM decreased 7.7% to 0.12 cents in the second quarter of
1997,  as compared to 0.13 cents in the same period of 1996,  and other  selling
cost per ASM declined 26.7% to 0.11 cents in the six months ended June 30, 1997,
as compared to 0.15 cents in the same period of 1996.

Advertising.  Advertising  expense  decreased 6.1% to $3.1 million in the second
quarter of 1997,  as  compared to $3.3  million in the same period of 1996,  and
increased  15.5% to $6.7  million in the six  months  ended  June 30,  1997,  as
compared  to $5.8  million in the six months  ended June 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.

The cost per ASM of  advertising  increased  11.1% to 0.10  cents in the  second
quarter of 1997,  as compared to 0.09 cents in the second  quarter of 1996,  and
the cost per ASM increased  37.5% to 0.11 cents in the six months ended June 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 the half of 1997 to build load factor and  profitability
in the scheduled service business.

Facility and Other Rentals. Facility and other rentals includes the costs 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  8.3% to $2.2  million in the second  quarter of 1997,  as compared to
$2.4 million in the second  quarter of 1996,  and was  unchanged at $4.4 million
for the six  months  ended  June 30,  1997 and 1996.  Although  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),  there was no  significant  total  change  in  facility
commitments between periods. The cost per ASM for facility and other rentals was
unchanged at 0.07 cents in the second  quarters of 1997 and 1996,  and increased
by 16.7% to 0.07 cents for the six months  ended June 30,  1997,  as compared to
0.06 cents in the six months ended June 30, 1996.

Other  Operating  Expenses.  Other  operating  expenses  decreased 5.6% to $13.5
million  in the second  quarter of 1997,  as  compared  to $14.3  million in the
second quarter of 1996,  and other  operating  expenses  decreased 8.1% to $26.2
million in the six months ended June 30, 1997,  as compared to $28.5  million in
the same period in 1996. These reductions in other operating  expenses generally
resulted  from the smaller size of the airline  between  periods as reflected in
expense items such as insurance,  professional fees and general supplies.  Other
operating  cost per ASM increased  2.4% to 0.43 cents as compared to 0.42 cents,
for both the second  quarter of 1997 compared to the second quarter of 1996, and
for the six months ended June 30, 1997, as compared to the same period of 1996.


Income Tax Expense


In the second  quarter of 1997,  the  Company  recorded  $269,000  in income tax
expense applicable to the loss before income taxes for that period, while income
tax credits of $1.3 million were recognized  pertaining to the loss before taxes
for the second quarter of 1996.  For the six months ended June 30, 1997,  income
tax expense of $3.4  million was  recorded,  as compared to $0.7  million in the
same period of 1996. The effective tax rate  applicable to the second quarter of
1997 was 156.0%,  while the effective tax rate  applicable to the second quarter
of 1996 was 36.1%.  The  effective  tax rates for the six months  ended June 30,
1997 and 1996 were 57.6% and 91.4%, respectively.

Income tax expense in both sets of comparative periods is 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  expense  rate  for  financial   accounting  purposes  becomes  more
pronounced in cases where  before-tax  income or loss approaches zero, which was
the reason for the high effective tax rate of 91.4% applicable to the six months
ended June 30, 1996.

Income  tax  expense  for the  second  quarter  of 1997 was  also  significantly
affected by the one-time $2.0  million charge to  salaries, wages  and  benefits
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 a
permanent  difference between  income for federal  income tax  purposes and fin-
ancial accounting  income. This additional  permanent difference  contributed to
the effective tax rate increase to 57.6% for the six months ended June 30, 1997.

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.  For the six months ended June 30, 1997
and 1996, net cash provided by operating  activities was $38.0 million and $35.6
million, respectively.

Net cash used in  investing  activities  was $40.7  million  and $42.9  million,
respectively,  for the six months  ended June 30,  1997 and 1996.  Such  amounts
primarily reflected cash capital expenditures  totaling $36.7 million in the six
months ended June 30, 1997,  and $60.3  million in the same period of 1996,  for
engine overhauls,  airframe improvements and the purchase of rotable parts. Cash
capital  expenditures for the six months ended June 30, 1996, were  supplemented
with other capital  expenditures,  financed  directly with debt,  totaling $18.4
million;  there were no capital expenditures  financed directly with debt in the
six months ended June 30, 1997. The Company's  capital  spending  program in the
first six months of 1997 was  significantly  curtailed  as compared to the prior
year due to (i) the downsizing of the Boeing 757-200 fleet in the fourth quarter
of 1996, and the absence of any aircraft  deliveries during the first six 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.  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.

Net cash used in financing  activities was $5.3 million for the six months ended
June 30, 1997, while net cash provided by financing  activities was $1.1 million
for the six months ended June 30, 1996. The primary difference between years was
the addition of $15.0  million in bank facility  availability  for financing the
installation of hushkits on Boeing 727-200 aircraft during the 1996 period.

For the six months ended June 30, 1997 and 1996, cash and cash equivalents
declined by $8.0  million and $6.1  million, respectively.

Aircraft and Fleet Transactions. In November 1994, the Company signed a purchase
agreement for six new Boeing 757-200s which, as subsequently  amended,  provides
for aircraft to be  delivered  between 1995 and 1998.  In  conjunction  with the
Boeing purchase  agreement,  the Company entered into a separate  agreement with
Rolls-Royce  Commercial Aero Engines Limited for 13 RB211-535E4 engines to power
the six Boeing  757-200  aircraft  and to provide  one spare  engine.  Under the
Rolls-Royce  agreement,  which became effective January 1, 1995, Rolls-Royce has
provided  the Company  various  spare parts  credits  and engine  overhaul  cost
guarantees.  If the Company does not take  delivery of the  engines,  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 two deliveries under
this  agreement  are scheduled  for November  1997 and December  1998.  Advanced
payments and interest  totaling  approximately  $18.0  million ($9.0 million per
aircraft) are required prior to delivery of the two remaining aircraft, with the
remaining purchase price payable at delivery.  As of June 30, 1997 and 1996, the
Company had recorded $9.3 million and $19.7 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 as of
June 30, 1997, but is expected to be financed long-term through 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,  and the aircraft  was acquired  from the lessor on a short-term
rental  agreement.  The Company  expects to purchase this aircraft in the second
half of 1997, and intends to finance it through a  sale/leaseback  accounted for
as an operating  lease.  The  acquisition  of this  aircraft,  together with the
delivery  of two  new  Rolls-Royce-powered  Boeing  757-200  aircraft  from  the
manufacturer  in the  fourth  quarter  of 1996,  and the  return of the last two
Pratt-&-Whitney-powered Boeing 757-200 aircraft discussed in the next paragraph,
resulted in an  all-Rolls-Royce-powered  Boeing  757-200 fleet of seven units at
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.

Credit  Facilities.  The  Company's  existing  bank  credit  facility  initially
provided a maximum of $125.0 million, including a $25.0 million letter of credit
facility,  subject to the  maintenance of certain  collateral  value.  The total
availability  under this facility had declined to $122.0  million as of June 30,
1997 for the reasons  discussed in the next  paragraph.  The  collateral for the
facility   consists  of  certain  owned  Lockheed   L-1011   aircraft,   certain
receivables,  and certain  rotables and spare parts.  At June 30, 1997 and 1996,
the Company had borrowed the maximum amount then available under the bank credit
facility,  of which $57.0 million was repaid on July 1, 1997,  and $75.0 million
was repaid on July 1, 1996.

As a result of the Company's need to restructure its scheduled service business,
the Company  renegotiated  certain terms of the bank credit  facility  effective
September 30, 1996.  The new agreement  also modified  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 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 available credit 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. As of June 30, 1997 the
Company had borrowed the maximum amount of $122.0 million then  available,  less
$10.0  million  in  certain  letters  of  credit  outstanding.  Loans  under the
renegotiated  facility bear  interest,  at the Company's  option,  at either (i)
prime to prime plus 0.75%, or (ii) the Eurodollar rate plus 1.50% to 2.75%.  The
facility matures on April 1, 1999, and contains various  covenants and events of
default,  including:  maintenance  of a  specified  debt-to-equity  ratio  and a
minimum level of net worth;  achievement  of a minimum  level of cash flow;  and
restrictions  on aircraft  acquisitions,  liens,  loans to  officers,  change of
control, indebtedness, lease commitments and payment of dividends.

At June 30,  1997,  the  Company  has  classified  $25.9  million of bank credit
facility  borrowings to current  maturities  of long-term  debt. Of this amount,
$16.5 million is attributable to the scheduled reduction of availability secured
by the owned  Lockheed  L-1011 fleet during the 12 months  ending June 30, 1998.
The remaining  $9.4 million  represents  the amount of the spare Pratt & Whitney
engines which are pledged to the bank facility and which will be repaid from the
anticipated sale. The 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  subsequently sold two of
the four spare Pratt & Whitney  engines  and  received a letter of intent on the
third spare engine, which is expected to be sold during the third quarter.

On July  24,  1997,  the  Company  completed  two new  debt  transactions  which
materially  changed  the capital  structure  of the  Company.  On that date  the
Company  issued $100.0  million in unsecured  senior notes and  negotiated a new
secured  revolving credit facility of $50.0 million.  A complete  description of
these  transactions  may be found in the section entitled  "Subsequent  Events -
Debt Transactions."

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 June 30, 1997 or 1996;  however,  the Company did have outstanding letters
of credit  secured by this facility  aggregating  $3.6 million and $4.3 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 six  months of 1997. The Company does  not currently expect to
complete this stock repurchase program.


New Executive Officer

On  June 19, 1997, the Company  announced the election of John P.Tague as Presi-
dent and Chief Executive Officer of the Company. Mr. Tague originally joined the
Company  in 1991 as Vice  President of Marketing  and  was elected President and
Chief  Operating  Officer in  September  1993, a  position  he  held  until  his
resignation in  1995.  Mr. Tague  subsequently served  as Co-Chairman  and Chief
Executive Officer of The Pointe Group, an aviation consulting firm, and as Chief
Executive  Officer for both  Vanguard  Airlines,  Inc. and  Air South  Airlines,
Inc. Mr. Tague  brings  over 12  years of  management  experience in the airline
industry to the Company.


Subsequent Events - 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
soures.  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 guaran-
teed 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 ag-
gregate 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 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 is-
suance 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 Company  concurrently  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; (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 net proceeds of the unsecured notes were approximately $97.0 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.

The  following table sets forth the unaudited consolidated capitalization of the
Company as of June 30, 1997, and  the unaudited  pro forma consolidated capital-
ization of  the Company  as of June 30, 1997, assuming that both subsequent debt
transactions  had been  consummated on June 30, 1997, and after giving effect to
(i) the repayment of $112.0 million  in former bank facility indebtedness, which
had  been  outstanding  at June 30, 1997; (ii)  the  sale of  $100.0  million in
senior notes, for net proceeds of $97.0 million;  and (iii) the borrowing of the
maximum  availability of $40.0 million under the new revolving  credit facility,
with the proceeds therefrom held in cash.

<PAGE>

<TABLE>
<CAPTION>
                                                                                       June 30, 1997
                                                                                 Actual          Pro Forma
                                                                                         Unaudited
                                                                                   Dollars in Thousands

<S>                                                                                 <C>             <C>    
Cash (a)                                                                            $65,396         $90,396
                                                                                    =======         =======
Short-term debt (consisting of current maturities of 
  long-term debt)                                                                   $35,226          $9,356
                                                                                    -------          ------

Long-term debt
  Secured bank debt, due 1999(a)                                                     86,130               0
  Secured bank debt, due 2001 (a)                                                         0           40,000
  Tax-exempt mortgage bonds, due 2020                                                 6,000            6,000
  Tax-exempt mortgage bonds, due 2025                                                10,000           10,000
  10.5% Senior Notes, due 2004                                                            0          100,000
  Unsecured debt                                                                      7,342            7,342
  Other notes                                                                            21               21

    Total long-term debt                                                           $109,493         $163,363
                                                                                   --------         -------- 

Total debt                                                                         $144,719         $172,719
Total stockholders' equity                                                          $57,812          $57,812
                                                                                   --------         --------        

Total capitalization                                                               $202,531         $230,531
                                                                                   ========         ========
</TABLE>

(a) At June 30, 1997, the Company had borrowed $112.0 million under the existing
credit  facility (less $10.0 million to secure  outstanding  letters of credit),
the  proceeds  of which were held in cash.  On July 1, 1997,  $57.0  million was
repaid.  Under the pro forma  assumptions,  the Company at June 30 had  borrowed
$40.0  million  under the new  credit  facility  (less  $10.0  million to secure
outstanding letters of credit), the proceeds of which were also held in cash.


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  six 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 air  carriers  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 often
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  21.8% of total operating
revenues in the second quarter of 1997, and 18.8% of total operating revenues in
the six months  ended June 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 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 19.0% and 19.9%,  respectively,  of  operating
expenses in the second  quarter of 1997 and the six months  ended June 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

   
On May 13, 1997,  the Company held its Annual  Meeting of  Shareholders,  during
which the following matters were submitted to a vote of shareholders.
    

(1) The following individuals were elected as Directors of the Company.

Director Name                       Votes For                   Votes Withheld

J. George Mikelsons                 11,009,636                      649,832
Kenneth K. Wolff                    11,008,344                      651,124
James W. Hlavacek                   11,007,012                      652,456
William P. Rogers, Jr.              11,009,837                      649,631
Robert A. Abel                      11,009,737                      649,731
Andrejs P. Stipnieks                11,009,737                      649,731
Stanley L. Pace                     11,009,166                      650,302
Dalen D. Thomas                     11,008,611                      650,857

(2) The  Company's  1996  Incentive  Stock Plan for Key  Employees was approved;
9,343,440  votes were cast for;  1,629,018 were cast against;  29,878 votes were
withheld; and 657,132 votes were not cast.

(3) The Company's  1996 Annual  Incentive  Bonus Plan was  approved;  11,229,062
votes  were  cast for;  255,215  votes  were cast  against;  25,215  votes  were
withheld; and 149,976 votes were not cast.

(4) The accounting firm of Ernst & Young was retained as independent auditors of
the Company for the 1997 fiscal  year;  11,618,538  votes were cast for;  18,585
votes were cast against; and 22,345 votes were withheld.

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: __________________      ________________________________________
                              John P. Tague
                              President and Chief Executive Officer
                              Director


Date: __________________      ________________________________________
                              James W. Hlavacek
                              Executive Vice President, Chief Operating Officer
                                 and President of ATA Training Corporation
                              Director


Date: __________________      ________________________________________
                              Kenneth K. Wolff
                              Executive Vice President and 
                                 Chief Financial Officer
                              Director     


Date: __________________      ________________________________________
                              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