AMTRAN INC
10-Q, 1998-11-16
AIR TRANSPORTATION, NONSCHEDULED
Previous: GENTLE DENTAL SERVICE CORP, 10QSB, 1998-11-16
Next: DII GROUP INC, 8-K, 1998-11-16



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

                                      FORM 10-Q
                                      (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended September 30, 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 require-
ments for the past 90 days.  Yes     X        No   ______

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

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

                        Applicable Only to Corporate Issuers

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

Common Stock, Without Par Value - 11,856,007 shares outstanding as of
October 31, 1998

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

                                                                       September 30,      December 31,
                                                                           1998              1997
                                                                     ---------------   --------------
                               ASSETS                                   (Unaudited)
Current assets:
<S>                                                                   <C>              <C>           
     Cash and cash equivalents                                        $     110,807    $      104,196
     Receivables, net of allowance for doubtful accounts
          (1998 - $1,416; 1997 - $1,682)                                     26,433            23,266
     Inventories,  net                                                       17,604            14,488
     Prepaid expenses and other current assets                               22,533            20,892
                                                                     ---------------   ---------------
Total current assets                                                        177,377           162,842

Property and equipment:
     Flight equipment                                                       548,659           463,576
     Facilities and ground equipment                                         63,052            54,933
                                                                     ---------------   ---------------
                                                                            611,711           518,509
     Accumulated depreciation                                             (287,831)         (250,828)
                                                                     ---------------   ---------------
                                                                            323,880           267,681

Assets held for sale                                                          7,176             8,691
Deposits and other assets                                                    11,978            11,643
                                                                     ---------------   ---------------

Total assets                                                          $     520,411    $      450,857
                                                                     ===============   ===============

                LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                             $       6,477    $        8,975
     Accounts payable                                                        15,644            10,511
     Air traffic liabilities                                                 68,671            68,554
     Accrued expenses                                                        97,426            80,312
                                                                     ---------------   ---------------
Total current liabilities                                                   188,218           168,352

Long-term debt, less current maturities                                     174,262           182,829
Deferred income taxes                                                        49,581            31,460
Other deferred items                                                         10,395            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 12,054,052 - 1998; 11,798,852 - 1997                         42,496            38,760
     Additional paid-in-capital                                              13,529            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                                                       44,877             6,250
                                                                     ---------------   ---------------

                                                                             97,955            56,990
                                                                     ---------------   ---------------

Total liabilities and shareholders' equity                            $     520,411    $      450,857
                                                                     ===============   ===============
</TABLE>


See accompanying notes.


<PAGE>

<TABLE>
<CAPTION>

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



                                                Three Months Ended September 30,              Nine Months Ended September 30,
                                                      1998                1997                     1998                1997
                                              --------------------------------------       --------------------------------------
                                                   (Unaudited)         (Unaudited)              (Unaudited)         (Unaudited)
Operating revenues:
<S>                                           <C>                  <C>                     <C>                  <C>             
   Scheduled service                          $         134,973    $        102,024        $         384,456    $        271,282
   Charter                                               92,949              95,563                  277,763             288,928
   Ground package                                         6,092               5,322                   17,629              16,347
   Other                                                  8,400               7,881                   30,335              20,705
                                              ------------------   -----------------       ------------------   -----------------
Total operating revenues                                242,414             210,790                  710,183             597,262
                                              ------------------   -----------------       ------------------   -----------------

Operating expenses:
   Salaries, wages and benefits                          53,442              43,574                  155,795             127,981
   Fuel and oil                                          35,554              41,820                  107,639             118,890
   Handling, landing and navigation fees                 22,226              19,906                   57,503              54,368
   Depreciation and amortization                         18,612              16,558                   58,293              45,994
   Aircraft maintenance, materials and repairs           14,446              15,158                   41,641              40,083
   Aircraft rentals                                      13,400              13,474                   39,249              41,758
   Crew and other employee travel                        11,330              10,378                   31,218              27,684
   Passenger service                                     10,159               9,977                   26,871              25,751
   Commissions                                            6,933               6,964                   21,521              19,553
   Other selling expenses                                 5,272               4,122                   16,451              10,916
   Ground package cost                                    5,097               4,548                   14,985              14,042
   Advertising                                            4,392               3,160                   13,421               9,818
   Facility and other rentals                             2,382               2,200                    6,991               6,551
   Other                                                 16,272              13,625                   47,655              39,797
                                              ------------------   -----------------       ------------------   -----------------
Total operating expenses                                219,517             205,464                  639,233             583,186
                                              ------------------   -----------------       ------------------   -----------------

Operating income                                         22,897               5,326                   70,950              14,076

Other income (expense):
   Interest income                                        1,106                 585                    3,324                 810
   Interest (expense)                                   (3,204)             (2,515)                  (9,671)             (5,835)
   Other                                                     49                 178                      165                 361
                                              ------------------   -----------------       ------------------   -----------------
Other expenses                                          (2,049)             (1,752)                  (6,182)             (4,664)
                                              ------------------   -----------------       ------------------   -----------------

Income before income taxes                               20,848               3,574                   64,768               9,412
Income taxes                                              8,415               1,828                   26,141               5,192
                                              ------------------   -----------------       ------------------   -----------------
Net income                                      $        12,433     $         1,746          $        38,627     $         4,220
                                              ==================   =================       ==================   =================

Basic earnings per common share:
Average shares outstanding                           11,766,933          11,586,330               11,654,875          11,577,706
Net income per share                            $          1.06     $          0.15          $          3.31     $          0.36
                                              ==================   =================       ==================   =================

Diluted earnings per common share:
Average shares outstanding                           13,496,911          11,786,735               12,922,105          11,794,108
Net income per share                            $          0.92     $          0.15          $          2.99     $          0.36
                                              ==================   =================       ==================   =================
</TABLE>

See accompanying notes.

<PAGE>

<TABLE>
<CAPTION>

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

                                                                   Nine Months Ended September 30,
                                                                      1998                1997
                                                               ------------------------------------
                                                                  (Unaudited)          (Unaudited)

Operating activities:

<S>                                                            <C>                   <C>          
Net  income                                                    $        38,627       $       4,220
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                      58,293              45,994
     Deferred income taxes                                              18,121               8,495
     Other non-cash items                                                  295             (1,653)
   Changes in operating assets and liabilities:
      Receivables                                                      (3,167)               (826)
      Inventories                                                      (2,183)             (1,103)
      Assets held for sale                                             -                     5,206
      Prepaid expenses                                                 (1,641)             (6,024)
      Accounts payable                                                   5,133             (7,521)
      Air traffic liabilities                                              117              13,739
      Accrued expenses                                                  18,275              10,205
                                                               ----------------     ---------------
    Net cash provided by operating activities                          131,870              70,732
                                                               ----------------     ---------------

Investing activities:

Proceeds from sales of property and equipment                            1,061               7,959
Capital expenditures                                                 (115,636)            (63,519)
Additions to other assets                                              (1,065)             (5,092)
                                                               ----------------     ---------------
   Net cash used in investing activities                             (115,640)            (60,652)
                                                               ----------------     ---------------

Financing activities:

Proceeds from sale of common stock                                       1,624              -
Purchase of treasury stock                                               (121)              -
Payments on short-term debt                                            (4,750)              -
Proceeds from long-term debt                                             6,000             125,000
Payments on long-term debt.                                           (12,372)           (126,254)
                                                               ----------------     ---------------
   Net cash used in financing activities                               (9,619)             (1,254)
                                                               ----------------     ---------------

Increase in cash and cash equivalents                                    6,611               8,826
Cash and cash equivalents, beginning of period                         104,196              73,382
                                                               ----------------     ---------------
Cash and cash equivalents, end of period                       $       110,807       $      82,208
                                                               ================     ===============

Supplemental disclosures:

Cash payments for:
   Interest                                                    $        13,311       $       5,043
   Income taxes (refunds)                                                6,412               (314)

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

</TABLE>

See accompanying notes.



<PAGE>

PART I - Financial Information
Item I - Financial Statements

                                                            
                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    Basis of Presentation

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

      The consolidated financial statements for the quarters ended September 30,
      1998 and 1997  reflect,  in the  opinion of  management,  all  adjustments
      (which include only normal recurring adjustments, except for the change in
      accounting  estimate  described in footnote 4) necessary to present fairly
      the  financial  position,  results of  operations  and cash flows for such
      periods.  Results for the nine months ended  September  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 September 30,
                                                                           1998                    1997
                                                                 ------------------------------------------
           Numerator:
<S>                                                                     <C>                     <C>       
               Net income                                               $12,433,000             $1,746,000
           
           Denominator:
               Denominator for basic earnings per
                    share - weighted average shares                      11,766,933             11,586,330
               Effect of dilutive securities:
                   Employee stock options                                 1,729,475                198,905
                   Restricted shares                                            503                  1,500
                                                               --------------------- ----------------------
                Dilutive potential common shares                          1,729,978                200,405
                                                               --------------------- ----------------------
                Denominator for diluted earnings per
                   share - adjusted weighted average shares              13,496,911             11,786,735
                                                               ===================== ======================
           Basic earnings per share                                           $1.06                  $0.15
                                                               ===================== ======================
           Diluted earnings per share                                         $0.92                  $0.15
                                                               ===================== ======================
</TABLE>



<PAGE>

<TABLE>
<CAPTION>


                                                                       Nine Months Ended September 30,
                                                                            1998                   1997
                                                                 ------------------------------------------

           Numerator:
<S>                                                                     <C>                    <C>        
               Net income                                               $38,627,000            $ 4,220,000
           Denominator:
               Denominator for basic earnings per
                    share - weighted average shares                      11,654,875             11,577,706
               Effect of dilutive securities:
                   Employee stock options                                 1,266,727                214,902
                   Restricted shares                                            503                  1,500
                                                               --------------------- ----------------------
                Dilutive potential common shares                          1,267,230                216,402
                                                               --------------------- ----------------------
                Denominator for diluted earnings per
                   share - adjusted weighted average shares              12,922,105             11,974,108
                                                               ===================== ======================
           Basic earnings per share                                           $3.31                  $0.36
                                                               ===================== ======================
           Diluted earnings per share                                         $2.99                  $0.36
                                                               ===================== ======================
</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
      September 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 of 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                                              479,700                    $9.45

        Exercised                                           (228,056)                   $9.35

        Canceled                                             (15,666)                   $8.91
                                                          ---------------

        Outstanding at September 30, 1998                   2,748,378                   $9.19
                                                          ===============

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

        Options exercisable at September 30, 1998           1,071,899                   $9.49
                                                          ===============
</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 September  30,  1998,  expire from August 2003 to
      October  2008. A total of 1,151,622  shares are reserved for future grants
      as of September  30, 1998,  under the 1993 and 1996 Plans.  The  following
      table  summarizes   information  concerning  outstanding  and  exercisable
      options at September 30, 1998:

        Range of Exercise Prices                           $7 - 11     $12 - 26

        Options outstanding:
          Weighted-Average Remaining Contractual Life   8.06 years    6.28 years
          Weighted-Average Exercise Price                    $8.54        $14.75
          Number                                         2,468,079       280,299

        Options exercisable:
          Weighted-Average Exercise Price                    $8.13        $14.79
          Number                                           856,664       215,235

4.    Change in Accounting Estimate

      In July 1998 the Company committed to the purchase of five Lockheed L-1011
      series 500  aircraft for delivery  between  August 1998 and June  1999.The
      Company  already  operates  14  Lockheed  L-1011  series 50 and series 100
      aircraft,  13 of which are owned and one of which is leased.  The purchase
      agreement will expand the size of the Lockheed  L-1011 fleet from 14 to 19
      aircraft,  and is expected to produce operating economies in such expenses
      as crew training, crew salaries, and aircraft maintenance.

      As a result of this fleet  expansion,  the  Company now expects to operate
      its existing  fleet of Lockheed  L-1011  series 50 and series 100 aircraft
      through  December 2004, as opposed to previous  retirement dates which had
      ranged  from  2000  to  2002.  The  Company  implemented  this  change  in
      accounting estimate effective July 1, 1998 which, in addition to extending
      the  estimated  useful  lives of the 13 owned  aircraft,  also reduced the
      estimated  salvage  value for these  aircraft as of the common  retirement
      date of December 2004.

      This change in accounting estimate resulted in a reduction in depreciation
      and amortization  expense in the three and nine months ended September 30,
      1998 of $972,000, and resulted in an increase in net income of $580,000 in
      the same periods.  Basic and fully diluted earnings per share in the three
      and nine  months  ended  September  30, 1998 were  increased  by $0.05 and
      $0.04, respectively.

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

Quarter and Nine Months Ended September 30, 1998, Versus Quarter and Nine Months
Ended September 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's La Guardia and John F.  Kennedy  airports.
ATA also provides  charter  service  throughout  the world to  independent  tour
operators, specialty charter customers and the U.S. military.

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

The Company generated a consolidated  10.0% and 8.3% improvement,  respectively,
in revenue per available seat mile ("RASM") during the third quarter of 1998 and
the nine months ended  September  30,  1998,  as compared to the same periods of
1997. Scheduled service RASM increased by 12.2% and 11.3%, respectively,  in the
third quarter of 1998 and the nine months ended  September 30, 1998, as compared
to the same periods of the prior year. The Company  increased its total capacity
in this business unit by 17.8% between the third  quarters of 1998 and 1997, and
by 27.5% between the nine months ended  September 30, 1998 and 1997.  Commercial
charter RASM  increased by 6.0% between the third  quarter of 1998 and the third
quarter of 1997, and by 5.3% between the nine month periods ended  September 30,
1998 and 1997.  Military/government  RASM increased by 6.8% in the third quarter
of 1998 and 5.7% in the nine months ended September 30, 1998, as compared to the
same periods of 1997.

The Company at the same time  increased  its operating  cost per available  seat
mile ("CASM") by 2.3% between the third quarter of 1998 and the third quarter of
1997,  while CASM was unchanged  between the nine-month  periods ended September
30, 1998 and 1997.  In both sets of  comparative  periods,  salaries,  wages and
benefits cost per ASM increased while fuel and oil cost per ASM declined;  other
year-over-year changes in cost per ASM between periods were less significant.

In the third quarter of 1998, and for the nine months ended  September 30, 1998,
the Company also 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 7.6% more
block  hours  per day in the  third  quarter  of 1998 as  compared  to the third
quarter of 1997,  and 17.5% more block  hours per day in the nine  months  ended
September 30, 1998, as compared to the same period of the prior year. The Boeing
757-200  fleet flew an  average  of 1.0% more  block  hours per day in the third
quarter of 1998, as compared to the third quarter of 1997,  and 10.8% more block
hours per day in the nine months ended  September  30, 1998,  as compared to the
same period of the prior year. The Lockheed L-1011 fleet flew an average of 1.4%
fewer block hours per day in the third quarter of 1998, as compared to the third
quarter of 1997,  and 5.9% more  block  hours per day in the nine  months  ended
September 30, 1998, as compared to the same period of the prior year.

Results of Operations

For the quarter ended  September 30, 1998,  the Company  earned $22.9 million in
operating  income,  as compared to an  operating  income of $5.3  million in the
comparable  quarter of 1997;  and the Company  earned $71.0 million in operating
income in the nine months ended  September 30, 1998, as compared to an operating
income of $14.1 million in the nine months ended September 30, 1997.

For the quarter ended  September 30, 1998,  the Company  earned $12.4 million in
net income, as compared to net income of $1.7 million in the comparable  quarter
of 1997;  and the Company  earned $38.6 million in net income in the nine months
ended  September 30, 1998,  as compared to net income of $4.2 million  earned in
the nine months ended September 30, 1997.

The Company's  third quarter 1998 operating  revenues  increased 15.0% to $242.4
million,  as  compared  to  $210.8  million  in the same  period  of 1997.  RASM
increased  10.0% to 6.37 cents in the third quarter of 1998, as compared to 5.79
cents in the same  period of the  prior  year.  Available  seat  miles  ("ASMs")
increased 4.5% to 3.806 billion from 3.641 billion, RPMs increased 4.9% to 2.769
billion from 2.640 billion,  and passenger  load factor  increased 0.3 points to
72.8% as compared to 72.5%. Yield in the third quarter of 1998 increased 9.7% to
8.75 cents per RPM, as compared to 7.98 cents per RPM in 1997.  Total passengers
boarded  increased  14.7% to 1,557,292 in the third quarter of 1998, as compared
to  1,357,267 in the third  quarter of 1997,  while total  departures  increased
17.5% to 16,133 from 13,733 between the same comparable periods, and block hours
increased 8.5% to 42,325 in the 1998 third quarter, as compared to 39,001 in the
1997 third quarter.

The Company's  operating  revenues for the nine months ended September 30, 1998,
increased  18.9% to $710.2  million,  as compared to $597.3  million in the same
period of 1997.  RASM  increased  8.3% to 6.65  cents in the nine  months  ended
September  30,  1998,  as compared to 6.14 cents in the same period of the prior
year.  ASMs increased 9.7% to 10.677 billion from 9.731 billion,  RPMs increased
8.6% to 7.663 billion from 7.056 billion,  and passenger  load factor  decreased
0.7  points  to 71.8% as  compared  to  72.5%.  Yield in the nine  months  ended
September  30,  1998  increased  9.6% to 9.27 cents per RPM, as compared to 8.46
cents per RPM in 1997. Total passengers  boarded increased 15.2% to 4,732,693 in
the nine months ended  September  30, 1998, as compared to 4,108,093 in the same
period of 1997,  while total  departures  increased  30.5% to 46,887 from 35,943
between the same comparable periods,  and block hours increased 16.8% to 122,219
in the nine months ended  September 30, 1998, as compared to 104,683 in the nine
months ended September 30, 1997.

Operating  expenses  increased  6.8% to $219.5  million in the third  quarter of
1998, as compared to $205.5  million in the third quarter of 1997, and operating
expenses increased 9.6% to $639.2 million in the nine months ended September 30,
1998,  as  compared  to $583.2  million  in the same  period of 1997.  Operating
expense per ASM  increased  2.3% to 5.77 cents in the third  quarter of 1998, as
compared to 5.64 cents in the third quarter of 1997, while operating expense per
ASM remained  unchanged at 5.99 cents in the nine-month  periods ended September
30, 1998 and 1997.

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 September 30,         Nine Months Ended September 30,

<S>                                                        <C>                 <C>                  <C>                 <C> 
                                                           1998                1997                 1998                1997
                                                           ----                ----                 ----                ----

Total operating revenues                                   6.37                5.79                 6.65                6.14

Operating expenses:
    Salaries, wages and benefits                           1.41                1.20                 1.46                1.32
    Fuel and oil                                           0.93                1.15                 1.01                1.22
    Handling, landing and navigation fees                  0.58                0.55                 0.54                0.56
    Depreciation and amortization                          0.49                0.45                 0.55                0.47
    Aircraft maintenance, materials and repairs            0.38                0.42                 0.39                0.41
    Aircraft rentals                                       0.35                0.37                 0.37                0.43
    Crew and other employee travel                         0.30                0.29                 0.29                0.29
    Passenger service                                      0.27                0.27                 0.25                0.26
    Commissions                                            0.18                0.19                 0.20                0.20
    Other selling expenses                                 0.14                0.11                 0.15                0.11
    Ground package cost                                    0.13                0.12                 0.14                0.14
    Advertising                                            0.12                0.09                 0.12                0.10
    Facility and other rentals                             0.06                0.06                 0.07                0.07
    Other                                                  0.43                0.37                 0.45                0.41
                                                           ----                ----                 ----                ----

Total operating expenses                                   5.77                5.64                 5.99                5.99
                                                           ----                ----                 ----                ----

Operating income                                           0.60                0.15                0.66                 0.15
                                                           ----                ----                ----                 ----

ASMs (in thousands)                                     3,805,993           3,640,917           10,676,929           9,731,059

</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 September 30,
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
<S>                                           <C>             <C>               <C>             <C>  
Departures Jet                                11,875          10,567            1,308           12.38
Departures J31(a)                              4,258           3,166            1,092           34.49
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        16,133          13,733            2,400           17.48
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               38,003          35,683            2,320            6.50
Block Hours J31                                4,322           3,328              994           29.87
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       42,325          39,011            3,314            8.50
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            2,760,708       2,634,314          126,394            4.80
RPMs J31 (000s)                                8,574           6,185            2,389           38.63
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    2,769,282       2,640,499          128,783            4.88
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            3,792,501       3,630,553          161,948            4.46
ASMs J31 (000s)                               13,492          10,364            3,128           30.18
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    3,805,993       3,640,917          165,076            4.53
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                72.79           72.56             0.23            0.32
Load Factor J31                                63.55           59.68             3.87            6.48
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        72.76           72.52             0.24            0.33
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,507,928       1,324,282          183,646           13.87
Passengers Enplaned J31                       49,364          32,985           16,379           49.66
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,557,292       1,357,267          200,025           14.74
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              242,414         210,790           31,624           15.00
RASM in cents (h)                               6.37            5.79             0.58           10.02
CASM in cents (i)                               5.77            5.64             0.13            2.30
Yield in cents (j)                              8.75            7.98             0.77            9.65
- - ------------------------------------- --------------- --------------- ---------------- ---------------

  See footnotes (a) through (j) on pages 12-13.

</TABLE>


<PAGE>
<TABLE>
<CAPTION>
- - ------------------------------------- ----------------------------------------------------------------
                                                      Nine Months Ended September 30,
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
<S>                                           <C>             <C>               <C>             <C>  
Departures Jet                                34,749          29,840            4,909           16.45
Departures J31(a)                             12,138           6,103            6,035           98.89
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        46,887          35,943           10,944           30.45
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                              110,372          98,226           12,146           12.37
Block Hours J31                               11,847           6,457            5,390           83.48
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                      122,219         104,683           17,536           16.75
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            7,640,306       7,043,685          596,621            8.47
RPMs J31 (000s)                               22,808          12,231           10,577           86.48
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    7,663,114       7,055,916          607,198            8.61
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                           10,638,219       9,710,839          927,380            9.55
ASMs J31 (000s)                               38,710          20,220           18,490           91.44
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                   10,676,929       9,731,059          945,870            9.72
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                71.82           72.53           (0.71)          (0.98)
Load Factor J31                                58.92           60.49           (1.57)          (2.60)
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        71.77           72.51           (0.74)          (1.02)
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    4,602,544       4,043,535          559,009           13.82
Passengers Enplaned J31                      130,149          64,558           65,591          101.60
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            4,732,693       4,108,093          624,600           15.20
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              710,183         597,262          112,921           18.91
RASM in cents (h)                               6.65            6.14             0.51            8.31
CASM in cents (i)                               5.99            5.99                -               -
Yield in cents (j)                              9.27            8.46             0.81            9.57
- - ------------------------------------- --------------- --------------- ---------------- ---------------
</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 third quarter of 1998 increased 15.0% to $242.4
million from $210.8 million in the third quarter of 1997.  This increase was due
to a $32.9  million  increase in  scheduled  service  revenues,  a $0.8  million
increase  in  ground  package  revenues  and a $0.5  million  increase  in other
revenues,  partially  offset by a $1.3 million  decrease in  military/government
charter revenues and a $1.3 million decrease in commercial charter revenues.

Total operating revenues for the nine months ended September 30, 1998, increased
18.9% to $710.2 million from $597.3  million in the nine months ended  September
30,  1997.  This  increase  was due to a $113.2  million  increase in  scheduled
service  revenues,  a $9.6 million increase in other revenues and a $1.3 million
increase in ground package revenues, partially offset by a $6.5 million decrease
in   commercial   charter   revenues,   and   a   $4.7   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 September 30,
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
<S>                                            <C>             <C>              <C>             <C>  
Departures Jet                                 8,195           6,581            1,614           24.53
Departures J31(a)                              4,258           3,166            1,092           34.49
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        12,453           9,747            2,706           27.76
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               24,307          20,571            3,736           18.16
Block Hours J31                                4,322           3,328              994           29.87
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       28,629          23,899            4,730           19.79
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            1,581,758       1,310,890          270,868           20.66
RPMs J31 (000s)                                8,574           6,185            2,389           38.63
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    1,590,332       1,317,075          273,257           20.75
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            2,144,651       1,821,904          322,747           17.71
ASMs J31 (000s)                               13,492          10,364            3,128           30.18
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    2,158,143       1,832,268          325,875           17.79
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                73.75           71.95             1.80            2.50
Load Factor J31                                63.55           59.68             3.87            6.48
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        73.69           71.88             1.81            2.52
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,062,699         838,623          224,076           26.72
Passengers Enplaned J31                       49,364          32,985           16,379           49.66
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,112,063         871,608          240,455           27.59
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             134,973         102,024           32,949           32.30
RASM in cents (h)                               6.25            5.57             0.68           12.21
Yield in cents (j)                              8.49            7.75             0.74            9.55
Rev per segment $ (k)                         121.37          117.05             4.32            3.69
- - ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

See footnotes (a) through (j) on pages 12-13.

(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.

<PAGE>
<TABLE>
<CAPTION>

- - ------------------------------------- ----------------------------------------------------------------
                                                      Nine Months Ended September 30,
                                                1998            1997        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
<S>                                           <C>             <C>               <C>             <C>  
Departures Jet                                23,026          17,035            5,991           35.17
Departures J31(a)                             12,138           6,103            6,035           98.89
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        35,164          23,138           12,026           51.98
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               68,392          52,443           15,949           30.41
Block Hours J31                               11,847           6,457            5,390           83.48
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       80,239          58,900           21,339           36.23
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            4,359,466       3,375,501          983,965           29.15
RPMs J31 (000s)                               22,808          12,231           10,577           86.48
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    4,382,274       3,387,732          994,542           29.36
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            5,767,773       4,535,656        1,232,117           27.17
ASMs J31 (000s)                               38,710          20,220           18,490           91.44
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    5,806,483       4,555,876        1,250,607           27.45
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                75.58           74.42             1.16            1.56
Load Factor J31                                58.92           60.49           (1.57)          (2.60)
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        75.47           74.36             1.11            1.49
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    3,055,545       2,276,910          778,635           34.20
Passengers Enplaned J31                      130,149          64,558           65,591          101.60
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            3,185,694       2,341,468          844,226           36.06
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             384,456         271,282          113,174           41.72
RASM in cents (h)                               6.62            5.95             0.67           11.26
Yield in cents (j)                              8.77            8.01             0.76            9.49
Rev per segment $ (k)                         120.68          115.86             4.82            4.16
- - ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

See footnotes (a) through (j) on pages 12-13. See footnote (k) on page 14.

Scheduled  service  revenues  in the third  quarter of 1998  increased  32.4% to
$135.0  million  from  $102.0  million in the third  quarter of 1997.  Scheduled
service  revenues  comprised  55.7% of  consolidated  revenues in the 1998 third
quarter,  as  compared to 48.4% of  consolidated  revenues in the same period of
1997.  Scheduled  service  RPMs  increased  20.7% to 1.590  billion  from  1.317
billion,  while  ASMs  increased  17.8% to 2.158  billion  from  1.832  billion,
resulting in an increase of 1.8 points in passenger  load factor to 73.7% in the
third quarter of 1998, from 71.9% in the same period of 1997.  Scheduled service
yield in the 1998 third quarter  increased 9.6% to 8.49 cents from 7.75 cents in
the third quarter of 1997,  while RASM  increased  12.2% to 6.25 cents from 5.57
cents between the same periods.

Scheduled  service  revenues  in the  nine  months  ended  September  30,  1998,
increased  41.7% to $384.5  million from $271.3 million in the nine months ended
September 30, 1997.  Scheduled service revenues  comprised 54.1% of consolidated
revenues in the nine months ended  September  30, 1998,  as compared to 45.4% of
consolidated  revenues  in the same  period  of  1997.  Scheduled  service  RPMs
increased 29.3% to 4.382 billion from 3.388 billion,  while ASMs increased 27.4%
to 5.806 billion from 4.556  billion,  resulting in an increase of 1.1 points in
passenger load factor to 75.5% in the nine months ended September 30, 1998, from
74.4% in the same  period of 1997.  Scheduled  service  yield in the nine months
ended  September 30, 1998,  increased  9.5% to 8.77 cents from 8.01 cents in the
nine months ended  September 30, 1997,  while RASM increased 11.3% to 6.62 cents
from 5.95 cents between the same periods.

Scheduled  service  departures in the third quarter of 1998  increased  27.8% to
12,453 from 9,747 in the third quarter of 1997;  block hours  increased 19.8% to
28,629 in the third  quarter of 1998,  from 23,899 in the third quarter of 1997;
and passengers boarded increased 27.6% between periods to 1,112,063, as compared
to 871,608.  Scheduled service departures in the nine months ended September 30,
1998,  increased  52.0% to 35,164 from 23,138 in the nine months ended September
30,  1997;  block  hours  increased  36.2% to  80,239 in the nine  months  ended
September 30, 1998, from 58,900 in the nine months ended September 30, 1997; and
passengers boarded increased 36.1% between periods to 3,185,694,  as compared to
2,341,468.  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 nine months ended September 30,
1998,  which operated only during the six months ended  September 30, 1997. Such
operations in all periods  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  aircraft.  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 third quarter 1998 scheduled service at Chicago-Midway  (excluding
New York services and direct service to San Juan,  discussed  separately  below)
accounted  for  approximately  46.0% of  scheduled  service  ASMs  and  68.3% of
scheduled service departures, as compared to 37.3% and 59.5%,  respectively,  in
the third 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,  none of
which  services were  provided  during the third quarter of 1997. In addition to
these new services,  the Company added  frequencies in the third quarter of 1998
to most existing jet markets,  including Ft.  Lauderdale,  Ft. Myers, Las Vegas,
Los  Angeles,  Orlando,  Phoenix,  St.  Petersburg  and  San  Francisco.  Flight
frequencies to Sarasota  declined between periods.  ATA Connection  Jetstream 31
flights in the third  quarters of 1998 and 1997 served  Chicago-Midway  from the
cities of  Dayton,  Des  Moines,  Grand  Rapids,  Indianapolis,  and  Milwaukee;
frequencies  were  approximately  the same in all of these  markets  in the 1998
third quarter as compared to the same period of 1997.  In addition,  the Company
operated ATA  Connection  Jetstream 31 service  between  Chicago-Midway  and the
cities of Lansing and Madison in the third  quarter of 1998,  while such service
was not  operated  in the same  period of 1997.  During  the nine  months  ended
September 30, 1998,  scheduled  service at  Chicago-Midway  (excluding  New York
services and direct service to San Juan,  discussed  separately below) accounted
for approximately 46.2% of scheduled service ASMs and 66.8% of scheduled service
departures,  as  compared to 40.8% and 58.3%,  respectively,  in the nine months
ended September 30, 1997.

The Company anticipates that its Chicago-Midway operation will represent a focus
of growing  significance for its scheduled  service business in 1999 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  operated 57 daily jet and
commuter  departures from Chicago-Midway and served 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 end
of the third quarter of 1998,  the Company also  substantially  completed a $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 also  presently  expects to occupy 12 jet gates and 6 commuter  aircraft
gates at the new  Chicago-Midway  terminal  which  is  presently  scheduled  for
completion in 2002, as compared to the six jet 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 27.6% of scheduled  service ASMs and
7.0% of scheduled  service  departures in the third quarter of 1998, as compared
to 29.6% and 8.0%,  respectively,  in the third  quarter  of 1997.  The  Company
provided  nonstop  services in both quarters  from Los Angeles,  Phoenix and San
Francisco to both Honolulu and Maui,  with connecting  service between  Honolulu
and Maui. In addition,  in the third quarter of 1998,  seasonal  nonstop service
was  operated  from San Diego to  Honolulu,  which was not operated in the third
quarter  of 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  purchases a
majority 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 nine months ended
September  30,  1998,  Hawaii  services  accounted  for  approximately  23.1% of
scheduled service ASMs and 5.8% of scheduled service departures,  as compared to
26.9% and 7.9%, respectively, in the nine months ended September 30, 1997.

The Company's Indianapolis service accounted for 13.1% of scheduled service ASMs
and 10.8% of  scheduled  service  departures  in the third  quarter of 1998,  as
compared to 18.8% and 15.8%,  respectively,  in the same period of 1997.  In the
third quarter of 1998, the Company operated nonstop to Cancun,  Ft.  Lauderdale,
Ft. Myers, Las Vegas, Los Angeles,  Orlando,  St. Petersburg,  San Francisco and
Sarasota.  Frequencies  were reduced  between  years in Cancun,  Las Vegas,  Los
Angeles and San  Francisco in order to redeploy  narrow-body  aircraft into more
profitable  markets such as Chicago-Midway to New York and San Juan. The Company
has served  Indianapolis for 25 years through the Ambassadair Travel Club and in
scheduled  service  since 1986.  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 nine months ended  September  30,  1998,  scheduled
service at Indianapolis  accounted for approximately  16.4% of scheduled service
ASMs and 13.1% of scheduled service departures,  as compared to 20.2% and 18.9%,
respectively, in the nine months ended September 30, 1997.

The  Company's  San Juan,  Puerto Rico service  accounted  for 6.1% of scheduled
service ASMs and 4.4% of scheduled  service  departures  in the third quarter of
1998, as compared to 4.6% and 4.1%, respectively,  in the third quarter of 1997.
The Company provided nonstop service from San Juan to Orlando and St. Petersburg
in both quarters,  although frequencies to Orlando were significantly  increased
in the third  quarter of 1998 as  compared  to the third  quarter  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 third quarter
of 1997.  During the nine months ended September 30, 1998,  scheduled service at
San Juan accounted for approximately  5.4% of scheduled service ASMs and 4.4% of
scheduled service departures, as compared to 3.5% and 3.3%, respectively, in the
nine months ended September 30, 1997.

The Company's New York service  accounted for 5.1% of scheduled service ASMs and
6.7% of scheduled  service  departures in the third quarter of 1998, as compared
to 5.0% and 6.9%,  respectively,  in the third 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 from
Indianapolis  were  discontinued  in the fall of  1997,  and  services  from 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, 1998. During the
nine months ended  September 30, 1998,  scheduled  service at New York accounted
for  approximately  4.6% of scheduled service ASMs and 5.6% of scheduled service
departures, as compared to 2.7% and 3.8%, respectively, in the nine months ended
September 30, 1997.

The Company's Milwaukee service accounted for 2.0% of scheduled service ASMs and
1.8% of scheduled  service  departures in the third quarter of 1998, as compared
to 1.9% and  1.9%,  respectively,  in the third  quarter  of 1997.  The  Company
provided nonstop service to Orlando in both quarters  although  frequencies were
increased  slightly in the third  quarter of 1998 as compared to the same period
of 1997. The Company believes that in the Orlando market,  it is the only direct
low-cost choice from Milwaukee. During the nine months ended September 30, 1998,
scheduled  service at Milwaukee  accounted for  approximately  3.5% of scheduled
service ASMs and 3.0% of scheduled service  departures,  as compared to 4.2% and
4.4%, respectively, in the nine months ended September 30, 1997.

The Company  continues to evaluate the  profitability  of its scheduled  service
markets  and  expects  to adjust  its  service  from time to time.  The  Company
believes  that  scheduled  service  yields and load  factors in the first  three
quarters  of  1998  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 17.8% in the
third  quarter of 1998,  and 27.5% in the nine months ended  September 30, 1998,
and to operate with a higher load factor in both  comparative  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 nine 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  have  been  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  committed.  Commercial charter revenues
accounted  for 25.9% of  consolidated  revenues in the third quarter of 1998, as
compared to 30.4% in the third  quarter of 1997,  and for 25.1% of  consolidated
revenues in the nine months ended  September  30, 1998,  as compared to 31.0% in
the same period of 1997.

The Company is addressing its seat capacity  limitations in the commercial  (and
military/government)   charter   business  units  through  the   acquisition  of
long-range  Lockheed  L-1011  series 500  aircraft.  In July 1998,  the  Company
committed to the purchase of five such aircraft from Royal  Jordanian  Airlines,
for delivery  between the third quarter of 1998 and the second  quarter of 1999.
Although  Lockheed L-1011 series 500  maintenance  procedures and cockpit design
are similar 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.  The
Company  expects  to  place  these  aircraft  into  service  in  commercial  and
military/government  charter operations between December 1998 and December 1999,
which would provide a substantial  increase in available seat capacity for these
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 September 30,
                                              1998             1997       Inc (Dec)     % Inc (Dec)
                                              ----             ----       ---------     -----------
<S>                                          <C>              <C>             <C>            <C>   
Departures (b)                               2,521            2,710           (189)          (6.97)
Block Hours (c)                              9,527           10,425           (898)          (8.61)
RPMs (000s) (d)                            972,345        1,063,118        (90,773)          (8.54)
ASMs (000s) (e)                          1,176,448        1,271,372        (94,924)          (7.47)
Passengers Enplaned (g)                    393,948          416,964        (23,016)          (5.52)
Revenue $(000s)                             62,782           64,107         (1,325)          (2.07)
RASM in cents (h)                             5.34             5.04            0.30            5.95
- - ----------------------------------- --------------- ---------------- --------------- ---------------

- - ----------------------------------- ----------------------------------------------------------------
                                                        Nine Months Ended September 30,
                                              1998             1997       Inc (Dec)     % Inc (Dec)
Departures (b)                               7,573            8,712         (1,139)         (13.07)
Block Hours (c)                             26,577           30,268         (3,691)         (12.19)
RPMs (000s) (d)                          2,478,914        2,803,584       (324,670)         (11.58)
ASMs (000s) (e)                          3,110,695        3,390,689       (279,994)          (8.26)
Passengers Enplaned (g)                  1,309,403        1,535,560       (226,157)         (14.73)
Revenue $(000s)                            178,468          184,912         (6,444)          (3.48)
RASM in cents (h)                             5.74             5.45            0.29            5.32
- - ----------------------------------- --------------- ---------------- --------------- ---------------
</TABLE>

See footnotes (b) through (h) on pages 12-13.

Commercial charter revenues decreased 2.0% to $62.8 million in the third quarter
of 1998, as compared to $64.1  million in the third quarter of 1997.  Commercial
charter RPMs  decreased  8.5% to 972.3 million in the third quarter of 1998 from
1.063 billion in the third quarter of 1997,  while ASMs  decreased 7.5% to 1.176
billion from 1.271 billion. Commercial charter RASM increased 6.0% to 5.34 cents
from 5.04 cents between the same periods.  Commercial charter passengers boarded
decreased  5.5% to 393,948 in the third  quarter of 1998, as compared to 416,964
in the third quarter of 1997; departures decreased 7.0% to 2,521, as compared to
2,710;  and block hours  decreased 8.6% to 9,527,  as compared to 10,425 between
the same periods.

Commercial  charter revenues decreased 3.5% to $178.5 million in the nine months
ended September 30, 1998, as compared to $184.9 million in the nine months ended
September 30, 1997.  Commercial charter RPMs decreased 11.6% to 2.479 billion in
the nine months ended  September  30, 1998 from 2.804 billion in the same period
of  1997,  while  ASMs  decreased  8.3% to 3.111  billion  from  3.391  billion.
Commercial charter RASM increased 5.3% to 5.74 cents from 5.45 cents between the
same periods. Commercial charter passengers boarded decreased 14.7% to 1,309,403
in the nine months ended  September  30,  1998,  as compared to 1,535,560 in the
same period of 1997;  departures decreased 13.1% to 7,573, as compared to 8,712;
and block hours  decreased  12.2% to 26,577,  as compared to 30,268  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.  Track charter  accounted for approximately
$55.9  million in  revenues in the third  quarter of 1998,  as compared to $54.8
million in the same period of 1997, and comprised  approximately  $150.0 million
in revenues in the nine months ended  September  30, 1998, as compared to $155.9
million in the same period of 1997.

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  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.  Specialty
charter  accounted  for  approximately  $3.9  million in  revenues  in the third
quarter of 1998,  as  compared to $7.7  million in the same period of 1997,  and
comprised  approximately  $20.3  million in revenues  in the nine  months  ended
September 30, 1998, as compared to $22.4 million in the same period of 1997.

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.

MilitarylGovernment  Charter  Revenues.  The following tables set forth, for the
periods   indicated,   certain  key  operating   and  financial   data  for  the
military/government flight operations of the Company.
<TABLE>
<CAPTION>
- - -------------------------------- ---------------------------------------------------------------
                                                      Three Months Ended September 30,
                                           1998            1997       Inc (Dec)     % Inc (Dec)
                                           ----            ----       ---------     -----------
<S>                                       <C>             <C>              <C>           <C>   
Departures (b)                            1,141           1,190            (49)          (4.12)
Block Hours (c)                           4,118           4,475           (357)          (7.98)
RPMs (000s) (d)                         204,279         252,031        (47,752)         (18.95)
ASMs (000s) (e)                         467,118         520,180        (53,062)         (10.20)
Passengers Enplaned (g)                  50,145          62,102        (11,957)         (19.25)
Revenue $(000s)                          30,167          31,456         (1,289)          (4.10)
RASM in cents (h)                          6.46            6.05            0.41            6.78
- - -------------------------------- --------------- --------------- --------------- ---------------


- - -------------------------------- ---------------------------------------------------------------
                                                      Nine Months Ended September 30,
                                           1998            1997       Inc (Dec)     % Inc (Dec)
                                           ----            ----       ---------     -----------
Departures (b)                            3,600           3,917           (317)          (8.09)
Block Hours (c)                          13,475          15,071         (1,596)         (10.59)
RPMs (000s) (d)                         691,580         848,575       (156,995)         (18.50)
ASMs (000s) (e)                       1,580,959       1,750,832       (169,873)          (9.70)
Passengers Enplaned (g)                 168,301         218,945        (50,644)         (23.13)
Revenue $(000s)                          99,295         104,016         (4,721)          (4.54)
RASM in cents (h)                          6.28            5.94            0.34            5.72
- - -------------------------------- --------------- --------------- --------------- ---------------
</TABLE>

See footnotes (b) through (h) on pages 12-13.

Military/government  charter  revenues  decreased  4.1% to $30.2  million in the
third  quarter of 1998,  as  compared to $31.5  million in the third  quarter of
1997.  In the third  quarter  of 1998,  the  Company's  U.S.  military  revenues
represented  12.4% of consolidated  revenues,  as compared to 14.9% in the third
quarter of 1997.  U.S.  military  RPMs  decreased  18.9% to 204.3 million in the
third quarter of 1998,  from 252.0  million in the third quarter of 1997,  while
ASMs  decreased  10.2%  to 467.1  million  from  520.2  million.  Military  RASM
increased 6.8% to 6.46 cents from 6.05 cents between the same time periods. U.S.
military  passengers  boarded  decreased 19.3% to 50,145 in the third quarter of
1998, as compared to 62,102 in the third quarter of 1997;  departures  decreased
4.1% to 1,141, as compared to 1,190; and block hours decreased 8.0% to 4,118, as
compared to 4,475 between the same periods.

Military/government charter revenues decreased 4.5% to $99.3 million in the nine
months  ended  September  30,  1998,  as compared to $104.0  million in the nine
months ended  September 30, 1997.  In the nine months ended  September 30, 1998,
the Company's U.S. military revenues represented 14.0% of consolidated revenues,
as compared to 17.4% in the nine months ended September 30, 1997. U.S.  military
RPMs  decreased  18.5% to 691.6  million in the nine months ended  September 30,
1998,  from 848.6 million in the same period of 1997,  while ASMs decreased 9.7%
to 1.581 billion from 1.751 billion.  Military RASM increased 5.7% to 6.28 cents
from 5.94 cents between the same time periods.  U.S. military passengers boarded
decreased  23.1% to 168,301 in the nine months  ended  September  30,  1998,  as
compared to 218,945 in the same  period of 1997;  departures  decreased  8.1% to
3,600,  as compared  to 3,917;  and block hours  decreased  10.6% to 13,475,  as
compared to 15,071 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, the Company has entered into a contractor teaming arrangement
with four other cargo airlines.  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 are generally 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   committed   up  to  four   Boeing   757-200   aircraft   to  the
military/government  charter business in the first nine months of 1998 and 1997,
although  approximately  9.7% fewer ASMs were  provided to this business unit in
the nine months  ended  September  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 nine  months  ended
September 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 tends 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.

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
to its Ambassadair club members and through its ATA Vacations  subsidiary to the
general public. In the third quarter of 1998, ground package revenues  increased
15.1% to $6.1 million, as compared to $5.3 million in the third quarter of 1997,
and in the nine  months  ended  September  30,  1998,  ground  package  revenues
increased 8.0% to $17.6 million, as compared to $16.3 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 third quarter of 1998,  total packages sold increased 21.8% as
compared to the third quarter of 1997, and were unchanged between the nine month
periods ended  September 30, 1998 and 1997. The average  revenue earned for each
ground package sold increased  18.7% and 22.7%,  respectively,  between the same
sets of 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 third  quarter and the nine months  ended  September  30, 1998,
total packages sold decreased 23.3% and 10.5%, respectively,  as compared to the
same periods of 1997,  while the average  revenue earned for each ground package
sold  increased  3.7% between the third quarters of 1998 and 1997, and decreased
4.2% between the nine month periods ended September 30, 1998 and 1997.

The number of ground packages sold and the average revenue earned by the Company
for a ground  package  sale are 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  6.3% to $8.4  million  in the  third  quarter  of 1998,  as
compared  to $7.9  million in the third  quarter of 1997,  and by 46.4% to $30.3
million in the nine  months  ended  September  30,  1998,  as  compared to $20.7
million in the same period of 1997.

In the third  quarter of 1998,  as  compared to the third  quarter of 1997,  the
Company recorded $0.8 million more in cancellation and  administrative  fees and
$0.4  million  more in cargo and other  affiliate  company  revenues,  partially
offset by $0.2  million  less  revenue  from the sales of surplus  and  obsolete
aircraft parts, and $0.7 million less revenue from providing  substitute service
to other  airlines.  In the nine months ended September 30, 1998, as compared to
the same period of 1997,  the Company  earned $5.4  million  more in  substitute
service revenues, $2.4 million more in cancellation and administrative fees, and
$1.6  million  more in cargo and other  affiliate  company  revenues,  partially
offset by $0.5  million  less  revenue  from the sale of  surplus  and  obsolete
aircraft parts.

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.  The Company also
increased its  administrative  fee for  change-of-reservation  on non-refundable
scheduled  service tickets from $50 to $60 per change effective August 1998, and
the volume of such fees earned also increased between years in proportion to the
increase in scheduled service passengers boarded.

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  local,  state and federal taxes.
Salaries,  wages and  benefits  expense in the third  quarter of 1998  increased
22.5% to $53.4  million  from $43.6  million in the third  quarter of 1997,  and
increased  21.7% to $155.8 million in the nine months ended  September 30, 1998,
as compared to $128.0 million in the same period of 1997.

The Company  increased  its  average  equivalent  employees  by 20.0% and 17.9%,
respectively,  between the three and nine month periods ended September 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 nine
months of 1998 was also needed to correct for certain employee  shortages in the
first  nine  months  of  1997,  particularly  in the  areas  of  cockpit  crews,
reservations  agents and airframe and power plant  mechanics.  Between the third
quarter  of 1998 and the third  quarter of 1997,  jet  departures  increased  by
12.4%, jet block hours increased by 6.5% and jet passengers boarded increased by
13.9%. Between the nine months ended September 30, 1998 and 1997, jet departures
increased  by  16.5%,  jet block  hours  increased  by 12.4% 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)
decreased  0.3% between the third  quarters of 1998 and 1997,  and  increased by
0.3% between the nine month  periods ended  September  30, 1998 and 1997.  While
most  employees  received wage rate increases  between years,  new employees are
generally  hired at lower  average  starting  rates of pay than  those  rates in
effect for more senior employees.  The increase in new employees between periods
largely offset the wage rate increases applicable to more senior employees.

In the three and nine months ended September 30, 1998, the Company recorded $1.3
million and $6.5 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  17.5% in the third quarter
of 1998 to 1.41 cents,  as compared to 1.20 cents in the third  quarter of 1997,
and the cost per ASM  increased  10.6% in the nine months  ended  September  30,
1998, to 1.46 cents,  as compared to 1.32 cents in the same period of 1997. This
unit-cost  increase  was  attributable  to the faster  rate of growth in average
equivalent  employees between years and to the variable  compensation  earned in
1998, which was not earned in 1997.

Fuel and Oil. Fuel and oil expense decreased 14.8% to $35.6 million in the third
quarter of 1998, as compared to $41.8 million in the third quarter of 1997,  and
decreased 9.5% to $107.6 million in the nine months ended September 30, 1998, as
compared to $118.9 million in the same period of 1997. These decreases  occurred
despite the Company consuming 6.8% and 10.1%, respectively,  more gallons of jet
fuel for flying  operations in the third quarter and nine months ended September
30, 1998, as compared to the same periods of 1997, which resulted in an increase
in fuel expense of approximately  $2.8 million and $12.1 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
38,003 jet block hours in the third  quarter of 1998,  as compared to 35,683 jet
block hours in the same period of 1997,  an increase of 6.5%  between  quarters,
and flew 110,372 jet block hours in the nine months ended September 30, 1998, as
compared to 98,226 jet block  hours in the same  period of 1997,  an increase of
12.4% between periods.

During the third quarter and nine months ended September 30, 1998, the Company's
average  cost per  gallon of jet fuel  consumed  decreased  by 19.0% and  19.3%,
respectively,  as compared to the same periods of 1997,  resulting in a decrease
in fuel and oil  expense  of  approximately  $8.4  million  and  $25.8  million,
respectively,  between  comparable  periods.  This  reduction  in fuel price was
experienced  generally in the airline  industry in the first nine 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.  In the first
quarter of 1998 the Company  recorded $1.1 million in fuel and oil expense under
the swap  agreement,  and recorded  $0.3 million 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.

The Company did not enter into any fuel price hedge agreements  during the third
quarter of 1998,  although  such hedge  agreements  have been entered into for a
portion of expected fuel consumption in the fourth quarter of 1998 and the first
quarter of 1999.

Also during the nine months  ended  September  30,  1998,  the Company  incurred
approximately  $0.5  million in higher fuel and oil expense than was incurred in
the nine months ended September 30, 1997 to operate the ATA Connection Jetstream
31 aircraft pursuant to its agreement with Chicago Express.

Fuel and oil expense  decreased 19.1% to 0.93 cents per ASM in the third quarter
of 1998,  as  compared to 1.15 cents per ASM in the third  quarter of 1997,  and
decreased  17.2% to 1.01 cents per ASM in the nine months  ended  September  30,
1998,  as compared to 1.22 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.


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 incurred when the Company's aircraft fly over certain foreign airspace.

Handling, landing and navigation fees increased by 11.6% to $22.2 million in the
third  quarter of 1998,  as  compared to $19.9  million in the third  quarter of
1997, and increased 5.7% to $57.5 million in the nine months ended September 30,
1998, as compared to $54.4 million in the same period of 1997.  During the three
and nine month periods ended September 30, 1998, the average cost per system jet
departure  for   third-party   aircraft   handling   decreased  2.3%  and  5.7%,
respectively,  as  compared  to the same  periods of 1997.  The total  number of
system-wide jet departures between the third quarters of 1998 and 1997 increased
by 12.4% to 11,875 from  10,567,  resulting  in  approximately  $2.1  million in
volume-related  handling and landing expense increases between periods,  and the
total number of system-wide jet departures  between the nine month periods ended
September 30, 1998 and 1997 increased by 16.5% to 34,749 from 29,840,  resulting
in  approximately  $7.0 million in  volume-related  handling and landing expense
increases between years.

These volume-related  increases were partially offset,  however, by decreases of
approximately    $0.2    million   and   $2.5    million,    respectively,    in
price-and-mix-related handling and landing expenses for the three and nine month
periods  ending  September  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 U.S.  domestic  airports.  As a result of
the shift of revenue  production  towards  scheduled  service  operations in the
three and nine month periods  ended  September 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 nine months ended  September 30, 1998,  approximately
80.5% and 80.8%,  respectively,  of the Company's jet  departures  were operated
with narrow-body aircraft,  as compared to 78.0% and 77.7%,  respectively in the
same periods of 1997;  and 82.5% and 82.6%,  respectively,  of the Company's jet
departures  in the three and nine  months  ended  September  30,  1998 were from
domestic locations,  as compared to 74.7% and 75.6%,  respectively,  in the same
periods of 1997.

The cost per ASM for handling,  landing and  navigation  fees  increased 5.5% to
0.58 cents in the third quarter of 1998, from 0.55 cents in the third quarter of
1997,  and decreased  3.6% to 0.54 cents in the nine months ended  September 30,
1998, as compared to 0.56 cents in the same period of 1997.

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 12.0% to
$18.6  million in the third quarter of 1998, as compared to $16.6 million in the
third quarter of 1997,  and increased  26.7% to $58.3 million in the nine months
ended  September  30, 1998,  as compared to $46.0  million in the same period of
1997.

Depreciation expense attributable to owned airframes, leasehold improvements and
engines increased $1.1 million and $2.1 million,  respectively, in the three and
nine months ended  September  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 periods 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 $0.8 million in the
third  quarter of 1998,  as  compared  to the same  period of 1997,  and by $1.7
million in the nine months ended  September  30,  1998,  as compared to the nine
months ended September 30, 1997.

Amortization of capitalized engine and airframe overhauls increased $2.0 million
and $8.3 million, respectively, in the three and nine months ended September 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,  six of which were
delivered  new from the  manufacturer  between late 1995 and mid- 1998,  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 7.6% and 17.5%,  respectively,  and cycles
increased  13.4% and 21.3%,  respectively,  in the three and nine  months  ended
September 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  $2.6  million and $6.6  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  have now
undergone their first overhauls under the Company's maintenance program.

In the third  quarter of 1998 engine and airframe  amortization  expense for the
Company's Lockheed L-1011 fleet was approximately $0.4 million lower than in the
third quarter of 1997, due primarily to the realization of manufacturer' credits
applied to overhaul costs in that period. In the nine months ended September 30,
1998,  such engine and  airframe  amortization  was  approximately  $1.4 million
higher than in the same  period of 1997.  This  increase  was  primarily  due to
increases  in total  engine and  airframe  overhauls  in service  between  those
periods, and was also partly due to slightly more flight activity for this fleet
type.  Lockheed L-1011 block hours increased 0.6%, and cycles  increased 0.4% in
the nine months  ended  September  30,  1998,  as compared to the same period of
1997.

The cost of engine  overhauls that become worthless due to early engine failures
and which  cannot be  economically  repaired  is  charged  to  depreciation  and
amortization   expense  in  the  period  the  engine  fails.   Depreciation  and
amortization  expense attributable to these write-offs decreased $0.9 million in
the  third  quarter  of 1998 as  compared  to the  third  quarter  of 1997,  and
increased  $1.2 million in the nine months ended  September 30, 1998 as compared
to the same period of 1997. When these early engine failures can be economically
repaired, the related repairs are charged to aircraft maintenance, materials and
repairs expense.

Effective July 1, 1998, the Company extended the estimated useful life of the 13
owned Lockheed  L-1011 series 50 and series 100 aircraft to a common  retirement
date of December  2004,  and also  reduced the  estimated  salvage  value of the
related airframes,  engines and rotables. The effect of this change in estimate,
as is more fully explained in footnote 4, was to reduce depreciation  expense in
the three and nine months ended September 30, 1998 by $972,000.

Depreciation  and  amortization  expense per ASM increased 8.9% to 0.49 cents in
the third  quarter of 1998,  as compared  to 0.45 cents in the third  quarter of
1997, and increased  17.0% to 0.55 cents in the nine months ended  September 30,
1998, as compared to 0.47 cents in the same period of 1997. These increases were
primarily due to the increased  amount of overhaul cost incurred to maintain the
Company's  Boeing 727-200 and Lockheed L-1011  airframes and engines.  Airframes
and engines which  originally  enter the Company's fleet from time to time often
do not require such overhauls until several years later. Therefore,  units added
to the Company's  fleet over the last several years are currently  scheduled for
or are undergoing overhaul. Such overhaul expense incurred and to be incurred is
incremental in comparison to prior periods.  Although the Company's fleet of new
Boeing  757-200  aircraft has not yet begun this  initial  overhaul  cycle,  the
Company anticipates that it will do so beginning in late 1998 and 1999, at which
time increased overhaul  amortization  expense per ASM will be incurred for this
fleet type as well.

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  decreased  5.3% to $14.4
million in the third  quarter of 1998, as compared to $15.2 million in the third
quarter of 1997,  while it  increased  3.7% to $41.6  million in the nine months
ended September 30, 1998, from $40.1 million in the same period of 1997.

The Company performed a total of 9 airframe checks on its fleet during the third
quarter of 1998, as compared to 12 such checks performed in the third quarter of
1997,  a decrease of 25.0%  between  quarters;  while for the nine months  ended
September 30, 1998, the Company  performed 45 airframe checks, as compared to 36
for the same  period in 1997,  a 25.0%  increase  between  periods.  The cost of
materials  consumed and components  repaired in association with such checks and
other maintenance  activity increased by $0.8 million between the third quarters
of 1998 and 1997,  while for the nine months ended  September  30,  1998,  these
expenses increased $2.4 million as compared to the same period of 1997.

Contract labor for the three and nine months ended  September 30, 1998 decreased
$1.2  million  and $0.2  million,  respectively,  as  compared  to the same time
periods in 1997. These reductions were due to one airframe check being performed
at a third-party  vendor location in the third quarter of 1998, as compared to 7
in the  same  period  of  1997,  and  15  airframe  checks  being  performed  at
third-party  vendor  locations in the nine months ended  September  30, 1998, as
compared to 14 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 third
quarter of 1998 were $0.2 million lower than in the third quarter of 1997, while
for the nine months ended  September 30, 1998,  return  condition  expenses were
$0.7  million  lower  than in the  same  period  of 1997,  primarily  due to the
negotiation of purchase options on some 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 9.5%
to 0.38 cents in the third  quarter of 1998,  as  compared  to 0.42 cents in the
third quarter of 1997,  while the cost per ASM  decreased  4.9% to 0.39 cents in
the nine months ended September 30, 1998, as compared to 0.41 cents for the same
period of 1997.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  third  quarter  of 1998
decreased 0.7% to $13.4 million from $13.5 million in the third quarter of 1997,
and decreased 6.2% to $39.2 million in the nine months ended September 30, 1998,
as compared to $41.8 million in the same period of 1997.

The  Company  returned  one  leased  Boeing  757-200 to the lessor in the fourth
quarter of 1997, which reduced aircraft rentals expense by $1.0 million and $3.0
million,  respectively,  in the three and nine month periods ended September 30,
1998,  as compared to the same periods of 1997. In September  1997,  the Company
purchased one Boeing 757-200, and in December 1997 purchased one Boeing 727-200,
both of which  had been  previously  leased;  such  purchases  reduced  aircraft
rentals expense by $0.9 million and $3.7 million, respectively, in the three and
nine month periods ended  September 30, 1998, as compared to the same periods of
1997. The Company took delivery of one new Boeing 757-200 from the  manufacturer
in December 1997, and a second new Boeing 757-200 in July 1998, which deliveries
increased   aircraft   rentals   expense  by  $1.5  million  and  $3.5  million,
respectively,  in the three and nine month periods ended  September 30, 1998, as
compared to the same periods of 1997.  The Company also  completed  the sale and
leaseback  of a  previously  owned  Boeing  727-200  in  September  1997,  which
increased   aircraft   rentals   expense  by  $0.2  million  and  $0.7  million,
respectively,  in the three and nine month periods ended  September 30, 1998, as
compared to the same periods of 1997.

Aircraft  rentals cost per ASM for the third  quarter of 1998 was 0.35 cents,  a
decrease  of 5.4% from 0.37  cents per ASM in the same  period of 1997,  and was
0.37 cents in the nine months ended  September  30, 1998, a decrease of 14.0% as
compared to 0.43 cents in the same period of 1997. The cancellation of operating
leases and purchase of the Boeing  757-200 and Boeing  727-200  aircraft  during
1997 was a 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 8.7% to $11.3 million in
the third  quarter of 1998, as compared to $10.4 million in the third quarter of
1997,  and increased  12.6% to $31.2 million in the nine months ended  September
30, 1998,  as compared to $27.7  million in the same period of 1997.  During the
three  and  nine  months  ended  September  30,  1998,  the  Company's   average
full-time-equivalent  cockpit  and  cabin  crew  employment  was 10.0% and 13.8%
higher,  respectively,  than in the same periods of 1997,  while jet block hours
flown  increased  by 6.5% and 12.4%,  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 average cost of hotel rooms per  full-time-equivalent  crew member increased
9.7% and 6.9%, respectively, in the three and nine month periods ended September
30, 1998,  as compared to the same periods of 1997.  Such hotel costs  increased
due to both higher room rates paid in 1998,  and due to  aircraft  flow  changes
associated  with the Company's 1998 summer schedule which resulted in more crews
terminating  their  daily  flying  away from  their home bases than in the prior
year.

The  average  cost of crew  positioning  per  full-time-equivalent  crew  member
decreased 6.7% and 9.3%, respectively, in the three and nine month periods ended
September  30, 1998, as compared to the same periods of 1997.  Crew  positioning
costs declined  primarily due to the shift of revenue production from commercial
charter and military/government  charter to scheduled service. Crews positioning
out of base for  scheduled  service  can often  position  at no cost on  Company
flights,  whereas  positioning  to remote  international  locations  for charter
service is usually done on other carriers at a substantial cost.

The average cost of crew per diem per full-time-equivalent crew member decreased
3.2% in the third quarter of 1998 as compared to the third quarter of 1997,  and
increased  0.7% in the nine months ended  September  30, 1998 ad compared to the
same period of 1997. The shift from charter to scheduled service, and the change
in scheduled  service  aircraft  flows,  had  approximate  equal and  offsetting
effects on per diem between years.

The cost per ASM for crew and other employee  travel was unchanged at 0.29 cents
in the nine month  periods ended  September 30, 1998 and 1997,  and increased by
3.4% to 0.30 cents in the third  quarter of 1998,  as  compared to 0.29 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 third quarters of
1998 and 1997,  catering  represented  81.6% and 83.5%,  respectively,  of total
passenger  service  expense,  and for the nine month periods ended September 30,
1998 and 1997,  catering  represented  83.6% and 82.8%,  respectively,  of total
passenger service expense.

The total cost of passenger service increased 2.0% to $10.2 million in the third
quarter of 1998, as compared to $10.0 million in the third quarter of 1997,  and
increased 4.3% to $26.9 million in the nine months ended  September 30, 1998, as
compared to $25.8 million in the same period of 1997. The Company  experienced a
decrease of approximately 10.2% and 7.0%, respectively, in the average unit cost
of catering each  passenger in the three and nine month periods ended  September
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 $1.9 million, respectively, of catering expense in the three and nine months
ended  September  30, 1998,  as compared to the same periods of 1997.  Total jet
passengers boarded, however,  increased 13.9% and 13.8%,  respectively,  between
the same comparative  periods,  resulting in approximately $0.9 million and $2.7
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 third quarters of 1998 and
1997 due to a 17.9%  increase in the number of delayed  flights per  system-wide
departure in the 1998 third  quarter as compared to the prior year.  In the nine
months  ended  September  30,  1998 and  1997,  such  costs  were  approximately
unchanged.

The cost per ASM of passenger  service was  unchanged at 0.27 cents in the third
quarters of 1998 and 1997,  and decreased  3.8% to 0.25 cents in the nine months
ended September 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  commissions to secure some  commercial and  military/government  charter
business.  Commissions  expense  decreased  1.4% to $6.9  million  in the  third
quarter of 1998, as compared to $7.0 million in the third  quarter of 1997,  and
increased 9.7% to $21.5 million in the nine months ended  September 30, 1998, as
compared to $19.6 million in the same period of 1997.

Scheduled  service  commissions  expense  increased  by $0.1  million  and  $2.0
million, respectively,  between the three and nine month periods ended September
30, 1998 and 1997.  These  increases  were lower than the related  increases  of
32.3% and  41.7%,  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 nine month periods ended September 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 nine month periods ended September 30, 1998 and 1997.

The cost per ASM of commissions expense was unchanged at 0.20 cents for the nine
month periods  ended  September  30, 1998 and 1997,  and decreased  5.3% to 0.18
cents in the third  quarter  of 1998,  as  compared  to 0.19  cents in the third
quarter of 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 29.3% to $5.3 million
in the third  quarter of 1998,  as compared to $4.1 million in the third quarter
of 1997, and increased 51.4% to $16.5 million in the nine months ended September
30,  1998,  as compared to $10.9  million in the same period of 1997.  Scheduled
service  ASMs  increased  17.8% and 27.5%,  respectively,  in the three and nine
months ended September 30, 1998, as compared to the same periods of 1997.

CRS fees increased $0.5 million and $2.4 million, respectively, in the three and
nine month periods ended  September 30, 1998, as compared to the same periods of
1997,  due to both a 28.4%  and  43.2%  increase,  respectively,  in  total  CRS
bookings  made  for  the  expanded   scheduled  service  business  unit  between
comparative periods, and due to a 4.7% and 8.1% 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 $0.7 million between the nine month periods
ended  September  30, 1998 and 1997,  primarily  due to higher  toll-free  usage
related to higher scheduled service reservations activity.  Toll-free costs were
not  significantly  different between the third quarter of 1998 and 1997. Credit
card discount expense increased $0.7 million and $2.4 million,  respectively, in
the three and nine month periods ended  September 30, 1998 and 1997, as compared
to the same  periods of 1997,  due to higher 1998 earned  revenues in  scheduled
service which were sold using credit cards as payment.

Other selling cost per ASM increased 27.3% to 0.14 cents in the third quarter of
1998,  as compared to 0.11 cents in the same quarter of the previous  year,  and
increased  36.4% to 0.15 cents in the nine months ended  September  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.

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  increased  13.3% to $5.1  million in the third  quarter of
1998,  as compared to $4.5 million in the third  quarter of 1997,  and increased
7.1% to $15.0  million in the nine months ended  September 30, 1998, as compared
to $14.0 million in the same period of 1997.  The number of  Ambassadair  ground
packages  sold in the  nine-month  period ended  September  30, 1998,  increased
21.8%,  as compared to the same period of 1997,  while the number of Ambassadair
ground  packages sold was unchanged in the third  quarters of 1998 and 1997. The
average cost of Ambassadair  ground  packages sold increased by 17.0% and 29.8%,
respectively, between the three and nine month periods ended September 30, 1998,
as  compared to the same  periods of 1997.  The number of ATA  Vacations  ground
packages  sold in the three and  nine-month  periods  ended  September  30, 1998
decreased  23.3% and 10.5%,  respectively,  as compared  to the same  periods of
1997,  while the average cost of ATA Vacations ground packages sold increased by
4.6% and decreased by 7.6%, respectively.

The cost per ASM of ground  packages  increased  8.3% to 0.13 cents in the third
quarter of 1998,  as  compared to 0.12 cents in the third  quarter of 1997,  and
remained unchanged at 0.14 cents in the nine months ended September 30, 1998 and
1997.

Advertising.  Advertising  expense  increased 37.5% to $4.4 million in the third
quarter of 1998, as compared to $3.2 million in the  comparable  period of 1997,
and  increased  36.7% to $13.4  million in the nine months ended  September  30,
1998, as compared to $9.8 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 nine month periods ended September 30,
1998,  consistent  with the  Company's  overall  strategy  to enhance  scheduled
service RASM through increases in load factor and yield.

The  36.7%  increase  in total  advertising  expense  in the nine  months  ended
September  30, 1998,  was smaller than the 41.7%  increase in scheduled  service
revenues in the same period of 1998,  since the majority of the Company's growth
in the first nine  months of 1998 was from  increased  frequencies  at  existing
gateway cities such as Chicago-Midway,  thus providing advertising  efficiencies
in  the  1998  period,  as  compared  to the  prior  year.  Such  market-related
efficiency was not achieved in the third quarter of 1998, however,  during which
advertising costs increased 37.5%, and scheduled service revenues grew by 32.3%,
as compared  to the prior year.  This lower  efficiency  was due to  temporarily
higher advertising support required in the second and third quarters of 1998 for
the introduction of the Company's new services to Dallas-Ft.  Worth, Denver, San
Juan, and New York's La Guardia airport, as well as to launch the Company's fall
promotions in September 1998.

The cost per ASM of  advertising  increased  33.3%  to 0.12  cents in the  third
quarter of 1998,  as  compared to 0.09 cents in the third  quarter of 1997,  and
increased by 20.0% to 0.12 cents in the nine months ended September 30, 1998, as
compared to 0.10 cents in the same period of 1997.

Facility and Other Rentals.  Facility and other rentals includes the cost of all
ground facilities that are leased by the Company such as airport space, regional
sales  offices  and general  offices.  The cost of  facility  and other  rentals
increased 9.1% to $2.4 million in the third quarter of 1998, as compared to $2.2
million in the third quarter of 1997,  and increased 6.1% to $7.0 million in the
nine months ended  September  30, 1998,  as compared to $6.6 million in the same
period of 1997.  The rate of growth in  facilities  costs  between  periods  was
comparable to the 4.5% and 9.7% rates of ASM growth, respectively,  in the three
and nine-month periods ended September 30, 1998 and 1997, due to the addition of
new  facilities  for  services  to  Denver,  Dallas-  Ft.  Worth and New  York's
LaGuardia airport between periods.

The cost per ASM for facility and other  rentals was  unchanged at 0.06 cents in
the third  quarters  of 1998 and 1997,  and was  unchanged  at 0.07 cents in the
nine-month periods ended September 30, 1998 and 1997.

Other  Operating  Expenses.  Other operating  expenses  increased 19.9% to $16.3
million in the third  quarter of 1998, as compared to $13.6 million in the third
quarter of 1997,  and increased  19.8% to $47.7 million in the nine months ended
September  30,  1998,  as compared to $39.8  million in the same period of 1997.
Other operating expenses which experienced significant changes between the third
quarters and nine months ended  September 30, 1998 and 1997  included:  (i) $0.7
million and $2.9  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 three  quarters of 1998,  which were not served
in 1997;  (ii) $0.1  million and $2.0  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;  and (iii) $0.8 million and $0.3 million,  respectively,
in higher general, hull and liability insurance costs.

Other  operating cost per ASM increased 16.2% to 0.43 cents in the third quarter
of 1998, as compared to 0.37 cents in the third  quarter of 1997,  and increased
9.8% to 0.45 cents in the nine months ended  September  30, 1998, as compared to
0.41 cents in the same period of 1997.

Interest  Income and  Expense.  Interest  expense in the third  quarter and nine
months ended  September  30, 1998,  increased to $3.2 million and $9.7  million,
respectively,  as compared to $2.5  million and $5.8 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 third quarter and nine months ended
September 30, 1998, the Company's weighted average borrowings were approximately
$151.3 million and $152.3 million,  respectively,  as compared to $119.0 million
and $99.0 million in the comparable periods of 1997.

The weighted  average  effective  interest  rates  applicable  to the  Company's
borrowings in the third quarter and nine months ended  September 30, 1998,  were
8.47% and 8.47%, respectively,  as compared to 8.45% and 7.86% 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 $1.1 million and
$3.3  million,  respectively,  in  interest  income in the three and nine months
ended September 30, 1998, as compared to $0.6 million and $0.8 million earned in
the same periods of 1997.

Income Tax Expense

In the third  quarter of 1998,  the Company  recorded $8.4 million in income tax
expense applicable to $20.8 million of pre-tax income for that period,  while in
the third  quarter of 1997  income tax expense of $1.8  million  was  recognized
pertaining to pre-tax income of $3.6 million. In the nine months ended September
30, 1998, income tax expense of $26.1 million was recorded,  as compared to $5.2
million in the same period of 1997.  The effective  tax rates  applicable to the
three  and nine  months  ended  September  30,  1998,  were  40.4%,  and  40.4%,
respectively, as compared to 51.1% and 55.2% 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 nine months ended September 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.

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 nine  months  ended  September  30, 1998 and 1997,  net cash  provided by
operating  activities was $131.9 million and $70.7  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,  higher accrued expenses and other
factors.

Net cash used in  investing  activities  was $115.6  million and $60.7  million,
respectively, for the nine month periods ended September 30, 1998 and 1997. Such
amounts  primarily  included  capital  expenditures  totaling $115.6 million and
$63.5  million,  respectively,  for  engine  and  airframe  overhauls,  airframe
improvements,  hushkit  installations,  the purchase of rotable  parts,  and for
purchase  deposits  made on Boeing  757-200  and  Lockheed  L-1011-500  aircraft
scheduled to be delivered by the end of 1999.

Net cash  used in  financing  activities  was  $9.6  million  and $1.2  million,
respectively,  for the nine months ended September 30, 1998 and 1997.  Financing
activities 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 $6.4 million in long-term debt  reductions,  partially offset by $1.6
million in proceeds  from the issuance of common stock in  association  with the
exercise of stock options by employees.

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 nine total  aircraft to be  delivered  between  late 1995 and late
1999. In conjunction  with the Boeing  purchase  agreement,  the Company entered
into a separate  agreement with Rolls-Royce  Commercial Aero Engines Limited for
19 RB211-535E4  engines to power the nine 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 late
1998  delivery of the final two engines  covered by this  agreement,  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 six aircraft under these agreements in September
and December 1995,  November and December 1996, November 1997 and July 1998, all
of which were financed under leases accounted for as operating leases. The final
three deliveries under this agreement are scheduled for December 1998, September
1999 and October 1999.  Advanced payments totaling  approximately  $19.2 million
($6.4  million  per  aircraft)  are  required  prior to  delivery  of the  three
remaining aircraft, with the remaining purchase price payable at delivery. As of
September 30, 1998 and 1997 the Company had recorded  fixed asset  additions for
$12.7 million and $10.6 million,  respectively,  in advanced payments applicable
to aircraft  scheduled for future  delivery.  The Company intends to finance the
remaining  three   deliveries  under  this  agreement   through   sale/leaseback
transactions accounted for as operating leases.

In July 1998 the  Company  committed  to the  purchase of five  Lockheed  L-1011
series 500 aircraft,  three spare engines,  and certain  associated spare parts.
These aircraft are powered by Rolls-Royce  RB211-524B4-02  engines.  The Company
accepted  delivery of the first  aircraft  under this purchase  agreement in the
third quarter of 1998, and expects to accept  delivery of each of the additional
four aircraft in November 1998,  January 1999,  March 1999, and June 1999.  Upon
delivery of each aircraft, the Company intends to complete certain modifications
and  improvements  to the  airframes  and  interiors in order to qualify them to
operate  in  a  standard  coach  seating   configuration  of  307  seats.   Such
modifications  are  expected  to  require  approximately  90 days  from  date of
delivery of the unmodified  aircraft from the seller.  The modified aircraft are
expected to be placed into revenue  service  between  December 1998 and December
1999,  operating  primarily in the  commercial and  military/government  charter
business segments.  The Company expects that the total cost of the five modified
aircraft,  together  with spare engines and spare parts,  will be  approximately
$100.0  million.  The  Company  expects to finance  this  purchase  through  the
issuance of long-term debt.

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 October 15, 1999. The note requires  monthly  payments of $400,000 in
principal and interest from October 15, 1997, through September,  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. This note was repaid in the first quarter
of 1998.  The Company  issued a long-term  note  (secured by this  aircraft)  in
September  1998 for $6.0 million,  which  requires  repayment of $1.0 million in
October 1998 and $100,000 per month in principal and interest from November 1998
through October 2002, with the balance due in November 2002.

In the second and third quarters of 1998, the Company purchased and improved one
Lockheed L-1011-100 aircraft, which was placed into service in late July 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  September  30,  1998 and 1997,  the Company had  borrowed  $25.0  million
against its existing credit facility, all of which was repaid on October 1, 1998
and 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
September 30, 1998 and 1997;  however,  the Company did have outstanding letters
of credit  secured by this facility  aggregating  $4.1 million and $3.5 million,
respectively.
No amounts had been drawn  against  letters of credit at  September  30, 1998 or
1997.

Assets Held For Sale.  At  September  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.

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 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.

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."

State of Readiness.  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.

During the course of its inventory,  the Company  identified  approximately  693
separate  computer  infrastructure  components which are used to support various
aspects of its world-wide operations.  Such components include software packages
(both  purchased and  internally  developed),  operating  systems for computers,
computer  hardware and peripheral  devices,  local and wide-area  communications
networks,  aircraft  computers and  components,  and a variety of other items of
technology  infrastructure  including  those  associated  with the  operation of
properties and facilities.  The Company then classified each of these components
using an internal scale from 1 to 5 to designate the  seriousness  and immediacy
of impact to the Company,  should the  component  fail due to lack of compliance
with year 2000 standards,  with category 5 being the highest risk.

The Company's year 2000 project involves the completion of five specific  phases
of work. The first, or awareness phase (now 100% complete) includes the creation
of a year 2000 project team, development of written  standards and processes for
the year 2000 project, communications  to Company  employees about the year 2000
problem and the Company's approach to  addressing it, creation of year 2000 com-
pliance   standards  for  newly  acquired  technology  components,  and  written
standards and procedures for year 2000 project status reporting.

The second phase is inventory and assessment (now 100% complete), which includes
such  activities  as  creating an  inventory  of all  technology  infrastructure
components used by the Company,  developing  standards for assessing and ranking
year  2000  risk  for  such  components,  completing  risk  assessments  for all
components,  providing year 2000  certification  standards for such  components,
development of a critical vendor database,  development of renovation  standards
and guidelines,  development of testing  standards and  guidelines,  creation of
testing  environments,  developing  an  inventory  of tools  needed to  complete
assessment,  conversion  and  testing of  components,  development  of year 2000
resource budgets, and completion of high-level contingency plans.

The third phase is renovation (now 54% complete), which includes the conversion,
replacement or elimination of selected hardware platforms and devices, operating
systems,  databases,  purchased software,  utilities,  and internal and external
interfaces. Renovation requires the completion and documentation of software and
hardware  changes,  development  of  replacement  systems,  and  decommissioning
systems  to  be  eliminated.   Renovation   also  includes  the  completion  and
documentation of unit testing, and the creation of a final test plan for system,
integration  and stress testing of all changes.  Contingency  plans will also be
updated and completed, based upon completion of renovation efforts and unit test
results.

The fourth phase is validation (now 7% complete), which includes user acceptance
testing of all new or renovated components. Such testing is expected to validate
year 2000  operational  readiness of the  individual  components,  up to but not
including  testing of the integration of those  components with other components
sharing common interfaces or other interdependencies.

The fifth phase is implementation (now 4% complete),  which includes integration
testing of individual  components as to interfaces  and  interdependencies  with
other components or elements of the Company's technology infrastructure.

With  respect to the 693  computer  infrastructure  components,  the Company has
prepared  approximately  105 individual  project plans with tasks and milestones
which  define  the work to be done to  complete  the five  phases  of year  2000
readiness.  A total  of 4 plans  are now  complete.  A  total  of 65  plans  are
currently in progress and are  substantially on schedule for future  completion.
The  remaining  36 plans  have not yet  commenced,  but the  Company  expects to
complete  them prior to the end of 1999.  Of the total hours of work included in
the Company's 105 project plans, approximately 28% of such work is now complete.

The  Company  is  dependent  upon a large  number  of third  party  vendors  and
suppliers who provide essential goods and services to the Company throughout the
world.  In order to insure that essential goods and services are supplied to the
Company without  interruptions  caused by the year 2000 problem, the Company has
undertaken a "vendor year 2000 readiness" project.

Some third party vendor  relationships are very significant to the Company.  The
loss of access to some goods and services provided by some vendors, such as tour
operator and airline reservation systems,  could have severe consequences on the
Company's business operations

Under the Company's vendor readiness plan, significant Company vendors have been
grouped according to the expected safety, operations or financial impacts from a
loss of access to  essential  goods or  services  due to the  vendor  failing to
become year 2000  compliant,  and the  expected  time and effort  which would be
required to replace the non-compliant vendor with a compliant vendor. Under this
classification  system,  the Company has  identified  751 "tier 3" vendors whose
lack of year 2000  compliance  and the  resulting  loss of  essential  goods and
services,  could create  immediate  and severe  safety,  operations or financial
impact to the Company, with replacement of such vendors taking considerable time
and effort.  The Company has further classified 565 vendors as "tier 2" vendors,
which could pose  significant  safety,  operations  or financial  impacts to the
Company should they be non-year-2000  compliant,  but which impacts would not be
immediate,  and for which only  moderate  time and effort  would be  required to
locate compliant  replacement  vendors.  All remaining  significant vendors have
been classified as "tier 1" vendors  (totaling over 2,000),  none of which would
pose a  significant  safety,  operations  or  financial  impact  in the event of
non-compliance  with  year  2000  standards,  and all of which  could  easily be
replaced with alternative vendors.

In addition to the third-party  dependencies  enumerated  above,  the Company is
also highly  dependent  upon the  operation of airports and air traffic  control
systems in the United  States and in foreign  countries.  Each year the  Company
flies to over 400 individual airports world-wide which are typically operated by
governmental or  quasi-governmental  agencies.  Other governmental  agencies use
computers  to provide  essential  services  at  airports,  such as  customs  and
immigration screening and weather reporting.

As a member of the Air Transport Association Year 2000 Committee, the Company is
participating  with other  member  airlines to test and  validate  the year 2000
readiness  of the air  transportation  infrastructure  such as airports  and air
traffic control systems. As yet, no comprehensive  inventory and risk assessment
of domestic and  international  airports has been  completed,  and therefore the
Company  cannot  determine to what degree,  if any,  domestic and  international
airports are at risk of failing to meet year 2000 readiness standards.

Under the  direction  of the Air  Transport  Association  Year 2000  Committee a
separate  evaluation of  aviation-related  federal agencies is also in progress.
This  evaluation  includes  the year  2000  readiness  of the  Federal  Aviation
Administration,  particularly  with respect to the operation of the domestic air
traffic control system;  the Department of  Transportation;  the Immigration and
Naturalization   Service;   and  the  National  Weather   Service.   Based  upon
representations made by such federal agencies, they expect to be able to provide
uninterrupted  services  to  the  air  transportation  industry,  including  the
Company,  during the year 2000.  Efforts of the Air Transport  Association  Year
2000 Committee are directed  toward  completing an independent  verification  of
readiness of these agencies, which is still incomplete at this time.

Estimated Costs of Achieving Year 2000 Readiness.  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,  vendor
readiness,  aircraft and airports,  will be  approximately  $6.1  million.  Such
estimated cost includes  approximately  $2.5 million in capital  expenditures to
acquire new software and hardware to replace non-compliant  computer devices, as
well as approximately  $3.6 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. Approximately $1.8 million of this estimated cost has been
incurred as of  September  30, 1998 (of which $0.9  million was expense and $0.9
million was capital),  with the remaining $4.3 million to be incurred by the end
of 1999. 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.

Year 2000 Risks and Contingency  Plans.  The Company  believes that its computer
infrastructure  project  plans and  vendor  readiness  plan,  together  with its
participation  on  the  Air  Transport  Association  Year  2000  Committee,   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,  however, 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. 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.

The Company has developed a number of high-level  contingency  plans  addressing
how it would  respond to specific  year 2000 issues  arising from  non-compliant
computer   infrastructure   components,   vendors  and  federal  agencies.  Such
contingency  plans will be broadened and  formalized as more advanced  phases of
the Company's year 2000 project are completed, and risks in individual areas are
more thoroughly  understood and alternative  approaches to existing  systems and
components are identified. Contingency plans include such strategies as securing
alternative  vendors and adding staff to  implement  manual  workarounds,  where
feasible.

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.

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.

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.

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.

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.

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   12.4%  and  14.9%,
respectively,  of consolidated  revenues in the third quarters of 1998 and 1997,
and 14.0% and 17.4%,  respectively,  of consolidated revenues for the nine-month
periods  ended  September  30, 1998 and 1997.  No other  single  customer of the
Company accounts for more than 10% of operating revenues.

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  agents or tour  operators  to favor  other  airlines,  or to
disfavor the Company, could have a material adverse effect on the Company.

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.

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.

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.

Jet fuel comprises a significant  percentage of the total operating  expenses of
the Company, accounting for 16.2% and 20.4%, respectively, of operating expenses
in the third  quarters of 1998 and 1997, and 16.8% and 20.4%,  respectively,  of
operating  expenses in the nine-month periods ended September 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.

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.

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.

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.

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.

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.

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,  including  the  potential  acquisition  of other
business  entities by the  Company.  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.

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


<PAGE>


PART II - Other Information



Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

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

None.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.

(b)  On July 7, 1998, the Company filed a Form 8-K which  contained one exhibit.
     Exhibit 99(c) included the Company's regular monthly press release for June
     1998  traffic,  dated July 7, 1998.  On July 16, 1998,  the Company filed a
     Form 8-K which  contained  one  exhibit.  Exhibit  99(d)  included  a press
     release by the Company dated July 16, 1998 describing the Company's  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: November 14, 1998       John P. Tague
                            John P. Tague
                            President and Chief Executive Officer
                            Director




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




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




<TABLE> <S> <C>



<ARTICLE>                     5
<CIK>                         0000898904
<NAME>                        AMTRAN INC.
<MULTIPLIER>                                   1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                            SEP-30-1998
<PERIOD-END>                                 SEP-30-1998
<CASH>                                        110,807
<SECURITIES>                                      0
<RECEIVABLES>                                  26,433
<ALLOWANCES>                                    1,416
<INVENTORY>                                    17,604
<CURRENT-ASSETS>                              177,377
<PP&E>                                        611,711
<DEPRECIATION>                                287,831
<TOTAL-ASSETS>                                520,411
<CURRENT-LIABILITIES>                         188,218
<BONDS>                                           0
                             0
                                       0
<COMMON>                                       42,496
<OTHER-SE>                                     55,459
<TOTAL-LIABILITY-AND-EQUITY>                  520,411
<SALES>                                       242,414
<TOTAL-REVENUES>                              242,414
<CGS>                                             0
<TOTAL-COSTS>                                 219,517
<OTHER-EXPENSES>                                2,049
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                              3,204
<INCOME-PRETAX>                                20,848
<INCOME-TAX>                                    8,415
<INCOME-CONTINUING>                            12,433
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   12,433
<EPS-PRIMARY>                                   1.06
<EPS-DILUTED>                                   0.92
        


</TABLE>


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