AMTRAN INC
10-Q, 1998-07-28
AIR TRANSPORTATION, NONSCHEDULED
Previous: GREENWICH STREET MUNICIPAL FUND INC, NSAR-B, 1998-07-28
Next: AMTRAN INC, S-2/A, 1998-07-28




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

                                    FORM 10-Q

                                   (Mark One)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 For the Period Ended June 30, 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 - 11,715,003 shares outstanding as of
July 15, 1998

<PAGE>
PART I - Financial Information
Item 1 - Financial Statements
<TABLE>
<CAPTION>
                                             AMTRAN, INC. AND SUBSIDIARIES
                                              CONSOLIDATED BALANCE SHEETS
                                                (Dollars in thousands)
                                                                                    June 30,             December 31,
                                                                                      1998                   1997
                                                                              -------------------    --------------------
                                                                                                    
                                   ASSETS                                          (Unaudited)
Current assets:
<S>                                                                                      <C>                  <C>                
     Cash and cash equivalents                                                 $         112,270    $           104,196
     Receivables, net of allowance for doubtful accounts
          (1998 - $1,665; 1997 - $1,682)                                                  26,853                 23,266
     Inventories,  net                                                                    16,226                 14,488
     Prepaid expenses and other current assets                                            22,165                 20,892
                                                                              -------------------   --------------------
Total current assets                                                                     177,514                162,842

Property and equipment:
     Flight equipment                                                                    510,114                463,576
     Facilities and ground equipment                                                      59,347                 54,933
                                                                              -------------------   --------------------
                                                                                         569,461                518,509
     Accumulated depreciation                                                          (274,523)              (250,828)
                                                                              -------------------   --------------------
                                                                                         294,938                267,681

Assets held for sale                                                                       7,176                  8,691
Deposits and other assets                                                                 12,865                 11,643
                                                                              -------------------   --------------------

Total assets                                                                   $         492,493    $           450,857
                                                                              ===================   ====================

                    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                                      $           4,315    $             8,975
     Accounts payable                                                                     14,184                 10,511
     Air traffic liabilities                                                              71,959                 68,554
     Accrued expenses                                                                     91,460                 80,312
                                                                              -------------------   --------------------
Total current liabilities                                                                181,918                168,352

Long-term debt, less current maturities                                                  172,150                182,829
Deferred income taxes                                                                     43,168                 31,460
Other deferred items                                                                      11,370                 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  11,877,998  - 1998; 11,829,230 - 1997                                    39,671                 38,760
     Additional paid-in-capital                                                           14,719                 15,340
     Deferred compensation - ESOP                                                        (1,066)                (1,600)
     Treasury stock: 193,506 shares 1998; 185,000 shares 1997                            (1,881)                (1,760)
     Retained earnings                                                                    32,444                  6,250
                                                                              -------------------   --------------------

                                                                                          83,887                 56,990
                                                                              -------------------   --------------------

Total liabilities and shareholders' equity                                     $         492,493    $           450,857

                                                                              ===================   ====================
</TABLE>
See accompanying notes.



<PAGE>

PART I - Financial Information
Item 1 - Financial Statements
<TABLE>
<CAPTION>

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

                                                    Three Months Ended June 30,              Six Months Ended June 30,
                                                        1998                1997                1998                1997
                                                -------------------------------------   -------------------------------------
                                                  (Unaudited)         (Unaudited)         (Unaudited)         (Unaudited)
Operating revenues:
<S>                                             <C>                 <C>                 <C>                 <C>             
   Scheduled service                            $        131,594    $         87,253    $        249,483    $        169,257
   Charter                                                90,492              93,019             184,814             193,365
   Ground package                                          5,100               5,171              11,537              11,025
   Other                                                  11,278               6,744              21,935              12,824
                                                -----------------   -----------------   -----------------   -----------------
Total operating revenues                                 238,464             192,187             467,769             386,471
                                                -----------------   -----------------   -----------------   -----------------

Operating expenses:
   Salaries, wages and benefits                           52,607              43,917             102,353              84,407
   Fuel and oil                                           35,307              36,399              72,085              77,070
   Depreciation and amortization                          21,523              15,296              39,681              29,436
   Handling, landing and navigation fees                  17,772              17,214              35,277              34,462
   Aircraft maintenance, materials and repairs            14,380              13,840              27,195              24,925
   Aircraft rentals                                       12,923              14,137              25,849              28,284
   Crew and other employee travel                         10,497               9,386              19,888              17,306
   Passenger service                                       8,509               7,588              16,712              15,774
   Commissions                                             7,375               6,655              14,588              12,589
   Other selling expenses                                  5,572               3,595              11,179               6,794
   Advertising                                             4,815               3,144               9,029               6,658
   Ground package cost                                     4,341               4,279               9,888               9,494
   Facility and other rentals                              2,238               2,232               4,609               4,351
   Other                                                  15,961              13,484              31,383              26,172
                                                -----------------   -----------------   -----------------   -----------------
Total operating expenses                                 213,820             191,166             419,716             377,722
                                                -----------------   -----------------   -----------------   -----------------

Operating income                                          24,644               1,021              48,053               8,749

Other income (expense):
   Interest income                                         1,176                  79               2,218                 225
   Interest (expense)                                    (3,213)             (1,708)             (6,467)             (3,320)
   Other                                                      42                 128                 116                 183
                                                -----------------   -----------------   -----------------   -----------------
Other expenses                                           (1,995)             (1,501)             (4,133)             (2,912)
                                                -----------------   -----------------   -----------------   -----------------

Income (loss) before income taxes                         22,649               (480)              43,920               5,837
Income taxes                                               8,854                 269              17,726               3,364
                                                -----------------   -----------------   -----------------   -----------------
Net income (loss)                                 $       13,795      $        (749)      $       26,194      $        2,473
                                                =================   =================   =================   =================

Basic earnings per common share:
Average shares outstanding                            11,624,356          11,575,653          11,595,050          11,573,761
Net income (loss) per share                       $         1.19      $       (0.06)      $         2.26      $         0.21
                                                =================   =================   =================   =================

Diluted earnings per common share:
Average shares outstanding                            13,159,403          11,575,653          12,631,404          11,798,161
Net income (loss) per share                       $         1.05      $       (0.06)      $         2.07      $         0.21
                                                =================   =================   =================   =================
</TABLE>


See accompanying notes.



<PAGE>
PART I - Financial Information
Item 1 - Financial Statements
<TABLE>
<CAPTION>

                                          AMTRAN, INC. AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              (Dollars in thousands)
                                                                                 Six Months Ended June 30,
                                                                               1998                     1997
                                                                          -----------------------------------------
                                                                           (Unaudited)               (Unaudited)

Operating activities:

<S>                                                                   <C>                        <C>              
Net  income                                                           $           26,194         $       2,473
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                                39,681                29,436
     Deferred income taxes                                                        11,708                 5,323
     Other non-cash items                                                            593                 2,312
   Changes in operating assets and liabilities:
      Receivables                                                                (3,587)               (3,007)
      Inventories                                                                  (533)               (1,627)
      Assets held for sale                                                             -                  273
      Prepaid expenses                                                           (1,273)               (3,695)
      Accounts payable                                                             3,673               (5,656)
      Air traffic liabilities                                                      3,405                7,889
      Accrued expenses                                                            11,419                4,328
                                                                      -------------------       -----------------
    Net cash provided by operating activities                                     91,280               38,049
                                                                      -------------------       -----------------

Investing activities:

Proceeds from sales of property and equipment                                      1,039                  391
Capital expenditures                                                            (67,025)              (36,720)
Additions to other assets                                                        (1,709)               (4,369)
                                                                      -------------------       -----------------
   Net cash used in investing activities                                        (67,695)              (40,698)
                                                                      -------------------       -----------------

Financing activities:

Purchase of treasury stock                                                         (121)                     -
Payments on short-term debt                                                      (4,750)                     -
Payments on long-term debt                                                      (10,640)               (5,337)
                                                                      -------------------       ---------------
   Net cash used in financing activities                                        (15,511)               (5,337)
                                                                      -------------------       ---------------

Increase (decrease) in cash and cash equivalents                                   8,074               (7,986)
Cash and cash equivalents, beginning of period                                   104,196               73,382
                                                                      -------------------       ---------------
Cash and cash equivalents, end of period                              $          112,270         $     65,396
                                                                      ===================       ===============

Supplemental disclosures:

Cash payments for:
   Interest                                                           $            7,206         $      3,656
   Income taxes (refunds)                                                          3,942                 (320)

</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 June 30, 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 six  months  ended  June 30,  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  tables  set forth  the  computation  of basic and  diluted
earnings per share:

<TABLE>
<CAPTION>
                                                                        Three Months Ended June 30,
                                                                                 1998 1997
                                                                -------------------------------------------
                                                                       (Dollars in thousands, except
                                                                        shares and per share data)
           Numerator:
<S>                                                                        <C>                     <C>   
               Net income (loss)                                           $13,795                 $(749)
           Denominator:
               Denominator for basic earnings per
                    share - weighted average shares                     11,624,356             11,575,653
               Effect of dilutive securities:
                   Employee stock options                                1,534,045                      -
                   Restricted shares                                         1,002                      -
                                                              ---------------------  ---------------------
                Dilutive potential common shares                         1,535,047                      -
                                                              ---------------------  ---------------------
                Denominator for diluted earnings per
                   share - adjusted weighted average shares             13,159,403             11,575,653
                                                              =====================  =====================
                Basic earnings per share
                                                                     $1.19                 $(0.06)
                                                              =====================  =====================
                Diluted earnings per share
                                                                     $1.05                 $(0.06)
                                                              =====================  =====================
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

                                                                          Six Months Ended June 30,
                                                                           1998                  1997
                                                                -------------------------------------------
                                                                       (Dollars in thousands, except
                                                                        shares and per share data)
           Numerator:
<S>                                                                        <C>                     <C>   
               Net income                                                  $26,194                 $2,473
           Denominator:
               Denominator for basic earnings per
                    share - weighted average shares                     11,595,050             11,573,761
               Effect of dilutive securities:
                   Employee stock options                                1,035,352                222,900
                   Restricted shares                                         1,002                  1,500
                                                              ---------------------  ---------------------
                Dilutive potential common shares                         1,036,354                224,400
                                                              ---------------------  ---------------------
                Denominator for diluted earnings per
                   share - adjusted weighted average shares             12,631,404             11,798,161
                                                              =====================  =====================
                Basic earnings per share                                     $2.26                  $0.21
                                                              =====================  =====================
                Diluted earnings per share                                   $2.07                  $0.21
                                                              =====================  =====================
</TABLE>


3.    Shareholders' Equity

      In the  first  quarter  of 1994,  the  Board  of  Directors  approved  the
      repurchase of up to 250,000  shares of the Company's  common stock.  As of
      June 30, 1998, the Company had repurchased  193,506 shares at a total cost
      of $1.9 million.

      The Company's  1993  Incentive  Stock Plan for Key  Employees  (1993 Plan)
      authorized  the grant of options for up to 900,000 shares of the Company's
      common stock.  The Company's 1996  Incentive  Stock Plan for Key Employees
      (1996 Plan)  authorizes the grant of options for up to 3,000,000 shares of
      the Company's  common stock.  Options  granted have 5 to 10-year terms and
      generally vest and become fully  exercisable over specified  periods up to
      three years of continued employment.

      A summary of common stock option changes follows:
<TABLE>
<CAPTION>

                                                            Number of            Weighted-Average
                                                               Shares             Exercise Price

                                                                                   (In dollars)

<S>                                                            <C>                        <C>
        Outstanding at December 31, 1997                    2,512,400                  $ 9.06

        Granted                                              412,200                   $ 9.63

        Exercised                                             48,768                   $ 9.77

        Canceled                                              20,400                   $ 8.99
                                                          ---------------

        Outstanding at June 30, 1998                        2,855,432                  $ 9.18
                                                          ===============

        Options exercisable at December 31, 1997             390,232                   $12.02
                                                          ===============

        Options exercisable at June 30, 1998                1,162,631                  $ 9.60
                                                          ===============
</TABLE>


<PAGE>



      During 1996, the Company  adopted FASB Statement No. 123  "Accounting  for
      Stock-Based  Compensation" (FAS 123) with respect to its stock options. As
      permitted  by FAS 123,  the Company has elected to continue to account for
      employee stock options following  Accounting  Principles Board Opinion No.
      25,  "Accounting  for Stock  Issued  to  Employees"  (APB 25) and  related
      Interpretations. Under APB 25, because the exercise price of the Company's
      employee stock options equals the market price of the underlying  stock on
      the date of grant, no compensation expense is recognized.

      Options  outstanding  at June 30,  1998,  expire  from August 2003 to June
      2008.  A total of 1,044,568  shares are  reserved for future  grants as of
      June  30,  1998,  under  the  1993 and 1996  Plans.  The  following  table
      summarizes  information  concerning outstanding and exercisable options at
      June 30, 1998:
<TABLE>
<CAPTION>

<S>                                                                    <C>  <C>    <C>   <C>
        Range of Exercise Prices                                       $7 - 11     $12 - 20

        Options outstanding:
          Weighted-Average Remaining Contractual Life                8.1 years    6.7 years
          Weighted-Average Exercise Price                                $8.54       $14.63
          Number                                                     2,556,332      299,100

        Options exercisable:
          Weighted-Average Exercise Price                               $8.28        $14.69
          Number                                                      923,774       238,857


</TABLE>


<PAGE>



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



Quarter and Six Months Ended June 30, 1998, Versus  Quarter and Six Months Ended
June 30, 1997

Overview

Amtran is a leading provider of targeted  scheduled airline services and charter
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 revenues
and revenue  passenger miles ("RPMs").  ATA provides  scheduled  service 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,  as well as to Denver,
Dallas-Ft. Worth and New York City. ATA also provides charter service throughout
the world to independent  tour operators,  specialty  charter  customers and the
U.S. military.

In the second quarter of 1998, the Company  generated record operating  earnings
and net income as compared to any quarter in the Company's  25-year history.  In
combination  with strong first quarter 1998  operating  earnings and net income,
the Company also generated record operating earnings and net income in the first
six  months of 1998,  as  compared  to any  six-month  period  in the  Company's
history.  These results were  primarily  due to the effects of record  operating
revenues, lower operating expenses and greater utilization of aircraft.

The Company generated a consolidated 9.9% and 7.2% improvement, respectively, in
revenue per available  seat mile ("RASM")  during the second quarter of 1998 and
the six months  ended June 30,  1998,  as compared to the same  periods of 1997.
Scheduled service RASM increased by 15.3% and 10.1%, respectively, in the second
quarter of 1998 and the six months ended June 30, 1998,  as compared to the same
periods  of the  prior  year due to  strong  customer  demand,  and the  Company
increased  its total  capacity in this business unit by 30.7% between the second
quarters of 1998 and 1997,  and by 34.0%  between the six months  ended June 30,
1998 and 1997.  Commercial  charter  RASM  increased  by 7.3% between the second
quarter of 1998 and the  second  quarter of 1997,  and by 4.9%  between  the six
month periods ended June 30, 1998 and 1997.  Military RASM  increased by 3.4% in
the second  quarter of 1998 and 5.3% in the six months ended June 30,  1998,  as
compared to the same periods of 1997, due primarily to rate  increases  obtained
for the current contract year ending September 30, 1998.

The Company at the same time reduced its operating  cost per available seat mile
("CASM") by 1.0%  between the second  quarter of 1998 and the second  quarter of
1997,  and by 1.6% between the  six-month  periods ended June 30, 1998 and 1997.
Fuel price  reductions  were a significant  contributor to lower operating costs
between  both sets of  periods.  After  adjusting  for fuel,  CASM for all other
operating  expenses increased by 2.2% in the second quarter of 1998, as compared
to the  second  quarter of 1997,  and by 2.4% in the six  months  ended June 30,
1998, as compared to the six months ended June 30, 1997,  despite  strong upward
cost  pressures  in  such  expense  categories  as  salaries  and  benefits  and
depreciation  and  amortization.  The  Company  remains  focused on  controlling
operating  costs in 1998 so as to retain  most of the  benefit  of  strengthened
revenues and lower fuel costs on results of operations.

In the second  quarter of 1998,  and for the six months ended June 30, 1998, the
Company also significantly increased average aircraft utilization as compared to
the same  periods of 1997,  as measured  by average  daily block hours flown per
aircraft in service,  including spares. The Boeing 727-200 fleet flew an average
of 25.6% more block  hours per day in the second  quarter of 1998 as compared to
the second quarter of 1997, and 22.9% more block hours per day in the six months
ended June 30,  1998,  as compared  to the same  period of the prior  year.  The
Boeing  757-200  fleet flew an  average of 7.4% more block  hours per day in the
second  quarter of 1998,  as compared to the second  quarter of 1997,  and 13.8%
more block hours per day in the six months ended June 30,  1998,  as compared to
the same period of the prior year. The Lockheed  L-1011 fleet flew an average of
13.3% more block hours per day in the second quarter of 1998, as compared to the
second  quarter of 1997,  and 10.3%  more block  hours per day in the six months
ended June 30, 1998, as compared to the same period of the prior year.

Results of Operations

For the  quarter  ended June 30,  1998,  the  Company  earned  $24.6  million in
operating  income,  as compared to an  operating  income of $1.0  million in the
comparable  quarter of 1997;  and the Company  earned $48.1 million in operating
income in the six months ended June 30, 1998, as compared to an operating income
of $8.7 million in the six months ended June 30, 1997.

For the quarter  ended June 30, 1998,  the Company  earned $13.8  million in net
income,  as compared to a net loss of $0.7 million in the comparable  quarter of
1997; and the Company earned $26.2 million in net income in the six months ended
June 30,  1998,  as  compared  to net income of $2.5  million  earned in the six
months ended June 30, 1997.

The Company's second quarter 1998 operating  revenues  increased 24.1% to $238.5
million,  as  compared to $192.2  million in the same period of 1997.  Operating
revenues per ASM increased  9.9% to 6.80 cents in the second quarter of 1998, as
compared  to 6.19 cents in the same  period of the prior  year.  Available  seat
miles  ("ASMs")  increased  13.0% to 3.508  billion  from  3.105  billion,  RPMs
increased  13.3% to 2.499 billion from 2.205 billion,  and passenger load factor
increased 0.2 points to 71.2% as compared to 71.0%.  Yield in the second quarter
of 1998  increased 9.5% to 9.54 cents per RPM, as compared to 8.71 cents per RPM
in 1997.  Total  passengers  boarded  increased 20.1% to 1,614,422 in the second
quarter of 1998, as compared to 1,343,698 in the second  quarter of 1997,  while
total  departures  increased  26.1%  to  15,862  from  12,581  between  the same
comparable periods, and block hours increased 17.4% to 40,738 in the 1998 second
quarter, as compared to 34,703 in the 1997 second quarter.

The  Company's  operating  revenues  for the six  months  ended  June 30,  1998,
increased  21.0% to $467.8  million,  as compared to $386.5  million in the same
period of 1997.  Operating  revenues per ASM increased 7.2% to 6.81 cents in the
six months ended June 30, 1998,  as compared to 6.35 cents in the same period of
the prior year. ASMs increased  12.8% to 6.871 billion from 6.090 billion,  RPMs
increased  10.8% to 4.894 billion from 4.415 billion,  and passenger load factor
decreased  1.3  points to 71.2% as  compared  to 72.5%.  Yield in the six months
ended June 30,  1998  increased  9.3% to 9.56 cents per RPM, as compared to 8.75
cents per RPM in 1997. Total passengers  boarded increased 15.4% to 3,175,401 in
the six months ended June 30, 1998,  as compared to 2,750,826 in the same period
of 1997,  while total  departures  increased 38.5% to 30,754 from 22,210 between
the same  comparable  periods,  and block hours increased 21.7% to 79,894 in the
six months  ended June 30,  1998,  as compared to 65,672 in the six months ended
June 30, 1997.

Operating  expenses  increased  11.8% to $213.8 million in the second quarter of
1998, as compared to $191.2 million in the second quarter of 1997, and operating
expenses  increased  11.1% to $419.7  million in the six  months  ended June 30,
1998,  as  compared  to $377.7  million  in the same  period of 1997.  Operating
expense per ASM decreased  1.0% to 6.10 cents in the second  quarter of 1998, as
compared to 6.16 cents in the second quarter of 1997,  while  operating  expense
per ASM  decreased  1.6% to 6.11 cents in the six months ended June 30, 1998, as
compared to 6.21 cents in the same period of 1997.


<PAGE>


Results of Operations in Cents Per ASM

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

                                                              Cents Per ASM                       Cents Per ASM
                                                       Three Months Ended June 30,          Six Months Ended June 30,
                                                          1998              1997              1998              1997

<S>                                                       <C>               <C>               <C>               <C> 
Total operating revenues                                  6.80              6.19              6.81              6.35

Operating expenses:
    Salaries, wages and benefits                          1.50              1.41              1.49              1.39
    Fuel and oil                                          1.01              1.17              1.05              1.27
    Depreciation and amortization                         0.61              0.49              0.58              0.48
     Handling, landing and navigation fees                0.51              0.56              0.51              0.57
    Aircraft maintenance, materials and repairs           0.41              0.45              0.40              0.41
     Aircraft rentals                                     0.37              0.46              0.38              0.46
    Crew and other employee travel                        0.30              0.30              0.29              0.28
    Passenger service                                     0.24              0.25              0.24              0.26
    Commissions                                           0.21              0.21              0.21              0.21
    Other selling expenses                                0.16              0.12              0.16              0.11
    Advertising                                           0.14              0.10              0.13              0.11
    Ground package cost                                   0.12              0.14              0.14              0.16
     Facility and other rentals                           0.06              0.07              0.07              0.07
    Other                                                 0.46              0.43              0.46              0.43

Total operating expenses                                  6.10              6.16              6.11              6.21

Operating income                                          0.70              0.03              0.70              0.14

ASMs (in thousands)                                    3,507,906         3,105,148          6,870,936         6,090,142

</TABLE>


<PAGE>



Consolidated Flight Operations and Financial Data

The following tables set 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 June 30,
<S>                                             <C>             <C>                                  
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                11,696           9,644            2,052           21.28
Departures J31(a)                              4,166           2,937            1,229           41.85
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        15,862          12,581            3,281           26.08
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               36,763          31,574            5,189           16.43
Block Hours J31                                3,975           3,129              846           27.04
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       40,738          34,703            6,035           17.39
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            2,491,215       2,199,310          291,905           13.27
RPMs J31 (000s)                                8,122           6,046            2,076           34.34
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    2,499,337       2,205,356          293,981           13.33
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            3,494,628       3,095,292          399,336           12.90
ASMs J31 (000s)                               13,278           9,856            3,422           34.72
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    3,507,906       3,105,148          402,758           12.97
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                71.29           71.05             0.24            0.34
Load Factor J31                                61.17           61.34           (0.17)          (0.28)
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        71.25           71.02             0.23            0.32
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,567,967       1,312,125          255,842           19.50
Passengers Enplaned J31                       46,455          31,573           14,882           47.14
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,614,422       1,343,698          270,724           20.15
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              238,464         192,187           46,277           24.08
RASM in cents (h)                               6.80            6.19             0.61            9.85
CASM in cents (i)                               6.10            6.16           (0.06)          (0.97)
Yield in cents (j)                              9.54            8.71             0.83            9.53
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

  See footnotes (a) through (j) on pages 13-14.



<PAGE>

<TABLE>
<CAPTION>


- ------------------------------------- ----------------------------------------------------------------
                                                         Six Months Ended June 30,
<S>                                             <C>             <C>                                  
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                22,874          19,273            3,601           18.68
Departures J31(a)                              7,880           2,937            4,943          168.30
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        30,754          22,210            8,544           38.47
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               72,369          62,543            9,826           15.71
Block Hours J31                                7,525           3,129            4,396          140.49
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       79,894          65,672           14,222           21.66
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            4,879,598       4,409,371          470,227           10.66
RPMs J31 (000s)                               14,234           6,046            8,188          135.43
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    4,893,832       4,415,417          478,415           10.84
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            6,845,718       6,080,286          765,432           12.59
ASMs J31 (000s)                               25,218           9,856           15,362          155.86
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    6,870,936       6,090,142          780,794           12.82
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                71.28           72.52           (1.24)          (1.71)
Load Factor J31                                56.44           61.34           (4.90)          (7.99)
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        71.23           72.50           (1.27)          (1.75)
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    3,094,616       2,719,253          375,363           13.80
Passengers Enplaned J31                       80,785          31,573           49,212          155.87
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            3,175,401       2,750,826          424,575           15.43
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              467,769         386,471           81,298           21.04
RASM in cents (h)                               6.81            6.35             0.46            7.24
CASM in cents (i)                               6.11            6.21           (0.10)          (1.61)
Yield in cents (j)                              9.56            8.75             0.81            9.26
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

(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
military/government  charter,  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 charter  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 unit cost using total available 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 average
price paid by customers  purchasing  individual seats. Yield is less relevant to
the commercial  charter and  military/government  charter businesses 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 second  quarter of 1998  increased  24.1% to
$238.5 million from $192.2 million in the second quarter of 1997.  This increase
was due to a $44.4  million  increase  in  scheduled  service  revenues,  a $4.5
million  increase in other revenues,  and a $3.2 million  increase in commercial
charter   revenues,   partially   offset   by  a  $5.7   million   decrease   in
military/government  charter  revenues  and a $0.1  million  decrease  in ground
package revenues.

Total operating revenues for the six months ended June 30, 1998, increased 21.0%
to $467.8  million  from $386.5  million in the six months  ended June 30, 1997.
This  increase  was  due to an  $80.2  million  increase  in  scheduled  service
revenues,  a $9.1 million increase in other revenues and a $0.5 million increase
in ground  package  revenues,  partially  offset by a $5.1  million  decrease in
commercial charter revenues,  and a $3.4 million decrease in military/government
charter revenues.


<PAGE>



Scheduled  Service  Revenues.  The following  tables set 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 June 30,
<S>                                             <C>             <C>                                  
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                 7,736           5,463            2,273           41.61
Departures J31(a)                              4,166           2,937            1,229           41.85
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        11,902           8,400            3,502           41.69
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               23,000          16,946            6,054           35.73
Block Hours J31                                3,975           3,129              846           27.04
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       26,975          20,075            6,900           34.37
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            1,486,947       1,114,453          372,494           33.42
RPMs J31 (000s)                                8,122           6,046            2,076           34.34
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    1,495,069       1,120,499          374,570           33.43
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            1,904,080       1,457,433          446,647           30.65
ASMs J31 (000s)                               13,278           9,856            3,422           34.72
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    1,917,358       1,467,289          450,069           30.67
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                78.09           76.47             1.62            2.12
Load Factor J31                                61.17           61.34           (0.17)          (0.28)
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        77.98           76.37             1.61            2.11
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,053,061         751,791          301,270           40.07
Passengers Enplaned J31                       46,455          31,573           14,882           47.14
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,099,516         783,364          316,152           40.36
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             131,594          87,253           44,341           50.82
RASM in cents (h)                               6.86            5.95             0.91           15.29
Yield in cents (j)                              8.80            7.79             1.01           12.97
Rev per segment $ (k)                         119.68          111.38             8.30            7.45
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

  See footnotes (a) through (j) on pages 13-14.
  See footnote (k) on page 16.

<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------- ----------------------------------------------------------------
                                                         Six Months Ended June 30,
<S>                                             <C>             <C>                                  
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                14,831          10,454            4,377           41.87
Departures J31(a)                              7,880           2,937            4,943          168.30
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        22,711          13,391            9,320           69.60
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               44,085          31,872           12,213           38.32
Block Hours J31                                7,525           3,129            4,396          140.49
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       51,610          35,001           16,609           47.45
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            2,777,708       2,064,611          713,097           34.54
RPMs J31 (000s)                               14,234           6,046            8,188          135.43
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    2,791,942       2,070,657          721,285           34.83
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            3,623,122       2,713,752          909,370           33.51
ASMs J31 (000s)                               25,218           9,856           15,362          155.86
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    3,648,340       2,723,608          924,732           33.95
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                76.67           76.08             0.59            0.78
Load Factor J31                                56.44           61.34           (4.90)          (7.99)
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        76.53           76.03             0.50            0.66
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,992,846       1,438,287          554,559           38.56
Passengers Enplaned J31                       80,785          31,573           49,212          155.87
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            2,073,631       1,469,860          603,771           41.08
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             249,483         169,257           80,226           47.40
RASM in cents (h)                               6.84            6.21             0.63           10.14
Yield in cents (j)                              8.94            8.17             0.77            9.42
Rev per segment $ (k)                         120.31          115.15             5.16            4.48
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

See footnotes (a) through (j) on pages 13-14.

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

Scheduled  service  revenues in the second  quarter of 1998  increased  50.7% to
$131.6  million  from $87.3  million in the  second  quarter of 1997.  Scheduled
service  revenues  comprised 55.2% of  consolidated  revenues in the 1998 second
quarter,  as  compared to 45.4% of  consolidated  revenues in the same period of
1997.  Scheduled  service  RPMs  increased  33.5% to 1.495  billion  from  1.120
billion,  while  ASMs  increased  30.7% to 1.917  billion  from  1.467  billion,
resulting in an increase of 1.6 points in passenger  load factor to 78.0% in the
second quarter of 1998, from 76.4% in the same period of 1997. Scheduled service
yield in the 1998 second quarter  increased  13.0% to 8.80 cents from 7.79 cents
in the second  quarter of 1997,  while RASM  increased  15.3% to 6.86 cents from
5.95 cents between the same periods.

Scheduled  service  revenues in the six months  ended June 30,  1998,  increased
47.4% to $249.5  million  from $169.3  million in the six months  ended June 30,
1997. Scheduled service revenues comprised 53.3% of consolidated revenues in the
six months ended June 30, 1998, as compared to 43.8% of consolidated revenues in
the same period of 1997. Scheduled service RPMs increased 34.8% to 2.792 billion
from 2.071  billion,  while ASMs  increased  33.9% to 3.648  billion  from 2.724
billion,  resulting  in an  increase of 0.5 points in  passenger  load factor to
76.5% in the six months  ended June 30,  1998,  from 76.0% in the same period of
1997.  Scheduled service yield in the six months ended June 30, 1998,  increased
9.4% to 8.94 cents from 8.17 cents in the six months ended June 30, 1997,  while
RASM increased 10.1% to 6.84 cents from 6.21 cents between the same periods.

Scheduled  service  departures in the second quarter of 1998 increased  41.7% to
11,902 from 8,400 in the second quarter of 1997;  block hours increased 34.4% to
26,975 in the second quarter of 1998, from 20,075 in the second quarter of 1997;
and passengers boarded increased 40.4% between periods to 1,099,516, as compared
to 783,364.  Scheduled service departures in the six months ended June 30, 1998,
increased  69.6% to 22,711  from 13,391 in the six months  ended June 30,  1997;
block hours  increased  47.5% to 51,610 in the six months  ended June 30,  1998,
from  35,001 in the six  months  ended June 30,  1997;  and  passengers  boarded
increased  41.1%  between  periods  to  2,073,631,  as  compared  to  1,469,860.
Period-to-period  percentage  changes in departures,  block hours and passengers
boarded were significantly impacted by the operation of ATA Connection Jetstream
31 commuter  flights in the six months ended June 30, 1998,  which operated only
during  the  three  months  ended  June  30,  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 second quarter 1998 scheduled service at Chicago-Midway  accounted
for approximately 48.2% of scheduled service ASMs and 68.5% of scheduled service
departures, as compared to 42.4% and 63.1%, respectively,  in the second quarter
of 1997.  On May 1, 1998,  the  Company  began three  daily  nonstop  flights to
Dallas-Ft.  Worth and two daily nonstop flights to Denver, and added three daily
nonstop flights to San Juan,  Puerto Rico on May 26, none of which services were
provided  during the second  quarter of 1997. In addition to these new services,
the Company added frequencies in the second quarter of 1998 to most existing jet
markets, including Ft. Lauderdale,  Orlando, St. Petersburg, Las Vegas, Phoenix,
Los Angeles, and San Francisco. Flight frequencies to Ft. Myers and Sarasota did
not change significantly between periods. ATA Connection Jetstream 31 flights in
the second  quarters of 1998 and 1997 served  Chicago-Midway  from the cities of
Indianapolis,  Milwaukee, Des Moines, Dayton, and Grand Rapids; frequencies were
increased in all of these markets in the 1998 second  quarter as compared to the
same period of 1997 except for  Indianapolis,  where  frequencies did not change
significantly between periods. In addition,  the Company operated ATA Connection
Jetstream  31 service  between  Chicago-Midway  and the  cities of  Lansing  and
Madison in the second  quarter of 1998,  while such  service was not operated in
the same period of 1997.  During the six months ended June 30,  1998,  scheduled
service at Chicago-Midway accounted for approximately 46.3% of scheduled service
ASMs and 65.9% of scheduled service departures,  as compared to 43.2% and 57.5%,
respectively, in the six months ended June 30, 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.
In addition to the new markets and  expanded  service to many  existing  markets
described  above, the Company began three daily nonstop flights to New York's La
Guardia  airport on July 7, 1998 using slots newly awarded to the Company by the
Department of  Transportation  ("DOT").  The Company  expects to operate 57 peak
daily jet and commuter  departures from Chicago-Midway and serve 21 destinations
on a nonstop basis in the summer of 1998, as compared to 15 nonstop destinations
served in the summer of 1997. This capacity expansion is expected to require the
addition of five  hundred new  employees in the Chicago area by the end of 1998.
By the third quarter of 1998,  the Company will also complete an estimated  $1.5
million  renovation of the existing  terminal  facilities at  Chicago-Midway  to
enhance their  attractiveness and convenience for the Company's  customers.  The
Company  has  also   announced   that  it  will  occupy  13  gates  at  the  new
Chicago-Midway  terminal which is presently scheduled for completion in 2002, an
increase of more than 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 Hawaii service  accounted for 21.8% of scheduled  service ASMs and
5.4% of scheduled service  departures in the second quarter of 1998, as compared
to 24.7% and 6.6%,  respectively,  in the second  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 second quarter of 1998,
seasonal nonstop service  (discontinued  after May) was operated from Seattle to
Maui, which was not operated in the second quarter of 1997, and seasonal nonstop
service  was begun in May 1998 from San  Diego to  Honolulu,  which was also not
operated  in 1997.  The  Company  provides  these  services  through a marketing
alliance with Pleasant Hawaiian Holidays,  the largest independent 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. During the six months ended
June 30, 1998, Hawaii services  accounted for  approximately  20.4% of scheduled
service ASMs and 5.1% of scheduled service departures,  as compared to 25.1% and
7.8%, respectively, in the six months ended June 30, 1997.

The Company's Indianapolis service accounted for 16.2% of scheduled service ASMs
and 12.4% of scheduled  service  departures  in the second  quarter of 1998,  as
compared to 21.5% and 17.4%,  respectively,  in the same period of 1997.  In the
second quarter of 1998, the Company operated seasonal nonstop service to Montego
Bay and Nassau  (discontinued  after April), and operated nonstop to Cancun, Ft.
Lauderdale,  Las Vegas, Los Angeles,  Orlando,  St.  Petersburg,  Ft. Myers, San
Francisco and Sarasota. 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  between
Indianapolis  and  Chicago-Midway  offers  Indianapolis-originating  customers a
large  selection  of  additional  jet  connections  west to Denver,  Phoenix and
Hawaii,  east to New York, and south to Dallas-Ft.  Worth and San Juan which are
more  economically  served from  Indianapolis  through this  connection  than by
direct flights.  During the six months ended June 30, 1998, scheduled service at
Indianapolis  accounted for  approximately  18.4% of scheduled  service ASMs and
14.4%  of  scheduled  service  departures,  as  compared  to  21.1%  and  21.1%,
respectively,  in the six months ended June 30, 1997.  The  Company's  San Juan,
Puerto Rico service  accounted  for 6.2% of  scheduled  service ASMs and 4.5% of
scheduled service  departures in the second quarter of 1998, as compared to 3.7%
and 3.1%,  respectively,  in the second  quarter of 1997.  The Company  provided
nonstop  service from San Juan to Orlando and St.  Petersburg in both  quarters,
although frequencies in both markets were significantly  increased in the second
quarter of 1998 as compared to the second quarter of 1997,  and nonstop  service
between  San Juan and St.  Petersburg  was  operated  only in June of 1997.  The
Company also began  serving San Juan on a nonstop basis from  Chicago-Midway  on
May 26, 1998,  while such nonstop service was not operated in the second quarter
of 1997.  During the six months  ended June 30, 1998,  scheduled  service at San
Juan  accounted  for  approximately  5.8% of scheduled  service ASMs and 4.3% of
scheduled service departures, as compared to 2.8% and 2.8%, respectively, in the
six months ended June 30, 1997.

The Company's New York Kennedy service  accounted for 4.3% of scheduled  service
ASMs and 5.2% of scheduled service  departures in the second quarter of 1998, as
compared  to 2.0% and 2.5%,  respectively,  in the second  quarter of 1997.  The
Company  began  nonstop  service to New  York's  John F.  Kennedy  International
Airport  from  Chicago-Midway,  Indianapolis  and St.  Petersburg  in June 1997;
services to Indianapolis  were discontinued in the fall of 1997; and services to
St.  Petersburg  were  discontinued  in May 1998. In April 1998, the Company was
awarded landing slots at New York's La Guardia Airport,  with which it began the
operation of three daily  nonstops to  Chicago-Midway  on July 7. During the six
months ended June 30, 1998,  scheduled service at New York Kennedy accounted for
approximately  4.3% of  scheduled  service  ASMs and 5.1% of  scheduled  service
departures, as compared to 1.1% and 1.6%, respectively,  in the six months ended
June 30, 1997.

The Company's Milwaukee service accounted for 3.0% of scheduled service ASMs and
2.5% of scheduled service  departures in the second quarter of 1998, as compared
to 5.3% and 4.7%,  respectively,  in the  second  quarter of 1997.  The  Company
provided  nonstop service to Orlando in both quarters.  Seasonal nonstop service
was provided to Ft. Myers in both quarters  through April,  and seasonal nonstop
service  was  provided  through  April  1998 to St.  Petersburg,  which had been
provided  through June of 1997. The Company also operated nonstop service to Los
Angeles in June 1997,  which was not operated in the second quarter of 1998. The
Company  believes  that in the  markets  it  chooses  to  serve,  it is the only
low-cost  choice in  Milwaukee.  During  the six  months  ended  June 30,  1998,
scheduled  service at Milwaukee  accounted for  approximately  4.4% of scheduled
service ASMs and 3.7% of scheduled service  departures,  as compared to 5.9% and
6.2%, respectively, in the six months ended June 30, 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 and second quarter 1998 scheduled service yields and
load factors have benefited from strong 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
year-over-year scheduled service seat capacity by 30.7% in the second quarter of
1998,  and 34.0% in the six months  ended June 30,  1998,  and to operate with a
slightly  higher  load  factor  in both  comparative  sets of  periods,  further
underscores the fundamental strength of current demand in its domestic scheduled
service.

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 first six months of 1998 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  commercial
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 22.8% of  consolidated  revenues in the second quarter of 1998, as
compared to 26.6% in the second quarter of 1997,  and for 24.7% of  consolidated
revenues in the six months ended June 30, 1998, as compared to 31.3% in the same
period of 1997.

The Company is addressing  its seat capacity  constraints  in the commercial and
military  charter  business units 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 U.S.
military and most of 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 and military charter operations between December 1998
and the fourth  quarter of 1999,  which would provide a substantial  increase in
available seat capacity for the military and commercial  charter business units,
in addition to opening new long-range market  opportunities to the Company which
it cannot serve with its existing fleet.

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

<TABLE>
<CAPTION>

- ----------------------------------- ----------------------------------------------------------------
                                                      Three Months Ended June 30,
<S>                                           <C>              <C>                                 
                                              1998             1997       Inc (Dec)     % Inc (Dec)
Departures (b)                               2,397            2,624           (227)          (8.65)
Block Hours (c)                              7,977            8,602           (625)          (7.27)
RPMs (000s) (d)                            678,854          731,755        (52,901)          (7.23)
ASMs (000s) (e)                            903,487          912,404         (8,917)          (0.98)
Passengers Enplaned (g)                    406,622          466,695        (60,073)         (12.87)
Revenue $(000s)                             54,382           51,164           3,218            6.29
RASM in cents (h)                             6.02             5.61            0.41            7.31
- ----------------------------------- --------------- ---------------- --------------- ---------------

- ----------------------------------- ----------------------------------------------------------------
                                                       Six Months Ended June 30,
                                              1998             1997       Inc (Dec)     % Inc (Dec)
Departures (b)                               5,052            6,002           (950)         (15.83)
Block Hours (c)                             17,050           19,843         (2,793)         (14.08)
RPMs (000s) (d)                          1,506,569        1,740,466       (233,897)         (13.44)
ASMs (000s) (e)                          1,934,247        2,119,317       (185,070)          (8.73)
Passengers Enplaned (g)                    915,455        1,118,596       (203,141)         (18.16)
Revenue $(000s)                            115,686          120,805         (5,119)          (4.24)
RASM in cents (h)                             5.98             5.70            0.28            4.91
- ----------------------------------- --------------- ---------------- --------------- ---------------
</TABLE>

See footnotes (b) through (h) on pages 13-14.

Commercial  charter  revenues  increased  6.3% to $54.4  million  in the  second
quarter of 1998,  as  compared to $51.2  million in the second  quarter of 1997.
Commercial charter RPMs decreased 7.2% to 678.9 million in the second quarter of
1998 from 731.8 million in the second quarter of 1997, while ASMs decreased 1.0%
to 903.5 million from 912.4 million.  Commercial  charter RASM increased 7.3% to
6.02  cents  from  5.61  cents  between  the same  periods.  Commercial  charter
passengers  boarded decreased 12.9% to 406,622 in the second quarter of 1998, as
compared to 466,695 in the second quarter of 1997;  departures decreased 8.7% to
2,397,  as  compared  to 2,624;  and block  hours  decreased  7.3% to 7,977,  as
compared to 8,602 between the same periods.

Commercial  charter revenues  decreased 4.2% to $115.7 million in the six months
ended June 30, 1998, as compared to $120.8  million in the six months ended June
30, 1997.  Commercial  charter RPMs decreased  13.4% to 1.507 billion in the six
months ended June 30, 1998 from 1.740 billion in the same period of 1997,  while
ASMs decreased 8.7% to 1.934 billion from 2.119 billion. Commercial charter RASM
increased  4.9%  to 5.98  cents  from  5.70  cents  between  the  same  periods.
Commercial  charter  passengers  boarded  decreased  18.2% to 915,455 in the six
months ended June 30, 1998, as compared to 1,118,596 in the same period of 1997;
departures  decreased  15.8% to 5,052,  as  compared  to 6,002;  and block hours
decreased 14.1% to 17,050, as compared to 19,843 between the same periods.

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.

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.

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 meets or exceeds  their
customers' expectations.


<PAGE>



MilitarylGovernment  Charter  Revenues.  The following tables set forth, for the
periods  indicated,  certain key operating  and financial  data for the military
flight operations of the Company.

<TABLE>
<CAPTION>

- -------------------------------- ---------------------------------------------------------------
                           Three Months Ended June 30,
<S>                                        <C>            <C>             <C>           <C>        
                                          1998            1997          Inc (Dec)    % Inc (Dec)          
Departures (b)                            1,240           1,507           (267)         (17.72)
Block Hours (c)                           4,794           5,907         (1,113)         (18.84)
RPMs (000s) (d)                         254,940         348,813        (93,873)         (26.91)
ASMs (000s) (e)                         598,186         716,404       (118,218)         (16.50)
Passengers Enplaned (g)                  59,519          90,540        (31,021)         (34.26)
Revenue $(000s)                          36,110          41,855         (5,745)         (13.73)
RASM in cents (h)                          6.04            5.84            0.20            3.42
- -------------------------------- --------------- --------------- --------------- ---------------

- -------------------------------- ---------------------------------------------------------------
                            Six Months Ended June 30,
                                          1998            1997          Inc (Dec)    % Inc (Dec)
Departures (b)                            2,459           2,727           (268)          (9.83)
Block Hours (c)                           9,357          10,596         (1,239)         (11.69)
RPMs (000s) (d)                         487,301         596,544       (109,243)         (18.31)
ASMs (000s) (e)                       1,113,841       1,230,652       (116,811)          (9.49)
Passengers Enplaned (g)                 118,156         156,843        (38,687)         (24.67)
Revenue $(000s)                          69,128          72,560         (3,432)          (4.73)
RASM in cents (h)                          6.21            5.90            0.31            5.25
- -------------------------------- --------------- --------------- --------------- ---------------
</TABLE>

See footnotes (b) through (h) on pages 13-14.

Military/government  charter  revenues  decreased  13.8% to $36.1 million in the
second  quarter of 1998, as compared to $41.9  million in the second  quarter of
1997.  In the second  quarter of 1998,  the  Company's  U.S.  military  revenues
represented 15.1% of consolidated  revenues,  as compared to 21.8% in the second
quarter of 1997.  U.S.  military  RPMs  decreased  26.9% to 254.9 million in the
second quarter of 1998, from 348.8 million in the second quarter of 1997,  while
ASMs  decreased  16.5%  to 598.2  million  from  716.4  million.  Military  RASM
increased 3.4% to 6.04 cents from 5.84 cents between the same time periods. U.S.
military  passengers  boarded decreased 34.3% to 59,519 in the second quarter of
1998, as compared to 90,540 in the second quarter of 1997;  departures decreased
17.7% to 1,240, as compared to 1,507;  and block hours decreased 18.8% to 4,794,
as compared to 5,907 between the same periods.

Military/government  charter revenues decreased 4.8% to $69.1 million in the six
months ended June 30, 1998, as compared to $72.6 million in the six months ended
June 30,  1997.  In the six  months  ended June 30,  1998,  the  Company's  U.S.
military  revenues  represented 14.8% of consolidated  revenues,  as compared to
18.8% in the six months ended June 30, 1997. U.S.  military RPMs decreased 18.3%
to 487.3  million in the six months ended June 30, 1998,  from 596.5  million in
the same period of 1997,  while ASMs  decreased 9.5% to 1.114 billion from 1.231
billion.  Military RASM increased 5.3% to 6.21 cents from 5.90 cents between the
same time periods.  U.S. military  passengers boarded decreased 24.7% to 118,156
in the six months ended June 30, 1998, as compared to 156,843 in the same period
of 1997;  departures  decreased 9.8% to 2,459,  as compared to 2,727;  and block
hours decreased 11.7% to 9,357, as compared to 10,596 between the same periods.

The Company  participates in two related  military/government  charter  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  provided  fixed-award  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/government  charter  business in the first six months of 1998 and 1997,
although  approximately  9.5% fewer ASMs were  provided to this business unit in
the six months ended June 30, 1998, as compared to the same period of 1997,  due
to the  reassignment of some aircraft hours to scheduled  service and substitute
service. 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 quarter and six months  ended June 30,  1998,  as
compared to the same periods of the prior year.

Because military flying is generally less seasonal than leisure travel programs,
the Company believes that the military/government  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 in serving the
transportation  needs of the U.S. military.  Although foreign bases have reduced
troop  size,  the  Company  believes  that 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   ("FAA")
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  currently  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 second quarter of 1998, ground package
revenues  decreased  1.9% to $5.1  million,  as compared to $5.2  million in the
second  quarter of 1997,  and in the six  months  ended  June 30,  1998,  ground
package revenues  increased 4.6% to $11.5 million,  as compared to $11.0 million
in the same period 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 second  quarter and the six months ended June 30, 1998,  total
packages sold decreased  14.4% and 8.4%,  respectively,  as compared to the same
periods of 1997,  while the average  revenue earned for each ground package sold
increased 15.1% and 21.2%, respectively, between the same comparative 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 second  quarter and the six months ended June 30,  1998,  total
packages sold decreased  14.8% and 3.7%,  respectively,  as compared to the same
periods of 1997,  while the average  revenue earned for each ground package sold
decreased 7.4% and 7.9%, respectively, between the same comparative 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  68.7% to $11.3  million in the second  quarter of 1998,  as
compared to $6.7  million in the second  quarter of 1997,  and by 71.1% to $21.9
million in the six months ended June 30, 1998,  as compared to $12.8  million on
the same period of 1997. These increases in other revenues were primarily due to
an increase of $3.1 million and $6.1 million, respectively,  between the quarter
and six months  ended June 30,  1998,  and the  comparable  periods of 1997,  in
revenues earned 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 seen  increased
demand for this type of service in 1998 due to delays in new aircraft deliveries
being experienced by various airlines.

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 second  quarter of 1998  increased  19.8% to
$52.6  million from $43.9 million in the second  quarter of 1997,  and increased
21.3% to $102.4  million in the six months ended June 30,  1998,  as compared to
$84.4 million in the same period of 1997.

The Company  increased  its  average  equivalent  employees  by 18.0% and 16.8%,
respectively,  between the three and six month  periods  ended June 30, 1998 and
1997 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.  Some employment growth in the first six
months of 1998 was also needed to correct for certain employee  shortages in the
first  six  months  of  1997,  particularly  in  the  areas  of  cockpit  crews,
reservations  agents and airframe and power plant mechanics.  Between the second
quarter of 1998 and the second  quarter of 1997,  jet  departures  increased  by
21.3%, jet block hours increased by 16.4% and jet passengers  boarded  increased
by 19.5%.  Between the six months ended June 30, 1998 and 1997,  jet  departures
increased  by  18.7%,  jet block  hours  increased  by 15.7% and jet  passengers
boarded increased by 13.8%.

The  average  rate of pay  earned  by the  Company's  employees  (including  all
categories of salaries,  wages and benefits,  except for variable  compensation)
increased  1.1% between the second  quarters of 1998 and 1997,  and increased by
1.0%  between the six month  periods  ended June 30, 1998 and 1997.  More senior
employee  groups  generally  received  wage rate  increases  between years which
exceeded these percentages of wage rate growth. However, since new employees are
generally  hired at lower  average  starting  rates of pay than  those  rates in
effect for more senior employee  groups,  the increase in new employees  between
periods  largely  offset  the wage  rate  increases  applicable  to more  senior
employees.

In the three and six months  ended June 30,  1998,  the  Company  recorded  $2.6
million and $5.1 million,  respectively, in variable compensation as a result of
the significant improvement in earnings as compared to the same periods of 1997,
when no such compensation was incurred.  In the second quarter of 1997, however,
a one-time charge of $2.0 million was recorded for variable compensation expense
associated  with the  resignation  of the Company's  former  President and Chief
Executive Officer.

Salaries,  wages and benefits cost per ASM increased  6.4% in the second quarter
of 1998 to 1.50 cents,  as compared to 1.41 cents in the second quarter of 1997,
and the cost per ASM  increased  7.2% in the six months ended June 30, 1998,  to
1.49 cents,  as compared to 1.39 cents in the same period of 1997.  The majority
of this  unit-cost  increase  was  attributable  to the faster rate of growth in
average  equivalent  employees between years, as compared to the 13.0% and 12.8%
growth in ASMs, respectively, between the three and six month periods ended June
30, 1998 and 1997.

Fuel and Oil. Fuel and oil expense decreased 3.0% to $35.3 million in the second
quarter of 1998, as compared to $36.4 million in the second quarter of 1997, and
decreased  6.5% to $72.1  million in the six  months  ended  June 30,  1998,  as
compared to $77.1 million in the same period of 1997.  These decreases  occurred
despite the Company consuming 13.7% and 12.1%, respectively, more gallons of jet
fuel for flying  operations in the second  quarter and six months ended June 30,
1998, as compared to the same periods of 1997,  which resulted in an increase in
fuel  expense of  approximately  $4.8  million and $9.7  million,  respectively,
between comparable periods. Jet fuel consumption  increased due to the increased
number of block hours of jet flying operations between periods. The Company flew
36,763 jet block hours in the second  quarter of 1998, as compared to 31,574 jet
block hours in the same period of 1997, an increase of 16.4%  between  quarters,
and flew  72,369 jet block  hours in the six  months  ended  June 30,  1998,  as
compared to 62,543 jet block  hours in the same  period of 1997,  an increase of
15.7% 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 years 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 second quarter of 1998, the percentage of jet block hours flown
by the Boeing 727-200 and Boeing 757-200 fleets was 76.9%,  as compared to 74.5%
in the second quarter of 1997, and the percentage of narrow-body jet block hours
flown in the six months  ended June 30, 1998 was 77.3%,  as compared to 74.3% in
the same period of 1997.

During the second  quarter and six months  ended June 30,  1998,  the  Company's
average  cost per  gallon of jet fuel  consumed  decreased  by 16.4% and  19.5%,
respectively,  as compared to the same periods of 1997,  resulting in a decrease
in fuel and oil  expense  of  approximately  $6.8  million  and  $17.4  million,
respectively,  between  comparable  periods.  This  reduction  in fuel price was
experienced generally in the airline industry in the first six months 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 hedged  approximately  27.3% of
first quarter 1998 gallon consumption under a swap agreement which established a
specific swap price for February and March,  and hedged 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 premiums paid under the fuel cap agreement.

During the second quarter of 1998,  the Company  entered into a fuel price hedge
agreement,   providing  a  fuel  price   minimum  and  maximum   guarantee   for
approximately  39.8% of second  quarter  1998  gallon  consumption.  The Company
recorded  $0.7 million in fuel and oil expense under the agreement in the second
quarter of 1998, since the actual price of fuel was below the collar minimum for
some gallons.

Had such fuel hedge  agreements  not been in place in the second quarter and six
months ended June 30, 1998,  fuel and oil expense would have been  approximately
$0.7 million and $2.1 million lower,  respectively.  At present,  all fuel price
hedge agreements  described above have expired,  and the Company has not entered
into any new fuel price  hedge  agreements,  although it may elect to do so from
time to time.

Also during the second  quarter and six months ended June 30, 1998,  the Company
incurred  approximately $0.1 million and $0.5 million,  respectively,  more fuel
and oil expense than was incurred in the same periods of 1997 to operate the ATA
Connection Jetstream 31 aircraft pursuant to its agreement with Chicago Express.

Fuel and oil expense decreased 13.7% to 1.01 cents per ASM in the second quarter
of 1998,  as compared to 1.17 cents per ASM in the second  quarter of 1997,  and
decreased  17.3% to 1.05 cents per ASM in the six months ended June 30, 1998, as
compared to 1.27 cents per ASM in same period of 1997.  This unit cost reduction
was substantially due to the  period-to-period  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,  leasehold  improvements  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 40.5% to
$21.5 million in the second quarter of 1998, as compared to $15.3 million in the
second quarter of 1997,  and increased  35.0% to $39.7 million in the six months
ended June 30, 1998, as compared to $29.4 million in the same period of 1997.

Depreciation expense attributable to owned airframes, leasehold improvements and
engines increased $0.6 million and $1.0 million,  respectively, in the three and
six months  ended June 30, 1998,  as compared to the same  periods 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,  among  other items of property  and  equipment.  These
changes  resulted in an increase in depreciation  expense of $0.4 million in the
second  quarter of 1998,  as compared  to the same  period of 1997,  and by $0.9
million in the six months  ended June 30,  1998,  as  compared to the six months
ended June 30, 1997.

Amortization of capitalized engine and airframe overhauls increased $3.4 million
and $6.2 million, respectively, in the three and six months ended June 30, 1998,
as  compared  to the  same  periods  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 and Lockheed
L-1011 fleets,  since such expense varies with that activity,  and partly due to
the completion of more engine and airframe  overhauls  between periods for these
fleet types.  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 25.7% and 23.0%,  respectively,  and cycles
increased 29.8% and 25.7%, respectively,  in the three and six months ended June
30,  1998,  as  compared  to the same  periods  of  1997.  Engine  and  airframe
amortization  for the Company's  fleet of Boeing 727-200  aircraft  increased by
approximately  $2.2  million and $3.9  million,  respectively,  between the same
comparable  periods,  partly due to increases in flight activity as noted above,
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 increases between the second quarter and six months ended June 30, 1998, and
the same  periods of 1997 in engine and  airframe  amortization  expense for the
Company's  Lockheed  L-1011  fleet  were  approximately  $1.0  million  and $2.0
million,   respectively.   Approximately   $0.7   million   and  $1.3   million,
respectively,  of these  increases  were due to  increases  in total  engine and
airframe  overhauls in service  between  those periods and were also due to more
flight activity for this fleet type.  Lockheed L-1011 block hours increased 5.2%
and 2.4%, respectively, and cycles increased 3.5% and 0.9%, respectively, in the
three and six months  ended June 30,  1998,  as compared to the same  periods of
1997.  The  remaining  $0.3  million  and  $0.7  million,  respectively,  of the
increases in the second  quarter and six months ended June 30, 1998, as compared
to the  same  periods  of  1997,  were due to a  period-to-period  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 increased $2.0 million and
$2.1 million,  respectively, in the three and six months ended June 30, 1998, as
compared  to the same  periods  of  1997.  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 24.5% to 0.61 cents in
the second  quarter of 1998, as compared to 0.49 cents in the second  quarter of
1997,  and increased  20.8% to 0.58 cents in the six months ended June 30, 1998,
as  compared  to 0.48 cents in the same  period of 1997.  These  increases  were
partly due to the  increased  amount of overhaul  cost  incurred to maintain the
Company's Boeing 727-200 and Lockheed L-1011  airframes and engines,  and partly
due to the  period-to-period  increase in early engine  failures.  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  expense 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 3.5% to $17.8 million in the
second  quarter of 1998, as compared to $17.2  million in the second  quarter of
1997, and increased 2.3% to $35.3 million in the six months ended June 30, 1998,
as  compared to $34.5  million in the same period of 1997.  During the three and
six months ended June 30, 1998,  the average cost per system jet  departure  for
third-party  aircraft  handling  decreased  11.7%  and  7.5%,  respectively,  as
compared to the same  periods of 1997;  and the average cost of landing fees per
system jet departure  decreased  4.0% and 6.4%,  respectively,  between the same
periods.  The total  number of  system-wide  jet  departures  between the second
quarters of 1998 and 1997 increased by 21.3% to 11,696 from 9,644,  resulting in
approximately  $2.8  million in  volume-related  handling  and  landing  expense
increases  between  periods,  and the total number of system-wide jet departures
between the six month periods ended June 30, 1998 and 1997 increased by 18.7% to
22,874 from 19,273,  resulting in approximately  $4.9 million in  volume-related
handling and landing expense increases between years.

These volume-related  increases were partially offset,  however, by decreases of
approximately    $1.7    million   and   $2.2    million,    respectively,    in
price-and-mix-related  handling and landing expenses for the three and six month
periods  ending  June  30,  1998,  as  compared  to the  same  periods  of 1997,
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
three and six month periods ended June 30, 1998, as compared to the same periods
of  1997,   the   Company's  jet   departures  in  the  1998  periods   included
proportionately  more  domestic  and  narrow-body  operations  than in the  1997
periods.  In the three and six months ended June 30, 1998,  approximately  81.2%
and 81.0%,  respectively,  of the  Company's jet  departures  were operated with
narrow-body aircraft,  as compared to 78.0% and 77.6%,  respectively in the same
periods  of 1997;  and 83.7%  and  82.7%,  respectively,  of the  Company's  jet
departures  in the three and six months  ended June 30, 1998 were from  domestic
locations, as compared to 77.0% and 76.1%, respectively,  in the same periods of
1997.

The cost per ASM for handling,  landing and  navigation  fees  decreased 8.9% to
0.51 cents in the second quarter of 1998,  from 0.56 cents in the second quarter
of 1997,  and  decreased  10.5% to 0.51 cents in the six  months  ended June 30,
1998,  as compared to 0.57 cents in the same  period of 1997.  This  decrease in
unit  cost  was  primarily  due to the  change  in mix  of  departures  to  more
narrow-body and domestic operations characteristic of scheduled service.

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  4.3% to $14.4
million  in the second  quarter of 1998,  as  compared  to $13.8  million in the
second  quarter of 1997,  while it  increased  9.2% to $27.2  million in the six
months ended June 30, 1998, from $24.9 million in the same period of 1997.

The  Company  performed a total of 16  airframe  checks on its fleet  during the
second  quarter of 1998,  as compared to 12 such checks  performed in the second
quarter of 1997, an increase of 33.3% between quarters; while for the six months
ended June 30, 1998, the Company performed 28 airframe checks, as compared to 23
for the same  period in 1997,  a 21.7%  increase  between  periods.  The cost of
materials  consumed and components  repaired in association with such checks and
other maintenance activity increased by $0.7 million between the second quarters
of 1998 and 1997,  while for the six months ended June 30, 1998,  these expenses
increased $1.6 million as compared to the same period of 1997.

Contract  labor for the six months ended June 30, 1998 increased $1.0 million as
compared  to the same period in 1997.  This  increase  was due to nine  airframe
checks being performed at third-party  vendor  locations in the six months ended
June 30, 1998, as compared to four in the same period of 1997. Contract labor is
incurred when heavy maintenance checks on the Company's  airframes are performed
by outside vendors using their own personnel under maintenance programs approved
and supervised by the Company.

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. The accrual
is based upon the actual  condition  of the  aircraft as each lease  termination
date  approaches,  and the  Company's  ability to estimate the expected  cost of
conforming to these conditions.  Return condition expenses accrued in the second
quarter of 1998 were $0.3  million  lower  than in the  second  quarter of 1997,
while for the six months ended June 30, 1998,  return  condition  expenses  were
$0.4  million  lower  than in the  same  period  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.

The cost per ASM of aircraft  maintenance,  materials and repairs decreased 8.9%
to 0.41 cents in the second  quarter of 1998,  as  compared to 0.45 cents in the
second  quarter of 1997,  while the cost per ASM decreased 2.4% to 0.40 cents in
the six  months  ended June 30,  1998,  as  compared  to 0.41 cents for the same
period of 1997.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  second  quarter of 1998
decreased  8.5% to $12.9  million  from $14.1  million in the second  quarter of
1997, and decreased 8.8% to $25.8 million in the six months ended June 30, 1998,
as compared  to $28.3  million in the same  period of 1997.  Approximately  $1.4
million and $2.8 million,  respectively, of these decreases in the three and six
months  ended June 30,  1998,  as  compared  to the same  periods of 1997,  were
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 two quarters of 1998,
as  compared  to the first two  quarters 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 all comparable  periods;  and (ii) the  sale/leaseback of
one Boeing 727-200 in September 1997,  which increased  aircraft rentals expense
by $0.3 million and $0.5 million, respectively,  between the three and six month
periods ended June 30, 1998 and 1997.

Aircraft  rentals cost per ASM for the second  quarter of 1998 was 0.37 cents, a
decrease  of 19.6% from 0.46 cents per ASM in the same  period of 1997,  and was
0.38  cents in the six  months  ended  June 30,  1998,  a  decrease  of 17.4% as
compared  to 0.46  cents 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  related  unit cost
increase was  incurred for  depreciation  and  amortization  as a result of that
purchase.

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 and  military/government  charter
business units 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 scheduled, commercial and
military/government  charter services,  although higher per diem and hotel rates
generally apply to international assignments.

The cost of crew and other employee  travel  increased 11.7% to $10.5 million in
the second quarter of 1998, as compared to $9.4 million in the second quarter of
1997,  and  increased  15.0% to $19.9  million in the six months  ended June 30,
1998, as compared to $17.3 million in the same period of 1997.  During the three
and six months ended June 30, 1998, the Company's  average  full-time-equivalent
cockpit and cabin crew employment was 14.7% and 15.9% higher, respectively, than
in the same periods of 1997,  while jet block hours flown increased by 16.4% and
15.7%, respectively,  between the same periods. Although the Company experienced
some limited crew shortages in the first quarter of 1998  associated with higher
aircraft  utilization,  such shortages had been substantially  eliminated by the
second quarter of 1998, thereby reducing the related travel costs of moving some
crews away from their bases. Shortages of both cockpit and cabin crews were more
significant in the first two quarters of 1997, following the crew furlough which
occurred in the fourth quarter of 1996,  when crews were more  frequently  moved
out of base to operate the Company's worldwide schedule.

The  shift in  capacity  from  commercial  and  military/government  charter  to
scheduled  service in the  second  quarter of 1998,  as  compared  to the second
quarter of 1997, contributed to a 6.2% and 4.3% reduction,  respectively, in the
unit cost per crew member of hotels and  positioning.  Positioning  unit cost in
the six months ended June 30,  1998,  was 10.5% lower than in the same period of
1997.  However,  the unit cost per crew member of hotels in the six months ended
June 30,  1998,  was 5.8% higher as  compared to the same period of 1997,  since
strong  domestic hotel  occupancy rates in the first quarter of 1998 resulted in
crew room unit costs which were 22.4% higher than in the first  quarter of 1997.
Per diem unit costs per crew member were 1.1% and 3.7% higher, respectively,  in
the three and six month  periods  ended June 30,  1998,  as compared to the same
periods of 1997,  due  primarily  to an increase in some per diem rates  between
periods.

The cost per ASM for crew and other employee  travel was unchanged at 0.30 cents
in the second  quarters of 1998 and 1997, and increased by 3.6% to 0.29 cents in
the six months ended June 30, 1998, as compared to 0.28 cents in the same 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 second quarters of
1998 and 1997,  catering  represented  85.5% and 87.4%,  respectively,  of total
passenger service expense, and for the six month periods ended June 30, 1998 and
1997,  catering  represented 84.8% and 82.4%,  respectively,  of total passenger
service expense.

The total  cost of  passenger  service  increased  11.8% to $8.5  million in the
second  quarter of 1998,  as compared to $7.6  million in the second  quarter of
1997, and increased 5.7% to $16.7 million in the six months ended June 30, 1998,
as compared to $15.8 million in the same period of 1997. The Company experienced
a decrease of  approximately  9.2% and 5.1%,  respectively,  in the average unit
cost of catering  each  passenger in the three and six month  periods ended June
30, 1998, as compared to the same periods of 1997, primarily because in the 1998
periods there were relatively more scheduled service passengers in the Company's
business  mix,  who are  provided a less  expensive  catering  product  than the
Company's   longer-stage-length   commercial  and  military/government   charter
passengers. This resulted in a price-and-business-mix  reduction of $0.9 million
and $1.0 million,  respectively, of catering expense in the three and six months
ended  June 30,  1998,  as  compared  to the same  periods  of 1997.  Total  jet
passengers boarded, however,  increased 19.5% and 13.8%,  respectively,  between
the same comparative  periods,  resulting in approximately $1.4 million and $1.8
million,  respectively,  in higher volume-related  catering expenses between the
same sets of comparative periods.

The  cost  of  handling   passengers   inconvenienced   by  flight   delays  and
cancellations  increased by $0.3 million between the second quarters of 1998 and
1997 due to an 11.8% increase in the number of delayed  flights per  system-wide
departure in the 1998  quarter as compared to the prior year.  In the six months
ended June 30, 1998,  such costs were $0.3 million lower than in the same period
of 1997,  since delays per system-wide  departure had decreased by 11.4% between
periods.

The cost per ASM of passenger service decreased 4.0% to 0.24 cents in the second
quarter of 1998,  as compared to 0.25 cents in the second  quarter of 1997,  and
decreased  7.7% to 0.24 cents in the six months ended June 30, 1998, as compared
to 0.26 cents in the same period 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
incurs   less   significant   commissions   to  secure   some   commercial   and
military/government  charter  business.  Commissions  expense increased 10.4% to
$7.4 million in the second  quarter of 1998,  as compared to $6.7 million in the
second quarter of 1997,  and increased  15.9% to $14.6 million in the six months
ended June 30, 1998, as compared to $12.6 million in the same period of 1997.

Scheduled  service  commissions  expense  increased  by $0.7  million  and  $1.9
million,  respectively,  between the three and six month  periods ended June 30,
1998 and 1997.  These  increases were lower than the related  increases of 50.8%
and 47.4%,  respectively,  in scheduled  service  revenues for the same periods,
partially  because of an  industry-wide  reduction in the standard travel agency
commission  rate from 10% to 8% which  became  effective  in October  1997,  and
partially due to relatively more  non-commissionable bulk seat scheduled service
sales  being made in the three and six month  periods  ended June 30,  1998,  as
compared  to  the  same  periods  of  1997.   Neither   commercial  charter  nor
military/government  charter commissions expense changed  significantly  between
the three and six month periods ended June 30, 1998 and 1997.

The  cost  per  ASM of  commissions expense was unchanged  at 0.21 cents for the
three and six month  periods  ended June 30, 1998 and 1997.

Other Selling Expenses. Other selling expenses are comprised of (i) booking fees
paid to computer  reservation  systems ("CRS") 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 service,  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 55.6% to $5.6 million
in the second quarter of 1998, as compared to $3.6 million in the second quarter
of 1997,  and increased  64.7% to $11.2 million in the six months ended June 30,
1998, as compared to $6.8 million in the same period of 1997.  Scheduled service
ASMs increased 30.7% and 34.0%, respectively,  in the three and six months ended
June 30, 1998, as compared to the same periods of 1997.

CRS fees increased $0.7 million and $1.9 million, respectively, in the three and
six month  periods ended June 30, 1998, as compared to the same periods of 1997,
due to both a 38.3% and 52.1% increase, respectively, in total CRS bookings made
for the expanded  scheduled service business unit between  comparative  periods,
and due to a 1.4% and 8.7% increase,  respectively,  in the average cost of each
CRS  booking.  Bookings  for the  Company's  scheduled  service  seats are often
confirmed  several  weeks or more in advance of the  customer's  actual  date of
travel,  and such booking  expenses are therefore  frequently  recognized one or
more accounting periods in advance of the recognition of the related revenues.

Toll-free telephone costs increased $0.3 million and $0.7 million, respectively,
between the three and six month periods ended June 30, 1998 and 1997,  primarily
due to higher toll-free usage related to higher scheduled  service  reservations
activity.  Credit card discount expense increased $0.9 million and $1.7 million,
respectively,  in the same  comparative  time  periods due to higher 1998 earned
revenues in scheduled service which were sold using credit cards as payment.

Other selling cost per ASM increased  33.3% to 0.16 cents in the second  quarter
of 1998, as compared to 0.12 cents in the same quarter of the previous year, and
increased 45.5% to 0.16 cents in the six months ended June 30, 1998, as compared
to 0.11  cents in the same  period  of 1997,  primarily  due to the  significant
growth in scheduled  service ASMs between years where such selling  expenses are
incurred.

Advertising.  Advertising  expense increased 54.8% to $4.8 million in the second
quarter of 1998, as compared to $3.1 million in the  comparable  period of 1997,
and  increased  34.3% to $9.0 million in the six months ended June 30, 1998,  as
compared  to $6.7  million  in the same  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
businesses was increased in the three and six month periods ended June 30, 1998,
consistent with the Company's overall strategy to enhance scheduled service RASM
through increases in load factor and yield.

The 34.3% increase in total advertising expense in the six months ended June 30,
1998, was smaller than the 47.4% increase in scheduled  service  revenues in the
same period of 1998, since the majority of the Company's growth in the first six
months of 1998 was from increased frequencies at existing gateway cities such as
Chicago-Midway,  thus providing market concentration advertising efficiencies in
the 1998 period, as compared to the prior year. Such  market-related  efficiency
was  not  achieved  in  the  second  quarter  of  1998,  however,  during  which
advertising costs increased 54.8%, and scheduled service revenues grew by 50.8%,
as compared  to the prior year.  This lower  efficiency  was due to  temporarily
higher  advertising  support  required  in the  second  quarter  of 1998 for the
introduction  of the  Company's  new services in May 1998 to  Dallas-Ft.  Worth,
Denver and San Juan, and in July 1998 to New York's La Guardia airport.

The cost per ASM of  advertising  increased  40.0% to 0.14  cents in the  second
quarter of 1998,  as compared to 0.10 cents in the second  quarter of 1997,  and
increased  by 18.2% to 0.13 cents in the six  months  ended  June 30,  1998,  as
compared to 0.11 cents in the same period of 1997.

Ground Package Cost. Ground package cost is incurred by the Company to reimburse
hotels,  car rental  companies,  cruise  lines and  similar  vendors who provide
ground and cruise  accommodations  to Ambassadair  and ATA Vacations  customers.
Ground package cost was unchanged at $4.3 million in the second quarters of 1998
and 1997,  and  increased  4.2% to $9.9 million in the six months ended June 30,
1998,  as  compared to $9.5  million in the same  period of 1997.  The number of
Ambassadair  ground packages sold in the three and six-month  periods ended June
30,  1998,  decreased  14.4% and 8.4%,  respectively,  as  compared  to the same
periods of 1997,  while the average cost of ground  packages  sold  increased by
45.7% and 34.5%, respectively.  The number of ATA Vacations ground packages sold
in the three and  six-month  periods  ended June 30, 1998,  decreased  14.8% and
3.7%,  respectively,  as compared to the same periods of 1997, while the average
cost of ground packages sold decreased by 7.3% and 13.4%, respectively.

The cost per ASM of ground packages  decreased 14.3% to 0.12 cents in the second
quarter of 1998,  as compared to 0.14 cents in the second  quarter of 1997,  and
decreased  by l2.5% to 0.14 cents in the six  months  ended  June 30,  1998,  as
compared to 0.16 cents in the same period of 1997.  Reductions  in unit costs in
all  comparative  periods  reflected a slower  rate of growth in ground  package
sales than the overall rate of growth in consolidated ASMs.

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 was
unchanged at $2.2 million in the second quarters of 1998 and 1997, and increased
4.5% to $4.6 million in the six months ended June 30, 1998,  as compared to $4.4
million  in the same  period of 1997.  The rate of growth  in  facilities  costs
between  periods  was  lower  than the  13.0%  and  12.8%  rates of ASM  growth,
respectively,  in the three and six-month  periods ended June 30, 1998 and 1997,
from to the more  efficient  use of airport  facilities  by the Company  between
periods.   This  efficiency   resulted,   for  example,  due  to  the  increased
concentration of aircraft  departures in 1998 at  Chicago-Midway,  which allowed
the terminal, ramp and gate facilities at the Company's largest airport location
to be more effectively utilized.

The cost per ASM for facility and other rentals  declined by 14.3% to 0.06 cents
in the second  quarter of 1998, as compared to 0.07 cents in the second  quarter
of 1997, and was unchanged at 0.07 cents in both of the six-month  periods ended
June 30, 1998 and 1997.

Other  Operating  Expenses.  Other operating  expenses  increased 18.5% to $16.0
million  in the second  quarter of 1998,  as  compared  to $13.5  million in the
second quarter of 1997,  and increased  19.8% to $31.4 million in the six months
ended June 30,  1998,  as compared to $26.2  million in the same period of 1997.
Other  operating  expenses which  experienced  significant  changes  between the
second  quarters and six months  ended June 30, 1998 and 1997  included (i) $0.7
million and $2.2  million,  respectively,  of  additional  costs for the Chicago
Express Jetstream 31 code share agreement,  which agreement was not in effect in
the 1997 first  quarter,  and  because  such code share was  expanded to include
Lansing and Madison in the first two quarters of 1998,  which were not served in
1997;  and (ii) $1.6  million and $1.9  million,  respectively,  in higher costs
associated  with  the  short-term  leasing  of  substitute  aircraft,   and  the
reprotection  of some of the  Company's  passengers  on other  airlines,  due to
higher-than-normal  delayed and  irregular  flight  operations  primarily in the
second quarter of 1998.

Other  operating cost per ASM increased 7.0% to 0.46 cents in the second quarter
and six months ended June 30, 1998, as compared to 0.43 cents in the  comparable
periods of 1997.

Interest  Income and  Expense.  Interest  expense in the second  quarter and six
months  ended  June 30,  1998,  increased  to $3.2  million  and  $6.5  million,
respectively,  as compared to $1.7  million and $3.3 million in the same periods
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 as of June 30, 1997.

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.  During the second quarter and six months ended
June 30, 1998, the Company's  weighted  average  borrowings  were  approximately
$152.5 million and $152.8  million,  respectively,  as compared to $92.4 million
and $89.0 million in the comparable periods of 1997.

The weighted  average  effective  interest  rates  applicable  to the  Company's
borrowings in the second quarter and six months ended June 30, 1998,  were 8.43%
and  8.47%,  respectively,  as  compared  to 7.40% and  7.47% in the  comparable
periods 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 reduce 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 $1.2 million and
$2.2 million, respectively, in interest income in the three and six months ended
June 30, 1998,  as compared to $0.1 million and $0.2 million  earned in the same
periods of 1997.

Income Tax Expense

In the second quarter of 1998,  the Company  recorded $8.9 million in income tax
expense applicable to $22.6 million of pre-tax income for that period,  while in
the second  quarter of 1997  income tax expense of $0.3  million was  recognized
pertaining to a pre-tax loss of $0.5  million.  In the six months ended June 30,
1998,  income tax  expense of $17.7  million was  recorded,  as compared to $3.4
million in the same period of 1997.  The effective  tax rates  applicable to the
three and six months ended June 30, 1998, were 39.1%,  and 40.4%,  respectively,
as compared to 156.0% and 57.6% in the same periods of 1997.

Income  tax  expense  in both  sets of  comparative  periods  was  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 a significant  reason for the higher effective
tax rate in the quarter and six months ended June 30, 1997.

Income  tax  expense  for the  second  quarter  of 1997 was  also  significantly
affected by the one-time $2.0 million charge to salaries, wages and benefits for
the prepaid  executive  compensation  package  provided to the Company's  former
President and Chief Executive  Officer.  Of the total  compensation paid to this
former  executive  of the  Company  in  1997,  approximately  $1.7  million  was
non-deductible against the Company's federal income taxes and thus constitutes a
permanent  difference  between  income for federal tax  purposes  and  financial
accounting income.

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 six months ended June 30, 1998 and 1997,  net cash  provided by operating
activities  was $91.3 million and $38.0 million,  respectively.  The increase in
cash provided by operating  activities  between periods was attributable to such
factors  as  increased  earnings  and  related  deferred  income  taxes,  higher
depreciation and amortization, growth in scheduled service air traffic liability
associated  with  advanced  ticket  sales,  higher  accrued  expenses  and other
factors.

Net cash used in  investing  activities  was $67.7  million  and $40.7  million,
respectively,  for the six month  periods  ended  June 30,  1998 and 1997.  Such
amounts primarily included capital expenditures totaling $67.0 million and $36.7
million, respectively, for engine and airframe overhauls, airframe improvements,
hushkit installations and the purchase of rotable parts. In addition, during the
three months ended June 30, 1998, the Company spent  approximately  $3.7 million
towards the purchase and  refurbishment  of an  additional  Lockheed  L-1011-100
aircraft, which is expected to cost a total of approximately $7.0 million by the
end of the third quarter of 1998.

Net cash used in  financing  activities  was  $15.5  million  and $5.3  million,
respectively,  for the six months ended June 30, 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
$10.6 million in other 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
June 30, 1998 and 1997 the Company had recorded  $12.6 million and $7.5 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.

In the fourth quarter of 1997, 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,  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.

In the second quarter of 1998, the Company paid $3.7 million toward the purchase
and refurbishment of one Lockheed L-1011-100 aircraft, which is expected to cost
a total of  approximately  $7.0 million  before being placed into service in the
third quarter of 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, among other things.

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 June 30, 1998, the Company had borrowed $25.0 million against its existing
credit  facility,  all of which was repaid on July 1, 1998. As of June 30, 1997,
the Company had borrowed $112.0 million against its existing credit facility, of
which $57.0 million was repaid on July 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 June
30, 1998 and 1997;  however,  the Company did have outstanding letters of credit
secured  by  this   facility   aggregating   $3.3  million  and  $3.6   million,
respectively.  No amounts had been drawn  against  letters of credit at June 30,
1998 or 1997.

Assets Held For Sale. At June 30, 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. In
the second quarter of 1998, the Company repurchased 8,506 shares for the purpose
of allowing individuals with restricted stock to pay required taxes.

Aircraft  Purchase  Commitments  and  Options.  The Company has signed  purchase
agreements to acquire 15 Boeing 727-200ADV  aircraft at agreed prices.  Thirteen
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 three
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/government  charter  business units to
serve  market  opportunities  in Asia,  South  America and  Europe,  among other
locations.

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. Year
2000 projects have been created and  prioritized,  and plans in high-risk  areas
are  currently  in  the  process  of  being  completed.   The  Company  is  also
participating  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,  although  all
mission-critical  systems and  interfaces  are targeted for  completion  by July
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.

The Company  has also  initiated a vendor and  customer  certification  program,
which  includes  completing an inventory of all of the  Company's  suppliers and
major  customers,  ranking each vendor and customer as to its  importance to the
Company, and taking appropriate action to insure that such vendors and customers
are year 2000 compliant with respect to essential business transactions with the
Company after 1999.

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  military/government  charter,  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   15.1%  and  21.8%,
respectively,  of consolidated revenues in the second quarters of 1998 and 1997,
and 14.8% and 18.8%,  respectively,  of consolidated  revenues for the six-month
periods  ended June 30, 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.  Historically,  the Company has experienced  reduced demand for leisure
travel during the second and fourth  quarters of each year,  although during the
second  quarter  of 1998 the  Company  experienced  unusually  strong  demand as
compared to any prior second  quarter in the  Company's  history.  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  scheduled  service  flight  does not vary  significantly  with the  number of
passengers  carried,  and  therefore the revenue  impact of a small  increase or
decrease  in average  scheduled  service  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 16.5% and 19.0%,  respectively,  of  operating
expenses  in the  second  quarters  of 1998  and  1997,  and  17.2%  and  20.4%,
respectively, of operating expenses in the six-month periods ended June 30, 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,  and  although the
Company has engaged in some fuel price hedging  activity in the first six months
of 1998, 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 sizable  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 DOT and
the  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.


PART II - Other Information


Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

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

On May 12, 1998,  the Company held its Annual  Meeting of  Shareholders,  during
which the following matters were submitted to a vote of shareholders.

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

              Director Name             Votes For              Votes Withheld

J. George Mikelsons                     10,827,833                 568,579
John P. Tague                           10,824,845                 571,567
Kenneth K. Wolff                        10,826,806                 569,606
James W. Hlavacek                       10,824,748                 571,664
William P. Rogers, Jr.                  10,826,558                 569,854
Robert A. Abel                          10,826,300                 570,112
Andrejs P. Stipnieks                    10,827,558                 568,854
Dalen D. Thomas                         10,824,897                 571,515

(2) The  accounting  firm  of  Ernst & Young  LLP was  retained  as  independent
auditors of the Company for the 1998  fiscal  year;  11,391,036  votes were cast
for; 3,322 votes were cast against; and 2,054 votes were withheld.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.

(b) On June 18, 1998, the Company filed a Form 8-K which contained two exhibits.
Exhibit 99(a) included the Company's  regular monthly press release for May 1998
traffic,  dated June 10, 1998; and Exhibit 99(b) included a press release by the
Company dated June 17, 1998 discussing the Company's  anticipated second quarter
earnings.




<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 July 27, 1998    John P. Tague
                      President and Chief Executive Officer
                      Director




Date July 27, 1998    James W. Hlavacek
                      Executive Vice President, Chief Operating Officer
                        and President of ATA Training Corporation
                      Director




Date July 27, 1998     Kenneth K. Wolff
                       Executive Vice President and Chief Financial Officer
                       Director




Date July 27, 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>                   6-MOS
<FISCAL-YEAR-END>                            JUN-30-1998
<PERIOD-END>                                 JUN-30-1998
<CASH>                                        112,270
<SECURITIES>                                      0
<RECEIVABLES>                                  26,853
<ALLOWANCES>                                    1,665
<INVENTORY>                                    16,226
<CURRENT-ASSETS>                              177,514
<PP&E>                                        569,461
<DEPRECIATION>                                274,523
<TOTAL-ASSETS>                                492,493
<CURRENT-LIABILITIES>                         181,918
<BONDS>                                           0
                             0
                                       0
<COMMON>                                       39,671
<OTHER-SE>                                     44,216
<TOTAL-LIABILITY-AND-EQUITY>                  492,493
<SALES>                                       238,464
<TOTAL-REVENUES>                              238,464
<CGS>                                             0
<TOTAL-COSTS>                                 213,820
<OTHER-EXPENSES>                               (1,995)
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                              3,213
<INCOME-PRETAX>                                22,649
<INCOME-TAX>                                    8,854
<INCOME-CONTINUING>                            13,795
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   13,795
<EPS-PRIMARY>                                   1.19
<EPS-DILUTED>                                   1.05
        


</TABLE>


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