AMTRAN INC
10-Q, 1997-05-15
AIR TRANSPORTATION, NONSCHEDULED
Previous: GENTLE DENTAL SERVICE CORP, 10QSB, 1997-05-15
Next: DIALOGIC CORP, 10-Q, 1997-05-15



                                                          
                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 March 31, 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 outstanding as of
April 30, 1997


<PAGE>

<TABLE>
<CAPTION>

                                         AMTRAN, INC. AND SUBSIDIARIES
                                          CONSOLIDATED BALANCE SHEETS
                                            (Dollars in thousands)


                                                                             March 31,            December 31,
<S>                                                                            <C>                    <C> 
                                                                               1997                   1996
                                                                       
                                                                       -------------------   -------------------
                                ASSETS
Current assets:
     Cash and cash equivalents                                          $          65,953    $           73,382
     Receivables, net of allowance for doubtful accounts
          (1997 - $1,342; 1996 - $1,274)                                           21,591                20,239
     Inventories,  net                                                             14,350                13,888
     Assets held for sale                                                          13,703                14,112
     Prepaid expenses and other current assets                                     16,897                14,672
                                                                       -------------------   -------------------
Total current assets                                                              132,494               136,293

Property and equipment:
     Flight equipment                                                             399,126               381,186
     Facilities and ground equipment                                               52,257                51,874
                                                                       -------------------   -------------------
                                                                                  451,383               433,060
     Accumulated depreciation                                                   (220,217)             (208,520)
                                                                       -------------------   -------------------
                                                                                  231,166               224,540

Deposits and other assets                                                          11,417                 9,454
                                                                       -------------------   -------------------

Total assets                                                            $         375,077    $          370,287
                                                                       ===================   ===================

                 LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                               $          33,851    $           30,271
     Accounts payable                                                               9,775                13,671
     Air traffic liabilities                                                       57,942                49,899
     Accrued expenses                                                              64,554                64,813
                                                                       -------------------   -------------------
Total current liabilities                                                         166,122               158,654

Long-term debt, less current maturities                                           114,140               119,786
Deferred income taxes                                                              23,001                20,216
Other deferred items                                                               13,386                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                               38,348                38,341
     Additional paid-in-capital                                                    15,541                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                                                              7,899                 4,678
                                                                       -------------------   -------------------

                                                                                   58,428                54,744
                                                                       -------------------   -------------------

Total liabilities and shareholders' equity                              $         375,077    $          370,287
                                                                       ===================   ===================


See accompanying notes.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

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



                                                                          Three Months ended March 31,
                                                                            1997                  1996
                                                                    -----------------------------------------
                                                                         (Unaudited)           (Unaudited)
Operating revenues:
<S>                                                                 <C>                   <C>               
   Charter                                                          $          100,346    $           83,205
   Scheduled service                                                            82,004               110,453
   Ground package                                                                5,854                 7,248
   Other                                                                         6,080                 6,229
                                                                    -------------------   -------------------
Total operating revenues                                                       194,284               207,135
                                                                    -------------------   -------------------

Operating expenses:
   Fuel and oil                                                                 40,671                40,346
   Salaries, wages and benefits                                                 40,490                41,149
   Handling, landing and navigation fees                                        17,248                19,771
   Aircraft rentals                                                             14,147                17,125
   Depreciation and amortization                                                14,140                15,561
   Aircraft maintenance, materials and repairs                                  11,085                13,624
   Passenger service                                                             8,186                 9,215
   Crew and other employee travel                                                7,920                 7,788
   Commissions                                                                   5,934                 7,378
   Ground package cost                                                           5,215                 5,428
   Advertising                                                                   3,514                 2,527
   Other selling expenses                                                        3,199                 5,578
   Facilities and other rentals                                                  2,119                 2,045
   Other                                                                        12,688                14,169
                                                                    -------------------   -------------------
Total operating expenses                                                       186,556               201,704
                                                                    -------------------   -------------------
Operating income                                                                 7,728                 5,431

Other income (expense):
  Interest income                                                                  146                   203
  Interest (expense)                                                           (1,612)               (1,358)
  Other                                                                             55                    86
                                                                    -------------------   -------------------
Other expenses                                                                 (1,411)               (1,069)
                                                                    -------------------   -------------------

Income before income taxes                                                       6,317                 4,362
Income taxes                                                                     3,095                 2,009
                                                                    -------------------   -------------------
Net income                                                           $           3,222     $           2,353
                                                                    ===================   ===================

Net income per share                                                 $            0.28     $            0.21
                                                                    ===================   ===================

Average shares outstanding                                                  11,571,847            11,492,125
                                                                    ===================   ===================

</TABLE>


See accompanying notes.


<PAGE>


<TABLE>
<CAPTION>

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

                                                                                  Three Months ended March 31,
                                                                               1997                          1996
                                                                          ----------------------------------------------
                                                                            (Unaudited)                  (Unaudited)

Operating activities:

<S>                                                                   <C>                            <C>               
Net  income                                                           $             3,222            $            2,353
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                                 14,140                        15,561
     Deferred income taxes (credits)                                                2,785                         (164)
     Other non-cash items                                                              43                         2,237
   Changes in operating assets and liabilities:
      Receivables                                                                 (1,352)                       (1,505)
      Inventories                                                                   (364)                         (909)
      Assets held for sale                                                            409                             -
      Prepaid expenses                                                            (2,225)                         (124)
      Accounts payable                                                            (3,896)                       (4,267)
      Air traffic liabilities                                                       8,043                         7,910
      Accrued expenses                                                              (217)                           928
                                                                      --------------------          --------------------
    Net cash provided by operating activities                                      20,588                        22,020
                                                                      --------------------          --------------------

Investing activities:

Proceeds from sales of property and equipment                                         268                         7,334
Capital expenditures                                                             (20,356)                      (40,027)
Reductions of (additions to) other assets                                         (5,863)                           697
                                                                      --------------------          --------------------
   Net cash used in investing activities                                         (25,951)                      (31,996)
                                                                      --------------------          --------------------

Financing activities:

Proceeds from long-term debt                                                            -                        15,000
Payments on long-term debt                                                        (2,066)                       (3,629)
Purchase of  treasury  stock                                                            -                          (76)
                                                                      --------------------          --------------------
   Net cash provided by (used in) financing activities                            (2,066)                        11,295
                                                                      --------------------          --------------------

Increase (decrease) in cash and cash equivalents                                  (7,429)                         1,319
Cash and cash equivalents, beginning of period                                     73,382                        92,741
                                                                      --------------------          --------------------
Cash and cash equivalents, end of period                              $            65,953            $           94,060
                                                                      ====================          ====================

Supplemental disclosures:

Cash payments for:
   Interest                                                           $             2,051            $            1,265
   Income taxes                                                                       312                            38

Financing and investing activities not affecting cash:
   Issuance of long-term debt directly for capital expenditures       $                 -            $           10,736

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 March 31,
      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 three months ended March 31, 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 expect that the impact from  restatement  of prior period
      earnings per share will be material.

      In  February  1997,  the  FASB  issued   Statement  129,   "Disclosure  of
      Information  About  Capital   Structure",   which  consolidates   existing
      standards  relating to  disclosure  about a company's  capital  structure,
      effective  for fiscal  periods  beginning  after  December 15,  1997.  The
      Company  does  not  currently  expect  this new  statement  to  result  in
      significant changes to disclosures about the Company's capital structure.




<PAGE>



PART I - Financial Information
Item II - Management's Discussion and Analysis of Financial Condition and
          Results of Operation



Overview

In the first quarter of 1997,  the Company earned income before income taxes and
net income of $6.3 million and $3.2 million, respectively, as compared to income
before income taxes and net income of $4.4 million and $2.4 million in the first
quarter of 1996.  Pre-tax  income for the 1997 quarter was 44.8% higher than for
the first quarter of 1996,  and net income  increased by 36.9% between  periods.
Earnings per share in the first quarter of 1997 increased  33.3% to 28 cents, as
compared to 21 cents in the same quarter of 1996.

During the second half of 1996, the Company implemented a restructuring plan for
its fleet and for its scheduled  service  business  component,  as is more fully
described below under  "Restructuring of Scheduled Service  Operations and Fleet
Types." The Company's restructuring plan was made necessary by the deteriorating
profitability of the scheduled  service business  component during late 1995 and
the first half 1996. The Company substantially  completed the restructuring plan
by the end of 1996,  and the first quarter of 1997 was the first full quarter of
restructured operations.  Both charter and scheduled service business units were
profitable in the first quarter of 1997.

As a result of the reduction of the Company's fleet of Boeing 757-200  aircraft,
and a  significant  reduction in scheduled  service seat  capacity,  the Company
offered for sale 13.4% fewer available seat miles (ASMs) in the first quarter of
1997, as compared to the same quarter of 1996.  However,  the revenues generated
from first quarter 1997 ASMs declined by only 6.2%,  resulting in an improvement
of 8.3% in revenue per ASM (RASM) between quarters. The Company believes that it
was  able  to  achieve  this  significant  RASM  improvement   through  (i)  the
elimination of poorly  performing  markets from the Company's  scheduled service
business unit,  such as  intra-Florida  and Boston;  (ii) the  strengthening  of
remaining  scheduled  service  flying  through fleet and schedule  realignments,
supported by marketing and yield management initiatives;  (iii) the expansion of
profitable  military  flying,  under which  military  gross  revenues  more than
doubled between quarters;  and (iv) the replacement of some low-margin  domestic
charter flying with higher-margin specialty charter flying.

Partly as a result of the reduction of 13.4% in ASMs between the first  quarters
of 1997 and 1996,  the  Company's  cost per ASM (CASM)  increased  6.7%  between
years.  Approximately  one-fourth of this CASM increase resulted from an average
price  increase  of 10.9 cents per  gallon  for jet fuel in the 1997  quarter as
compared to the prior year.  Higher fuel prices caused an estimated $3.0 million
in  fuel-related  cost increases in the 1997 quarter,  after  adjusting for fuel
escalation  revenues  received from the U.S.  military and tour operators  under
contractual reimbursement clauses which were triggered by the higher fuel prices
paid.  Other  significant  quarter-to-quarter  changes  in  the  Company's  cost
structure  included (i) a 16.2% increase in the cost per ASM of salaries,  wages
and  benefits,  as a result of the new cockpit crew  collective  agreement,  and
reduced  cockpit  crew  productivity  attributable  to both the contract and the
changing  business mix from  scheduled  service to charter;  (ii) a reduction of
6.0% in the cost per ASM of aircraft rentals,  primarily due to the reduction of
four Boeing 757-200 aircraft from the Company's fleet; (iii) a reduction of 7.5%
in the cost per ASM of aircraft  maintenance,  materials and repairs  associated
with the Company's  fleet  restructuring;  (iv) an increase of 17.4% in the cost
per  ASM  of  crew  travel  resulting  from  the  renewed  emphasis  on  charter
operations,  which drive higher  average crew travel  costs;  (v) an increase of
71.4% in the cost per ASM of advertising to provide more aggressive  support for
the scheduled service business unit and the Ambassadair  Travel Club; and (vi) a
reduction of 31.3% in other variable  single-seat  selling  expenses  associated
with a smaller scheduled service business.

Since the  Company  was able to reduce  costs in the first  quarter of 1997 by a
greater  percentage  than revenues  were reduced  through the  restructuring  of
scheduled  service,  the Company produced 42.3% more operating  income,  or $7.7
million,  as compared to $5.4 million in operating  income in the first  quarter
1996. The operating margin in the first quarter of 1997 was 4.0%, as compared to
2.6% in the first quarter of 1996.


<PAGE>



PART I - Financial Information
Item II - Continued



Restructuring of Scheduled Service Operations and Fleet Types

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

The  Company   believes  that  several  key  factors  had   contributed  to  the
deteriorating  profitability  of  scheduled  service  over these  time  periods.
Beginning in January  1996,  a growing  amount of low-fare  competition  entered
Boston-Florida and  midwest-Florida  markets,  which increased total capacity in
these markets and  decreased the average fares earned by the Company.  Operating
revenues in all scheduled service markets were further adversely affected by the
ValuJet accident in Florida on May 11, which focused significant  negative media
attention on airline safety and on low-fare carriers in particular.  In spite of
the  Company's  excellent  safety  record  over  almost  a  quarter  century  of
operation, during which no serious injuries or fatalities had ever occurred, the
Company  estimates that it lost  significant  scheduled  service revenues in the
second and third quarters of 1996 from canceled  reservations  and  reservations
which were never received. Additionally,  effective October 1, 1995, the Company
became  subject to a Federal  excise tax on jet fuel  consumed in  domestic  use
which added  approximately  3.5 cents to the average  cost of each gallon of jet
fuel.  During 1996, the market price  (excluding tax) of jet fuel also increased
12.8% as compared  to prices paid in  comparable  1995  periods,  largely due to
tight jet fuel  inventories  relative to demand  throughout  this period.  These
trends  continued and  intensified in certain  respects in the fourth quarter of
1996.  Moreover,  the Company  believes that  competitive  pressures from larger
carriers will continue for the  foreseeable  future on many of the routes served
by the Company's scheduled service operations.

On August 26, 1996, the Company  announced a significant  reduction in scheduled
service business.  More than one-third of scheduled service  departures and ASMs
were included in this schedule  reduction.  Boston  operations and intra-Florida
flights were completely  eliminated.  Other selected markets from  Indianapolis,
Chicago-Midway  and  Milwaukee  were also exited  completely  or were reduced in
frequency. Exited operations ended between September 4 and December 2, 1996.

In association with its schedule reduction, the Company announced a reduction in
force of 15%. A significant  portion of this reduction in force was accomplished
through furloughs of cockpit and cabin crews,  with the remainder  consisting of
reductions  in  base  station  and  administrative   staff.   Maintenance  staff
reductions were  accomplished  primarily  through the reduction of base and line
maintenance  contract  labor.  This  reduction  commenced  during  September and
resulted in the  recognition  of $183,000 in severance  expense in the third and
fourth quarters of 1996.

A separate aspect of the Company's 1996 study of business unit profitability was
directed  toward the relative  economics of the  Company's  three fleet types as
they were being used in scheduled  service,  tour operator and military  flying.
Although  all fleet types were being used  profitably  in some  operations,  the
Company determined that in many scheduled service markets the Boeing 727-200 was
a more profitable  alternative aircraft than the Boeing 757-200. As a result, on
July 29, 1996,  the Company  entered into a Letter of Intent with a major lessor
to reduce the Company's  Boeing  757-200 fleet by four units,  and in the fourth
quarter of 1996,  the Company  entered  into  another  transaction  with a major
lessor to further  reduce the number of Boeing  757-200  aircraft  by two units.
These transactions were completed by December 16, 1996 and reduced the Company's
fleet of Boeing 757-200 aircraft as of the end of 1996 from a previously planned
13 units to seven actual units. In addition,  these transactions  eliminated all
Pratt-&-Whitney-powered  Boeing 757-200 aircraft from the Company's fleet, which
became solely Rolls-Royce-powered by the end of 1996.


Results of Operations

The Company's  operating  revenues decreased 6.2% to $194.3 million in the first
quarter of 1997,  as  compared to $207.1  million in the first  quarter of 1996.
Operating  revenues for the 1997 quarter were 6.51 cents per ASM, an increase of
8.3% from 6.01 cents per ASM in the 1996  quarter.  Between  these same periods,
ASMs  decreased  13.4% to 2.985 billion from 3.446  billion,  revenue  passenger
miles (RPMs) decreased 11.6% to 2.210 billion from 2.501 billion,  and passenger
load factor  increased  to 74.0% as compared to 72.6%.  The yield on revenues in
the first quarter of 1997  increased  6.2% to 8.79 cents per RPM, as compared to
8.28  cents per RPM in the  first  quarter  of 1996.  Total  passengers  boarded
decreased between periods by 17.4% to 1,407,128,  as compared to 1,702,605,  and
total departures decreased by 23.6% to 9,629 from 12,610.

Operating expenses decreased 7.5% to $186.6 million in the first quarter of 1997
as compared to $201.7 million in the first quarter of 1996.  Operating  expenses
per ASM increased 6.7% to 6.25 cents in the 1997 first  quarter,  as compared to
5.86 cents in the same period of the prior year.


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
                                                                               Quarter Ended March 31,
<S>                                                                     <C>                             <C> 
                                                                        1997                            1996

Operating revenues                                                      6.51                            6.01

Operating expenses:
    Fuel and oil                                                        1.36                            1.19
    Salaries, wages and benefits                                        1.36                            1.17
    Handling, landing and navigation fees                               0.58                            0.57
    Aircraft rentals                                                    0.47                            0.50
    Depreciation and amortization                                       0.47                            0.45
    Aircraft maintenance, materials and repairs                         0.37                            0.40
    Passenger service                                                   0.27                            0.27
    Crew and other employee travel                                      0.27                            0.23
    Commissions                                                         0.20                            0.21
    Ground package cost                                                 0.18                            0.16
    Advertising                                                         0.12                            0.07
    Other selling expense                                               0.11                            0.16
     Facilities and other rentals                                       0.07                            0.06
    Other                                                               0.42                            0.42
        Total operating expenses                                        6.25                            5.86

    Operating income                                                    0.26                            0.15

    ASMs (in thousands)                                              2,984,994                        3,445,847
</TABLE>




Quarter Ended March 31, 1997, Versus Quarter Ended March 31, 1996

Operating Revenues

Total operating  revenues for the first quarter of 1997 decreased $12.8 million,
or 6.2%, to $194.3 million, as compared to $207.1 million in the same quarter of
1996.  This  decrease was due to a $28.5 million  decrease in scheduled  service
revenues, a $1.3 million decrease in ground package revenues, and a $0.1 million
decrease in other  revenues,  partially  offset by a $17.1  million  increase in
charter revenues.

Charter Revenues.  The Company's  charter revenues are derived  principally from
independent  tour operators and from the United States  military.  Total charter
revenues  increased  20.6% to $100.3  million in the first  quarter of 1997,  as
compared to $83.2 million in the first quarter 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 first quarter 1997
results of operations,  included a renewed  emphasis on charter  revenue sources
since the Company  believes  that tour  operator  and  military  operations  are
businesses  where  the  Company's  experience  and  size  provide  a  meaningful
competitive  advantage.  Charter  revenues  produced  51.6% of  total  operating
revenues in the first quarter of 1997,  as compared to 40.2% of total  operating
revenues in the same period of 1996.

Charter revenues derived from tour operators  (including the Ambassadair  Travel
Club)  increased 1.5% to $69.6 million in the first quarter of 1997, as compared
to $68.6 million in the first quarter of 1996. Tour operator revenues  comprised
35.8% of operating  revenues in the first  quarter of 1997, as compared to 33.1%
of operating  revenues in the same period of the prior year.  Tour operator ASMs
decreased 6.1% to 1.207 billion from 1.286 billion; RPMs decreased 6.3% to 1.009
billion from 1.077 billion; and tour operator load factor declined from 83.7% to
83.6%.  Tour operator RASM in the first quarter of 1997  increased  8.3% to 5.77
cents,  as compared to 5.33 cents in the first  quarter of 1996.  Tour  operator
passengers  boarded  decreased  0.7% to 651,901 in the first quarter of 1997, as
compared to 656,324 in the first quarter of 1996,  and tour operator  departures
decreased 7.9% between years to 3,378, as compared to 3,669.

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   repetitive   domestic  and
international   flights  between  designated  city  pairs,  which  support  high
passenger  load  factor  and  low-frequency   rotations  marketed  through  tour
operators,  and which provide  value-priced  and convenient  nonstop  service to
these vacation  destinations.  The track charter  business  component allows the
Company  to  attain  reasonable  levels of  aircraft  and crew  utilization  and
provides meaningful  protection to the Company from fuel price increases through
the use of fuel escalation  reimbursement  clauses in the contracts.  During the
late 1996  restructuring of scheduled service operations the Company also sought
to negotiate  changes in existing  track charter  contracts to provide  improved
profit  performance  for this business  unit.  Although some tour operators were
unable to meet the  Company's  required  economics,  other tour  operators  have
agreed to new contracts which generally  become  effective during the spring and
summer of 1997.  No  significant  RASM  improvement  from these  agreements  was
experienced in the first quarter of 1997.

Specialty  charter  flying  is a  product  which  is  highly  customized  to the
requirements  of the buyer but is generally  operated with much lower  frequency
than track charter.  For example,  the Company operates an increasing  number of
trips in  all-first-class  configuration  for  certain  corporate  clients.  The
Company has increased the number of specialty  charter contracts in its business
mix for 1997  and  continues  to  aggressively  seek  these  relationships  with
potential  clients by  marketing  the  Company's  unique  ability to package and
deliver highly specialized products.

The Company  believes  that  improved  track  charter  economics,  combined with
expanded higher-margin specialty charter programs,  offer an opportunity for the
Company to improve the overall financial performance of this business unit.

Charter  revenues  derived  from the U.S.  military  increased  110.3%  to $30.7
million in the first  quarter of 1997, as compared to $14.6 million in the first
quarter of 1996.  Military revenues  comprised 15.8% of total operating revenues
in the 1997  period,  as compared to 7.0% of total  operating  revenues in 1996.
U.S. military ASMs increased 92.2% to 514.2 million from 267.6 million, and RPMs
increased 115.4% to 247.7 million from 115.0 million.  The RASM on U.S. military
revenues in the first quarter of 1997 increased 9.1% to 5.97 cents,  as compared
to 5.47  cents in the same  period of 1996.  U.S.  military  passengers  boarded
increased 106.5% to 66,303 in 1997, as compared to 32,113 in 1996, and U.S.
military departures increased 128.9% to 1,220, as compared to 533.

The Company  believes that the U.S.  military  often prefers the Boeing  757-200
aircraft  for its  smaller  capacity  and  longer  range  when used to  maintain
existing  frequencies to foreign military bases with reduced troop  deployments.
The  Company  also  believes  that its  Boeing  757-200  fleet is  competitively
advantaged by its FAA  certification  to operate with  180-minute  Extended Twin
Engine Operation (ETOPS), which enhances opportunities for the Company to obtain
awards of certain long-range  military missions over water. As a result of these
factors,  for the military  contract year ending September 30, 1997, the Company
has  committed  four  of its  seven  Boeing  757-200  aircraft  to the  military
business,  while the  other  three  Boeing  757-200  aircraft  are  deployed  to
mission-specific uses within scheduled service.

Scheduled Service  Revenues.  Scheduled service revenues in the first quarter of
1997  decreased  25.8% to $82.0 million from $110.5 million in the first quarter
of 1996.  Scheduled service revenues comprised 42.2% of total operating revenues
in the first quarter of 1997, as compared to 53.3% of operating  revenues in the
same period of the prior year.  Scheduled  service RPMs decreased 27.3% to 0.950
billion from 1.306  billion,  while ASMs  decreased  33.5% to 1.256 billion from
1.888  billion,  resulting in an increase of 6.4 points in passenger load factor
to 75.6% in the first  quarter of 1997 from 69.2% in the first  quarter of 1996.
Scheduled  service  departures in the first quarter of 1997  decreased  40.5% to
4,991  from  8,394 in the  first  quarter  of  1996,  while  passengers  boarded
decreased 32.2% over such period to 686,496, as compared to 1,012,378. Scheduled
service yield per RPM in the first quarter of 1997  increased 2.0% to 8.63 cents
from 8.46 cents in the same period of 1996,  while RASM increased  11.6% to 6.53
cents from 5.85 cents between the same comparable periods.

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. 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 quarter of 1997.  Profitability  was achieved  through a
combination  of a  significantly  higher  load  factor  and some  yield and RASM
improvement  between  periods,  even though total revenues in scheduled  service
declined between years. The Company believes that  profitability was enhanced in
this  business  unit  through the  selective  elimination  of flights  which had
previously  produced  below-average  load factors and yields.  Profitability was
further enhanced in certain  scheduled  service markets through the reallocation
of Boeing  727-200s  and Boeing  757-200s  to  provide  better  balance  between
revenues,  costs,  and  aircraft  operational  capabilities.  The  Company  also
implemented  a commuter  code share  partnership  with  Chicago  Express to feed
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.

In addition to the rationalization of markets,  schedules and gauge of aircraft,
the Company was able to aggressively  utilize its yield management system in all
scheduled  service  markets  in the  first  quarter  of  1997,  consistent  with
competitive  conditions  in those  markets.  The average  revenue  produced  per
passenger  segment flown in the first quarter of 1997 increased 9.5% to $119.45,
from  $109.10 in the same  period of 1996.  This unit  revenue  improvement  was
accomplished despite the demand-dampening  effect from the reintroduction of the
10% Federal  excise tax on tickets on March 7, 1997.  The Federal  excise tax on
air transportation is scheduled to remain in effect at least until September 30,
1997, at which time this tax may be extended by legislative action.

The  Company  continues  to  evaluate  the  profit and loss  performance  of its
scheduled  service business and has recently  announced new service beginning in
June,  1997,  between  New York's  John F.  Kennedy  International  Airport  and
Chicago-Midway,  Indianapolis,  and St.  Petersburg,  and  plans to add  several
frequencies between midwest and west-coast markets beginning in June, 1997.

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  18.0% to $5.9  million  in the first  quarter  of 1997,  as
compared to $7.2 million in the first quarter of 1996.

The Company's 24-year-old  Ambassadair Travel Club offers hundreds of choices of
tour-guide-accompanied  vacation packages to its approximately 39,000 individual
and family members annually. In the first quarter of 1997 total package revenues
did not change significantly from the prior year.

ATA Vacations offers numerous ground package  combinations to the general public
for use on the Company's  scheduled service flights throughout the United States
and to selected Mexico and Caribbean  destinations.  These packages are marketed
through  travel  agents,  as well as directly by the Company's  own  reservation
centers.  During the first quarter of 1997,  the Company  generated less revenue
from ground  package  sales than in the previous  year due to both fewer package
sales and lower prices in some markets.

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
affiliated  companies,   together  with  miscellaneous   categories  of  revenue
associated  with the  scheduled  and charter  operations  of the Company.  Other
revenues  decreased  1.6% to $6.1  million  in the  first  quarter  of 1997,  as
compared to $6.2 million in the first  quarter of 1996.  Some revenue  reduction
between years was attributable to decreases in scheduled service capacity,  such
as liquor and headset sales,  excess baggage revenue,  administrative  ticketing
fees,  PFC  compensation  revenue,  and  cargo  revenue.  Most of these  revenue
decreases were offset by revenue increases in affiliated  companies,  subservice
sales to other airlines, and similar activities.


Operating Expenses

Fuel and Oil. Fuel and oil expense for the first quarter of 1997  increased 1.0%
to $40.7 million from $40.3  million in the first quarter of 1996.  Although the
Company  consumed  significantly  less jet fuel for  flying  operations  between
periods,  the price of jet fuel was significantly higher in the first quarter of
1997 than in the first quarter of the prior year.

During the first quarter of 1997,  the Company  consumed  13.7% fewer gallons of
jet fuel for flying  operations  and flew 14.8%  fewer  block  hours than in the
first quarter of 1996, which accounted for approximately $5.7 million in reduced
fuel and oil expense  between  periods.  The decline in gallons of fuel consumed
was lower than the decline in block hours flown between years due to a change in
the mix of block  hours flown by fleet type.  Of greatest  significance  was the
increase in the  percentage  of total block hours flown by the  Lockheed  L-1011
fleet between  periods,  from 25.1% in the first quarter of 1996 to 25.8% in the
first  quarter of 1997,  since the fuel burn per block  hour for this  wide-body
aircraft  is  approximately  twice as high as the burn  rates for the  Company's
other fleet types.

During the first quarter of 1997, the Company's average price paid per gallon of
fuel consumed  increased by 15.0% as compared to the first quarter of 1996.  The
Company estimates that the year-over-year increase in average price paid for jet
fuel resulted in  approximately  $5.3 million in additional fuel and oil expense
between  quarters.  Approximately  $2.4  million  in  offsetting  revenues  were
recorded  during the 1997  quarter,  however,  as a result of military  and tour
operator  fuel  escalation  reimbursement  clauses  which were  triggered by the
higher fuel prices paid.

Fuel and oil  expense  for the first  quarter of 1997 was 1.36 cents per ASM, an
increase of 14.3% as compared to 1.19 cents per ASM in 1996. The increase in the
cost per ASM of fuel and oil  expense was  primarily  a result of higher  prices
paid between periods.

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 first quarter of 1997 increased 0.5% to $40.5
million from $40.3 million in the first quarter of 1996.

Average  Company  full-time-equivalent  employees  decreased by 8.1% in the 1997
quarter as compared to the same quarter of the prior year. The  period-to-period
reduction  in  average  full-time-equivalent  employees  was lower  than the 15%
reduction in force accomplished in the fourth quarter of 1996, partly due to the
fact that Company crew member  employment in the first quarter of 1996 was lower
than was  required  to  adequately  fly the  schedule  in that time  period.  In
addition,  in the first  quarter  of 1997 the  Company  recalled  all  available
full-time crew members who had been furloughed in the fourth quarter of 1996, in
order to provide adequate coverage to fly the first quarter 1997 schedule.

With respect to cockpit crew members,  the cost of salaries,  wages and benefits
paid in the first quarter of 1997 was approximately  $1.1 million higher than in
the first quarter of 1996,  even though the Company flew 14.8% fewer block hours
between periods.  The increase in the unit cost of cockpit crews between periods
is primarily  attributable to the  implementation of the cockpit crew collective
bargaining  agreement  effective August 1996.  Under this new agreement,  a 7.5%
rate increase was implemented upon ratification, and more restrictive work rules
limiting productivity became effective.  Additionally,  the restructuring of the
Company's  fleet in late 1996  resulted  in a shift of block  hours  flown using
two-cockpit-crew-member    Boeing    757-200    aircraft   to   the    Company's
three-cockpit-crew-member Boeing 727-200 and Lockheed L-1011 fleet types. In the
first  quarter  of 1997,  only  21.0% of block  hours  were  produced  using the
two-cockpit-crew-member  Boeing  757-200  aircraft,  as  compared  to the  first
quarter of 1996 when 31.2% of block hours were produced using the Boeing 757-200
aircraft.  The Company  estimates that, as a result of the collective  agreement
and fleet restructuring, a cockpit crew unit cost increase of approximately $2.5
million  was  incurred  in the first  quarter of 1997,  as  compared to the same
period of 1996.  The Company  anticipates  that similar unit cost  penalties for
cockpit crews will be experienced in future quarters for the same reasons.

In the first quarter of 1997,  executive  compensation  was  approximately  $0.8
million  higher than in the prior year.  This increase was  attributable  to the
changes made in senior executives during the third quarter of 1996 and to senior
executive compensation plans.  Salaries,  wages and benefits costs for all other
categories  of  employees  combined  (excluding  cockpit  crews and  executives)
decreased  by  approximately  $1.5  million  in the first  quarter  of 1997,  as
compared  to the first quarter of 1996, due  to the reduction in the size of the
Company between periods.

Salaries, wages and benefits expense in the first quarter of 1997 was 1.36 cents
per ASM,  an  increase  of 16.2%  from a cost of 1.17  cents per ASM in the same
period  of 1996.  This  increased  cost  per ASM was  partly  due to an  average
increase in compensation cost per full-time equivalent employee of 10.6% between
quarters.  This rate  increase  was driven by such  factors as the cockpit  crew
collective  agreement and executive  compensation  changes  discussed above; the
implementation  of  a  Company-wide   merit  plan  of  3-4%  in  1997  for  most
non-crew-member  employees; and the impact of the 15% reduction in force in late
1996,  which on average  impacted less senior  employees and therefore tended to
increase  average rates of pay for  remaining  employee  groups.  In addition to
these rate effects, the average full-time-equivalent  employment for the Company
declined by 8.1%, which was less than the 13.4% decline in ASMs between periods.

In December  1994,  the Company  implemented a four-year  collective  bargaining
agreement with its flight attendants, which was the first of the Company's labor
groups  to  elect  union  representation.  An  additional  four-year  collective
bargaining  agreement was ratified by the  Company's  cockpit crews on September
23,  1996.  The  pay-related  terms  of the  new  cockpit  crew  agreement  were
implemented retroactively to August 6, 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 decreased by 13.1% to $17.2 million in the
first  quarter of 1997,  as  compared to $19.8  million in the first  quarter of
1996.  During  the 1997  quarter,  the  average  cost per system  departure  for
third-party  aircraft handling declined 4.2% as compared to the first quarter of
1996, and the average cost of landing fees per system  departure  decreased 0.9%
between the same periods.

A  primary  reason  for  the  decline  in  handling  and  landing  fees  was the
restructuring of scheduled  service in the fourth quarter of 1996, which reduced
the absolute number of system-wide departures between the first quarters of 1997
and 1996. Total system-wide departures declined by 23.6% from 12,610 in the 1996
first quarter to 9,629 in the first quarter of 1997. This volume-related decline
was  partially  offset,  however,  by a change in  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  also 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  departures  in the first  quarter of 1997  included
proportionately  more  international and wide-body  operations than in the first
quarter of 1996.  In the 1997 quarter  22.7% of the  Company's  departures  were
operated with wide-body aircraft,  as compared to 21.1% in the 1996 quarter, and
24.8% of the Company's  first quarter 1997  departures  were from  international
locations, as compared to 16.2% in the prior year.

Handling  costs also vary from period to period  according to decisions  made by
the Company to use  third-party  handling  services at some  airports in lieu of
using the Company's own employees. During 1996, the Company implemented a policy
of "self-handling"  at four domestic U.S. airports with significant  operations,
which had been substantially handled using third-party  contractors in the prior
year.  This change  resulted in lower  absolute  third-party  handling costs for
these locations and, therefore,  in lower system average contract handling costs
per departure in the first quarter of 1997. The Company incurred some additional
salaries, wages and benefits expense as a result of this policy change.

Air  navigation  fees  incurred in the first  quarter of 1997  increased by $0.4
million as compared to the first quarter of 1996. Since these fees are generated
exclusively by operating in certain foreign air space, this increase is directly
attributable  to the increase in  international  departures  between years.  The
Company operated 2,389 departures from international locations in the 1997 first
quarter, as compared to 2,044 departures in the first quarter of 1996.

The Company also incurred  approximately $0.6 million in higher deicing costs in
the first quarter of 1997 as compared to the prior year,  due to higher  deicing
prices  and to  relatively  more  inclement  weather  conditions  prevailing  at
airports served in the 1997 quarter as compared to 1996.

The cost per  ASM for  handling, landing and  navigation fees increased  1.8% to
0.58 cents in the first quarter of 1997, from 0.57 cents in the first quarter of
1996.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  first  quarter  of 1997
decreased  17.5% to $14.1  million  from $17.1  million in the first  quarter of
1996.  This  decrease was 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 between quarters.  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 prior to restructuring,  it was more
profitable to substitute  other aircraft with lower  ownership  costs.  Aircraft
rentals  expense  declined by $4.2 million  between  quarters as a result of the
Boeing 757-200 fleet restructuring.

Five  additional   Boeing  727-200   aircraft  were  acquired  and  financed  by
sale/leasebacks  in the first two quarters of 1996.  All of these Boeing 727-200
aircraft were operated during the entire first quarter of 1997, although several
of these aircraft were not operated at all in the first quarter of 1996, or were
operated during only a portion of the 1996 first quarter.  These fleet additions
added  approximately  $1.1  million  in  aircraft  rentals  expense in the first
quarter of 1997, as compared to the prior year.

Aircraft rentals expense for the first quarter of 1997 was 0.47 cents per ASM, a
decrease  of 6.0% from 0.50  cents per ASM in the  first  quarter  of 1996.  The
period-to-period  decrease  in  the  size  of the  Boeing  757-200  fleet  was a
significant factor in this change 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.

Depreciation and Amortization.  Depreciation  reflects the periodic expensing of
the recorded cost of owned Lockheed L-1011 airframes,  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 first quarter of 1997 decreased
9.6% to $14.1 million from $15.6 million in the first quarter of 1996.

Depreciation  expense  attributable  to owned  airframes and engines,  and other
property and equipment owned by the Company,  increased $0.1 million in the 1997
quarter as compared to the 1996 quarter.  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  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 gave rise to  depreciation  expense in the
first  quarter of 1997,  which  resulted in a reduction of $0.2 million from the
first  quarter of 1996.  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 latter
changes between quarters,  together with increased costs pertaining to remaining
rotable  components  and  the  provision  for  obsolescence  of  aircraft  parts
inventories,  contributed an additional $0.3 million in depreciation  expense in
the 1997 quarter as compared to the prior year.

Amortization of capitalized engine and airframe overhauls decreased $1.0 million
in the first  quarter of 1997 as compared to the prior year after  including the
offsetting  amortization of associated  manufacturers' credits. The reduced cost
of overhaul amortization is partly due to the reduction of total block hours and
cycles flown between quarters.  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   value  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 first quarter of 1997  pertaining to changes in the
Company's Boeing 757-200 fleet was  approximately  $1.5 million,  as compared to
the prior year.  Engine and airframe  amortization  for the  Company's  fleet of
Boeing 727-200 aircraft, however, increased in the 1997 quarter by approximately
$0.6  million  due to the  ongoing  expansion  of this fleet type and due to the
addition  of new  overhauls  for Boeing  727-200  aircraft  on which  engine and
airframe  overhauls  have become due under the Company's  maintenance  programs.
There  was no  significant  difference  between  years in  engine  and  airframe
amortization expense for the Company's Lockheed L-1011 fleet, which has remained
relatively stable in size between periods, and is more mature from an engine and
airframe overhaul standpoint than the Company's other two fleet types.

The cost of engine  overhauls that become worthless due to early engine failures
and which  cannot be  economically  repaired  is  charged  to  depreciation  and
amortization   expense  in  the  period  the  engine  fails.   Depreciation  and
amortization  expense attributable to these write-offs decreased by $0.4 million
between quarters.  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 4.4% to 0.47 cents in the
first quarter of 1997, as compared to 0.45 cents in the first quarter of 1996.

Aircraft  Maintenance,  Materials and Repairs. This expense includes the cost of
expendable  aircraft  spare parts,  repairs to repairable  and rotable  aircraft
components,  contract labor for base and line maintenance activities,  and other
non-capitalized  direct  costs  related to fleet  maintenance,  including  spare
engine  leases,  parts loan and  exchange  fees,  and  related  shipping  costs.
Aircraft  maintenance,  materials and repairs  expense  decreased 18.4% to $11.1
million in the first  quarter of 1997, as compared to $13.6 million in the first
quarter of 1996.  The cost per ASM  decreased  by 7.5% to 0.37 cents in the 1997
period, as compared to 0.40 cents in the prior year.

Although  the cost of repairs  for  repairable  and rotable  components  did not
change  significantly  between  quarters,  the cost of expendable parts consumed
decreased $1.5 million, and the cost of parts loans and exchanges decreased $1.0
million  between  periods.  The reduced  cost of  expendable  parts  consumed is
related to seasonal  differences  in the Company's  light check programs for its
fleet,  which were scheduled more  effectively in 1997 outside of heavy aircraft
utilization  periods in the first  quarter than they were in 1996.  As a result,
the Company expects to incur relatively  higher light check maintenance costs in
the second quarter of 1997. The lower cost of parts loans and exchanges reflects
better internal procedures to limit the need for such loans and exchanges, which
can drive significant costs in short periods of time.

The cost of the Company's aircraft  maintenance,  materials and repairs declined
18.4% in the first  quarter of 1997 as compared to the first quarter of 1996, as
contrasted with the 13.4% decrease in ASMs and the 14.8% decrease in block hours
between  years.  This  favorable  comparison  is partly  due to the  significant
expansion of the Company's new and used  aircraft  fleet during 1996.  When used
aircraft  are  initially   brought  into  the  Company's   fleet,  the  cost  of
maintenance,  materials  and repairs  required to bridge that  aircraft into the
Company's maintenance program is capitalized.  Such expenditures normally extend
the available  flying hours for that aircraft before routine heavy  maintenance,
materials and repairs  expenses  begin to be incurred,  although  those aircraft
begin producing both ASMs and block hours immediately upon acquisition.

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 first quarter of
1997 were $0.1 million more than in the same quarter of 1996.  This increase was
primarily  due to changes in the mix of aircraft  leases and  associated  return
conditions  which  became  effective  during  1996,  due to both  the  extensive
restructuring of the leased Boeing 757-200 fleet, and due to the  sale/leaseback
of six hushkitted Boeing 727-200 aircraft during 1996 under modified lease terms
and conditions.

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 first  quarters  of 1997 and 1996,
catering represented 77.8% and 77.0%,  respectively,  of total passenger service
expense.

The cost of passenger  service  decreased  10.9% in the first quarter of 1997 to
$8.2  million,  as compared to $9.2 million in the first  quarter of 1996.  This
reduction was primarily driven by fewer system-wide  passengers  boarded,  which
declined  by 17.4% to  1,407,128  in the first  quarter of 1997,  as compared to
1,702,605 in the first quarter of 1996. The average cost to cater each passenger
boarded,  however,  increased  11.1% between  quarters,  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
provide a more expensive catering product.

The cost per ASM of passenger  service was unchanged at 0.27 cents for the first
quarters of 1997 and 1996.

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 increased 1.3% to $7.9 million in the
first quarter of 1997, as compared to $7.8 million in the first quarter of 1996.
During the first  quarter of 1997,  the Company's  average  full-time-equivalent
crew employment was 17.8% lower as compared to the prior year, even though block
hours decreased by only 14.8% between periods. In the first quarter of 1996, the
Company  experienced  crew  shortages,  which were  exacerbated by severe winter
weather and resulted in significant flight delays, diversions and cancellations.
The Company's crew  complement in the first quarter of 1997 was again lower than
needed to efficiently  operate the flying schedule,  which resulted in more crew
time being spent away from base during that quarter.

The cost per ASM for crew and  other  employee  travel  increased  17.4% to 0.27
cents in the first  quarter  of 1997,  as  compared  to 0.23  cents in the first
quarter of 1996. The average cost per full-time-equivalent crew member for hotel
rooms,  positioning  and per diem  increased  by  24.8%  between  quarters.  The
restructuring of the Company's  scheduled  service  business,  and the increased
emphasis on charter sources of revenue in 1997, were significant factors in this
change in cost per ASM.

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  20.3% to $5.9  million  in the first
quarter of 1997,  as  compared  to $7.4  million  in the first  quarter of 1996.
Scheduled service  commissions  expense declined by $2.1 million between periods
as a result of a  comparable  decline  in  scheduled  service  revenues  earned.
Military  commissions expense increased by $0.6 million between periods,  due to
the increased level of  commissionable  revenues earned in that business unit in
the 1997 quarter as compared to the prior year.

The cost per ASM of  commissions  expense  declined by 4.8% to 0.20 cents in the
first quarter of 1997, as compared to 0.21cents in the comparable 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  3.7% to $5.2  million in the first
quarter of 1997, as compared to $5.4 million in the first quarter of 1996.  This
decrease in cost was partly due to a 1.6% decrease in the total number of ground
packages  sold  between  periods for both  Ambassadair  and ATA  Vacations.  The
average price of each ground package sold by Ambassadair  increased 6.2% between
quarters,  while the average price of each ground  package sold by ATA Vacations
decreased by 28.2% between the same periods.

Ground  package  cost per ASM  increased  by 12.5%  to 0.18  cents in the  first
quarter of 1997,  as  compared to 0.16 cents in the first  quarter of 1996.  The
higher  cost per ASM in the 1997  quarter  resulted  from the faster  decline in
total  ASMs as  compared  to the  decline  in ground  package  revenues  between
periods.

Advertising.  Advertising  expense  increased 40.0% to $3.5 million in the first
quarter of 1997,  as  compared to $2.5  million in the same period of 1996.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service  sales and the sale of ground  packages.  Advertising  support for these
lines  of  business  was  increased  in the  1997  quarter  consistent  with the
Company's  overall  strategy to enhance RASM in these business units and to meet
competitive actions in specific markets.

The cost per system-wide ASM of advertising increased 71.4% to 0.12 cents in the
first quarter of 1997, as compared to 0.07 cents in the first quarter of 1996. A
more  meaningful  comparison  of  advertising  cost per ASM is based  upon  only
scheduled  service ASMs;  this cost increased  115.4% to 0.28 cents in the first
quarter of 1997, as compared to 0.13 cents in the first  quarter 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 first quarter of 1997 to build both
load factor and yields in single-seat sales.

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 42.9% to
$3.2  million in the first  quarter of 1997,  as compared to $5.6 million in the
first   quarter  of  1996.   Approximately   $0.5  million  and  $1.0   million,
respectively,  of this decrease was  attributable to fewer credit card sales and
CRS booking fees incurred to support a smaller  scheduled  service business unit
in the 1997 quarter. Another $0.7 million of the decrease was due to lower usage
of toll-free  telephone  service  between periods to support  scheduled  service
reservations activity.

Other  selling cost per ASM  decreased  31.3% to 0.11 cents in the first quarter
of 1997, as compared to 0.16 cents in the same period of 1996.

Facilities and Other Rentals. Facilities 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 facilities  and other
rentals increased 5.0% to $2.1 million in the first quarter of 1997, as compared
to $2.0 million in the first quarter of 1996.

The  increase in expense  noted for the 1997 period was partly  attributable  to
higher facility costs resulting from the Company becoming a signatory carrier at
Orlando International Airport, which were partially offset by the elimination of
facility  rentals for Boston services which did not operate in the 1997 quarter.
The Company also incurred  facility  rental expense in the first quarter of 1997
for both the east and west bays of Chicago-Midway Hangar No. 2, neither of which
generated rental expense in the first quarter of 1996.

The cost per ASM for facility and other rents increased 16.7% to 0.07 cents in
the first quarter of 1997, as compared to 0.06 cents in the same period of 1996.

Other Expenses. Other operating expenses decreased 10.6% to $12.7 million in the
first  quarter of 1997,  as  compared to $14.2  million in the first  quarter of
1996.  Approximately $0.5 million of this decline was realized in lower hull and
liability  insurance  premiums  resulting  from the fleet  restructuring  in the
fourth  quarter of 1996 and due to the fewer  RPMs  flown by the  Company in the
1997 quarter. The Company also reduced substitute service costs by approximately
$0.8 million between quarters due to better operational reliability in the first
quarter  of  1997  as  compared  to  the  first  quarter  of  1996,   which  was
operationally impacted by later-than-expected  deliveries of aircraft and severe
winter weather.

Other  operating cost per ASM was unchanged at 0.42 cents for the first quarters
of 1997 and 1996.


Income Tax Expense

In the first quarter of 1997,  the Company  recorded $3.1 million in tax expense
applicable to pre-tax  income for that period,  while income tax expense of $2.0
million was  recognized  pertaining  to pre-tax  income for the first quarter of
1996. The effective tax rate applicable to the 1997 quarter was 49.0%, while the
effective  tax  rate for  income  earned  in the 1996  quarter  was  46.1%.  The
Company's effective income tax rates in both periods are unfavorably affected by
the  permanent  non-deductibility  from  taxable  income of 50% of crew per diem
expenses incurred. In addition, the 1997 effective tax rate was increased by the
estimated effect of non-deductible executive compensation, which was not present
in 1996.


Liquidity and Capital Resources

Cash Flow. 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 first quarters of 1997 and 1996, net cash
provided  by  operating   activities   was  $20.6  million  and  $22.0  million,
respectively.

Net cash used in  investing  activities  was $26.0  million  and $32.0  million,
respectively,  for the first quarters of 1997 and 1996.  Such amounts  primarily
reflected cash capital expenditures  totaling $20.4 million in the first quarter
of 1997, and $40.0 million in the first quarter of 1996,  for engine  overhauls,
airframe  improvements  and the purchase of rotable parts. The 1996 cash capital
expenditures  were  supplemented  with  other  capital  expenditures,   financed
directly with debt,  totaling  $10.7  million in the first quarter of 1996.  The
Company's   capital   spending   program  in  the  first  quarter  of  1997  was
significantly curtailed 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
1997 first quarter; 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 provided by (used in) financing activities was ($2.1) million and $11.3
million,  respectively,  for the first  quarters  of 1997 and 1996.  The primary
difference  between  years was the  additional  $15.0  million in bank  facility
availability  for  installation  of hushkits on Boeing 727-200  aircraft  during
1996.

Aircraft and Fleet Adjustments.  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 thirteen RB211-535E4 engines to
power the six Boeing 757-200 aircraft and to provide one spare engine. Under the
Rolls-Royce  agreement,  which became effective January 1, 1995, Rolls-Royce has
provided  the Company  various  spare parts  credits  and engine  overhaul  cost
guarantees.  If the Company does not take  delivery of the  engines,  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 the fourth quarters of 1997 and 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 March 31, 1997 and 1996, the
Company  had made $7.3  million  and $14.7  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
March  31,  1997,   but  is  expected  to  be  financed   long  term  through  a
sale/leaseback transaction during 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,  while signing a new lease covering only the nine related engines. The
Lockheed  L-1011  airframe  and  engine  portion  of  this  transaction  was not
completed by the end of the first quarter of 1997,  although the Company intends
to  complete  it later in 1997.  The  lessor  also  provided  the  Company  with
approximately $6.4 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 1997 and 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 by the end of 1996.

In September 1996, the Company began  negotiations with a major lessor to cancel
existing operating leases on the Company's remaining two Pratt-&-Whitney-powered
Boeing 757-200  aircraft.  These aircraft were returned to the lessor by the end
of 1996. This transaction  resulted in the recognition of a $2.4 million loss on
disposal of assets in the third quarter of 1996.

Credit  Facilities.  The  Company's  existing  bank credit  facility  provides a
maximum of $125.0 million,  including a $25.0 million letter of credit facility,
subject to the maintenance of certain  collateral  value. The collateral for the
facility   consists  of  certain  owned  Lockheed   L-1011   aircraft,   certain
receivables,  and certain  rotables and spare parts. At March 31, 1997 and 1996,
the Company had borrowed the maximum amount then available under the bank credit
facility,  of which $60.0 million was repaid on April 1, 1997, and $89.0 million
was repaid on April 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 has pledged additional
owned  engines  and  equipment  as  collateral   for  the  facility  as  of  the
implementation  date of the new  agreement.  The Company  has further  agreed to
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.  Loans
outstanding  under the  renegotiated  facility bear  interest,  at the Company's
option,  at either (i) prime to prime plus 0.75%,  or (ii) the  Eurodollar  rate
plus 1.50% to 2.75%. The facility matures on April 1, 1999, and contains various
covenants  and  events  of  default,  including:   maintenance  of  a  specified
debt-to-equity ratio and a minimum level of net worth;  achievement of a minimum
level of cash flow; and restrictions on aircraft  acquisitions,  liens, loans to
officers,  change of control,  indebtedness,  lease  commitments  and payment of
dividends.

At March 31, 1997,  the Company has  reclassified  $24.4  million of bank credit
facility borrowings from long-term debt to current maturities of long-term debt.
Of this amount,  $15.0 million is  attributable  to the  scheduled  reduction of
availability  secured by the owned  Lockheed  L-1011  fleet during the 12 months
ending March 31, 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.

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 March 31, 1997 or 1996; however,  the Company did have outstanding letters
of credit  secured by this facility  aggregating  $4.0 million and $2.1 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.  The  Company  does not
currently expect to complete this stock repurchase program.


Forward-Looking Information

Information  contained  within this  "Management's  Discussion  and  Analysis of
Financial  Condition  and  Results  of  Operations"   contains   forward-looking
information  which can be  identified  by  forward-looking  terminology  such as
"believes,"  "expects," "may," "will," "should,"  "anticipates," or the negative
thereof,  or other variations in comparable  terminology.  Such  forward-looking
information is based upon  management's  current  knowledge of factors affecting
the Company's  business.  The differences  between expected  outcomes and actual
results can be material, depending upon the circumstances.  Therefore, where the
Company  expresses  an  expectation  or  belief  as to  future  results  in  any
forward-looking  information,  such  expectation  or belief is expressed in good
faith and is believed to have a reasonable  basis, but there can be 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 in the first
quarter 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  remains  subject to significant  financial
leverage,  which could impair the Company's  ability to obtain new or additional
financing for working  capital and capital  expenditures  and could increase the
Company's vulnerability to a sustained economic downturn.

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 15.8% of operating revenues
in the first quarter of 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 faced intense  competition in 1996 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  business
units,  including  changes in prices  and seat  capacity  offered in  individual
markets,  could  have a  material  effect  on the  profit  performance  of those
business units of the Company.

10. Jet fuel comprises a significant  percentage of the total operating expenses
of the  Company,  accounting  for 21.8% and 20.4%,  respectively,  of  operating
expenses  in the first  quarters  of 1997 and 1996.  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.

11. The Company  believes  that its  relations  with  employee  groups are good.
However, the existence of a significant labor dispute with any sizeable group of
employees could have a material adverse effect on the Company's operations.

12.  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.   These  agencies  propose  and  issue
regulations  from time to time  which  can  significantly  increase  the cost of
airline  operations.  For  example,  the FAA  has  issued  regulations  imposing
standards  on airlines  for the  limitation  of engine  noise and  standards  to
address aging aircraft maintenance procedures.  The Company could become subject
to future regulations which could impose new and significant  operating costs on
the Company.  In addition,  a  modification,  suspension  or  revocation  of the
Company's  DOT or FAA  authorizations  or  certificates  could  have a  material
adverse affect on the Company.




<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: May 15, 1997     J. George Mikelsons
                           Chairman of the Board of Directors



    Date: May 15, 1997     Stanley L. Pace
                           President and Chief Executive Officer
                           Director


    Date: May 15, 1997     James W. Hlavacek
                           Executive Vice President, Chief Operating Officer,
                             and President of ATA Training Corporation
                           Director


    Date: May 15, 1997     Kenneth K. Wolff
                           Executive Vice President and Chief Financial Officer
                           Director







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