AMTRAN INC
10-Q/A, 1999-10-26
AIR TRANSPORTATION, NONSCHEDULED
Previous: LIBERTY VARIABLE INVESTMENT TRUST, NSAR-A, 1999-10-26
Next: ALLSTATE CORP, 8-K, 1999-10-26



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

                                    FORM 10-Q/A

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended June 30, 1999

                                       or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 For the Transition Period From           to

Commission file number  000-21642


                                  AMTRAN, INC.
             (Exact name of registrant as specified in its charter)

            Indiana                             35-1617970
  (State or other jurisdiction of            (I.R.S.  Employer
   incorporation or organization)            Identification No.)


        7337 West Washington Street
           Indianapolis, Indiana                   46231
(Address of principal executive offices)        (Zip  Code)


                            (317) 247-4000
              (Registrant's telephone number, including area code)

                               Not applicable
(Former name, former address and former fiscal year, if changed since last
report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or  for such  shorter periods  that the registrant was
required to file such  reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes    X        No   ______

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

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

                      Applicable Only to Corporate Issuers

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

Common Stock, Without Par Value - 12,430,098 shares outstanding as of
July 30, 1999
<PAGE>

                            Explanatory Note

The following amendment to the June 30, 1999 10-Q of Amtran, Inc. (the
"Company") reflects a reclassification of approximately $4.7 million from ground
package revenue to charter revenue.  While not material to the consolidated
financial statements, the reclassification more accurately reflects the
operations of the Company's newly acquired tour operators.

Except for references to ground revenue and charter revenue in Items 1 and 2, no
other information included in the original report of Form 10-Q is amended by
this amendment.

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

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

<S>                                                                            <C>                   <C>
                                                                               June 30,          December 31,
                                                                                 1999                1998
                                                                         ------------------   -----------------
                              ASSETS                                         (Unaudited)
Current assets:
     Cash and cash equivalents ......................................     $        117,831    $        172,936
     Receivables, net of allowance for doubtful accounts
          (1999 - $1,554; 1998 - $1,163) ............................               38,734              24,921
     Inventories,  net ..............................................               29,181              19,567
     Prepaid expenses and other current assets ......................               32,361              25,604
                                                                         ------------------   -----------------
Total current assets ................................................              218,107             243,028

Property and equipment:
     Flight equipment ...............................................              676,509             557,302
     Facilities and ground equipment ................................               82,359              68,848
                                                                         ------------------   -----------------
                                                                                   758,868             626,150
     Accumulated depreciation .......................................            (329,137)           (296,818)
                                                                         ------------------   -----------------
                                                                                   429,731             329,332

Assets held for sale ...............................................                 7,176               7,176
Goodwill ...........................................................                21,452                   -
Deposits and other assets ..........................................                15,132              15,013
                                                                         ------------------   -----------------

Total assets .......................................................      $        691,598    $        594,549
                                                                         ==================   =================

               LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt ..........................      $          1,476    $          1,476
     Accounts payable ..............................................                12,275               7,158
     Air traffic liabilities .......................................                97,951              76,662
     Accrued expenses ..............................................               112,468              98,548
                                                                         ------------------   -----------------
Total current liabilities                                                          224,170             183,844

Long-term debt, less current maturities ............................               253,006             245,195
Deferred income taxes ..............................................                64,088              52,620
Other deferred items ...............................................                13,173              10,139

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  12,701,817 - 1999; 12,374,577 - 1998 ..............                52,881              47,632
     Additional paid-in-capital ....................................                10,484              11,735
     Deferred compensation - ESOP ..................................                 (533)             (1,066)
     Treasury stock: 344,052 shares 1999; 193,506 shares 1998 ......               (5,245)             (1,881)
     Retained earnings .............................................                79,574              46,331
                                                                         ------------------   -----------------
                                                                                   137,161             102,751
                                                                         ------------------   -----------------

Total liabilities and shareholders' equity .........................      $        691,598    $        594,549
                                                                         ==================   =================
</TABLE>

See accompanying notes.

<PAGE>

PART I - Financial Information
Item I - Financial Statements
<TABLE>
<CAPTION>
                                           AMTRAN, INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Dollars in thousands, except per share data)

<S>                                                                    <C>                                  <C>
                                               Three Months Ended June 30,            Six Months Ended June 30,
                                                   1999               1998               1999               1998
                                            -----------------------------------   -----------------------------------
                                              (Unaudited)        (Unaudited)        (Unaudited)        (Unaudited)
Operating revenues:
   Scheduled service ................       $       164,010    $       131,594    $       308,279    $       249,483
   Charter ..........................                92,360             90,492            199,700           184,814
   Ground package ...................                16,131              5,100             31,689             11,537
   Other ............................                12,213             11,278             22,955             21,935
                                            ----------------   ----------------   ----------------   ----------------
Total operating revenues ............               284,714            238,464            562,623            467,769
                                            ----------------   ----------------   ----------------   ----------------

Operating expenses:
   Salaries, wages and benefits .....                61,778             52,607            122,577            102,353
   Fuel and oil .....................                38,084             35,307             73,662             72,085
   Depreciation and amortization ....                24,200             21,523             45,858             39,681
   Handling, landing and navigation
    fees ............................                22,912             17,772             45,311             35,277
   Aircraft maintenance, materials
    and repairs .....................                14,390             14,380             28,131             27,195
   Aircraft rentals .................                14,138             12,923             29,382             25,849
   Ground package cost ..............                12,413              4,341             25,635              9,888
   Crew and other employee travel ...                12,137             10,497             24,268             19,888
   Commissions ......................                10,280              7,375             19,950             14,588
   Passenger service ................                 8,889              8,509             18,461             16,712
   Other selling expenses ...........                 7,153              5,572             13,348             11,179
   Advertising ......................                 4,640              4,815             10,247              9,029
   Facility and other rentals .......                 3,507              2,238              6,662              4,609
   Other ............................                19,763             15,961             39,742             31,383
                                            ----------------   ----------------   ----------------   ----------------
Total operating expenses ............               254,284            213,820            503,234            419,716
                                            ----------------   ----------------   ----------------   ----------------

Operating income                                     30,430             24,644             59,389             48,053

Other income (expense):
   Interest income ..................                 1,400              1,176              3,163              2,218
   Interest (expense) ...............               (5,044)            (3,213)           (10,118)            (6,467)
   Other ............................                    41                 42              1,836                116
                                            ----------------   ----------------   ----------------   ----------------
Other expenses ......................               (3,603)            (1,995)            (5,119)            (4,133)
                                            ----------------   ----------------   ----------------   ----------------

Income before income taxes ..........                26,827             22,649             54,270             43,920
Income taxes ........................                10,122              8,854             21,025             17,726
                                            ----------------   ----------------   ----------------   ----------------
Net income ..........................        $       16,705     $       13,795     $       33,245     $       26,194
                                            ================   ================   ================   ================

Basic earnings per common share:
Average shares outstanding ..........            12,184,437         11,624,356         12,184,113         11,595,050
Net income per share ................        $         1.37     $         1.19     $         2.73     $         2.26
                                            ================   ================   ================   ================

Diluted earnings per common share:
Average shares outstanding ..........            13,488,056         13,159,403         13,521,459         12,631,404
Net income per share ................        $         1.24     $         1.05     $         2.46     $         2.07
                                            ================   ================   ================   ================
</TABLE>


See accompanying notes.

<PAGE>

PART I - Financial Information
Item I - Financial Statements

<TABLE>
<CAPTION>
                                    AMTRAN, INC. AND SUBSIDIARIES
                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (Dollars in thousands)
                                                                       Six Months Ended June 30,
<S>                                                                   <C>                    <C>
                                                                      1999                   1998
                                                                  ------------------------------------
                                                                   (Unaudited)           (Unaudited)

Operating activities:

Net income ..............................................      $         33,245        $       26,194
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization ......................                45,858                39,681
     Deferred income taxes ..............................                11,468                11,708
     Other non-cash items ...............................                 1,563                   593
   Changes in operating assets and liabilities, net of
   effects from business acquisitions:
      Receivables .......................................               (7,832)               (3,587)
      Inventories .......................................              (10,195)                 (533)
      Prepaid expenses ..................................               (1,932)               (1,273)
      Accounts payable ..................................                 2,725                 3,673
      Air traffic liabilities ...........................                 1,979                 3,405
      Accrued expenses ..................................                 8,605                11,419
                                                               -----------------      ----------------
    Net cash provided by operating activities ...........                85,484                91,280
                                                               -----------------      ----------------

Investing activities:

Proceeds from sales of property and equipment ...........                   223                 1,039
Capital expenditures ....................................             (144,084)              (67,025)
Acquisition of businesses, net of cash acquired .........                16,673                  -
Additions to other assets ...............................              (19,955)               (1,709)
                                                               -----------------      ----------------
   Net cash used in investing activities ................             (147,143)              (67,695)
                                                               -----------------      ----------------

Financing activities:

Purchase of treasury stock ..............................               (3,364)                 (121)
Issuance of stock .......................................                 2,216                  -
Payments on short-term debt .............................                   -                 (4,750)
Proceeds from long-term debt ............................                 7,942                  -
Payments on long-term debt ..............................                 (240)              (10,640)
                                                               -----------------      ----------------
   Net cash used in financing activities ................                 6,554              (15,511)
                                                               -----------------      ----------------

Increase (decrease) in cash and cash equivalents ........              (55,105)                 8,074
Cash and cash equivalents, beginning of period ..........               172,936               104,196
                                                               -----------------      ----------------
Cash and cash equivalents, end of period ................      $        117,831        $      112,270
                                                               =================      ================

Supplemental disclosures:

Cash payments for:
   Interest .............................................      $         11,996        $        7,206
   Income taxes (refunds) ...............................                 7,270                 3,942

Financing and investing activities not affecting cash:
   Issuance of common stock associated with
     business acquisitions ..............................      $          1,735       $          -

See accompanying notes.
</TABLE>

<PAGE>

PART I - Financial Information
Item I - Financial Statements


                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    Basis of Presentation

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

      The consolidated financial statements for the quarters ended June 30, 1999
      and 1998 reflect,  in the opinion of management,  all  adjustments  (which
      include  only  normal  recurring  adjustments,  except for the  changes in
      accounting  estimates described in footnote 2) necessary to present fairly
      the  financial  position,  results of  operations  and cash flows for such
      periods.  Results  for  the  six  months  ended  June  30,  1999,  are not
      necessarily  indicative of results to be expected for the full fiscal year
      ending  December  31,  1999.  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, 1998.

2.    Changes in Accounting Estimates

       As is more fully  described in footnote 13 to the  Company's  1998 Annual
       Report on Form  10K,  due to the  addition  of five  long-range  Lockheed
       L-1011-500  aircraft to its existing fleet of 13 owned Lockheed series 50
       and 100  aircraft,  in July  1998 the  Company  implemented  a change  in
       accounting  estimate.  The  estimated  useful  lives of the series 50 and
       series 100 aircraft were extended to the end of 2004, and related salvage
       values were reduced as of this new common retirement date. This change in
       accounting  estimate  resulted in a reduction of depreciation  expense of
       $991,000  and  $1,887,000,  respectively,  in the second  quarter and six
       months  ended June 30,  1999,  and resulted in increases in net income of
       $617,000 and  $1,156,000  in the same  periods.  Basic and fully  diluted
       earnings per share for the quarter ended June 30, 1999, were increased by
       $0.05,  while  basic and  fully  diluted  earnings  per share for the six
       months ended June 30, 1999, were increased by $0.09.

       In the first quarter of 1999, the Company  purchased eight Boeing 727-200
       aircraft which had previously been financed  through leases accounted for
       as operating  leases.  As of the first  quarter of 1999,  the Company had
       also  completed  the  re-negotiation  of  certain  contract  terms on its
       remaining 15 leased Boeing 727-200 aircraft which generally  provided for
       the purchase of these  aircraft at the end of their  initial lease terms,
       extending from 1999 to 2003.  The Company will complete the  installation
       of hushkits on its entire fleet of 24 Boeing 727-200  aircraft by the end
       of 1999,  which is  necessary  to  comply  with  federal  Stage III noise
       regulations,  and which will permit the Company to operate these aircraft
       after that date.

       In the  first  quarter  of 1999,  the  Company  implemented  a change  in
       accounting  estimate to extend the estimated  useful lives of capitalized
       Boeing 727-200  airframes,  engines,  leasehold  improvements and rotable
       parts from the end of the initial lease terms of the related  aircraft to
       approximately  2010.  This change in  accounting  estimate  resulted in a
       reduction   of   depreciation   expense  of  $888,000   and   $1,775,000,
       respectively,  in the second  quarter and six months ended June 30, 1999,
       and resulted in an increase in net income of $553,000 and  $1,087,000  in
       the same respective  periods.  Basic and fully diluted earnings per share
       for the quarter ended June 30, 1999,  were  increased by $0.05 and $0.04,
       respectively,  while basic and fully  diluted  earnings per share for the
       six months ended June 30, 1999, were increased by $0.09 and $0.08.


<PAGE>


3.    Earnings per Share

      The  following  tables  set forth  the  computation  of basic and  diluted
earnings per share:
<TABLE>
<CAPTION>

                                                                      Three Months Ended June 30,
                                                                               1999 1998
                                                                ----------------------------------------

        Numerator:
<S>                                                                 <C>                     <C>
            Net income                                              $16,705,000             $13,795,000
        Denominator:
            Denominator for basic earnings per
               share - weighted average shares                       12,184,437              11,624,356
            Effect of dilutive securities:
                Employee stock options                                1,303,619               1,534,045
                Unearned restricted shares                                    -                   1,002
                                                                ----------------     -------------------
            Dilutive potential common shares                          1,303,619               1,535,047
                                                                ================     -------------------
            Denominator for diluted earnings per
              share - adjusted weighted average shares               13,488,056              13,159,403
                                                                ================
                                                                                     ===================
            Basic earnings per share                                          $          $         1.19
                                                                           1.37
                                                                ================
                                                                                     ===================
            Diluted earnings per share                                        $          $         1.05
                                                                           1.24
                                                                ================     ===================



                                                                       Six Months Ended June 30,
                                                                               1999 1998
                                                                ----------------------------------------

        Numerator:
            Net income                                              $33,245,000             $26,194,000
        Denominator:
            Denominator for basic earnings per
               share - weighted average shares                       12,184,113              11,595,050
            Effect of dilutive securities:
                Employee stock options                                1,337,346               1,035,352
                Unearned restricted shares                                    -                   1,002
                                                                ----------------     -------------------
            Dilutive potential common shares                          1,337,346               1,036,354
                                                                ----------------     -------------------
            Denominator for diluted earnings per
              share - adjusted weighted average shares               13,521,459              12,631,404
                                                                ================     ===================
            Basic earnings per share                                          $          $         2.26
                                                                           2.73
                                                                ================     ===================
            Diluted earnings per share                                        $          $         2.07
                                                                           2.46
                                                                ================     ===================
</TABLE>

4.      Acquisition of Businesses

       On  January  26,  1999,  the  Company  acquired  all  of the  issued  and
       outstanding stock of T. G. Shown Associates,  Inc., which owns 50% of the
       Amber Air  Freight  partnership.  The other  50% of the  partnership  was
       already owned by the Company. The partnership earned operating income for
       the second  quarter and six months ended June 30, 1999, of  approximately
       $1.2 million and $2.3 million,  respectively, of which approximately $0.6
       million and $1.1 million, respectively, was incremental to the Company as
       a result of the acquisition.

       On January 31, 1999, the Company  purchased the  membership  interests of
       Travel Charter International, LLC ("TCI"). This Detroit-based independent
       tour operator  primarily  offers package tours to  destinations in Mexico
       and the Caribbean,  including Aruba, Cancun and Puerto Vallarta.  ATA has
       been providing  passenger  airline services to TCI for over 14 years. TCI
       had sales in 1998 of over $53.0  million.  In the  quarter and six months
       ended June 30, 1999,  TCI's  results of  operations,  beginning  February
       1999, were  consolidated  into the Company,  which  generated  additional
       operating  revenues of  approximately  $8.4  million  and $23.3  million,
       respectively,  and additional  operating  expenses of approximately  $8.1
       million and $21.9 million,  respectively, as compared to the same periods
       of 1998.

       On April 30, 1999, the Company acquired all of the issued and outstanding
       stock of Agency Access Training Center,  Inc.  ("AATC") and Key Tours Las
       Vegas,  Inc.  ("KTLV"),  and  additionally  purchased the majority of the
       current  assets and current  liabilities  of Keytours,  Inc.  ("KTI"),  a
       Canadian  corporation.  All  three  companies  (AATC,  KTLV and KTI) were
       previously  under common control and jointly operated an independent tour
       business  in the  Detroit  metropolitan  area using the brand name of Key
       Tours, serving such leisure travel destinations as Las Vegas and Florida.
       ATA has been providing  passenger  airline services to Key Tours for over
       15 years. Key Tours had consolidated  operating revenues of approximately
       $73.0 million in 1998. In the quarter and six months ended June 30, 1999,
       the results of operations,  beginning May 1999, of the newly acquired Key
       Tours  brand  were  consolidated   into  the  Company,   which  generated
       additional operating revenues of approximately $7.9 million and operating
       expenses of approximately  $8.3 million,  as compared to the same periods
       of 1998.

       On April 30, 1999, the Company acquired all of the issued and outstanding
       stock of Chicago Express Airlines, Inc. ("Chicago Express"). Beginning in
       April 1997 the Company  had  entered  into a  code-share  agreement  with
       Chicago   Express  to  operate   passenger   airline   services   between
       Chicago-Midway  and the cities of  Indianapolis,  Milwaukee,  Des Moines,
       Dayton and Grand  Rapids  using  Jetstream  31  propeller  aircraft.  The
       agreement  was expanded to include  Lansing and Madison in October  1997.
       Under the  agreement,  the Company paid  Chicago  Express a fixed fee per
       flight for providing aircraft,  crews,  insurance and maintenance,  while
       the  Company   provided   all  other   services,   including   marketing,
       reservations,  fuel and ground  handling.  In the second  quarter and six
       months  ended June 30,  1999,  Chicago  Express'  results of  operations,
       beginning May 1999,  were  consolidated  into the Company,  replacing the
       fixed fee per flight previously recorded by the Company,  which generated
       no material change to operating expenses.


<PAGE>

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

Quarter and  Six Months Ended June 30, 1999, Versus Quarter and Six Months Ended
June 30, 1998

Overview

Amtran, Inc. and subsidiaries (the "Company") is a leading provider of scheduled
airline  services in certain  targeted  markets 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 26 years
and is the eleventh largest U.S. airline in terms of 1998 revenues. ATA provides
scheduled  service through nonstop and connecting  flights from  Chicago-Midway,
Honolulu,  Indianapolis and San Juan to 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  LaGuardia  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 second quarter of 1999, the Company  generated record operating  earnings
and net income as  compared  to any quarter in the  Company's  26-year  history.
Although all business units performed well during this period, scheduled service
continued to generate the strongest overall growth in pricing and traffic of the
Company's  major business  units.  Scheduled  service revenue per available seat
mile  ("RASM")  increased  8.5% and 7.2%,  respectively,  in the quarter and six
months ended June 30, 1999,  as compared to the same periods of 1998.  Scheduled
service available seat miles ("ASMs")  increased 14.9% and 15.2%,  respectively,
between the quarter and six months ended June 30, 1999,  as compared to the same
periods of 1998, and load factor  increased to 80.0% in the 1999 second quarter,
as compared to 78.0% in the second quarter of 1998.

Results of Operations

For the  quarter  ended June 30,  1999,  the  Company  earned  $30.4  million in
operating  income, an increase of 23.6% as compared to operating income of $24.6
million in the second  quarter of 1998;  and the Company earned $16.7 million in
net income in the second  quarter of 1999,  an  increase of 21.0% as compared to
net income of $13.8 million in the second  quarter of 1998.  Operating  revenues
increased  19.4% to $284.7 million in the second quarter of 1999, as compared to
$238.5 million in the same period of 1998.  Consolidated RASM increased 15.0% to
7.82 cents in the 1999 second  quarter,  as compared to 6.80 cents in the second
quarter of 1998.  Operating  expenses  increased  18.9% to $254.3 million in the
second quarter of 1999, as compared to $213.8  million in the comparable  period
of 1998.  Consolidated  operating cost per ASM ("CASM")  increased 14.4% to 6.98
cents in the second  quarter of 1999,  as  compared  to 6.10 cents in the second
quarter of 1998.

For the six months ended June 30,  1999,  the Company  earned  $59.4  million in
operating  income, an increase of 23.5% as compared to operating income of $48.1
million in the  comparable  period of 1998; and the Company earned $33.2 million
in net income in the six months  ended June 30,  1999,  an  increase of 26.7% as
compared to net income of $26.2  million in the same  period of 1998.  Operating
revenues  increased  20.3% to $562.6  million in the six  months  ended June 30,
1999,  as  compared to $467.8  million in the same period of 1998.  Consolidated
RASM  increased  12.2% to 7.64 cents in the six months ended June 30,  1999,  as
compared to 6.81 cents in the same period of 1998.  Operating expenses increased
19.9% to $503.2  million in the six months ended June 30,  1999,  as compared to
$419.7 million in the comparable period of 1998. Consolidated operating cost per
ASM  ("CASM")  increased  11.8% to 6.83 cents in the six  months  ended June 30,
1999, as compared to 6.11 cents in the same period of 1998.

Much of the  change  in RASM  and  CASM  between  periods  was a  result  of the
additional  revenues and expenses derived from acquired  businesses for which no
additional  ASMs were  generated.  See  further  explanation  under  "Results of
Operations in Cents per ASM."


<PAGE>

Results of Operations in Cents Per ASM

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

<TABLE>
<CAPTION>
                                                                 Cents Per ASM                           Cents Per ASM
                                                          Three Months Ended June 30,              Six Months Ended June 30,

<S>                                                        <C>                 <C>                  <C>                 <C>
                                                           1999                1998                 1999                1998
                                                           ----                ----                 ----                ----

Total operating revenues                                   7.82                6.80                 7.64                6.81

Operating expenses:
    Salaries, wages and benefits                           1.70                1.50                 1.66                1.49
    Fuel and oil                                           1.05                1.01                 1.00                1.05
    Depreciation and amortization                          0.66                0.61                 0.62                0.58
    Handling, landing and navigation fees                  0.63                0.51                 0.62                0.51
    Aircraft maintenance, materials and repairs            0.39                0.41                 0.38                0.40
    Aircraft rentals                                       0.39                0.37                 0.40                0.38
    Ground package cost                                    0.34                0.12                 0.35                0.14
    Crew and other employee travel                         0.33                0.30                 0.33                0.29
    Commissions                                            0.28                0.21                 0.27                0.21
    Passenger service                                      0.24                0.24                 0.25                0.24
    Other selling expenses                                 0.20                0.16                 0.18                0.16
    Advertising                                            0.13                0.14                 0.14                0.13
    Facility and other rentals                             0.10                0.06                 0.09                0.07
    Other                                                  0.54                0.46                 0.54                0.46
                                                           ----                ----                 ----                ----

Total operating expenses                                   6.98                6.10                 6.83                6.11
                                                           ----                ----                 ----                ----

Operating income                                           0.84                0.70                 0.81                0.70
                                                           ----                ----                 ----                ----

ASMs (in thousands)                                     3,641,682            3,507,906           7,364,717           6,870,936

The Company's consolidated measures of RASM and CASM in 1999 are impacted by the
addition of Travel  Charter and Key Tours,  because these  companies  contribute
significant  operating  revenue and  expense to  consolidated  results,  without
increasing ASMs. The following tables compare actual consolidated RASM and CASM,
adjusted to exclude acquired tour operator revenues and expenses:


1999 ACTUAL VS. 1999 ADJUSTED*           Three Months Ended June 30, 1999                 Six Months Ended June 30, 1999
                                         --------------------------------                 ------------------------------
                                        Actual       Adjusted*        Difference     Actual         Adjusted*      Difference
Operating revenue (in millions)           $284.7          $268.4      ($16.3)           $562.6          $531.4          ($31.2)
RASM (in cents)                             7.82            7.37       (0.45)             7.64            7.22           (0.42)

Operating expense (in millions)           $254.3          $237.8      ($16.5)           $503.2          $473.1          ($30.1)
CASM (in cents)                             6.98            6.53       (0.45)             6.83            6.42           (0.41)


<PAGE>


1999 ADJUSTED* VS. 1998 ACTUAL             Three Months Ended June 30,                      Six Months Ended June 30,
                                           ---------------------------                      -------------------------
                                     1999 Adjusted*   1998 Actual       Change     1999 Adjusted*   1998 Actual      Change
Operating revenue (in millions)           $268.4          $238.5       12.5%            $531.4         $467.8             13.6%
RASM (in cents)                             7.37            6.80        8.4%              7.22           6.81              6.0%

Operating expense (in millions)           $237.8          $213.8       11.2%            $473.1         $419.7             12.7%
CASM (in cents)                             6.53            6.10        7.0%              6.42           6.11              5.1%

ASMs (in millions)                       3,641.7         3,507.9        3.8%           7,364.7        6,870.9              7.2%
</TABLE>

*Adjusted to exclude  Travel Charter and Key Tours,  which were acquired  during
the first half of 1999.

This financial  information is presented for informational  purposes only and is
not necessarily indicative of the operating results that would have occurred had
the  acquisition of Travel Charter and Key Tours not been  consummated,  nor are
they  necessarily  indicative  of future  operating  results.  Furthermore,  the
information  pertaining to Travel  Charter and Key Tours is based upon unaudited
interim financial information.

<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 by Chicago Express  Airlines,  Inc. as
the ATA Connection. The Company acquired Chicago Express on April 30, 1999.

<TABLE>
<CAPTION>
                                                        Three Months Ended June 30,
                                      ----------------------------------------------------------------
<S>                                             <C>             <C>            <C>            <C>
                                                1999            1998        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                12,386          11,696              690            5.90
Departures J31(a)                              4,413           4,166              247            5.93
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        16,799          15,862              937            5.91
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               38,913          36,763            2,150            5.85
Block Hours J31                                4,484           3,975              509           12.81
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       43,397          40,738            2,659            6.53
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            2,691,221       2,491,215          200,006            8.03
RPMs J31 (000s)                                9,276           8,122            1,154           14.21
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    2,700,497       2,499,337          201,160            8.05
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            3,627,250       3,494,628          132,622            3.80
ASMs J31 (000s)                               14,432          13,278            1,154            8.69
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    3,641,682       3,507,906          133,776            3.81
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                74.19           71.29             2.90            4.07
Load Factor J31                                64.27           61.17             3.10            5.07
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        74.16           71.25             2.91            4.08
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,768,184       1,567,967          200,217           12.77
Passengers Enplaned J31                       52,587          46,455            6,132           13.20
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,820,771       1,614,422          206,349           12.78
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              284,714         238,464           46,250           19.40
RASM in cents (h)                               7.82            6.80             1.02           15.00
CASM in cents (i)                               6.98            6.10             0.88           14.43
Yield in cents (j)                             10.54            9.54             1.00           10.48

  See footnotes (a) through (j) on pages 14-15.


<PAGE>

                                                         Six Months Ended June 30,
                                      ----------------------------------------------------------------
                                                1999            1998        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                24,892          22,874            2,018            8.82
Departures J31(a)                              8,493           7,880              613            7.78
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        33,385          30,754            2,631            8.55
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               77,915          72,369            5,546            7.66
Block Hours J31                                8,650           7,525            1,125           14.95
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       86,565          79,894            6,671            8.35
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            5,370,250       4,879,598          490,652           10.06
RPMs J31 (000s)                               17,277          14,234            3,043           21.38
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    5,387,527       4,893,832          493,695           10.09
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            7,337,338       6,845,718          491,620            7.18
ASMs J31 (000s)                               27,379          25,218            2,161            8.57
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    7,364,717       6,870,936          493,781            7.19
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                73.19           71.28             1.91            2.68
Load Factor J31                                63.10           56.44             6.66           11.80
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        73.15           71.23             1.92            2.70
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    3,527,288       3,094,616          432,672           13.98
Passengers Enplaned J31                       98,920          80,785           18,135           22.45
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            3,626,208       3,175,401          450,807           14.20
                                      --------------- --------------- ---------------- ---------------

Revenue $(000s)                              562,623         467,769           94,854           20.28
RASM in cents (h)                               7.64            6.81             0.83           12.19
CASM in cents (i)                               6.83            6.11             0.72           11.78
Yield in cents (j)                             10.44            9.56             0.88            9.21
</TABLE>
See footnotes (i) and (j) on page 15.

(a) Chicago Express Airlines,  Inc. ("Chicago Express") provides service between
Chicago-Midway and the cities of Indianapolis,  Milwaukee,  Des Moines,  Dayton,
Grand  Rapids,  Lansing and Madison as the ATA  Connection,  using  Jetstream 31
("J31") propeller  aircraft.  Prior to becoming a wholly owned subsidiary of the
Company on April 30, 1999,  Chicago  Express had provided these services under a
code share agreement.

(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.


<PAGE>


Operating Revenues

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 by Chicago Express  Airlines,  Inc. as
the ATA Connection. The Company acquired Chicago Express on April 30, 1999.

 <TABLE>
<CAPTION>
                                                      Three Months Ended June 30,
                                      ----------------------------------------------------------------
<S>                                             <C>             <C>            <C>           <C>
                                                1999            1998        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                 8,925           7,736            1,189           15.37
Departures J31(a)                              4,413           4,166              247            5.93
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        13,338          11,902            1,436           12.07
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               26,411          23,000            3,411           14.83
Block Hours J31                                4,484           3,975              509           12.81
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       30,895          26,975            3,920           14.53
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            1,753,968       1,486,947          267,021           17.96
RPMs J31 (000s)                                9,276           8,122            1,154           14.21
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    1,763,244       1,495,069          268,175           17.94
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            2,189,212       1,904,080          285,132           14.97
ASMs J31 (000s)                               14,432          13,278            1,154            8.69
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    2,203,644       1,917,358          286,286           14.93
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                80.12           78.09             2.03            2.60
Load Factor J31                                64.27           61.17             3.10            5.07
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        80.01           77.98             2.03            2.60
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,271,731       1,053,061          218,670           20.77
Passengers Enplaned J31                       52,587          46,455            6,132           13.20
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,324,318       1,099,516          224,802           20.45
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             164,010         131,594           32,416           24.63
RASM in cents (h)                               7.44            6.86             0.58            8.45
Yield in cents (j)                              9.30            8.80             0.50            5.68
Rev per segment $ (k)                         123.84          119.68             4.16            3.48
</TABLE>

See footnotes (a) through (j) on pages 14-15.

(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>
                                                         Six Months Ended June 30,
                                      ----------------------------------------------------------------
<S>                                             <C>             <C>           <C>            <C>
                                                1999            1998        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                17,338          14,831            2,507           16.90
Departures J31(a)                              8,493           7,880              613            7.78
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        25,831          22,711            3,120           13.74
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               50,677          44,085            6,592           14.95
Block Hours J31                                8,650           7,525            1,125           14.95
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       59,327          51,610            7,717           14.95
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            3,274,120       2,777,708          496,412           17.87
RPMs J31 (000s)                               17,277          14,234            3,043           21.38
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    3,291,397       2,791,942          499,455           17.89
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            4,175,510       3,623,122          552,388           15.25
ASMs J31 (000s)                               27,379          25,218            2,161            8.57
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    4,202,889       3,648,340          554,549           15.20
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                78.41           76.67             1.74            2.27
Load Factor J31                                63.10           56.44             6.66           11.80
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        78.31           76.53             1.78            2.33
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    2,407,385       1,992,846          414,539           20.80
Passengers Enplaned J31                       98,920          80,785           18,135           22.45
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            2,506,305       2,073,631          432,674           20.87
                                      --------------- --------------- ---------------- ---------------

Revenues $(000s)                             308,279         249,483           58,796           23.57
RASM in cents (h)                               7.33            6.84             0.49            7.16
Yield in cents (j)                              9.37            8.94             0.43            4.81
Rev per segment $ (k)                         123.00          120.31             2.69            2.24
</TABLE>

See footnotes (a) through (j) on pages 14-15. See footnote (k) on page 16.

Scheduled  service  revenues in the second  quarter of 1999  increased  24.6% to
$164.0  million from $131.6 million in the second quarter of 1998; and scheduled
service  revenues  in the six months  ended June 30,  1999,  increased  23.6% to
$308.3 million from $249.5 million in the same period of 1998. Scheduled service
revenues comprised 57.6% and 54.8%,  respectively,  of consolidated  revenues in
the quarter and six months ended June 30, 1999,  as compared to 55.2% and 53.3%,
respectively, of consolidated revenues in the same periods of 1998.

The Company's second quarter 1999 scheduled service at Chicago-Midway  accounted
for approximately 57.7% of scheduled service ASMs and 77.7% of scheduled service
departures, as compared to 51.9% and 73.2%, respectively,  in the second quarter
of 1998. On May 1, 1998, the Company began nonstop  flights to Dallas- Ft. Worth
and Denver,  both of which were served during the entire second quarter of 1999.
On July 7, 1998,  the  Company  began  nonstop  service to New York's La Guardia
Airport,  which service continued  throughout the second quarter of 1999. On May
1, 1999, the Company began nonstop service to Philadelphia, which was not served
during the second  quarter  of 1998.  In  addition  to these new  services,  the
Company  served  the  following  existing  jet  markets  in both  quarters:  Ft.
Lauderdale,  Ft.  Myers,  Las Vegas,  Los  Angeles,  New York's John F.  Kennedy
Airport,  Orlando,  Phoenix,  St.  Petersburg,  San Francisco and Sarasota.  The
Company  also had a code-  share  agreement  with  Chicago  Express  under which
Chicago  Express  operated  19-seat  Jetstream  31  propeller  aircraft  between
Chicago-Midway and the cities of Indianapolis,  Milwaukee,  Des Moines,  Dayton,
Grand Rapids,  Lansing and Madison.  On April 30, 1999, the Company acquired all
of the issued and outstanding  stock of Chicago Express  Airlines,  Inc.,  which
continues to operate these services as a wholly owned subsidiary of the Company.

The Company's  operation at  Chicago-Midway  continues to be the fastest growing
portion of the scheduled  service  business in 1999.  The Company will operate a
peak schedule of 67 daily jet and commuter  departures from  Chicago-Midway  and
will serve 22 destinations on a nonstop basis in the summer of 1999, as compared
to 57 peak daily departures and 21 nonstop  destinations served in the summer of
1998. In 1998, the Company  completed a $1.3 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 one  commuter  aircraft  gate at the new  Chicago-Midway
terminal which is presently scheduled for completion in 2004, as compared to the
six jet gates currently occupied in the existing terminal.

The Company's Hawaii service  accounted for 18.3% of scheduled  service ASMs and
4.6% of scheduled service  departures in the second quarter of 1999, as compared
to 21.8% and 5.4%,  respectively,  in the second  quarter of 1998.  The  Company
provided  nonstop services in both periods from Los Angeles and San Francisco to
both Honolulu and Maui, with connecting  service between  Honolulu and Maui. The
Company  provides these services  through a marketing  alliance with the largest
independent  tour operator  serving leisure  travelers to Hawaii from the United
States.  The remaining  seats on these flights are  distributed  through  normal
scheduled  service  channels.  The Company also  provides  nonstop  service from
Phoenix to  Honolulu  which is  distributed  in a similar  manner but  through a
different  tour  operator.  The  Company  believes  it  has  superior  operating
efficiencies  in west  coast-Hawaii  markets due to the relatively low ownership
cost of the  Lockheed  L-1011  fleet  and  because  of the high  daily  hours of
utilization obtained for both aircraft and crews.

The Company's Indianapolis service accounted for 14.4% of scheduled service ASMs
and 10.9% of scheduled  service  departures  in the second  quarter of 1999,  as
compared  to 16.2% and 12.4%, respectively,  in  the second quarter of  1998. In
both quarters, the Company operated nonstop to Cancun, Ft.Lauderdale, Ft. Myers,
Las Vegas, Los Angeles, Montego Bay (seasonal),  Orlando,  St.  Petersburg,  San
Francisco and Sarasota. The Company has served Indianapolis for 26 years through
the Ambassadair Travel Club and in scheduled service since 1986.

On June 9, 1999,  nonstop service commenced between Ft. Lauderdale and San Juan,
and on June 16,  1999,  nonstop  service was begun  between  New York's  Kennedy
Airport and San Juan. On June 3 and 4, 1999, ATA began seasonal  nonstop service
between New York's John F. Kennedy International Airport and Dublin and Shannon,
Ireland.

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 revenues accounted for 22.8% and 24.6%,  respectively,
of  consolidated  revenues in the quarter and six months ended June 30, 1999, as
compared to 22.8% and 24.6%, respectively, in the comparable periods of 1998.

During the last several years, the Company has deployed additional aircraft into
its rapidly growing  scheduled  service  markets,  reducing the  availability of
aircraft  capacity for commercial and  military/government  charter flying.  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.  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 10-to-11 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.  In July 1998, the Company committed to
the purchase of five such  aircraft.  The Company  placed two of these  aircraft
into  revenue  service in January  and May 1999,  and expects to place the three
remaining  aircraft  into service in the last two quarters of 1999 and the first
quarter of 2000. The deployment of these five aircraft into the Company's  fleet
will significantly increase the available seat capacity for the charter business
units  beginning in the year 2000, in addition to opening new long-range  market
opportunities  to the Company  which it cannot  serve with its  existing  fleet.
These new aircraft will also supply much of the  additional  seat capacity which
the  Company  anticipates  needing to operate its  expanded  military/government
business for the contract year beginning October 1, 1999.

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


<TABLE>
<CAPTION>
                                                      Three Months Ended June 30,
                                    ----------------------------------------------------------------
<S>                                           <C>              <C>             <C>           <C>
                                              1999             1998       Inc (Dec)     % Inc (Dec)
                                    --------------- ---------------- --------------- ---------------
Departures (b)                               2,543            2,397             146            6.09
Block Hours (c)                              8,971            7,977             994           12.46
RPMs (000s) (d)                            738,735          678,854          59,881            8.82
ASMs (000s) (e)                            968,419          903,487          64,932            7.19
Passengers Enplaned (g)                    444,378          406,622          37,756            9.29
Revenue $(000s)                             64,857           54,382          10,475           19.26
RASM in cents (h)                             6.70             6.02            0.68           11.30

                                                       Six Months Ended June 30,
                                    ----------------------------------------------------------------
                                              1999             1998       Inc (Dec)     % Inc (Dec)
                                    --------------- ---------------- --------------- ---------------
Departures (b)                               5,431            5,052             379            7.50
Block Hours (c)                             19,104           17,050           2,054           12.05
RPMs (000s) (d)                          1,657,021        1,506,569         150,452            9.99
ASMs (000s) (e)                          2,085,750        1,934,247         151,503            7.83
Passengers Enplaned (g)                  1,006,966          915,455          91,511           10.00
Revenue $(000s)                            138,191          115,686          22,505           19.45
RASM in cents (h)                             6.63             5.98            0.65           10.87
</TABLE>

See footnotes (b) through (h) on pages 14-15.

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
$46.2 million and $101.1 million,  respectively,  in revenues in the quarter and
six months ended June 30, 1999, as compared to $42.8 million and $94.1  million,
respectively, in the comparable periods of 1998.

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. 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  $10.4 million and
$18.9  million,  respectively,  in revenues in the quarter and six months  ended
June 30, 1999, as compared to $9.4 million and $16.4 million,  respectively,  in
the comparable periods of 1998.

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


<TABLE>
<CAPTION>
                           Three Months Ended June 30,
                                 ---------------------------------------------------------------
<S>                                        <C>             <C>             <C>           <C>
                                           1999            1998       Inc (Dec)     % Inc (Dec)
                                 --------------- --------------- --------------- ---------------
Departures (b)                              882           1,240           (358)         (28.87)
Block Hours (c)                           3,431           4,794         (1,363)         (28.43)
RPMs (000s) (d)                         191,038         254,940        (63,902)         (25.07)
ASMs (000s) (e)                         458,055         598,186       (140,131)         (23.43)
Passengers Enplaned (g)                  47,611          59,519        (11,908)         (20.01)
Revenue $(000s)                          27,503          36,110         (8,607)         (23.84)
RASM in cents (h)                          6.00            6.04          (0.04)          (0.66)



                            Six Months Ended June 30,
                                 ---------------------------------------------------------------
                                           1999            1998       Inc (Dec)     % Inc (Dec)
                                 --------------- --------------- --------------- ---------------
Departures (b)                            2,063           2,459           (396)         (16.10)
Block Hours (c)                           7,961           9,357         (1,396)         (14.92)
RPMs (000s) (d)                         426,442         487,301        (60,859)         (12.49)
ASMs (000s) (e)                       1,056,809       1,113,841        (57,032)          (5.12)
Passengers Enplaned (g)                 105,935         118,156        (12,221)         (10.34)
Revenue $(000s)                          61,509          69,128         (7,619)         (11.02)
RASM in cents (h)                          5.82            6.21          (0.39)          (6.28)
</TABLE>

See footnotes (b) through (h) on pages 14-15.

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  participated  in a  contractor  teaming
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 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  April  1999,  the  Company  announced  that  it  had  joined  a new  teaming
arrangement  with several  major  passenger and cargo  airlines.  Under this new
teaming  arrangement,   the  Company  expects  its  military/government  charter
revenues to increase  to  approximately  $200.0  million for the  contract  year
beginning  October  1999.  This  represents  more than a 60%  increase  over the
Company's  fiscal  year  1998  military/government  charter  revenues  of $121.9
million.

Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel, car rental,  cruise and other  accommodations in conjunction with
the Company's air transportation product. The Company has traditionally marketed
these  ground  packages  to its  Ambassadair  Club  members  and through its ATA
Vacations subsidiary to its scheduled service passengers.  In the second quarter
of 1999, ground package revenues increased 216.3% to $16.1 million,  as compared
to $5.1 million in the second  quarter of 1998, and in the six months ended June
30, 1999, ground package revenues increased 174.7% to $31.7 million, as compared
to $11.5 million in the same period of 1998.

Effective  January 31, 1999,  the Company  completed the  acquisition  of TCI in
Detroit, Michigan (see footnote 4). TCI provides tour packages, including ground
arrangements,  primarily to Mexican, Caribbean and Central American destinations
during the winter  season,  and to Europe in the  summer.  The Company has had a
relationship with TCI as a major provider of passenger airline services for over
14 years.  Approximately  $4.9 million and $12.9 million,  respectively,  of the
increases  in ground  package  revenues in the quarter and six months ended June
30, 1999, were  attributable to the incremental  ground package revenues of TCI,
none of which  revenues were included in the Company's  results of operations in
the same periods of 1998.

Effective April 30, 1999, the Company  completed the purchase of Key Tours, Inc,
and affiliated companies,  also a tour operator serving the Detroit metropolitan
area (see  footnote  4). Key Tours  provides  tour  packages,  including  ground
arrangements, to such leisure destinations as Las Vegas and Florida. The Company
has had a relationship  with Key Tours as a major provider of passenger  airline
services for over 15 years. Approximately $5.3 million of the increase in ground
package  revenues in the quarter ended June 30, 1999,  was  attributable  to the
incremental  ground package  revenues of Key Tours,  none of which revenues were
included in the Company's results of operations in the same period of 1998.

The Company's Ambassadair Travel Club offers hundreds of  tour-guide-accompanied
vacation  packages to its  approximately  38,000  individual  and family members
annually.  ATA Vacations  offers numerous ground  accommodations  to the general
public for use with the Company's scheduled service flights in many areas of the
United  States.  These packages are marketed  through travel agents,  as well as
directly by the Company

The number of ground packages sold and the average revenue earned by the Company
for a ground  package  sale  are a  function  of the  seasonal  mix of  vacation
destinations served, the quality and types of ground accommodations  offered and
general  competitive  conditions 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  8.0% to $12.2  million  in the second  quarter of 1999,  as
compared to $11.3 million in the second  quarter of 1998,  and increased 5.0% to
$23.0  million  in the six months  ended June 30,  1999,  as  compared  to $21.9
million in the same period of 1998.  In both  respective  sets of  periods,  the
Company's   other  revenues   increased  due  to  higher   revenues   earned  in
non-passenger  airline  businesses,  especially  cargo revenues which  increased
significantly  due to the  acquisition  of Amber Air Freight at the beginning of
the year (see footnote 4).

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 second  quarter of 1999  increased
17.5% to $61.8 million from $52.6 million in the second  quarter of 1998, and in
the six months  ended June 30,  1999,  increased  19.7% to $122.6  million  from
$102.4 million in the same period of 1998.

The Company increased its average  equivalent  employees by approximately  15.5%
and 14.8%, respectively, between the quarter and six months ended June 30, 1999,
and the comparable periods of 1998 in order to appropriately staff the growth in
ASMs flown between  periods.  This growth was most  significant in categories of
employees  which are influenced  directly by flight  activity.  Some  employment
growth in the first six months of 1999 was also  provided  to  improve  customer
service in targeted  areas by  increasing  customer  service  staff,  such as at
airport ticket counters, in reservations  facilities,  and in other staff groups
primarily involved in delivering services to the Company's customers.

The Company's salaries, wages and benefits expense in the quarter and six months
ended June 30,  1999,  also  increased  by  approximately  $1.7 million and $2.2
million,  respectively,  as  compared  to the same  periods of 1998,  due to the
acquisition of new businesses in 1998 (see footnote 4).

The  average  rate of pay  earned  by the  Company's  employees  (including  all
categories of salaries,  wages and benefits) increased by approximately 5.9% and
6.5%, respectively, between the second quarters and six-month periods ended June
30, 1999 and 1998.  In  addition to the  Company's  annual  merit pay  increases
granted to employee  groups in both  periods,  in late 1998 the Company  granted
several   special  pay  increases  to  airport   customer   service  agents  and
reservations agents to maintain these pay scales at competitive market rates.

Fuel and Oil. Fuel and oil expense increased 7.9% to $38.1 million in the second
quarter of 1999, as compared to $35.3 million in the second quarter of 1998, and
increased  2.2% to $73.7  million in the six  months  ended  June 30,  1999,  as
compared to $72.1 million in the same period of 1998. The Company  consumed 6.1%
and 9.2%,  respectively,  more gallons of jet fuel for flying operations between
the second  quarters and six-month  periods ended June 30, 1999 and 1998,  which
resulted in an increase in fuel expense of  approximately  $2.3 million and $6.7
million, respectively, between periods. Jet fuel consumption increased primarily
due to the  increased  number of block  hours of jet flying  operations  between
periods.  The Company flew 38,913 jet block hours in the second quarter of 1999,
as compared to 36,763 jet block  hours in the second  quarter of 1998,  and flew
77,915 jet block  hours in the six months  ended June 30,  1999,  as compared to
72,369 jet block hours in the same period of 1998.

The percentage  change in fuel consumption  between the first six months of 1999
and 1998 was  greater  than the  percentage  change in block hour growth for the
same periods, since block hour growth in the first half of 1999 was concentrated
in the wide-body Lockheed L-1011 fleet, which consumes  approximately  twice the
gallons of jet fuel per block hour as compared to the narrow-body Boeing 727-200
and Boeing 757-200 aircraft.

During the second quarter of 1999, the Company's  average cost per gallon of jet
fuel  consumed  increased  by 2.0% as  compared  to the second  quarter of 1998,
resulting in an increase in fuel and oil expense of  approximately  $0.7 million
between periods. During the six months ended June 30, 1999, the average cost per
gallon of jet fuel  decreased  by 7.8% as  compared  to the first six  months of
1998,  resulting  in a decrease  in fuel and oil expense of  approximately  $6.2
million between periods.

During the first six months of 1999 and 1998,  the Company  entered into several
fuel price hedge  contracts under which the Company sought to reduce the risk of
fuel price increases. The Company recorded approximately $0.6 million in reduced
fuel and oil expense under its second  quarter 1999 hedge  contracts as compared
to its second  quarter  1998 hedge  contracts,  while  there was no  significant
difference in hedge-related  fuel and oil expense between the six-month  periods
ended June 30, 1999 and 1998. As of June 30, 1999, the Company does not have any
fuel price hedge agreements in effect.

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 12.6% to
$24.2 million in the second quarter of 1999, as compared to $21.5 million in the
second quarter of 1998,  and increased  15.6% to $45.9 million in the six months
ended June 30, 1999, as compared to $39.7 million in the same period of 1998.

Depreciation expense attributable to owned airframes and leasehold  improvements
increased  $2.3 million and $3.5 million,  respectively,  in the quarter and six
months ended June 30, 1999, as compared to the same periods of 1998. The Company
owned nine Boeing 727-200  aircraft  during most of the first six months of 1999
which were financed  through  operating  leases in the first six months of 1998,
thereby  increasing  depreciation  expense on airframes  between  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 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
$1.5 million and $2.4 million, respectively, in the quarter and six months ended
June 30, 1999, as compared to the same periods of 1998.

Amortization of capitalized engine and airframe overhauls increased $3.1 million
and $6.6  million,  respectively,  in the quarter and six months  ended June 30,
1999, as compared to the same periods of 1998,  after including  amortization of
related  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,  seven of which were delivered new
from  the  manufacturer  between  late  1995 and late  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.

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 $2.2 million and
$2.6 million,  respectively,  in the quarter and six months ended June 30, 1999,
as compared to the same periods of 1998. When these early engine failures can be
economically  repaired, the related repairs are charged to aircraft maintenance,
materials and repairs expense.

As is more  fully  explained  in  footnote  2,  certain  changes  in  accounting
estimates  for  depreciation  have been made by the Company.  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  was to reduce
depreciation  expense in the quarter and six months ended June 30, 1999, by $1.0
million and $1.9 million, respectively, as compared to the same periods of 1998.
In addition,  effective  January 1, 1999,  the Company  extended  the  estimated
useful lives of capitalized Boeing 727-200 airframes,  engines and improvements,
all leasehold improvements,  and all rotable parts associated with by the Boeing
727-200 fleet, and reduced the associated  estimated salvage values.  The effect
of this change in estimate was to reduce depreciation expense in the quarter and
six months ended June 30, 1999, by $0.9 million and $1.8 million,  respectively,
as compared to the same periods of 1998.

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,  cargo 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 28.7% to $22.9 million in the
second  quarter of 1999, as compared to $17.8  million in the second  quarter of
1998,  and  increased  28.3% to $45.3  million in the six months  ended June 30,
1999, as compared to $35.3 million in the same period of 1998.  The total number
of  system-wide  jet  departures  between  the second  quarters of 1999 and 1998
increased by 5.9% to 12,386 from 11,696, and the total number of system-wide jet
departures  between the six-month periods ended June 30, 1999 and 1998 increased
by 8.8% to 24,892 from 22,874.  Many of these  departures  were to  destinations
with  significantly  higher  handling  costs and landing fees.  The Company also
incurred  approximately $0.6 million and $1.5 million,  respectively,  in higher
deicing  costs in the quarter and six months ended June 30, 1999, as compared to
the same periods of 1998,  attributable  to more severe  winter  weather in 1999
than in 1998. Additionally,  the Company recorded approximately $0.4 million and
$0.8 million, respectively, in additional cargo handling expenses in the quarter
and six months ended June 30, 1999, as compared to the same periods of 1998, due
to the acquisition of T.G. Shown Associates,  Inc. in January 1999 (see footnote
4).

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 C-checks 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 was  unchanged  at $14.4
million in the second  quarters of 1999 and 1998,  and  increased  3.3% to $28.1
million in the six months ended June 30, 1999,  as compared to $27.2  million in
the same period of 1998.

The  Company  performed  approximately  the same number of C-checks on its fleet
during the first six months of 1999 and 1998. The cost of materials consumed and
components  repaired  in  association  with such  checks  and other  maintenance
activity decreased by $0.4 million between the second quarters of 1999 and 1998,
and increased by $0.8 million in the six months ended June 30, 1999, as compared
to the same period of 1998. The Company also recorded approximately $0.7 million
in lower lease  return  condition  expenses in the quarter and six months  ended
June  30,  1999,  as  compared  to  the  same  periods  of  1998,   due  to  the
re-negotiation of certain aircraft lease return conditions between years.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  second  quarter of 1999
increased  9.3% to $14.1  million  from $12.9  million in the second  quarter of
1998,  and in the six  months  ended  June 30,  1999,  increased  14.0% to $29.4
million,  as compared to $25.8  million in the same period of 1998.  The Company
was leasing three additional  Boeing 757-200 aircraft in the first six months of
1999,  as  compared to the same  period of 1998,  adding  $3.1  million and $6.2
million, respectively, to aircraft rentals expense in the quarter and six months
ended June 30, 1999, as compared to the same periods of the prior year.

The Company also owned nine Boeing 727-200 aircraft during most of the first six
months of 1999 which had been financed through operating leases during the first
six months of 1998,  thereby  reducing  aircraft rentals expense by $2.0 million
and $2.9  million,  respectively,  in the quarter and six months  ended June 30,
1999, as compared to the same periods of 1998.

Ground Package Cost. Ground package cost is incurred by the Company with hotels,
car rental  companies,  cruise lines and similar  vendors who provide ground and
cruise accommodations to Ambassadair and ATA Vacations customers,  as well as to
customers of Travel Charter and Key Tours, which were acquired by the Company in
the first six months of 1999 (see  footnote 4).  Ground  package cost  increased
188.4% to $12.4  million in the  second  quarter of 1999,  as  compared  to $4.3
million in the second  quarter of 1998 and increased  158.6% to $25.6 million in
the six months  ended June 30,  1999,  as compared  to $9.9  million in the same
period of 1998. Approximately $7.2 million and $14.1 million,  respectively,  of
these  increases were  attributable  to the operations of Travel Charter and Key
Tours in the quarter  and six months  ended June 30,  1999,  none of which costs
were included in the Company's  results of operations in the first six months of
1998.

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 crew and other employee  travel  increased 15.2% to $12.1 million in
the second  quarter of 1999, as compared to $10.5 million in the second  quarter
of 1998,  and increased  22.1% to $24.3 million in the six months ended June 30,
1999, as compared to $19.9 million in the same period of 1998.

The average hotel cost per  full-time-equivalent  crew member increased 22.6% in
the  second  quarter  of 1999,  as  compared  to the same  period  of 1998,  and
increased  21.2% in the six months ended June 30, 1999,  as compared to the same
period in 1998. Such hotel costs increased due to both higher room rates paid in
1999, and due to aircraft flow changes implemented in mid-1998 which resulted in
more crews  terminating  their  daily  flying  away from their home bases in the
first two quarters of 1999 than in the first two quarters of 1998.

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  increased  39.2% to $10.3 million in the second
quarter of 1999, as compared to $7.4 million in the second  quarter of 1998, and
increased  37.0% to $20.0  million in the six months  ended  June 30,  1999,  as
compared to $14.6 million in the same period of 1998.

Approximately $2.0 million and $4.1 million,  respectively,  of the increases in
commissions  in the quarter and six months ended June 30,  1999,  as compared to
the same periods of 1998, were attributable to commissions paid to travel agents
by Travel  Charter and Key Tours,  which were acquired  during the first half of
1999 (see  footnote  4). Such  commissions  were not  included in the  Company's
results of operations in the first half of 1998.

Scheduled  service  commissions  expense  increased  by $1.1  million  and  $1.6
million, respectively, between the quarter and six months periods ended June 30,
1999 and 1998,  due to the  corresponding  increase in  commissionable  revenues
earned between periods.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced due to flight delays or cancellations. For the second quarters of
1999 and 1998,  catering  represented  84.8% and 85.5%,  respectively,  of total
passenger  service  expense,   while  catering   represented  83.0%  and  84.8%,
respectively, of total passenger service expense for the six month periods ended
June 30, 1999 and 1998.

The total cost of passenger service increased 4.7% to $8.9 million in the second
quarter of 1999, as compared to $8.5 million in the second  quarter of 1998, and
increased  10.8% to $18.5  million in the six months  ended  June 30,  1999,  as
compared to $16.7  million in the same period of 1998.  The Company  experienced
decreases of approximately 8.3% and 6.7%, respectively, in the average unit cost
of catering  each  passenger  between the quarters and six months ended June 30,
1999 and 1998, primarily because in the first half of 1999 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 $0.7 million and $1.0 million,
respectively,  in catering  expense in the quarter and six months ended June 30,
1999,  as compared to the same periods of 1998.  Total jet  passengers  boarded,
however, increased 12.8% and 14.0%, respectively, between the same time periods,
resulting in  approximately  $0.9  million and $1.9  million,  respectively,  in
higher  volume-related  catering  expenses  between the same sets of comparative
periods.

Other  Selling  Expenses.  Other  selling  expenses are  comprised  primarily of
booking fees paid to computer reservation systems ("CRS"),  credit card discount
expenses  incurred  when selling  single seats and ground  packages to customers
using credit cards for payment,  and toll-free  telephone  services  provided to
single-seat and vacation  package  customers who contact the Company directly to
book reservations. Other selling expenses increased 28.6% to $7.2 million in the
second  quarter of 1999, as compared to $5.6 million in the same period of 1998,
and  increased  18.8% to $13.3 million in the six months ended June 30, 1999, as
compared to the same period of 1998. All such selling expenses  increased due to
growth  in the  scheduled  service  and tour  operator  business  units  between
periods.

Advertising.  Advertising  expense  decreased 4.2% to $4.6 million in the second
quarter of 1999, as compared to $4.8 million in the second  quarter of 1998, but
increased  13.3% to $10.2  million in the six months  ended  June 30,  1999,  as
compared  to the same  period of 1998.  The  Company  incurs  advertising  costs
primarily  to  support  single-seat  scheduled  service  sales  and the  sale of
air-and-ground  packages.  Advertising  support for these lines of business  was
increased in the first six months of 1999, consistent with the Company's overall
strategy to enhance  scheduled service RASM through increases in load factor and
yield.

Facilities and Other Rentals.  Facilities and other rentals  include 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 facilities  and other
rentals  increased  59.1% to $3.5  million  in the second  quarter  of 1999,  as
compared to $2.2 million in the second quarter of 1998,  and increased  45.7% to
$6.7 million in the six months ended June 30, 1999,  as compared to $4.6 million
in the same  period of 1998.  Growth in  facilities  costs  between  periods was
primarily attributable to the need to provide facilities at airport locations to
support new scheduled  service  destinations  and expanded  services at existing
destinations.

Other  Operating  Expenses.  Other operating  expenses  increased 23.8% to $19.8
million  in the second  quarter of 1999,  as  compared  to $16.0  million in the
second quarter of 1998,  and increased  26.4% to $39.7 million in the six months
ended June 30,  1999,  as compared to $31.4  million in the same period of 1998.
These  increases for the quarter and six months ended June 30, 1999, as compared
to the  same  periods  of  1998,  were  primarily  attributable  to the  cost of
passenger air transportation  purchased by Travel Charter and Key Tours from air
carriers  other than the  Company  during the first half of 1999,  none of which
expense was included in the Company's results of operations in the first half of
1998 (see footnote 4).

Interest  Income and  Expense.  Interest  expense in the  quarter and six months
ended June 30, 1999, increased to $5.0 million and $10.1 million,  respectively,
as compared to $3.2 million and $6.5 million,  respectively, in the same periods
of 1998. The increase in interest  expense  between periods was primarily due to
changes in the Company's capital  structure  resulting from the sale in December
1998 of $125.0  million in principal  amount of 9.625%  unsecured  senior notes.
Interest expense of $3.0 million and $6.0 million, respectively, was recorded in
the quarter and six months ended June 30, 1999,  for these notes,  which was not
incurred in the first six months of 1998.

Interest  expense in the quarter and six months  ended June 30,  1999,  was $0.7
million  lower and $1.4  million  lower,  respectively,  than in the  comparable
periods  of 1998 due to more  interest  being  capitalized  primarily  on Boeing
757-200 and Lockheed L-1011-500 fleet  acquisitions,  and was $0.5 million lower
and $1.0 million  lower,  respectively,  due to the  repayment of a note payable
secured by a Boeing  757-200  aircraft,  which had been  outstanding  during the
first six months of 1998.

The Company  invested excess cash balances in short-term  government  securities
and  commercial  paper  and  thereby  earned  $1.4  million  and  $3.2  million,
respectively, in higher interest income in the quarter and six months ended June
30, 1999,  as compared to $1.2 million and $2.2  million,  respectively,  in the
same periods of 1998, when less cash was available for such investment.

Other  Income.  The Company holds a membership  interest in the SITA  Foundation
("SITA"),  an  organization  which provides data  communication  services to the
airline  industry.  SITA's  primary  asset  is  its  ownership  in  Equant  N.V.
("Equant"). In February 1999, SITA sold a portion of its interest in Equant in a
secondary  public  offering and  distributed the pro rata proceeds to certain of
its  members  (including  Amtran,  Inc.)  that  elected  to  participate  in the
offering.  The Company  recorded a gain of $1.7  million,  or $1.0 million after
tax, in the first quarter of 1999.

Income Tax  Expense.  In the quarter  and six months  ended June 30,  1999,  the
Company  recorded $10.1 million and $21.0 million,  respectively,  in income tax
expense applicable to $26.8 million and $54.3 million,  respectively, of pre-tax
income for those  periods,  while in the quarter  and six months  ended June 30,
1998,  income tax expense of $8.9 million and $17.7 million,  respectively,  was
recorded on pre-tax income of $22.6 million and 43.9 million,  respectively. The
effective tax rates applicable to the quarter and six months ended June 30, 1999
were  37.7%  and  38.7%,   respectively,   as   compared  to  39.1%  and  40.4%,
respectively,  for the same periods of 1998.  Income tax expense in both sets of
comparative periods was affected by the permanent  non-deductibility for federal
income tax purposes of 45% of amounts paid for crew per diem. The effect of this
and other permanent  differences on the effective  income tax rate for financial
accounting purposes decreases as amounts of pre-tax income increase.

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
fourth quarter of 1998, the Company  completed the issuance of $125.0 million in
unsecured notes, and in the first quarter of 1999 completed the renegotiation of
its revolving credit facility.

In the six months ended June 30, 1999 and 1998,  net cash  provided by operating
activities  was $85.5 million and $91.3 million,  respectively.  The increase in
cash provided by operating  activities  between periods was attributable to such
factors as increased earnings,  higher depreciation and amortization,  growth in
air traffic liabilities, higher accrued expenses and other factors.

Net cash used in  investing  activities  was $147.1  million and $67.7  million,
respectively,  in the six months  ended  June 30,  1999 and 1998.  Such  amounts
primarily  included  capital  expenditures  totaling  $144.1  million  and $67.0
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 for future
delivery. In addition, included in capital expenditures for the six months ended
June 30, 1999, were approximately  $38.0 million for the purchase of nine Boeing
727-200  aircraft,   and  approximately  $33.7  million  for  the  purchase  and
modification of Lockheed  L-1011-500  aircraft.  Also in the first six months of
1999,  the  Company  had  expenditures  of  $15.3  million  associated  with the
acquisitions  of Travel  Charter,  Key Tours,  Chicago  Express  and T.G.  Shown
Associates, Inc. (see footnote 4).

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 11 total  aircraft  to be  delivered  between  1995 and  2000.  In
conjunction  with the Boeing  purchase  agreement,  the Company  entered  into a
separate  agreement with Rolls-Royce  Commercial Aero Engines Limited to provide
RB211-535E4 engines to power the new Boeing 757-200 aircraft.  With the eleventh
delivery,  the Company will have  purchased  22 installed  engines and two spare
engines to support this fleet.  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. The Company accepted delivery
of the first seven aircraft under these  agreements  between  September 1995 and
December  1998,  all of  which  were  financed  under  leases  accounted  for as
operating  leases.  The aggregate  purchase price under these two agreements for
the remaining four aircraft is approximately $50.0 million per aircraft, subject
to  escalation.  The final four  deliveries  are scheduled  for September  1999,
October  1999 and two in June 2000.  Advanced  payments  totaling  approximately
$26.4 million ($6.6 million per aircraft) are required  prior to delivery of the
four remaining aircraft,  with the remaining purchase price payable at delivery.
As of June 30, 1999 and 1998, the Company had recorded fixed asset additions for
$16.3 million and $12.6 million,  respectively,  in advanced payments applicable
to aircraft  scheduled for future  delivery.  The Company intends to finance the
remaining  four   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 three  aircraft  under this  purchase  agreement
between  August  1998 and June  1999,  and  expects  to accept  delivery  of the
remaining  two aircraft by the end of the 3rd quarter of 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 the  aircraft  begins the
modification  process. Two modified aircraft were placed into revenue service in
January   and   May   1999,   operating   primarily   in  the   commercial   and
military/government  charter  businesses.  The remaining three modified aircraft
are expected to enter  revenue  service in the last two quarters of 1999 and the
first  quarter  of 2000.  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 has financed this purchase primarily
through the issuance of unsecured notes in December 1998.

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.  The note  required
monthly  payments of $400,000 in principal  and interest  from October 15, 1997,
through  September  1999,  with  the  balance  due  at  maturity.   The  Company
re-financed this aircraft through a sale/leaseback transaction in December 1998,
at which time the note was repaid in full.  The new lease  initially  expires in
December 1999, but the lessor has exercised its right to leave the aircraft with
the Company for one additional year at a reduced rental amount.  The lessor, who
has the right to extend  the lease for one more year,  may  "call" the  aircraft
with six months notice to the Company.

In the second  quarter of 1999,  the Company  completed  the  construction  of a
120,000 square foot Maintenance and Operations  Center  immediately  adjacent to
the Company's maintenance hangar at Indianapolis  International Airport. In June
1999, the Company issued an $8.0 million 15-year mortgage on the Maintenance and
Operations Center. The mortgage requires monthly principal and interest payments
of $77,844.

Financings in 1997. On July 24, 1997, the Company sold $100.0 million  principal
amount of unsecured  seven-year notes in a private offering under Rule 144A. 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.

Financings in 1998 and 1999. In December  1998,  the Company sold $125.0 million
principal  amount of unsecured  senior notes in a public  offering.  Interest is
payable on June 15 and December 15 of each year beginning June 15, 1999.

The net proceeds of the $125.0 million unsecured notes were approximately $121.0
million,  after deducting  costs and fees of issuance.  The Company plans to use
the net proceeds for the purchase of Lockheed L-1011-500  aircraft,  engines and
spare parts, and, together with available cash and bank facility borrowings, for
the purchase of Boeing 727-200 ADV aircraft,  engines, engine hushkits and spare
parts.

In January 1999, the Company revised its revolving  credit facility to provide a
maximum of $75.0 million,  including up to $25.0 million for stand-by letters of
credit.  The facility matures January 2, 2003, and borrowings under the facility
bear interest,  at the option of ATA, at either LIBOR plus 1.25% to 2.50% or the
agent bank's  prime rate.  The 1999  facility is subject to certain  restrictive
covenants.

As of June 30,  1999,  the Company had no  borrowings  outstanding  against this
credit facility.  However,  the Company did have  outstanding  letters of credit
secured by this facility  aggregating  $21.1 million.  No amounts had been drawn
against letters of credit at June 30, 1999.

Aircraft  and Hushkit  Purchase  Commitments.  The  Company has signed  purchase
agreements to acquire seven Boeing 727-200ADV  aircraft.  Five of those aircraft
are currently leased by the Company. The other two aircraft,  currently on lease
to another airline,  may be purchased later in 1999, depending upon the exercise
of lease extension options available to the current lessee.  The Company intends
to install  engine  hushkits  on all of the Boeing  727-200  aircraft  currently
operated by the Company in order to meet federal Stage 3 noise  regulations  for
its fleet by December 31, 1999.  It currently  plans to install  seven  hushkits
prior to the end of 1999,  as well as hushkits  on the two  aircraft on lease to
another airline.

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 to designate the  seriousness and immediacy of impact to
the Company should the component fail due to lack of Year 2000 readiness.

The Company's Year 2000 Project  involves the completion of five specific phases
of work.  The first,  or  awareness  phase  (now 100%  complete),  included  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 compliance  standards for newly acquired  technology  components,  and
written standards and procedures for Year 2000 Project status reporting.

The second phase of inventory and assessment  (now 100% complete)  included 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 readiness  standards for such  components,  development of a
critical vendor  database,  development of renovation  standards and guidelines,
development of testing standards and guidelines, creation of a dedicated testing
environment,  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. With respect to the 693 computer
components  included in the Company's initial  inventory,  65 project plans were
developed to address high-risk  components,  and 72 project plans were developed
to address low-risk components.

The third phase is  renovation  (now 100%  complete  with  respect to  high-risk
components and 75% complete with respect to low-risk components), 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 97%  complete  with  respect to high-risk
components and 60% complete with respect to low-risk components), 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 97% complete  with respect to high-risk
components,  and 50%  complete  with  respect  to  low-risk  components),  which
includes  integration  testing of individual  components  as to  interfaces  and
interdependencies  with other components or elements of the Company's technology
infrastructure.

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 ready, and the expected time and effort which would be required
to replace the Year 2000-defective  vendor with a Year 2000 ready vendor.  Under
this  classification  system,  the Company has  identified  619 "tier 3" vendors
whose lack of Year 2000 readiness 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. Approximately 600 of the "tier 3" vendors have now been certified by
the Company as meeting its Year 2000  readiness  standards,  with the  remainder
currently undergoing certification review.

The Company has further classified 397 vendors as "tier 2" vendors,  which could
pose some  operations  or  financial  concerns  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.  Approximately  350 of the "tier 2" vendors have now been determined by
the Company as meeting its Year 2000  readiness  standards,  with the  remainder
currently undergoing a follow-up process.

All remaining  vendors  (totaling  over 2,000) have been  classified as "tier 1"
vendors,  the loss of which would pose only minor  inconveniences to the Company
in the event that they should fail to meet Year 2000 readiness, and all of which
could be easily 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.

The Company has identified approximately 150 domestic and international airports
that are now scheduled,  or  potentially  could be scheduled by the Company at a
future time, for flight  arrivals and  departures  during the final two weeks of
1999  and the  first  four  weeks  of 2000.  As a  member  of the Air  Transport
Association Year 2000 Airports  Sub-Committee,  the Company is actively involved
in an  industry-wide  process to verify the Year 2000  readiness of domestic and
international  airports and associated air traffic control systems. To date, the
Company has received Year 2000 readiness  information on the majority of the 150
targeted  airports and on over half of the targeted air traffic control systems.
The Company has also communicated  directly with business partners and suppliers
at targeted airports, and receives regular updates on Year 2000 readiness status
from internal and industry  sources.  Although this information has improved the
Company's ability to evaluate the risks to the Company of non-compliant airports
and air traffic control systems,  the Company cannot  currently  predict to what
degree,  if any, such airports and air traffic control systems will fail to meet
Year 2000 readiness standards. The Company's contingency plans for non-compliant
airports and air traffic  control  systems  include  possible  changes to flight
schedules, among other things.

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.

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  $6.5  million.  Such
estimated cost includes  approximately  $2.2 million in capital  expenditures to
acquire new  software  and  hardware  to replace  Year  2000-defective  computer
devices,  as well as approximately $4.3 million in labor and related expenses to
perform all Year 2000  Project and  vendor-readiness  work.  Approximately  $5.2
million of this estimated  cost has been incurred as of July 20, 1999,  with the
remaining  $1.3 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  Sub-Committee,  will
mitigate all significant  risks of business and operational  disruption  arising
from Year 2000-defective  computer  components.  However,  the Company cannot be
assured that domestic and foreign air transportation  infrastructure  upon which
it depends,  such as airports  and air traffic  control  systems,  will be fully
compliant  with Year 2000  requirements  by the end of 1999,  in which  case the
Company could suffer serious disruptions to business processes and operations.

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 government agencies. Between now
and the  end of  1999,  such  contingency  plans  will be  refined  and  tested.
Contingency  plans include such strategies as securing  alternative  vendors and
preparing for 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.  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.
The Company can provide no assurance that the statement of expectation or belief
will  result  or will be  achieved  or  accomplished  as there  are  many  risks
associated with business, the airline industry and the Company specifically that
could cause  actual  results to differ  materially  from those  expressed in any
forward-looking statement made by the Company.

<PAGE>



PART II - Other Information

Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

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

On May 11, 1999,  the Company held its Annual  Meeting of  Shareholders,  during
which the following matters were submitted to a vote of shareholders.

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

<CAPTION>
              Director Name                               Votes For                               Votes Against

<S>                                                       <C>                                         <C>
J. George Mikelsons                                       11,906,552                                  19,798
John P. Tague                                             11,906,128                                  20,222
Kenneth K. Wolff                                          11,906,344                                  20,006
James W. Hlavacek                                         11,905,828                                  20,522
William P. Rogers, Jr.                                    11,906,757                                  19,593
Robert A. Abel                                            11,910,757                                  15,593
Andrejs P. Stipnieks                                      11,910,657                                  15,693
</TABLE>

(2) The  accounting  firm  of  Ernst & Young  LLP was  retained  as  independent
auditors of the Company for the 1999  fiscal  year;  11,916,290  votes were cast
for; 4,935 votes were cast against; and 5,125 votes were withheld.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.
(b) None.



<PAGE>







Signatures

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                            Amtran, Inc.
                            (Registrant)




Date   October 26, 1999     John P. Tague
                            John P. Tague
                            President and Chief Executive Officer
                            Director




Date   October 26, 1999     James W. Hlavacek
                            James W. Hlavacek
                            Executive Vice President, Chief Operating Officer
                            and President of ATA Training Corporation
                            Director




Date   October 26, 1999     Kenneth K. Wolff
                            Kenneth K. Wolff
                            Executive Vice President and Chief Financial Officer
                            Director





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