AMTRAN INC
10-Q, 1998-05-14
AIR TRANSPORTATION, NONSCHEDULED
Previous: US MEDICAL SYSTEMS INC, 10QSB, 1998-05-14
Next: AMTRAN INC, S-2, 1998-05-14



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

                                    FORM 10-Q

                                   (Mark One)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 For the Period Ended March 31, 1998
                                       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 - 11,663,623 shares outstanding as of
April 30, 1998


<PAGE>

<TABLE>

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

                                                                               March 31,            December 31,
                                                                                 1998                   1997
                                                                        --------------------   --------------------
                                                                                               
                                ASSETS                                        (Unaudited)
Current assets:
<S>                                                                       <C>                  <C>                
     Cash and cash equivalents                                            $         108,897    $           104,196
     Receivables, net of allowance for doubtful accounts
          (1998 - $2,142; 1997 - $1,682)                                             23,640                 23,266
     Inventories,  net                                                               15,201                 14,488
     Prepaid expenses and other current assets                                       19,869                 20,892
                                                                        --------------------   --------------------
Total current assets                                                                167,607                162,842

Property and equipment:
     Flight equipment                                                               482,848                463,576
     Facilities and ground equipment                                                 57,115                 54,933
                                                                        --------------------   --------------------
                                                                                    539,963                518,509
     Accumulated depreciation                                                     (263,708)              (250,828)
                                                                        --------------------   --------------------
                                                                                    276,255                267,681

Assets held for sale                                                                  7,176                  8,691
Deposits and other assets                                                            15,183                 11,643
                                                                        --------------------   --------------------

Total assets                                                              $         466,221    $           450,857
                                                                        ====================   ====================

                 LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                                 $           4,279    $             8,975
     Accounts payable                                                                 8,132                 10,511
     Air traffic liabilities                                                         79,433                 68,554
     Accrued expenses                                                                78,467                 80,312
                                                                        --------------------   --------------------
Total current liabilities                                                           170,311                168,352

Long-term debt, less current maturities                                             177,980                182,829
Deferred income taxes                                                                37,233                 31,460
Other deferred items                                                                 10,893                 11,226

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 11,837,630 - 1998; 11,829,230 - 1997                                 39,017                 38,760
     Additional paid-in-capital                                                      14,964                 15,340
     Deferred compensation - ESOP                                                   (1,066)                (1,600)
     Treasury stock: 185,000 shares                                                 (1,760)                (1,760)
     Retained earnings                                                               18,649                  6,250
                                                                        --------------------   --------------------

                                                                                     69,804                 56,990
                                                                        --------------------   --------------------

Total liabilities and shareholders' equity                                $         466,221    $           450,857
                                                                        ====================   ====================

</TABLE>

See accompanying notes.

<PAGE>

<TABLE>

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

                                                                          Three Months Ended March 31,
                                                                            1998                  1997
                                                                    -----------------------------------------
                                                                         (Unaudited)           (Unaudited)
Operating revenues:
<S>                                                                 <C>                   <C>               
   Scheduled service                                                $          117,889    $           82,004
   Charter                                                                      94,322               100,346
   Ground package                                                                6,437                 5,854
   Other                                                                        10,657                 6,080
                                                                    -------------------   -------------------
Total operating revenues                                                       229,305               194,284
                                                                    -------------------   -------------------

Operating expenses:
   Salaries, wages and benefits                                                 49,746                40,490
   Fuel and oil                                                                 36,778                40,671
   Depreciation and amortization                                                18,158                14,140
   Handling, landing and navigation fees                                        17,505                17,248
   Aircraft rentals                                                             12,926                14,147
   Aircraft maintenance, materials and repairs                                  12,815                11,085
   Crew and other employee travel                                                9,391                 7,920
   Passenger service                                                             8,203                 8,186
   Commissions                                                                   7,213                 5,934
   Other selling expenses                                                        5,607                 3,199
   Ground package cost                                                           5,547                 5,215
   Advertising                                                                   4,214                 3,514
   Facilities and other rentals                                                  2,371                 2,119
   Other                                                                        15,422                12,688
                                                                    -------------------   -------------------
Total operating expenses                                                       205,896               186,556
                                                                    -------------------   -------------------
Operating income                                                                23,409                 7,728

Other income (expense):
  Interest income                                                                1,042                   146
  Interest (expense)                                                           (3,254)               (1,612)
  Other                                                                             74                    55
                                                                    -------------------   -------------------
Other expense                                                                  (2,138)               (1,411)
                                                                    -------------------   -------------------

Income before income taxes                                                      21,271                 6,317
Income tax expense                                                               8,872                 3,095
                                                                    -------------------   -------------------
Net income                                                           $          12,399     $           3,222
                                                                    ===================   ===================

Basic earnings per common share:
Average shares outstanding                                                  11,565,419            11,571,847
Net income per share                                                 $            1.07     $            0.28
                                                                    ===================   ===================

Diluted earnings per common share:
Average shares outstanding                                                  12,103,580            11,796,911
Net income per share                                                 $            1.02     $            0.27
                                                                    ===================   ===================
</TABLE>

See accompanying notes.

<PAGE>
<TABLE>

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

                                                                                  Three Months Ended March 31,
                                                                               1998                          1997
                                                                      ---------------------------------------------------
                                                                            (Unaudited)                  (Unaudited)

Operating activities:

<S>                                                                   <C>                            <C>               
Net income                                                            $            12,399            $            3,222
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                                 18,158                        14,140
     Deferred income taxes                                                          5,773                         2,785
     Other non-cash items                                                           (165)                            43
   Changes in operating assets and liabilities:
      Receivables                                                                   (374)                       (1,352)
      Inventories                                                                     559                         (364)
      Assets held for sale                                                              -                           409
      Prepaid expenses                                                              1,023                       (2,225)
      Accounts payable                                                            (2,379)                       (3,896)
      Air traffic liabilities                                                      10,879                         8,043
      Accrued expenses                                                            (2,005)                         (217)
                                                                      --------------------          --------------------
    Net cash provided by operating activities                                      43,868                        20,588
                                                                      --------------------          --------------------

Investing activities:

Proceeds from sales of property and equipment                                       1,030                           268
Capital expenditures                                                             (26,862)                      (20,356)
Additions to other assets                                                         (3,765)                       (5,863)
                                                                      --------------------          --------------------
   Net cash used in investing activities                                         (29,597)                      (25,951)
                                                                      --------------------          --------------------

Financing activities:

Payments on short-term debt                                                       (4,750)                             -
Payments on long-term debt                                                        (4,820)                       (2,066)
                                                                      --------------------          --------------------
   Net cash used in financing activities                                          (9,570)                       (2,066)
                                                                      --------------------          --------------------

Increase (decrease) in cash and cash equivalents                                    4,701                       (7,429)
Cash and cash equivalents, beginning of period                                    104,196                        73,382
                                                                      --------------------          --------------------
Cash and cash equivalents, end of period                              $           108,897            $           65,953
                                                                      ====================          ====================

Supplemental disclosures:

Cash payments for:
   Interest                                                           $             6,210            $            2,051
   Income taxes (refunds)                                                         (1,766)                           312
</TABLE>


See accompanying notes.

<PAGE>

PART I - Financial Information
Item I - Financial Statements


                                                           
                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    Basis of Presentation


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

      The  consolidated  financial  statements  for the quarters ended March 31,
      1998 and 1997  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, 1998,  are not
      necessarily  indicative of results to be expected for the full fiscal year
      ending  December  31,  1998.  For  further   information,   refer  to  the
      consolidated  financial  statements and footnotes  thereto included in the
      Company's Annual Report on Form 10-K for the year ended December 31, 1997.



2.    Earnings per Share

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

                                                   Three Months Ended March 31,
                                                        1998          1997
                                                  ------------------------------
                                                  (Dollars in thousands, except
                                                   shares and per share data)
        Numerator:
            Net income                                 $12,399      $    3,222
        Denominator:
            Denominator for basic earnings per
               share - weighted average shares       1,565,419      11,571,847
            Effect of dilutive securities:
                Employee stock options                 536,661         223,564
                Restricted shares                        1,500           1,500
                                                  --------------   -------------
            Dilutive potential common shares           538,161         225,064
                                                  --------------   -------------
            Denominator for diluted earnings per
              share - adjusted weighted average
              shares                                12,103,580      11,796,911
                                                  ==============   =============
            Basic earnings per share              $   1.07         $       .28
                                                  ==============   =============
            Diluted earnings per share            $   1.02         $       .27
                                                  ==============   =============


<PAGE>



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

Overview

Amtran is a leading  provider  of charter  airline  services  and, on a targeted
basis, scheduled airline services to leisure and other value-oriented travelers.
Amtran, through its principal subsidiary,  American Trans Air, Inc. ("ATA"), has
been operating for 25 years and is the eleventh largest U.S. airline in terms of
1997 revenue passenger miles. ATA provides charter service  throughout the world
to  independent  tour  operators,  specialty  charter  customers  and  the  U.S.
military.  Scheduled service is provided through nonstop and connecting  flights
from the gateway cities of Chicago-Midway, Indianapolis and Milwaukee to popular
vacation destinations such as Hawaii, Las Vegas, Florida, California, Mexico and
the Caribbean.

In the first quarter of 1998 the Company generated record operating earnings and
net income as compared to any quarter in the Company's 25-year history. Although
all  business  units  performed  well  during  this  period,  scheduled  service
generated the strongest  overall  growth in pricing and traffic of the Company's
major  business  units.  The Company  believes  that  several  key factors  were
significant in producing these record profits in the first quarter of 1998.

The  Company  generated  a  consolidated  4.8%  improvement  in revenue  per ASM
("RASM")  during the first  quarter of 1998 as compared to the first  quarter of
1997.  Military RASM increased by 7.2% due primarily to rate increases  obtained
for the current contract year;  scheduled  service RASM increased by 4.3% due to
strong customer demand, even though the Company increased total capacity in this
business unit by 37.8% between quarters;  and commercial  charter RASM increased
by 3.1%.

The Company at the same time reduced its operating cost per ASM ("CASM") by 2.1%
between quarters.  Fuel price reductions were a significant contributor to lower
operating costs. After adjusting for fuel, CASM for all other operating expenses
increased by 2.9% in the first  quarter of 1998,  as compared to the same period
of 1997, in spite of upward cost pressures in such expense lines as salaries and
benefits,  depreciation and  amortization,  and scheduled  service  distribution
expenses.  The Company remains focused on controlling  growth in operating costs
in 1998 so as to retain most of the benefit of  strengthened  revenues and lower
fuel costs,  and believes that most unit cost  increases  which did occur in the
first  quarter of 1998  actually  provided,  or will provide in future  periods,
offsetting  benefits to operating  margins through enhanced revenues or improved
operating efficiencies.

In the first quarter of 1998, the Company also  significantly  increased average
aircraft utilization as compared to the prior year, as measured by average daily
block hours flown per aircraft  including spares.  The Boeing 757-200 fleet flew
an average of 20.6% more block hours per day; the Boeing  727-200  fleet flew an
average of 20.2% more block hours per day; and the Lockheed L-1011 fleet flew an
average of 7.2% more block hours per day in the 1998  quarter as compared to the
1997 quarter.

The combined effects of record operating revenues, lower operating expenses, and
the more productive use of aircraft  generated a record  operating income in the
first  quarter  of 1998 that was more than  triple the  operating  income of the
first quarter of 1997, as well as being a record for quarterly net income. Other
records  established  in the first  quarter of 1998 included  scheduled  service
yield of 9.09 cents and commercial charter RASM of 6.10 cents.

Results of Operations

For the  quarter  ended March 31,  1998,  the Company  earned  $23.4  million in
operating  income, an increase of 203.9% as compared to operating income of $7.7
million in the  comparable  period of 1997; and the Company earned $12.4 million
in net income in the first quarter of 1998, an increase of 287.5% as compared to
net income of $3.2 million in the first quarter of 1997.

The Company's  first quarter 1998 operating  revenues  increased 18.0% to $229.3
million,  as  compared to $194.3  million in the same period of 1997.  Operating
revenues per ASM  increased  4.8% to 6.82 cents in the first quarter of 1998, as
compared  to 6.51 cents in the same  period of the prior  year.  ASMs  increased
12.7% to 3.363 billion from 2.985 billion,  RPMs increased 8.3% to 2.394 billion
from 2.210 billion,  and passenger load factor  decreased 2.8 points to 71.2% as
compared to 74.0%.  Yield in the first  quarter of 1998  increased  9.0% to 9.58
cents per RPM,  as  compared  to 8.79  cents per RPM in 1997.  Total  passengers
boarded  increased  10.9% to 1,560,979 in the first quarter of 1998, as compared
to  1,407,128 in 1997,  while total  departures  increased  54.7% to 14,892 from
9,629 between the same  comparable  periods,  and block hours increased 26.4% to
39,156 in the 1998 quarter as compared to 30,969 in the 1997 quarter.

Operating  expenses  increased  10.3% to $205.9  million in the first quarter of
1998 as  compared  to $186.6  million  in the  comparable  period  of 1997.  The
operating cost per ASM decreased 2.1% to 6.12 cents in the first quarter of 1998
as  compared  to 6.25 cents in the first  quarter of 1997,  since the  Company's
operating  expenses  grew more slowly than the growth in seat  capacity  between
years.

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.

- --------------------------------------------------------------------------------
                                                            Cents per ASM
                                                        Quarter Ended March 31,
                                                 -------------------------------
                                                        1998              1997

Operating revenues:                                     6.82              6.51

Operating expenses:
    Salaries, wages and benefits                        1.48              1.36
    Fuel and oil                                        1.09              1.36
     Depreciation and amortization                      0.54              0.47
    Handling, landing and navigation fees               0.52              0.58
    Aircraft rentals                                    0.38              0.47
    Aircraft maintenance, materials and repairs         0.38              0.37
    Crew and other employee travel                      0.28              0.27
    Passenger service                                   0.24              0.27
    Commissions                                         0.21              0.20
    Other selling expenses                              0.17              0.11
     Ground package cost                                0.17              0.18
    Advertising                                         0.13              0.12
     Facility and other rents                           0.07              0.07
    Other operating expenses                            0.46              0.42
        Total operating expenses                        6.12              6.25

    Operating income                                    0.70              0.26


    ASMs (in thousands)                             3,363,030         2,984,994
- --------------------------------------------------------------------------------

<PAGE>


Quarter Ended March 31, 1998, Versus Quarter Ended March 31, 1997

Consolidated Flight Operations and Financial Data

The following table sets forth, for the periods indicated, certain key operating
and financial data for the consolidated  flight operations of the Company.  Data
shown for "jet"  operations  include  the  consolidated  operations  of Lockheed
L-1011,  Boeing  727-200 and Boeing  757-200  aircraft  in all of the  Company's
business  units.  Data shown for "J31"  operations  include  the  operations  of
Jetstream  31 propeller  aircraft  operated on the  Company's  behalf by Chicago
Express as the ATA Connection.
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------
                                                       Three Months Ended March 31,
<S>                                             <C>             <C>                                  
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                11,178           9,629            1,549           16.09
Departures J31(a)                              3,714              --            3,714             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        14,892           9,629            5,263           54.66
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               35,606          30,969            4,637           14.97
Block Hours J31                                3,550              --            3,550             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       39,156          30,969            8,187           26.44
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            2,388,383       2,210,061          178,322            8.07
RPMs J31 (000s)                                6,112              --            6,112             N/M
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    2,394,495       2,210,061          184,434            8.35
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            3,351,090       2,984,994          366,096           12.26
ASMs J31 (000s)                               11,940              --           11,940             N/M
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    3,363,030       2,984,994          378,036           12.66
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                71.27           74.04           (2.77)          (3.74)
Load Factor J31                                51.19              --              N/M             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        71.20           74.04           (2.84)          (3.84)
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,526,649       1,407,128          119,521            8.49
Passengers Enplaned J31                       34,330              --           34,330             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,560,979       1,407,128          153,851           10.93
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              229,305         194,284           35,021           18.03
RASM in cents (h)                               6.82            6.51             0.31            4.76
CASM in cents (i)                               6.12            6.25           (0.13)          (2.08)
Yield in cents (j)                              9.58            8.79             0.79            8.99
- -----------------------------------------------------------------------------------------------------
</TABLE>

N/M - Not meaningful

(a) Effective  April 1, 1997, the Company began ATA Connection  service  between
Chicago-Midway and the cities of Indianapolis, Milwaukee, Des Moines, Dayton and
Grand Rapids under an agreement with Chicago Express.  Services were expanded to
include Lansing,  Michigan and Madison,  Wisconsin in October 1997. Services are
provided using Jetstream 31 ("J31") propeller aircraft.

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

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

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

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

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

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

(h) Revenue per ASM (expressed in cents) is total  operating  revenue divided by
total ASMs.  This  measure is also  referred  to as "RASM."  RASM  measures  the
Company's  unit revenue  using total  available  seat  capacity.  In the case of
scheduled  service,  RASM is a measure of the combined impact of load factor and
yield (see (j) below for the definition of yield).

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

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

Operating Revenues

Total operating revenues for the first quarter of 1998 increased 18.0% to $229.3
million from $194.3 million in the first quarter of 1997.  This increase was due
to a $35.9  million  increase in  scheduled  service  revenues,  a $4.6  million
increase in other revenues,  a $2.3 million increase in military charter service
revenues,  and a $0.5 million  increase in ground  package  revenues,  partially
offset by an $8.3 million decrease in commercial charter revenues.

Scheduled  Service  Revenues.  The following  table sets forth,  for the periods
indicated,  certain key operating and financial  data for the scheduled  service
operations of the Company.  Data shown for "jet" operations include the combined
operations of Lockheed  L-1011,  Boeing 727-200 and Boeing  757-200  aircraft in
scheduled  service.  Data shown for "J31"  operations  include the operations of
Jetstream 31 propeller aircraft operated as the ATA Connection.
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------
                                                       Three Months Ended March 31,
<S>                                             <C>             <C>                                  
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                 7,095           4,991            2,104           42.16
Departures J31(a)                              3,714              --            3,714             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        10,809           4,991            5,818          116.57
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               21,085          14,926            6,159           41.26
Block Hours J31                                3,550              --            3,550             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       24,635          14,926            9,709           65.05
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            1,290,761         950,158          340,603           35.85
RPMs J31 (000s)                                6,112              --            6,112             N/M
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    1,296,873         950,158          346,715           36.49
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            1,719,042       1,256,319          462,723           36.83
ASMs J31 (000s)                               11,940              --           11,940             N/M
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    1,730,982       1,256,319          474,663           37.78
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                75.09           75.63           (0.54)          (0.71)
Load Factor J31                                51.19              --              N/M             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        74.92           75.63           (0.71)          (0.94)
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                      939,785         686,496          253,289           36.90
Passengers Enplaned J31                       34,330              --           34,330             N/M
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)              974,115         686,496          287,619           41.90
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             117,889          82,004           35,885           43.76
RASM in cents (h)                               6.81            6.53             0.28            4.29
Yield in cents (j)                              9.09            8.63             0.46            5.33
Rev per segment $ (k)                         121.02          119.45             1.57            1.31
- ------------------------------------------------------------------------------------------------------
</TABLE>

N/M - Not Meaningful
See footnotes (a) through (j) on pages 9-10.

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

Scheduled  service  revenues  in the first  quarter of 1998  increased  43.8% to
$117.9  million  from  $82.0  million in the first  quarter  of 1997.  Scheduled
service revenues  comprised 51.4% of consolidated  revenues in the 1998 quarter,
as compared to 42.2% of consolidated  revenues in 1997.  Scheduled  service RPMs
increased 36.5% to 1.297 billion from 950.2 million,  while ASMs increased 37.8%
to 1.731 billion from 1.256  billion,  resulting in an decrease of 0.7 points in
passenger  load factor to 74.9% in the first quarter of 1998,  from 75.6% in the
same period of 1997. Scheduled service yield in the 1998 first quarter increased
5.3% to 9.09 cents from 8.63 cents in 1997,  while RASM  increased  4.3% to 6.81
cents from 6.53 cents between the same periods.

Scheduled  service  departures in the first quarter of 1998 increased  116.6% to
10,809 from 4,991 in the first quarter of 1997;  block hours  increased 65.1% to
24,635 in 1998,  from 14,926 in 1997; and  passengers  boarded  increased  41.9%
between periods to 974,115,  as compared to 686,496.  Year-over-year  percentage
changes in  departures,  block hours and passengers  boarded were  significantly
impacted by the operation of ATA Connection Jetstream 31 commuter flights in the
first quarter of 1998,  which did not operate in the first quarter of 1997; such
operations generate  comparatively less impact to ASMs and RPMs due to the small
seat  capacity and short stage length of ATA  Connection  propeller  aircraft as
compared to the Company's jet operations. The Company currently has a code share
agreement  with Chicago  Express under which Chicago  Express  operates  19-seat
Jetstream  31  propeller  aircraft  between  Chicago-Midway  and the  cities  of
Indianapolis, Milwaukee, Des Moines, Dayton, Grand Rapids, Lansing and Madison.

The  Company's  first quarter 1997  scheduled  service jet  operations  included
services 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 from San Francisco,
Los Angeles and Phoenix;  and service  between  Orlando and San Juan and Nassau.
The Company  began new service in June 1997,  between New York's John F. Kennedy
International Airport and Chicago Midway,  Indianapolis and St. Petersburg,  and
also added  frequencies  between  the midwest and west coast for the 1997 summer
season.  New York service to Chicago-Midway  and St. Petersburg was retained for
the 1997-98 winter season,  although service to Indianapolis was discontinued in
late 1997.

The  Company's  first  quarter  1998 jet  scheduled  service  at  Chicago-Midway
accounted  for  approximately  48.9% of  scheduled  service jet  departures,  as
compared to 48.1% of such  departures  in the first quarter of 1997. In addition
to the single new destination to New York's Kennedy Airport from Chicago-Midway,
the Company added new  frequencies in 1998 to many existing  markets,  including
Ft. Lauderdale, Orlando, St. Petersburg, Las Vegas, Phoenix, Los Angeles and San
Francisco.  The Company's  frequencies between  Chicago-Midway and Ft. Myers and
Sarasota  did  not  change  significantly  between  quarters.  All  of  the  ATA
Connection  Jetstream  31  departures  in  the  first  quarter  of  1998  served
Chicago-Midway from the cities of Indianapolis,  Milwaukee,  Des Moines, Dayton,
Grand Rapids, Lansing and Madison, whereas such service was not in effect in the
first quarter of 1997.  When  considering  all jet and  propeller  services from
Chicago-Midway to seventeen nonstop  destinations served in the first quarter of
1998, such service accounted for 66.5% of scheduled  service  departures in that
period,  as  compared  to 48.1% of  scheduled  service  departures  in the first
quarter of 1997.

The Company anticipates that its Chicago-Midway operation will represent a focus
of growing  significance for its scheduled  service business in 1998 and beyond.
The Company has announced a significant expansion of Chicago-Midway jet services
for the 1998 summer season.  Prominent in this expansion are the addition on May
1 of three  daily  nonstop  flights to  Dallas-Ft.  Worth and two daily  nonstop
flights to Denver,  and the addition of three daily nonstop flights to San Juan,
Puerto  Rico on May 25. The  Company  has also  announced  three  daily  nonstop
flights to New York's La Guardia  airport  beginning  July 7, using  slots newly
awarded to the Company by the  Department  of  Transportation.  The Company will
also  add  new   frequencies  to  several  of  its  existing  jet  markets  from
Chicago-Midway for the 1998 summer season,  including  Orlando,  St. Petersburg,
San Francisco,  Phoenix,  Ft. Lauderdale and Los Angeles. The Company expects to
operate  54 average  peak  daily  departures  from  Chicago-Midway  and serve 21
destinations on a nonstop basis in the summer of 1998,  including ATA Connection
Jetstream 31 commuter  services.  This capacity expansion is expected to require
the  addition of five  hundred new  employees  in the Chicago area by the end of
1998. In the first and second quarters of 1998 the Company will also complete an
estimated  $1.5  million  renovation  of the  existing  terminal  facilities  at
Chicago-Midway  to enhance its  attractiveness  and  functionality for customers
during the upcoming 1998 summer  season.  The Company has also announced that it
will  occupy  12 gates at the new  Chicago-Midway  terminal  which is  presently
scheduled  for  completion  in 2002,  an  increase  of 100%  over the six  gates
currently occupied in the existing terminal.

The Company's  growing  commitment  to  Chicago-Midway  is  consistent  with its
strategy for  enhancing  revenues  and  profitability  in  scheduled  service by
focusing  primarily on low-cost,  nonstop  flights  from  airports  where it has
market or aircraft  advantages in addition to its low cost. The Company believes
that  its  high  performance  Boeing  757-200  and  Boeing  727-200ADV  aircraft
presently give it a competitive advantage at Chicago-Midway because, unlike many
aircraft  flown by its  competitors,  these  aircraft  can fly larger  passenger
capacities  substantially  longer  distances  while operating from the airport's
short runways. The Company also expects its growing  concentration of connecting
flights at  Chicago-Midway  to provide both revenue  premiums and operating cost
efficiencies, as compared to the Company's other gateway cities.

The Company's  Indianapolis gateway accounted for 25.4% of scheduled service jet
departures in the first quarter of 1998, as compared to 27.4% of such departures
in the same  period of 1997.  In the first  quarter  of 1998 the  Company  added
nonstop  service  to  Los  Angeles,   Montego  Bay  and  Nassau,   and  operated
significantly   expanded  frequencies  to  St.  Petersburg,   Sarasota  and  Ft.
Lauderdale  as  compared  to the first  quarter of 1997.  The  Company  operated
similar  frequencies  in both quarters to Cancun,  Las Vegas,  Orlando,  and Ft.
Myers,  and also  operated  limited  seasonal  service to San Francisco in early
1998. The Company has served  Indianapolis  for 25 years through the Ambassadair
Travel Club, and in scheduled  service since 1986. The Company  believes that as
the  Indianapolis   "hometown  airline,"  it  has  developed  significant  brand
recognition  and customer  loyalty in this market which  provides a  competitive
advantage.   The  ATA  Connection   commuter   service  from   Indianapolis   to
Chicago-Midway  offers  Indianapolis-originating  customers a large selection of
additional connections west to Hawaii, east to New York and south to Florida and
the Caribbean which are more economically served from Indianapolis  through this
connection than by direct flights.

The Company's  Milwaukee  gateway  accounted  for 7.6% of scheduled  service jet
departures in the first quarter of 1998, as compared to 8.7% of such  departures
in the first quarter of 1997. The Company  provided  nonstop service to Orlando,
St.  Petersburg  and Ft.  Myers  in both  quarters,  although  frequencies  were
increased to St.  Petersburg and Ft. Myers and decreased to Orlando in the first
quarter of 1998 as compared to the prior year.  The Company  believes that it is
the only low-cost choice in the Milwaukee market to these destinations.

The  Company's  Hawaii  service  accounted  for 7.3% of  scheduled  service  jet
departures in the first quarter of 1998, as compared to 9.8% of such  departures
in the same  quarter of 1997.  The  Company  provided  nonstop  services in both
quarters from the mainland  cities of Los Angeles,  San Francisco and Phoenix to
both Honolulu and Maui,  with connecting  service between  Honolulu and Maui. In
addition, in the first quarter of 1998 nonstop service was operated from Seattle
to Maui,  which was not  operated  in the first  quarter  of 1997.  The  Company
provides  these  services  through a marketing  alliance with Pleasant  Hawaiian
Holidays,  a large tour operator  serving  leisure  travelers to Hawaii from the
United States.  The Company uses primarily  wide-body  Lockheed L-1011 aircraft,
supplemented  with some  narrow-body  flights  using  Boeing  757-200  aircraft.
Pleasant  Hawaiian  Holidays  generally  purchases   approximately  80%  of  the
available  seats on these flights and markets them to their  leisure  customers,
often in  conjunction  with ground  arrangements.  The Company  distributes  the
remaining seats on these flights through normal scheduled  service  distribution
channels.  The Company believes it has superior  operating  efficiencies in west
coast-Hawaii  markets due to the  relatively  low ownership cost of the Lockheed
L-1011 fleet,  and because of the high daily hours of  utilization  obtained for
both aircraft and crews.

The  Company's  San Juan service  accounted  for 6.3% of  scheduled  service jet
departures in the first quarter of 1998, as compared to 2.2% of such  departures
in the same period of 1997. The Company  provided  nonstop  service  between San
Juan and  Orlando in both  quarters,  although  frequencies  were  significantly
increased  in the first  quarter of 1998,  at which time the Company  also began
nonstop service between San Juan and St.  Petersburg,  which was not operated in
the first quarter of 1997. The Company  continues to evaluate the  profitability
of its scheduled  service business unit and may further expand scheduled service
in targeted  markets.  The Company  believes that first  quarter 1998  scheduled
service  yields  have  benefited  from  unprecedented  customer  demand  for air
transportation  in the United  States  during a period of  constrained  industry
growth in seat capacity  relative to this demand.  The ability of the Company to
increase its own  scheduled  service seat  capacity by 37.8%,  with a negligible
(0.7)  point loss in load  factor  between  quarters,  further  underscores  the
fundamental  strength of demand in the domestic  scheduled service  marketplace.
The Company believes that its scheduled  service product is attractively  priced
and has developed strong customer  acceptance in the leisure and  value-oriented
business traveler markets that the Company has chosen to serve, and is therefore
well positioned for continued profitability.

Commercial  Charter  Revenues.  The Company's  commercial  charter  revenues are
derived  principally  from  independent  tour  operators and  specialty  charter
customers.  The Company's  commercial charter product provides  full-service air
transportation to hundreds of  customer-designated  destinations  throughout the
world.  Commercial charter revenue growth in the 1998 quarter was constrained by
the reassignment of several narrow-body  aircraft to scheduled service expansion
and by subservice contracts with other airlines,  which the Company believes are
more profitable for these aircraft than the charter  applications they replaced.
The Company,  however,  continues to believe  that tour  operator and  specialty
charter  are  businesses  where  the  Company's   experience  and  size  provide
meaningful  competitive  advantage,  and are  businesses  to which  the  Company
remains fully  committed.  Commercial  charter  revenues  accounted for 26.7% of
consolidated  revenues in the first quarter of 1998, as compared to 35.8% in the
first quarter of 1997.

The  Company is  addressing  its seat  capacity  limitations  in the  commercial
charter  business unit through the planned  acquisition  of long-range  Lockheed
L-1011 series 500 aircraft. The Company announced on April 27 that it had signed
a letter of intent to purchase  up to five such  aircraft  from Royal  Jordanian
Airlines,  for  delivery  in late  1998  and  throughout  1999.  Although  these
aircraft,  in respect of maintenance and cockpit  design,  are comparable to the
Company's  existing fleet of Lockheed  L-1011 series 50 and series 100 aircraft,
they differ operationally in that their ten-to-eleven-hour range permits them to
operate  nonstop to parts of Asia,  South America and Central and Eastern Europe
using an all-coach seating  configuration  preferred by the Company's commercial
charter  customers.  If the terms of the  letter of intent  are  satisfied,  the
Company  expects to place these  aircraft  into  service in  commercial  charter
operations  between  December 1998 and the fourth  quarter of 1999,  which would
provide a substantial  increase in available  seat  capacity for the  commercial
charter   business   unit,  in  addition  to  opening  new   long-range   market
opportunities to the Company which it cannot economically or operationally serve
with its existing fleet.

The following table sets forth, for the periods indicated, certain key operating
and financial data for the commercial charter operations of the Company.

<PAGE>

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------
                                                     Three Months Ended March 31,
<S>                                           <C>              <C>                                 
                                              1998             1997       Inc (Dec)     % Inc (Dec)
Departures (b)                               2,655            3,378           (723)         (21.40)
Block Hours (c)                              9,073           11,241         (2,168)         (19.29)
RPMs (000s) (d)                            827,715        1,008,711       (180,996)         (17.94)
ASMs (000s) (e)                          1,030,760        1,206,913       (176,153)         (14.60)
Passengers Enplaned (g)                    508,833          651,901       (143,068)         (21.95)
Revenue $(000s)                             61,304           69,641         (8,337)         (11.97)
RASM in cents (h)                             5.95             5.77           0.18            3.12
- ---------------------------------------------------------------------------------------------------
</TABLE>

See footnotes (b) through (h) on pages 9-10.

Commercial   charter  revenues  derived  from  independent  tour  operators  and
specialty  charter  customers  decreased  11.9% to $61.3  million  in the  first
quarter of 1998,  as  compared  to $69.6  million in the first  quarter of 1997.
Commercial  charter  RPMs  decreased  18.0% to 827.7  million in 1998 from 1.009
billion in 1997, while ASMs decreased 14.6% to 1.031 billion from 1.207 billion.
Commercial charter RASM increased 3.1% to 5.95 cents from 5.77 cents between the
same periods.  Commercial  charter passengers boarded decreased 22.0% to 508,833
in 1998, as compared to 651,901 in 1997;  departures decreased 21.4% to 2,655 in
1998, as compared to 3,378 in 1997; and block hours  decreased 19.3% to 9,073 in
1998, as compared to 11,241 in 1997.

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

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

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


<PAGE>


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

- ------------------------------------------------------------------------------------------------
<CAPTION>
                                                             Three Months Ended March 31,
                                          1998            1997         Inc (Dec)     % Inc (Dec)
<S>                                       <C>             <C>               <C>          <C>   
Departures (b)                            1,219           1,220             (1)          (0.08)
Block Hours (c)                           4,563           4,689           (126)          (2.69)
RPMs (000s) (d)                         232,361         247,731        (15,370)          (6.20)
ASMs (000s) (e)                         515,655         514,248          1,407            0.27
Passengers Enplaned (g)                  58,637          66,303         (7,666)         (11.56)
Revenue $(000s)                          33,018          30,706          2,313            7.53
RASM in cents (h)                          6.40            5.97           0.43            7.20
- -----------------------------------------------------------------------------------------------
</TABLE>

See footnotes (b) through (h) on pages 9-10.

Charter revenues derived from the U.S. military  increased 7.5% to $33.0 million
in the first  quarter of 1998, as compared to $30.7 million in the first quarter
of 1997. In the first  quarter of 1998,  the Company's  U.S.  military  revenues
represented  14.4% of consolidated  revenues,  as compared to 15.8% in the first
quarter of 1997.  U.S.  military RPMs  decreased  6.2% to 232.4 million in 1998,
from 247.7  million in 1997,  while ASMs  increased  0.3% to 515.7  million from
514.2  million.  Military  RASM  increased  7.2% to 6.40  cents  from 5.97 cents
between the same time periods.  U.S. military passengers boarded decreased 11.6%
to 58,637 in 1998, as compared to 66,303 in 1997;  departures  increased 0.1% to
1,219 in 1998, as compared to 1,220 in 1997;  and block hours  decreased 2.7% to
4,563 in 1998 as compared to 4,689 in 1997.

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

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

The Company  principally  committed four Boeing 757-200 aircraft to the military
charter business in both quarters, and provided substantially the same number of
military ASMs between years,  although the relatively faster growth in scheduled
service ASMs reduced the relative  share of military  ASMs between  years.  As a
result of more accurately  documenting the actual costs associated with military
flying,  the Company was able to obtain approval for some rate increases for the
U.S.  military contract year ending September 30, 1998, which resulted in higher
RASM in the 1998 first  quarter  as  compared  to the same  quarter of the prior
year.

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

The overall amount of military flying that the Company  performs in any one year
is dependent upon several factors,  including (i) the percentage of mobilization
value points represented by the Company's team as compared to total mobilization
value  points of all  providers  of military  service;  (ii) the  percentage  of
passenger capacity of the Company with respect to its own team; (iii) the amount
of fixed  award and  expansion  flying  required  by the U.S.  military  in each
contract year; and (iv) the availability of the Company's aircraft to accept and
fly expansion  awards.  In 1997, there was an unusual amount of both fixed award
and expansion  business available to the Company as compared to prior years. The
Company  expects that it will operate  approximately  as much military flying in
1998 as it did in 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
exclusively  to its  Ambassadair  club  members and  through  its ATA  Vacations
subsidiary to the general public.  In the first quarter of 1998,  ground package
revenues  increased  8.5% to $6.4  million,  as compared to $5.9  million in the
first quarter of 1997.

The Company's Ambassadair Travel Club offers hundreds of  tour-guide-accompanied
vacation  packages to its  approximately  35,000  individual  and family members
annually.  In the first quarter of 1998,  total packages sold decreased 3.1%, as
compared to the first quarter of 1997, while the average revenue earned for each
ground package sold increased 26.3% between those periods .

ATA Vacations offers numerous ground package  combinations to the general public
for use on the Company's scheduled service flights throughout the United States.
These packages are marketed  through  travel agents,  as well as directly by the
Company.  In the first  quarter  of 1998,  the  number of ground  packages  sold
increased  8.8%,  as  compared to the first  quarter of 1997,  while the average
revenue  earned for each ground  package  sold  decreased  10.0%  between  these
periods.

The  average  revenue  earned  by the  Company  for a ground  package  sale is a
function of the mix of vacation  destinations  served,  the quality and types of
ground accommodations  offered and general competitive conditions with other air
carriers  offering  similar  products  in the  Company's  markets,  all of which
factors can change from period to period.

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
affiliated  companies,   together  with  miscellaneous   categories  of  revenue
associated  with the  scheduled  and charter  operations  of the Company.  Other
revenues  increased  75.4% to $10.7  million in the first  quarter  of 1998,  as
compared  to $6.1  million in the same period of 1997,  primarily  due to a $2.9
million  increase in revenues  earned  between  periods by providing  substitute
service to other airlines. A substitute service agreement typically provides for
the  Company  to operate  aircraft  with its crews on routes  designated  by the
customer airline to carry the passengers of that airline for a limited period of
time. The Company has experienced  increased  demand for this type of service in
1998 due to some delays in new aircraft  deliveries to several airlines from the
manufacturers.

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and payroll-related state and federal taxes. Salaries,
wages and benefits expense in the first quarter of 1998 increased 22.7% to $49.7
million from $40.5 million in the first quarter of 1997.

The Company increased its average equivalent employees by 15.5% between quarters
in order to  appropriately  staff the growth in available  seats offered between
periods. Categories of employees where this growth was most significant included
cockpit and cabin crews, reservations agents, airport passenger and ramp service
agents, and aircraft maintenance personnel, all of which are influenced directly
by flight  activity.  Between the first quarter of 1998 and the first quarter of
1997, jet departures increased by 16.1%, jet block hours increased by 15.0%, and
jet passengers  boarded  increased by 8.5%. Some employment  growth in the first
quarter of 1998 was also  needed to correct for certain  employee  shortages  in
1997,  particularly  in the areas of  cockpit  crews,  reservations  agents  and
airframe and power plant mechanics.

The average rate of pay earned by the Company's employees  (including base wages
and overtime but excluding benefits) was unchanged between the first quarters of
1997 and 1998.  This result was due to the downward impact of the 15.5% increase
in average equivalent employees on average pay in some employment categories, as
new employees  were often hired at lower average rates of pay than average rates
in effect for existing  employee  groups,  even though wage rate  increases were
given to many existing employee groups through performance or scale increases in
pay between these periods.

In the first  quarter of 1998,  the Company  recorded  $2.5  million in variable
compensation  incurred as a result of the significant  improvement in net income
as compared to the same quarter of 1997, when no such compensation was earned.

Salaries, wages and benefits cost per ASM increased 8.8% in the first quarter of
1998 to 1.48 cents, as compared to 1.36 cents in 1997. The majority of this unit
cost increase was attributable to the incentive compensation earned in the first
quarter of 1998 which was not earned in the prior year.

Fuel and Oil. Fuel and oil expense for the first quarter of 1998  decreased 9.6%
to $36.8  million from $40.7  million in the first  quarter of 1997.  During the
first quarter of 1998,  the Company  consumed 10.4% more gallons of jet fuel for
flying  operations  than during the first quarter of 1997,  which resulted in an
increase in fuel expense of approximately $4.9 million between periods. Jet fuel
consumption  increased due to the increased  number of block hours of jet flying
operations  between  quarters.  The  Company  flew 35,606 jet block hours in the
first  quarter of 1998, as compared to 30,969 jet block hours in the same period
of 1997,  an increase  of 15.0%  between  periods.  The slower rate of growth in
gallons consumed as compared to block hours flown was due to a change in the mix
of block hours flown by fleet type between periods. Most of the Company's growth
in block hours between quarters  occurred in the narrow-body  Boeing 727-200 and
Boeing 757-200 fleets, which burn fuel at less than half the rate per block hour
as the larger wide-body Lockheed L-1011 aircraft.  In the first quarter of 1998,
the percentage of jet block hours flown by the Boeing 727-200 and Boeing 757-200
fleets was 77.6%, as compared to 74.2% in the first quarter of 1997.

During the first quarter of 1998, the Company's  average cost per gallon of fuel
consumed decreased by 22.3% as compared to the first quarter of 1997,  resulting
in a decrease  in fuel and oil expense of  approximately  $9.2  million  between
years.  This  reduction  in fuel price was  experienced  throughout  the airline
industry in the first quarter of 1998 as a result of  significant  reductions in
average crude oil and  distillate  product prices as compared to the same period
of 1997.

During the first quarter of 1998, the Company  entered into two fuel price hedge
contracts  under  which the  Company  sought to  reduce  the risk of fuel  price
increases during February and March. The Company insured  approximately 27.3% of
first quarter 1998 gallon consumption under a swap agreement which established a
specific swap price for February and March,  and insured an additional  27.3% of
first  quarter  1998  gallon  consumption  under  a  fuel  cap  agreement  which
guaranteed  a maximum  price per gallon for  February  and  March.  The  Company
recorded  $1.1 million in fuel and oil expense  under the swap  agreement in the
first  quarter of 1998,  since the  actual  price of jet fuel was lower than the
agreed  swap price,  and  recorded  fuel and oil expense of $0.3  million in the
first quarter of 1998 for the fuel cap agreement.  Had such  agreements not been
in effect in the first  quarter of 1998,  fuel and oil  expense  would have been
approximately  $1.4 million lower during that quarter,  and the average price of
fuel consumed  would have been  approximately  2.6 cents per gallon lower,  or a
total of 25.4% lower than prices paid in the first quarter of 1997.

The Company has entered into a fuel collar  agreement for the second  quarter of
1998,  providing  a fuel  price  minimum  and  maximum  for a portion of gallons
expected to be consumed in the second quarter.  This collar agreement may impact
the  Company's  fuel  expense  if the  actual  price of fuel is below the collar
minimum price, in which case the Company must reimburse the fuel cost savings to
the other party,  or if it is above the collar maximum price,  in which case the
other party must reimburse the Company's excess fuel cost.

Also during the first quarter of 1998, the Company incurred  approximately  $0.4
million in fuel and oil expense to operate the Jetstream 31 aircraft pursuant to
its agreement  with Chicago  Express,  which  agreement was not in effect in the
first quarter of 1997.

Fuel and oil expense  decreased 19.9% to 1.09 cents per ASM in the first quarter
of 1998,  as  compared to 1.36 cents per ASM in the same  quarter of 1997.  This
unit cost reduction was substantially due to the quarter-to-quarter  decrease in
the average price of fuel consumed.

Depreciation and Amortization.  Depreciation  reflects the periodic expensing of
the recorded  cost of owned  airframes  and engines,  and rotable  parts for all
fleet types,  together with other  property and equipment  owned by the Company.
Amortization  is primarily 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  increased 29.1% to $18.2 million in the
first  quarter of 1998,  as  compared to $14.1  million in the first  quarter of
1997.

Depreciation  expense attributable to owned airframes and engines increased $0.4
million in the first  quarter of 1998,  as  compared to the same period of 1997.
The Company purchased one Boeing 757-200 and one Boeing 727-200 aircraft in late
1997  which had been  previously  financed  through  operating  leases,  thereby
increasing  depreciation expense on airframes and engines between those periods.
(The Company  recorded a reduction in aircraft rental expense  between  quarters
for the  termination of operating  leases for these  aircraft,  which is further
described below under "Aircraft  Rentals.") The Company also incurred  increased
debt issue costs  between years  relating to debt facility and senior  unsecured
notes issued in July 1997; recorded additional  inventory  obsolescence  expense
for  certain  aircraft  parts  held for sale  which  were sold  during the first
quarter of 1998;  and  increased  its  investment  in rotable parts and computer
hardware and  software.  These changes  resulted in an increase in  depreciation
expense of $0.6  million in the first  quarter of 1998 as  compared  to the same
period of 1997.

Amortization of capitalized engine and airframe overhauls increased $2.9 million
in the first  quarter of 1998 as  compared to the first  quarter of 1997,  after
including the offsetting  amortization  associated with manufacturers'  credits.
Changes to the cost of overhaul  amortization were partly due to the increase in
total block hours and cycles  flown  between  comparable  periods for the Boeing
727-200 fleet,  since such expense varies with that activity,  and partly due to
the  completion of more engine and airframe  overhauls  between  periods for the
Boeing 727-200 and Lockheed  L-1011 fleets.  Rolls-Royce-powered  Boeing 757-200
aircraft,  five of which were delivered new from the  manufacturer  between late
1995 and late 1997, are not presently generating any engine or airframe overhaul
expense since the initial post-delivery overhauls for these aircraft are not yet
due under the Company's maintenance programs.

Boeing 727-200 block hours  increased  20.3% and cycles  increased  21.6% in the
first  quarter of 1998,  as  compared to the first  quarter of 1997.  Engine and
airframe  amortization  for the  Company's  fleet  of  Boeing  727-200  aircraft
increased  by  approximately  $1.7  million  in the first  quarter  of 1998,  as
compared  to the  first  quarter  of 1997,  partly  due to  increases  in flight
activity,  and partly due to the completion of new overhauls for Pratt & Whitney
JT8D engines that power the Boeing 727-200 fleet as well as additional  airframe
overhauls.  The number of such overhauls in service has increased as some Boeing
727-200  aircraft  added  to the  Company's  fleet  in  1995  and  1996  are now
undergoing their first overhauls under the Company's maintenance program.

The increase  between the first quarter of 1998 and the first quarter of 1997 in
engine and airframe amortization expense for the Company's Lockheed L-1011 fleet
was approximately $1.0 million,  $0.6 million of which was due to an increase in
total engine  overhauls in service between those periods,  since block hours and
cycles for this fleet type did not change  significantly  between  periods.  The
remaining $0.4 million of the increase was due to a quarter-to-quarter reduction
in  manufacturers'  credits applied to overhaul costs,  since fewer such credits
are being earned currently than in prior years.

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  did  not  change
significantly  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  expense per ASM increased 14.9% to 0.54 cents in
the first quarter of 1998, as compared to 0.47 cents in the first quarter of the
prior year.  This increase is primarily due to the increased  amount of overhaul
cost  incurred to maintain the  Company's  Boeing  727-200 and  Lockheed  L-1011
airframes  and  engines.  Airframes  and  engines  which  originally  enter  the
Company's  fleet from time to time often do not  require  such  overhauls  until
several years later. Therefore, units added to the Company's fleet over the last
several  years are  currently  scheduled for or are  undergoing  overhaul.  Such
overhaul  expense  incurred and to be incurred is  incremental  in comparison to
prior periods.  Although the Company's fleet of new Boeing 757-200  aircraft has
not yet begun this initial overhaul cycle, the Company  anticipates that it will
do so  beginning  in late  1998 and  1999,  at  which  time  increased  overhaul
amortization per ASM will be incurred for this fleet type as well.

Handling,  Landing and  Navigation  Fees.  Handling and landing fees include the
costs  incurred by the Company at airports to land and service its  aircraft and
to handle passenger  check-in,  security and baggage where the Company elects to
use  third-party  contract  services  in lieu of its own  employees.  Where  the
Company  uses its own  employees  to  perform  ground  handling  functions,  the
resulting cost appears within salaries,  wages and benefits. Air navigation fees
are assessed when the Company's aircraft fly over certain foreign airspace.

Handling,  landing and navigation fees increased by 1.7% to $17.5 million in the
first  quarter of 1998,  as  compared to $17.2  million in the first  quarter of
1997.  During the 1998  quarter,  the average cost per system jet  departure for
third-party  aircraft  handling  decreased 2.9% as compared to the 1997 quarter,
and the average cost of landing  fees per system jet  departure  decreased  5.1%
between the same periods. The total number of system-wide jet departures between
quarters  increased by 16.1% to 11,178 from 9,629,  resulting  in  approximately
$1.5 million in  volume-related  handling and landing expense  increases between
periods.  This  volume-related  increase was partially  offset,  however,  by an
approximately $1.1 million  price-related  handling and landing expense decrease
between periods attributable primarily to a change in jet departure mix. Because
each airport served by the Company has a different  schedule of fees,  including
variable prices for different  aircraft types,  average handling and landing fee
costs are a function of the mix of airports served and the fleet  composition of
departing  aircraft.  On average,  handling  and landing fee costs for  Lockheed
L-1011 wide-body aircraft are higher than for narrow-body aircraft,  and average
costs at foreign airports are higher than at many U.S. domestic  airports.  As a
result of the shift of revenue  production  towards scheduled service operations
in the first  quarter  of 1998,  as  compared  to the same  period of 1997,  the
Company's  jet  departures  in the 1998 quarter  included  proportionately  more
domestic  and  narrow-body  operations  than in the 1997  quarter.  In the first
quarter of 1998,  80.8% of the  Company's  jet  departures  were  operated  with
narrow-body  aircraft,  as compared to 77.3% in the first  quarter of 1997,  and
81.7% of the  Company's  first  quarter 1998 jet  departures  were from domestic
locations, as compared to 75.2% in the first quarter of 1997.

The cost per ASM for handling,  landing and navigation  fees decreased  10.3% to
0.52 cents in the first quarter of 1998,  from 0.58 cents in the comparable 1997
period. This decrease in unit cost was primarily due to the reduced average cost
of handling and landing per departure described above.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  first  quarter  of 1998
decreased 8.5% to $12.9 million from $14.1 million in the first quarter of 1997.
Approximately  $1.4 million of this decrease was attributable to the purchase of
one Boeing  757-200  aircraft and one Boeing  727-200  aircraft in September and
December 1997, respectively,  which had been previously financed under operating
leases.  (The Company  incurred  additional  depreciation  expense for these two
aircraft in the first  quarter of 1998 as compared to the first quarter of 1997,
as is described above under "Depreciation and Amortization." )

Other  transactions  which affected  aircraft  rentals expense between  quarters
included:  (i) the return of one Boeing  757-200 to the lessor during 1997,  and
the delivery of one new Boeing  757-200  aircraft from the  manufacturer  in the
fourth quarter of 1997, which had approximately  equal and offsetting impacts to
rental expense between quarters;  (ii) the  sale/leaseback of one Boeing 727-200
in September  1997,  which  increased  aircraft  rentals expense by $0.3 million
between quarters;  and (iii) the cancellation of leases on three Lockheed L-1011
airframes  during 1997,  which reduced  aircraft rentals expense by $0.1 million
between quarters.

Aircraft rentals expense for the first quarter of 1998 was 0.38 cents per ASM, a
decrease  of 19.1%  from  0.47  cents per ASM in the same  period  of 1997.  The
cancellation of the operating lease and purchase of the Boeing 757-200  aircraft
during 1997 was the primary cause for this unit cost reduction,  although a unit
cost increase was incurred for depreciation and amortization as a result of that
purchase.

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 heavy check and line maintenance activities, and
other non-capitalized direct costs related to fleet maintenance, including spare
engine  leases,  parts loan and  exchange  fees,  and  related  shipping  costs.
Aircraft  maintenance,  materials and repairs  expense  increased 15.3% to $12.8
million in the first  quarter of 1998, as compared to $11.1 million in the first
quarter of 1997.  The cost per ASM  increased  by 2.7% to 0.38 cents in the 1998
quarter, as compared to 0.37 cents in the 1997 quarter.

The most  significant  change in  maintenance  expense  components  in the first
quarter of 1998 as compared to the prior year was a $1.1 million increase in the
cost of off-site contract labor. This labor is used to perform heavy maintenance
checks to the Company's  airframes  under  approved and  supervised  maintenance
programs.  The Company performed a total of 12 such airframe checks on its fleet
during the first quarter of 1998, as compared to 11 such checks performed in the
first quarter of 1997,  an increase of 9.1% between  quarters.  However,  in the
case of the Boeing  727-200 fleet,  five such checks were performed  off-site by
contract vendors in the 1998 quarter,  while no such checks occurred off-site in
the  first  quarter  of 1997.  The cost of  materials  consumed  and  components
repaired  in  association  with  such  checks  and  other  maintenance  activity
increased by $0.9 million between quarters.

Many 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
1998 were $0.1 million lower than in the first quarter of 1997, primarily due to
the  negotiation of purchase  options on some of the leased  aircraft during the
first quarter of 1998,  eliminating return condition  obligations existing prior
to those negotiations.

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  incurred to position  crews away from their bases to operate
Company  flights  throughout  the  world.  The  cost  of air  transportation  is
generally more significant for the commercial  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  commercial  charter
services,  and higher per diem and hotel rates generally apply to  international
assignments.

The cost of crew and other employee  travel  increased  19.0% to $9.4 million in
the first  quarter of 1998,  as compared to $7.9 million in the first quarter of
1997.  During  the 1998  quarter,  the  Company's  average  full-time-equivalent
cockpit  and cabin crew  employment  was 17.1%  higher,  as compared to the 1997
quarter,  even though jet block hours  increased by only 15.0% between  periods.
Although  the Company  experienced  some  limited  crew  shortages  in the first
quarter of 1998  associated  with high aircraft  utilization,  shortages of both
cockpit  and cabin  crews were more  significant  in the first  quarter of 1997,
immediately following a crew furlough program occurring in the fourth quarter of
1996.

The shift in revenue production emphasis away from commercial charter and toward
scheduled  service in the first quarter of 1998 resulted in a 17.1% reduction in
the unit cost per crew member of positioning.  However, the cost per crew member
of hotels and per diem expenses  increased by 22.4% and 8.0%,  respectively,  in
the 1998  quarter  as  compared  to 1997.  The unit  cost  increase  for  hotels
reflected  strong domestic hotel occupancy in the 1998 quarter  resulting in the
incurrence of higher room rates for crew members than in the prior period.

The cost per ASM for crew and other employee travel increased 3.7% to 0.28 cents
in the first quarter of 1998, as compared to 0.27 cents in the comparable period
of 1997.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced  due to flight delays or cancellations.  For the first quarter of
1998 and 1997,  catering  represented  84.1% and 77.8%,  respectively,  of total
passenger service expense.

The total cost of passenger  service was  unchanged at $8.2 million in the first
quarters of 1998 and 1997. The Company  experienced a decrease of  approximately
1.1% in the average cost of catering each  passenger,  but total jet  passengers
boarded increased 8.5% to 1,526,649 in the first quarter of 1998, as compared to
1,407,128 in the first quarter of 1997,  resulting in a $0.6 million increase in
catering costs between quarters. The cost of handling passengers  inconvenienced
by flight delays and  cancellations  decreased by $0.5 million between  quarters
due to a reduction in the average length of such delays.  Such decrease occurred
even  though  the total  number of delays  over 15  minutes  increased  slightly
between years.

The cost per ASM of passenger service decreased 11.1% to 0.24 cents in the first
quarter  of 1998,  as  compared  to 0.27  cents in the  first  quarter  of 1997.

Commissions. The Company incurs 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  commercial  and  military  charter  business.
Commissions  expense  increased  22.0% to $7.2  million in the first  quarter of
1998,  as  compared  to $5.9  million in the first  quarter  of 1997.  Scheduled
service  commissions  expense  increased  by $1.2  million,  or  27.3%,  between
quarters  partly as a result of the 43.8%  increase in total  scheduled  service
revenues earned. This increase in commissions expense was partially offset by an
industry-wide  reduction in the standard travel agency  commission rate from 10%
to 8% during October 1997.  Military charter  commissions  expense  increased by
$0.1 million due to the  increased  level of  commissionable  military  revenues
earned  between  quarters,  while  there was no  material  change in  commercial
charter commissions expense between periods.

The cost per ASM of commissions  expense  increased by 5.0% to 0.21 cents in the
first  quarter of 1998,  as  compared  to 0.20 cents in the same period of 1997,
primarily  due to the shift in revenue  production  to scheduled  service  where
higher unit rates of commission apply as compared to the commercial and military
charter businesses.

Other Selling Expenses. Other selling expenses are comprised of (i) booking fees
paid to computer  reservation  systems ("CSR") 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 primarily associated
with single-seat  sales.  Other selling expenses increased 75.0% to $5.6 million
in the first  quarter of 1998,  as compared to $3.2 million in the first quarter
of 1997.

CRS fees increased $1.2 million in the first quarter of 1998, as compared to the
first quarter of 1997,  due to both a 67.8%  increase in total CRS bookings made
for the expanded scheduled service business unit between quarters,  and due to a
21.2%  increase in the average cost of each CRS booking  made  between  periods.
Toll-free  telephone  costs increased $0.4 million between periods due to higher
usage  related to higher  reservations  activity,  while  credit  card  discount
expense  increased  $0.8  million due to higher  earned  revenues  in  scheduled
service which were sold using credit card forms of payment.

Other selling cost per ASM increased 54.5% to 0.17 cents in the first quarter of
1998,  as  compared  to 0.11  cents in the same  quarter of the  previous  year,
primarily due to the substantial  growth in scheduled service ASMs between years
where such selling expenses are incurred.

Ground Package Cost.  Ground package cost includes the expenses  incurred by the
Company for hotels,  car rental  companies,  cruise lines and similar vendors to
provide  ground and  cruise  accommodations  to  Ambassadair  and ATA  Vacations
customers.  Ground  package  cost  increased  5.8% to $5.5  million in the first
quarter of 1998, as compared to $5.2 million in the first  quarter of 1997.  The
increase in cost between  periods was  primarily  due to a 3.7%  increase in the
number of Ambassadair and ATA Vacations  ground  packages sold,  together with a
small increase in the average package cost between quarters.

Advertising.  Advertising  expense  increased 20.0% to $4.2 million in the first
quarter of 1998, as compared to $3.5 million in the  comparable  period of 1997.
The Company incurs advertising costs primarily to support single-seat  scheduled
service sales and the sale of air-and-ground  packages.  Advertising support for
these lines of business was  increased in the 1998 quarter  consistent  with the
Company's overall strategy to enhance RASM in these businesses through increases
in load factor and yield. The increase in total advertising  expense was smaller
than the 43.8% increase in scheduled service revenues between quarters since the
majority  of the  Company's  growth  in the  1998  quarter  was  from  increased
frequencies in existing markets,  providing greater advertising  efficiencies in
the 1998 quarter as compared to total scheduled service capacity.

The cost  per ASM of  advertising  increased  8.3% to 0.13  cents  in the  first
quarter  of 1998,  as  compared  to 0.12  cents in the  first  quarter  of 1997,
primarily due to the substantial  growth in scheduled service ASMs between years
where such advertising is incurred.

Facility and Other Rentals.  Facility and other rentals includes the cost of all
ground facilities that are leased by the Company such as airport space, regional
sales  offices  and general  offices.  The cost of  facility  and other  rentals
increased  14.3% to $2.4  million in the first  quarter of 1998,  as compared to
$2.1  million in the same period of 1997.  This  increase in facility  costs was
consistent with the 12.7% increase in ASMs between quarters, and was required to
support the increase in flight activity at airport  locations.  The cost per ASM
for facility and other rentals was unchanged between periods at 0.07 cents.

Other  Operating  Expenses.  Other operating  expenses  increased 21.3% to $15.4
million in the first  quarter of 1998, as compared to $12.7 million in the first
quarter of 1997. Other operating expenses which experienced  significant changes
between  years  included  (i) $1.5 million of  additional  costs for the Chicago
Express Jetstream 31 code share agreement,  which agreement was not in effect in
the 1997 first quarter; (ii) $0.9 million in increased costs associated with the
general  growth of the Company  between  quarters,  including  such  expenses as
passenger reprotection on other airlines,  flight simulator training for cockpit
crews, computer hardware and maintenance agreements, and uncollectible accounts;
(iii) $0.4  million  in  increased  aircraft  rental  costs for small  corporate
aircraft used primarily to position crews and aircraft parts;  (iv) $0.2 million
in losses on the sale of primarily  surplus aircraft parts; and (v) $0.2 million
in reduced hull and liability insurance expenses.

Other  operating cost per  ASM increased 9.5% to 0.46 cents in the first quarter
of 1998, as compared to 0.42 cents in the same quarter of 1997.

Interest  Income and  Expense.  Interest  expense  in the first  quarter of 1998
increased 106.3% to $3.3 million, as compared to $1.6 million in the same period
of 1997. The increase in interest  expense  between periods was primarily due to
changes in the Company's  capital  structure  resulting  from the two financings
completed  on July 24, 1997,  at which time the Company (i) sold $100.0  million
principal  amount of 10.5% unsecured  seven-year  notes, and (ii) entered into a
new $50.0 million  secured  revolving  credit  facility,  thereby  replacing the
former secured revolving credit facility of $122.0 million.

The capital structure of the Company,  prior to completing these new financings,
provided  for  borrowings  under the former  credit  facility  to be  constantly
adjusted to meet the expected  cash flow  requirements  of the Company,  thereby
minimizing the level of borrowings on which  interest  would be paid.  Under the
new capital  structure  of the  Company,  the  borrowings  under the 10.5% notes
remain fixed at $100.0 million without regard to actual cash requirements at any
point in time. During the first quarter of 1998, the weighted average borrowings
were  approximately  $153.0  million,  as compared to $85.6 million in the first
quarter of 1997.

The  weighted  average  effective  interest  rate  applicable  to the  Company's
borrowings in the first  quarter of 1998 was 8.51%,  as compared to 7.54% in the
same period of 1997.  The increase in the weighted  average  effective  interest
rates between years was primarily due to the 10.5%  interest rate  applicable to
the $100.0 million in unsecured notes issued on July 24, 1997,  which was higher
than the average  interest rate which was  applicable  to  borrowings  under the
former credit facility.

In order to minimize the interest  expense impact of the $100.0 million of 10.5%
unsecured  notes,  the  Company  invested  excess cash  balances  in  short-term
government  securities and  commercial  paper and thereby earned $1.0 million in
interest  income  in the first  quarter  of 1998,  an  increase  of 900.0%  over
interest income of $0.1 million earned in the same quarter of 1997.

<PAGE>

Income Tax Expense

In the first  quarter of 1998,  the Company  recorded $8.9 million in income tax
expense  applicable to $21.3 million of pre-tax  income for that year,  while in
the first  quarter of 1997  income tax expense of $3.1  million  was  recognized
pertaining to $6.3 million in pre-tax income.  The effective tax rate applicable
to the first quarter of 1998 was 41.7%,  while the effective tax rate applicable
to the first quarter of 1997 was 49.0%.

Income tax expense and credits in both  periods were  significantly  affected by
the permanent  non-deductibility for federal income tax purposes of a percentage
of amounts  paid for crew per diem (45% in 1998 and 50% in 1997).  The effect of
this  permanent  difference  on the  effective  income  tax rate  for  financial
accounting  purposes  becomes more pronounced in cases where  before-tax  income
approaches  zero, which was the primary reason for the higher effective tax rate
in the 1997 first quarter.

Liquidity and Capital Resources

Cash Flows.  The  Company  has  historically  financed  its working  capital and
capital  expenditure  requirements  from cash flow from operations and long-term
borrowings  from banks and other lenders.  As described  further  below,  in the
third quarter of 1997 the Company completed two separate  financings designed to
lengthen the maturity of its long-term  debt and  diversify its credit  sources,
including the issuance of unsecured  notes and a revolving  credit facility that
had an extended  maturity,  lower interest rate and less  restrictive  covenants
than the former credit facility.

In the  first  quarters  of 1998  and  1997,  net  cash  provided  by  operating
activities  was $43.9 million and $20.6 million,  respectively.  The increase in
cash provided by operating  activities between quarters was attributable to such
factors as increased earnings, growth in scheduled service air traffic liability
associated with advanced ticket sales, and other factors.

Net cash used in  investing  activities  was $29.6  million  and $26.0  million,
respectively,  for the first quarters of 1998 and 1997.  Such amounts  primarily
included  capital  expenditures  totaling  $26.9 million in the first quarter of
1998 and $20.4 million in the same period of 1997 for engine overhauls, airframe
improvements and the purchase of rotable parts.

Net cash  used in  financing  activities  was  $9.6  million  and $2.1  million,
respectively,  for the first quarters of 1998 and 1997.  Debt  repayments in the
1998  period  included  $4.8  million  to  repay a  short-term  note  issued  in
connection with the purchase of a Boeing 727-200 aircraft in December 1997, plus
$4.8 million in other scheduled debt repayments.

Aircraft and Fleet Transactions. In November 1994, the Company signed a purchase
agreement  for six new Boeing  757-200s  which,  as  subsequently  amended,  now
provides  for seven total  aircraft to be  delivered  between late 1995 and late
1998. In conjunction  with the Boeing  purchase  agreement,  the Company entered
into a separate  agreement with Rolls-Royce  Commercial Aero Engines Limited for
15 RB211-535E4 engines to power the seven Boeing 757-200 aircraft and to provide
one spare  engine.  Under the  Rolls-Royce  agreement,  which  became  effective
January 1, 1995,  Rolls-Royce  has  provided  the  Company  various  spare parts
credits  and engine  overhaul  cost  guarantees.  If the  Company  does not take
delivery of the  engines,  a prorated  amount of the credits that have been used
are required to be refunded to Rolls-Royce.  The aggregate  purchase price under
these two  agreements is  approximately  $50.0 million per aircraft,  subject to
escalation. The Company accepted delivery of the first five aircraft under these
agreements  in September  and December  1995,  November and December  1996,  and
November  1997,  all of  which  were  financed  under  leases  accounted  for as
operating  leases.  The final two deliveries  under this agreement are scheduled
for July 1998 and December 1998. Advanced payments totaling  approximately $12.6
million ($6.3  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, 1998 and 1997 the Company had recorded $11.0 million and $5.9 million,
respectively,  in advanced payments  applicable to aircraft scheduled for future
delivery. The Company intends to finance the remaining two deliveries under this
agreement through sale/leaseback transactions accounted for as operating leases.

The Company purchased an additional  Rolls-Royce-powered Boeing 757-200 aircraft
from an aircraft  lessor in September  1997,  financing this purchase  through a
payment of cash and the  issuance of a $30.7  million  note  which,  as amended,
matures on July 15,  1999.  The note  requires  monthly  payments of $400,000 in
principal  and interest  from  October 15, 1997 through June 15, 1999,  with the
balance due at maturity. The Company currently intends to sell this aircraft and
repay this note,  subject  to a  short-term  rental  agreement  under  which the
aircraft would continue to be operated by the Company.

In the second quarter of 1996, the Company  purchased a Boeing 727-200  aircraft
which had been previously  financed by the Company through a lease accounted for
as an operating lease. This aircraft was financed through a separate bridge debt
facility until the completion of a sale/leaseback  transaction  during the third
quarter  of 1997.  In the fourth  quarter  of 1997,  the  Company  purchased  an
additional  Boeing 727-200  aircraft which had been  previously  financed by the
Company  through a lease  accounted for as an operating  lease,  financing  this
purchase  through the issuance of a short-term  note and a payment of cash.  The
Company  currently  expects to finance this  aircraft  through a  sale/leaseback
transaction accounted for as an operating lease in 1998.

Issuance  of  Unsecured  Notes.  On July 24,  1997,  the Company  completed  two
separate financings designed to lengthen the maturity of the Company's long-term
debt and diversify its credit sources. On that date, the Company (i) sold $100.0
million  principal  amount of unsecured  seven-year  notes in a private offering
under Rule 144A, and (ii) entered into a new secured  revolving credit facility.
The Company subsequently completed an exchange offer to holders of the unsecured
seven-year  notes in January  1998,  under which offer those notes issued in the
original  private  offering  could be tendered in exchange for fully  registered
notes of equal value.

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

The net proceeds of the unsecured notes were approximately $96.9 million,  after
application of costs and fees of issuance. The Company used a portion of the net
proceeds to repay in full the  Company's  prior bank  facility  and will use the
balance of the proceeds for general  corporate  purposes,  which may include the
purchase of  additional  aircraft  and/or the  refinancing  of  existing  leased
aircraft.

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

As of March 31,  1998,  the  Company  had  borrowed  $30.0  million  against its
existing credit facility,  all of which was repaid on April 1, 1998. As of March
31, 1997, the Company had borrowed  $115.0 million  against its existing  credit
facility, of which $60.0 million was repaid on April 1, 1997.

The Company also  maintains a $5.0  million  revolving  credit  facility 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, 1998 and 1997;  however,  the Company did have outstanding letters of credit
secured  by  this   facility   aggregating   $3.5  million  and  $4.0   million,
respectively.  No amounts had been drawn against  letters of credit at March 31,
1998 or 1997.

Assets Held For Sale. At March 31, 1998 the Company had classified  $7.2 million
in net book value of two spare  Pratt & Whitney  engines as Assets Held for Sale
in the  accompanying  balance sheet.  In July 1997, the Company sold two similar
spare Pratt & Whitney  engines,  and during the first  quarter of 1998 also sold
related Pratt & Whitney parts and materials, neither of which sale resulted in a
material  gain or loss.  The net book value of the two  remaining  spare engines
approximates  fair market  value,  and the  Company  continues  to market  these
engines to users of the Pratt & Whitney power plants.

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.  Between 1994
and 1996,  the Company  repurchased  185,000  shares of common  stock under this
program. No shares were repurchased during 1997 or the first quarter of 1998.

Subsequent  Aircraft  Purchase  Commitments and Options.  The Company has signed
purchase  agreements to acquire 11 Boeing 727-200ADV  aircraft at agreed prices.
Nine of these  aircraft  are  currently  leased  by the  Company.  The other two
aircraft,  currently  on lease to another  airline,  may be  purchased in either
February, August or October 1999, depending upon the exercise of lease extension
options  available  to the  current  lessee.  The Company  currently  intends to
install  engine  hushkits  on these  Boeing  727-200  aircraft  in order to meet
federal Stage 3 noise regulations for its fleet by December 31, 1999.

The Company has entered  into a letter of intent to acquire up to five  Lockheed
L-1011-500  aircraft for delivery  between late 1998 and late 1999. If the terms
of the letter of intent are satisfied,  these additional  wide-body aircraft may
be used in both commercial and military  charter  business units to serve market
opportunities in Asia, South America and Europe.

Year 2000

Until  recently many computer  programs were written to store only two digits of
year-related  date  information in order to make the storage and manipulation of
such data more efficient. Programs which use two digit date fields, however, may
not be able  to  distinguish  between  such  years  as 1900  and  2000.  In some
circumstances   this  date  limitation   could  result  in  system  failures  or
miscalculations, potentially causing disruptions of business processes or system
operations.  The date field  limitation is  frequently  referred to as the "Year
2000 Problem."

In the  fourth  quarter of 1997 the  Company  initiated  a Year 2000  Project to
address this issue. During the first quarter of 1998 the Company inventoried its
internal computer systems,  facilities  infrastructure,  aircraft components and
other hardware,  and completed a year 2000 risk assessment for these items.  The
Company also began active  participation  on the Year 2000  Committee of the Air
Transport  Association,  an airline industry trade  association.  This committee
represents most major U.S. airlines and is evaluating the year 2000 readiness of
federal, state and local governments to provide reliable operations for airports
and air traffic control systems beyond December 1999.

Renovation, testing and implementation of systems for year 2000 readiness is now
in progress and will be ongoing  through the end of 1999.  Renovation of systems
will include several different  strategies such as the conversion,  replacement,
upgrade or elimination of selected hardware platforms,  applications,  operating
systems,  databases,  purchased  packages,  utilities  and internal and external
interfaces.  The Company  plans to use both  internal  and  external  consulting
resources to complete these modifications.

Based upon all data currently  available to the Company,  it presently estimates
that the total cost of  meeting  year 2000  standards,  including  computer  and
facilities  infrastructure,  aircraft and airports,  will range between $6.0 and
$8.0  million.  Such  estimated  cost  includes  approximately  $4.0  million in
expenditures  to acquire new  software  and  hardware  to replace  non-compliant
computer  devices,  as well as from $2.0 to $4.0  million  in labor and  related
expenses  to  perform  all year 2000  project  work to insure the  readiness  of
remaining  computer  devices for operation  after 1999.  The range of labor cost
estimates  between  $2.0  and  $4.0  million  is due to the  different  costs of
internal  and  external  labor  needed  to  perform  this  work,  as well as the
potential increase in all technology labor costs due to year 2000-related skills
shortages  which  may occur  before  the end of 1999.  Approximately  40% of the
aforementioned  costs are related to already  budgeted  1998 systems  upgrade or
replacement  projects  which are being  pursued for reasons other than year 2000
compliance,  however, year 2000 compliance will be one of the by-products. It is
possible  that the Company will  determine  that  additional  costs beyond those
estimated above will be required to complete all year 2000 activities as testing
and  implementation  proceeds  through the end of 1999.  The Company  expects to
incur most of these costs during 1998 and 1999,  with no significant  portion of
these costs having been incurred in 1997.

Forward-Looking Information

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

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

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

2. 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.

3. As previously disclosed by the Company,  possible business  combinations with
other entities have been considered. The Company intends to continue to evaluate
such potential  combinations.  It is possible that the Company will enter into a
transaction  in the  future  that  would  result in a merger or other  change in
control of the  Company.  The  Company's  current  credit  facility  and certain
unsecured term debt may be accelerated upon such a merger or  consolidation.  In
some   circumstances,   this   acceleration   could  limit  potential   business
combinations.

4. 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.

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

6. The  Company  is  subject  to the risk  that one or more  customers  who have
contracted  with the Company will cancel or default on such  contracts  and that
the Company might be unable in such  circumstances  to obtain other  business to
replace the resulting loss in revenues. The Company's largest single customer is
the  U.S.  military,   which  accounted  for  approximately   14.4%  and  15.8%,
respectively,  of consolidated  revenues in the first quarters of 1998 and 1997.
No other single customer of the Company  accounts for more than 10% of operating
revenues.

7. More than 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.

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

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

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

11. Jet fuel comprises a significant  percentage of the total operating expenses
of the  Company,  accounting  for 17.9% and 21.8%,  respectively,  of  operating
expenses  in the first  quarters  of 1998 and 1997.  Fuel  prices are subject to
factors  which are beyond the control of the Company,  such as market supply and
demand  conditions,  and political or economic factors.  Although the Company is
able to  contractually  pass  through  some  fuel  price  increases  to the U.S.
military and tour operators,  a significant increase in fuel prices could have a
material  adverse effect on the demand for the Company's  services at profitable
prices.

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

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

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

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

16. The  Company is  currently  preparing  its  software  systems  and  hardware
components for  operational  compliance  with year 2000  standards.  The Company
believes,  based  upon  its  assessment  of  year  2000  readiness,  that it has
developed  a year 2000  project  plan which,  if  successfully  completed,  will
mitigate all significant  risks of business and operational  disruption  arising
from non-compliant  computer components.  Successful  completion of this plan is
dependent  upon the  availability  to the  Company of a wide range of  technical
skills from both internal and external  sources,  and is also dependent upon the
availability of purchased software and hardware  components.  The Company cannot
be assured that such  resources and components can be acquired in the quantities
needed, or by the times needed,  to successfully  complete the year 2000 project
plan,  in which  case it is  possible  that the  Company  could  suffer  serious
disruptions  to business  processes and  operations  as a consequence  of system
failures  attributable to the year 2000 problem.  Such disruptions  could impair
the  Company's  ability  to  operate  its  flight  schedule,  and  could  impose
significant  economic  penalties  on the  Company  by  increasing  the  cost  of
operations  through  the  temporary  loss of  efficiencies  provided by computer
software and hardware.

In  addition,  the  Company  cannot be assured  that  domestic  and  foreign air
transportation infrastructure, such as airports and air traffic control systems,
will be fully  compliant  with  year  2000  requirements  by the end of 1999.  A
significant lack of readiness of the air  transportation  infrastructure to meet
year 2000 standards  could result in a material  adverse effect on the Company's
results of operations and financial condition by imposing serious limitations on
the Company's ability to operate its flight schedule.

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



<PAGE>







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 14, 1998     John P. Tague
                          President and Chief Executive Officer
                          Director




Date     May 14, 1998     James W. Hlavacek
                          Executive Vice President, Chief Operating Officer
                            and President of ATA Training Corporation
                          Director




Date     May 14, 1998     Kenneth K. Wolff
                          Executive Vice President and Chief Financial Officer
                          Director




Date     May 14, 1998     Dalen D. Thomas
                          Senior Vice President, Sales, Marketing and Strategic
                             Planning
                          Director


<TABLE> <S> <C>



<ARTICLE>                     5
<CIK>                         0000898904                 
<NAME>                        AMTRAN INC.     
<MULTIPLIER>                                   1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                            MAR-31-1998
<PERIOD-END>                                 MAR-31-1998
<CASH>                                        108,897
<SECURITIES>                                      0 
<RECEIVABLES>                                  25,782
<ALLOWANCES>                                    2,142
<INVENTORY>                                    15,201
<CURRENT-ASSETS>                              167,607
<PP&E>                                        539,963
<DEPRECIATION>                                263,708
<TOTAL-ASSETS>                                466,221
<CURRENT-LIABILITIES>                         170,311
<BONDS>                                           0 
                             0
                                       0
<COMMON>                                       39,017
<OTHER-SE>                                     30,787
<TOTAL-LIABILITY-AND-EQUITY>                  466,221
<SALES>                                       229,305
<TOTAL-REVENUES>                              229,305
<CGS>                                             0
<TOTAL-COSTS>                                 205,896
<OTHER-EXPENSES>                               (2,138)
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                              3,254
<INCOME-PRETAX>                                21,271
<INCOME-TAX>                                    8,872
<INCOME-CONTINUING>                            12,399
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   12,399
<EPS-PRIMARY>                                   1.07
<EPS-DILUTED>                                   1.02
        


</TABLE>


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