AMTRAN INC
10-Q, 1999-05-17
AIR TRANSPORTATION, NONSCHEDULED
Previous: OSAGE SYSTEMS GROUP INC, 10QSB, 1999-05-17
Next: DII GROUP INC, 10-Q, 1999-05-17



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

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended March 31, 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 require-
ments for the past 90 days.  Yes      X        No   ______

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

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

                      Applicable Only to Corporate Issuers

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

Common Stock, Without Par Value - 12,122,749 shares outstanding as of
April 30, 1999


<PAGE>

<TABLE>

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

<CAPTION>
                                                                     March 31,          December 31,
<S>                                                                     <C>                 <C> 
                                                                        1999                1998
                                                                ------------------      --------------
                            ASSETS                                  (Unaudited)
Current assets:
     Cash and cash equivalents                                   $        124,759    $        172,936
     Receivables, net of allowance for doubtful accounts
          (1999 - $1,416; 1998 - $1,163)                                   30,737              24,921
     Inventories,  net                                                     23,885              19,567
     Prepaid expenses and other current assets                             33,218              25,604
                                                                ------------------   -----------------
Total current assets                                                      212,599             243,028

Property and equipment:
     Flight equipment                                                     644,825             557,302
     Facilities and ground equipment                                       76,750              68,848
                                                                ------------------   -----------------
                                                                          721,575             626,150
     Accumulated depreciation                                           (314,234)           (296,818)
                                                                ------------------   -----------------
                                                                          407,341             329,332

Assets held for sale                                                        7,176               7,176
Goodwill                                                                   11,826                   -
Deposits and other assets                                                  19,246              15,013
                                                                ------------------   -----------------

Total assets                                                     $        658,188    $        594,549
                                                                ==================   =================

             LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                        $          1,476    $          1,476
     Accounts payable                                                      12,090               7,158
     Air traffic liabilities                                              104,200              76,662
     Accrued expenses                                                     106,698              98,548
                                                                ------------------   -----------------
Total current liabilities                                                 224,464             183,844

Long-term debt, less current maturities                                   245,076             245,195
Deferred income taxes                                                      58,540              52,620
Other deferred items                                                       10,374              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 12,424,285 - 1999; 12,374,577 - 1998                       48,462              47,632
     Additional paid-in-capital                                            11,363              11,735
     Deferred compensation - ESOP                                         (1,066)             (1,066)
     Treasury stock; 194,052 shares - 1999; 193,506 shares - 1998         (1,896)             (1,881)
     Retained earnings                                                     62,871              46,331
                                                                ------------------   -----------------

                                                                          119,734             102,751
                                                                ------------------   -----------------

Total liabilities and shareholders' equity                       $        658,188    $        594,549
                                                                ==================   =================


See accompanying notes.
</TABLE>


<PAGE>



<TABLE>
<CAPTION>

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

                                                                Three Months Ended March 31,
<S>                                                                 <C>                <C> 
                                                                    1999               1998
                                                             ------------------------------------
                                                                (Unaudited)         (Unaudited)
Operating revenues:
   Scheduled service                                         $        144,269    $       117,889
   Charter                                                            107,340             94,322
   Ground package                                                      15,558              6,437
   Other                                                               10,742             10,657
                                                             -----------------   ----------------
Total operating revenues                                              277,909            229,305
                                                             -----------------   ----------------

Operating expenses:
   Salaries, wages and benefits                                        60,799             49,746
   Fuel and oil                                                        35,578             36,778
   Handling, landing and navigation fees                               22,399             17,505
   Depreciation and amortization                                       21,658             18,158
   Aircraft rentals                                                    15,244             12,926
   Aircraft maintenance, materials and repairs                         13,741             12,815
   Ground package cost                                                 13,222              5,547
   Crew and other employee travel                                      12,131              9,391
   Commissions                                                          9,670              7,213
   Passenger service                                                    9,572              8,203
   Other selling expenses                                               6,195              5,607
   Advertising                                                          5,607              4,214
   Facilities and other rentals                                         3,155              2,371
   Other                                                               19,979             15,422
                                                             -----------------   ----------------
Total operating expenses                                              248,950            205,896
                                                             -----------------   ----------------
Operating income                                                       28,959             23,409

Other income (expense):
  Interest income                                                       1,763              1,042
  Interest (expense)                                                  (5,074)            (3,254)
  Other                                                                 1,795                 74
                                                             -----------------   ----------------
Other expense                                                         (1,516)            (2,138)
                                                             -----------------   ----------------

Income before income taxes                                             27,443             21,271
Income tax expense                                                     10,903              8,872
                                                             -----------------   ----------------
Net income                                                   $         16,540    $        12,399
                                                             =================   ================

Basic earnings per common share:
Average shares outstanding                                         12,183,785         11,565,419
Net income per share                                         $           1.36    $          1.07
                                                             =================   ================

Diluted earnings per common share:
Average shares outstanding                                         13,554,858         12,103,580
Net income per share                                         $           1.22    $          1.02
                                                             =================   ================
</TABLE>


See accompanying notes.



<PAGE>

<TABLE>
<CAPTION>


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

                                                                        Three Months Ended March 31,
<S>                                                                   <C>                        <C> 
                                                                      1999                       1998
                                                                  -----------------------------------------
                                                                   (Unaudited)               (Unaudited)
Operating activities:

Net  income                                                    $         16,540           $         12,399
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                       21,658                     18,158
     Deferred income taxes                                                5,919                      5,773
     Other non-cash items                                                 (222)                      (165)
   Changes in operating assets and liabilities:
      Receivables                                                       (5,816)                      (374)
      Inventories                                                       (4,740)                        559
      Prepaid expenses                                                  (7,614)                      1,023
      Accounts payable                                                    4,932                    (2,379)
      Air traffic liabilities                                            27,538                     10,879
      Accrued expenses                                                   10,275                    (2,005)
                                                               -----------------         ------------------
    Net cash provided by operating activities                            68,470                     43,868
                                                               -----------------         ------------------

Investing activities:

Proceeds from sales of property and equipment                                51                      1,030
Capital expenditures                                                  (100,564)                   (26,862)
Acquisition of businesses                                              (10,472)                          -
Additions to other assets                                               (5,959)                    (3,765)
                                                               -----------------         ------------------
   Net cash used in investing activities                              (116,944)                   (29,597)
                                                               -----------------         ------------------

Financing activities:

Payments on short-term debt                                                   -                    (4,750)
Payments on long-term debt                                                (144)                    (4,820)
Proceeds from exercise of stock options                                     456                          -
Purchase of treasury stock                                                 (15)                          -
                                                               -----------------         ------------------
   Net cash provided by (used in) financing activities                      297                    (9,570)
                                                               -----------------         ------------------

Increase (decrease) in cash and cash equivalents                       (48,177)                      4,701
Cash and cash equivalents, beginning of period                          172,936                    104,196
                                                               -----------------         ------------------
Cash and cash equivalents, end of period                       $        124,759           $        108,897
                                                               =================         ==================

Supplemental disclosures:

Cash payments for:
   Interest                                                    $          5,610           $          6,210
   Income taxes (refunds)                                               (2,310)                    (1,766)


See accompanying notes.
</TABLE>



<PAGE>


PART I - Financial Information
Item I - Financial Statements

                                                          
                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    Basis of Presentation


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

      The  consolidated  financial  statements  for the quarters ended March 31,
      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 3)  necessary to present
      fairly the financial  position,  results of operations  and cash flows for
      such periods.  Results for the three months ended March 31, 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.    Earnings per Share

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

                                                                     Three Months Ended March 31,
                                                                              1999 1998
                                                                ---------------------------------------

        Numerator:
<S>                                                                 <C>                  <C>        
            Net income                                              $16,540,000          $12,399,000
        Denominator:
            Denominator for basic earnings per
               share - weighted average shares                       12,183,785           11,565,419
            Effect of dilutive securities:
                Employee stock options                                1,371,073              536,661
                Restricted shares                                             -                1,500
                                                                ----------------     ----------------
            Dilutive potential common shares                          1,371,073              538,161
                                                                ----------------     ----------------
            Denominator for diluted earnings per
              share - adjusted weighted average shares               13,554,858           12,103,580
                                                                ================     ================
            Basic earnings per share                                          $                    $
                                                                           1.36                 1.07
                                                                ================     ================
            Diluted earnings per share                                        $                    $
                                                                           1.22                 1.02
                                                                ================     ================

</TABLE>

3.      Change in Accounting Estimates

       As is more fully  described  in  footnote  13 from the  Company's  Annual
       Report on Form  10K,  due to the  addition  of five  long-range  Lockheed
       L-1011-500  aircraft to its existing  fleet of 13 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
       $896,000  in the first  quarter of 1999,  and  resulted in an increase of
       $540,000  in net  income in the same  period.  Basic  and  fully  diluted
       earnings per share for the quarter ended March 31, 1999 were increased by
       $0.04.

       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
       for their full economic lives, extending through approximately 2010.

       In the  first  quarter  of 1999,  the  Company  implemented  a change  in
       accounting  estimate to extend the estimated 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 $887,000 in the first  quarter of
       1999,  and  resulted in an increase of $535,000 in net income in the same
       period.  Basic and fully diluted earnings per share for the quarter ended
       March 31, 1999 were increased by $0.04.

4.      Acquisition of Businesses

       On January 31, 1999, the Company  purchased the  membership  interests of
       Travel Charter International, LLC ("TCI"). This Detroit-based independent
       tour operator's  primary package offerings are 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 first quarter of 1999, TCI's
       results for February and March were consolidated into the Company,  which
       generated additional operating revenue of approximately $14.8 million and
       operating expense of approximately $13.6 million for the Company.

       On  January  26,  1999,  the  Company  acquired  all  of the  issued  and
       outstanding stock of T. G. Shown Associates, Inc., which owned 50% of the
       partnership,  Amber Air Freight.  The Company had already owned the other
       50% of this air cargo operation. The partnership earned before-tax income
       for the first quarter of 1999 of  approximately  $1.2  million,  of which
       approximately  $534,000 was incremental to the Company as a result of the
       acquisition.



<PAGE>


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


Overview

Amtran, Inc. (the "Company") is a leading provider of targeted scheduled airline
services  and  charter  airline  services  to leisure  and other  value-oriented
travelers.  Amtran,  through its principal subsidiary,  American Trans Air, Inc.
("ATA"),  has been  operating  for 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  the  gateways  of  Chicago-Midway  and
Indianapolis  to  popular  vacation  destinations  such as  Hawaii,  Las  Vegas,
Florida, California,  Mexico and the Caribbean, as well as to Denver, Dallas-Ft.
Worth and New York  City's  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 first 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  6.0% in the first quarter of 1999, as compared to the
first quarter of 1998,  while  scheduled  service  available seat miles ("ASMs")
increased 15.5% between quarters, and load factor increased to 76.4% in the 1999
first quarter, as compared to 74.9% in the same period of 1998.

Results of Operations

For the  quarter  ended March 31,  1999,  the Company  earned  $29.0  million in
operating  income, an increase of 23.9% as compared to operating income of $23.4
million in the  comparable  period of 1998; and the Company earned $16.5 million
in net income in the first  quarter of 1999, an increase of 33.1% as compared to
net income of $12.4 million in the first quarter of 1998.

Operating  revenues  increased  21.2% to $277.9  million in the first quarter of
1999,  as  compared to $229.3  million in the same period of 1998.  Consolidated
RASM increased 9.4% to 7.46 cents in the 1999 first quarter, as compared to 6.82
cents in the first quarter of 1998.

Operating  expenses  increased  20.9% to $249.0  million in the first quarter of
1999,  as  compared  to  $205.9  million  in  the  comparable  period  of  1998.
Consolidated operating cost per ASM ("CASM") increased 9.3% to 6.69 cents in the
first quarter of 1999, as compared to 6.12 cents in the first quarter of 1998.

Much of the  change  in RASM  and  CASM  between  periods  was a  result  of the
additional  revenues and expenses attributed to 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
                                                                Quarter Ended March 31,
                                                          ------------------------------------
<S>                                                             <C>               <C> 
                                                                1999              1998
                                                                ----              ----

Operating revenues:                                             7.46              6.82

Operating expenses:
    Salaries, wages and benefits                                1.63              1.48
    Fuel and oil                                                0.96              1.09
     Handling, landing and navigation fees                      0.60              0.52
    Depreciation and amortization                               0.58              0.54
    Aircraft rentals                                            0.41              0.38
    Aircraft maintenance, materials and repairs                 0.37              0.38
    Ground package cost                                         0.35              0.17
    Crew and other employee travel                              0.33              0.28
    Commissions                                                 0.26              0.21
    Passenger service                                           0.26              0.24
     Other selling expenses                                     0.17              0.17
    Advertising                                                 0.15              0.13
     Facilities and other rentals                               0.08              0.07
    Other operating expenses                                    0.54              0.46
                                                                ----              ----
        Total operating expenses                                6.69              6.12
                                                                ----              ----

    Operating income                                            0.77              0.70
                                                                ====              ====


    ASMs (in thousands)                                       3,723,035         3,363,030
- ----------------------------------------------------------------------------------------------
</TABLE>

The Company's consolidated measures of RASM and CASM in 1999 are impacted by the
addition of TCI, because  significant  operating revenue and expense is added to
consolidated  results,  with no  increase  in  ASMs.  The  following  comparison
reflects actual  consolidated  RASM and CASM,  adjusted to exclude TCI operating
revenue and expense:
<TABLE>
<CAPTION>

                                                     Consolidated          Excluding
                                                          Actual                TCI              Inc(Dec)     % Inc(Dec)

<S>                                                           <C>              <C>                  <C>           <C>   
       Operating revenue (in millions)                        $277.9           $263.1
       RASM (in cents)                                          7.46             7.07              (.39)        (5.2%)

       Operating expense (in millions)                        $249.0           $235.4
       CASM (in cents)                                          6.69             6.32              (.37)        (5.5%)

</TABLE>

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 TCI not been consummated, nor are they necessarily indicative
of future operating results. Further, the information pertaining to TCI is based
upon unaudited internal financial information.




<PAGE>


Quarter Ended March 31, 1999, Versus Quarter Ended March 31, 1998

Consolidated Flight Operations and Financial Data

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

- ------------------------------------- ----------------------------------------------------------------
                                                       Three Months Ended March 31,
<S>                                             <C>             <C>            <C>             <C>             
                                                1999            1998        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                12,506          11,178            1,328           11.88
Departures J31(a)                              4,080           3,714              366            9.85
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        16,586          14,892            1,694           11.38
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               39,002          35,606            3,396            9.54
Block Hours J31                                4,166           3,550              616           17.35
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       43,168          39,156            4,012           10.25
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            2,679,029       2,388,383          290,646           12.17
RPMs J31 (000s)                                8,001           6,112            1,889           30.91
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    2,687,030       2,394,495          292,535           12.22
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            3,710,088       3,351,090          358,998           10.71
ASMs J31 (000s)                               12,947          11,940            1,007            8.43
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    3,723,035       3,363,030          360,005           10.70
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                72.21           71.27             0.94            1.32
Load Factor J31                                61.80           51.19            10.61           20.73
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        72.17           71.20             0.97            1.36
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,759,104       1,526,649          232,455           15.23
Passengers Enplaned J31                       46,333          34,330           12,003           34.96
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,805,437       1,560,979          244,458           15.66
                                      --------------- --------------- ---------------- ---------------

Revenue (000s)                              $277,909        $229,305          $48,604           21.20
RASM in cents (h)                               7.46            6.82             0.64            9.38
CASM in cents (i)                               6.69            6.12             0.57            9.31
Yield in cents (j)                             10.34            9.58             0.76            7.93
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

  See footnotes (f) through (j) on page 11.

(a) The  Company  provides  service  between  Chicago-Midway  and the  cities of
Indianapolis,  Milwaukee, Des Moines, Dayton, Grand Rapids, Lansing and Madison,
under a code sharing  agreement with Chicago Express.  Services were provided by
Chicago Express using Jetstream 31 ("J31") propeller aircraft.

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

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

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

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

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

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

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

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

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


<PAGE>


Operating Revenues

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

- ------------------------------------- ----------------------------------------------------------------
                                                       Three Months Ended March 31,
<S>                                             <C>             <C>           <C>              <C>                
                                                1999            1998        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
Departures Jet                                 8,413           7,095            1,318           18.58
Departures J31(a)                              4,080           3,714              366            9.85
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        12,493          10,809            1,684           15.58
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               24,266          21,085            3,181           15.09
Block Hours J31                                4,166           3,550              616           17.35
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       28,432          24,635            3,797           15.41
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            1,520,152       1,290,761          229,391           17.77
RPMs J31 (000s)                                8,001           6,112            1,889           30.91
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    1,528,153       1,296,873          231,280           17.83
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            1,986,298       1,719,042          267,256           15.55
ASMs J31 (000s)                               12,947          11,940            1,007            8.43
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    1,999,245       1,730,982          268,263           15.50
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                76.53           75.09             1.44            1.92
Load Factor J31                                61.80           51.19            10.61           20.73
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        76.44           74.92             1.52            2.03
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,135,654         939,785          195,869           20.84
Passengers Enplaned J31                       46,333          34,330           12,003           34.96
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,181,987         974,115          207,872           21.34
                                      --------------- --------------- ---------------- ---------------

Revenues (000s)                             $144,269        $117,889          $26,380           22.38
RASM in cents (h)                               7.22            6.81             0.41            6.02
Yield in cents (j)                              9.44            9.09             0.35            3.85
Rev per segment  (k)                       $  122.06       $  121.02          $  1.04            0.86
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

See footnotes (a) through (j) on pages 10 and 11.

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

Scheduled  service  revenues  in the first  quarter of 1999  increased  22.4% to
$144.3  million  from  $117.9  million in the first  quarter of 1998.  Scheduled
service  revenues  comprised  51.9% of  consolidated  revenues in the 1999 first
quarter,  as  compared to 51.4% of  consolidated  revenues in the same period of
1998.

The Company's first quarter 1999 scheduled service at  Chicago-Midway  accounted
for approximately 58.0% of scheduled service ASMs and 76.4% of scheduled service
departures, as compared to 46.8% and 66.5%,  respectively,  in the first quarter
of 1998. In the summer of 1998, the Company began nonstop  flights to Dallas-Ft.
Worth,  Denver,  New  York's  LaGuardia  Airport,  and San  Juan,  none of which
services  were  provided  during the first 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 has a code share  agreement  with Chicago  Express  under which
Chicago  Express  operates  19-seat  Jetstream  31  propeller  aircraft  between
Chicago-Midway and the cities of Indianapolis,  Milwaukee,  Des Moines,  Dayton,
Grand Rapids, Lansing and Madison. In February 1999, the Company entered into an
agreement in principle to acquire Chicago Express Airlines, Inc.

The Company anticipates that its Chicago-Midway operation will represent a focus
of growing  significance for its scheduled  service business in 1999 and beyond.
The Company  operated 57 daily jet and commuter  departures from  Chicago-Midway
and served 21 destinations on a nonstop basis in the summer of 1998, as compared
to 15 nonstop  destinations  served in the summer of 1997. 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 13 jet gates and six
commuter  aircraft gates at the new  Chicago-Midway  terminal which is presently
scheduled for  completion  in 2002,  as compared to the six jet gates  currently
occupied in the existing terminal.

The Company's Indianapolis service accounted for 16.9% of scheduled service ASMs
and 12.3% of  scheduled  service  departures  in the first  quarter of 1999,  as
compared to 20.9% and 16.7%, respectively, in the first quarter of 1998. In both
quarters, the Company operated nonstop to Cancun, Ft. Lauderdale, Ft. Myers, Las
Vegas, Los Angeles,  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.

The Company's Hawaii service  accounted for 15.9% of scheduled  service ASMs and
4.0% of scheduled  service  departures in the first quarter of 1999, as compared
to 18.8% and 4.8%,  respectively,  in the first  quarter  of 1998.  The  Company
provided  nonstop  services in both periods  from Los  Angeles,  Phoenix 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 Company  distributes the remaining seats on these flights
through normal scheduled service distribution  channels. The Company believes it
has superior  operating  efficiencies  in west  coast-Hawaii  markets due to the
relatively  low ownership  cost of the Lockheed  L-1011 fleet and because of the
high daily hours of utilization obtained for both aircraft and crews.

The Company  continuously  evaluates the  profitability of its scheduled service
markets  and  expects  to adjust  its  service  from time to time.  The  Company
announced  new  service   beginning  in  the  second  quarter  of  1999  between
Chicago-Midway  and  Philadelphia,  from  New  York to San  Juan,  and  from Ft.
Lauderdale to San Juan.

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 26.4% of consolidated revenues
in the first quarter of 1999, as compared to 26.7% in the first quarter of 1998.

During the last several years,  the Company has deployed some Boeing 727-200 and
Boeing 757-200  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.  In
July 1998,  the Company  committed  to the  purchase of five such  aircraft  for
delivery  between  the third  quarter  of 1998 and the  second  quarter of 1999.
Although  Lockheed L-1011 series 500  maintenance  procedures and cockpit design
are similar to the  Company's  existing  fleet of Lockheed  L-1011 series 50 and
series 100 aircraft, they differ operationally in that their  ten-to-eleven-hour
range  permits  them to operate  nonstop  to parts of Asia,  South  America  and
Central and Eastern Europe using an all-coach seating configuration preferred by
the U.S. military and most of the Company's  commercial charter  customers.  The
Company  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 these  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 ending September
30, 2000.

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

- ----------------------------------- ----------------------------------------------------------------
                                                     Three Months Ended March 31,
<S>                                           <C>              <C>            <C>             <C>                      
                                              1999             1998       Inc (Dec)     % Inc (Dec)
Departures (b)                               2,888            2,655             233            8.78
Block Hours (c)                             10,133            9,073           1,060           11.68
RPMs (000s) (d)                            918,286          827,715          90,571           10.94
ASMs (000s) (e)                          1,117,331        1,030,760          86,571            8.40
Passengers Enplaned (g)                    562,588          508,833          53,755           10.56
Revenue (000s)                             $73,334          $61,304         $12,030           19.62
RASM in cents (h)                             6.56             5.95            0.61           10.25
- ----------------------------------- --------------- ---------------- --------------- ---------------
</TABLE>

See footnotes (b) through (h) on pages 10 and 11.

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
$54.9  million in  revenues in the first  quarter of 1999,  as compared to $51.3
million in the first quarter of 1998.

Specialty  charter  (including  incentive travel programs) 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  $8.5  million in revenues in the first  quarter of 1999,  as
compared to $7.0 million in the first quarter of 1998.

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

- -------------------------------- ---------------------------------------------------------------
                          Three Months Ended March 31,
<S>                                        <C>             <C>           <C>              <C>              
                                           1999            1998       Inc (Dec)     % Inc (Dec)
                                           ----            ----       ---------     -----------
Departures (b)                            1,181           1,219            (38)          (3.12)
Block Hours (c)                           4,530           4,563            (33)          (0.72)
RPMs (000s) (d)                         235,404         232,361           3,043            1.31
ASMs (000s) (e)                         598,754         515,655          83,099           16.12
Passengers Enplaned (g)                  58,324          58,637           (313)          (0.53)
Revenue (000s)                          $34,006         $33,018            $988            2.99
RASM in cents (h)                          5.68            6.40          (0.72)         (11.25)
- -------------------------------- --------------- --------------- --------------- ---------------
</TABLE>

See footnotes (b) through (h) on pages 10 and 11.

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 and cruise  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 first quarter
of 1999, ground package revenues increased 143.8% to $15.6 million,  as compared
to $6.4 million in the first quarter of 1998.

Effective  January 31, 1999, the Company completed the first of several expected
acquisitions  of tour  operators  with the purchase 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  $8.0  million of the increase in ground  package  revenues in the
first quarter of 1999 was  attributable to the ground package revenues of TCI in
February  and March,  none of which  revenues  were  included  in the  Company's
results of operations in the first quarter of 1998.

In April 1999, the Company completed the purchase of Key Tours, Inc, also a tour
operator in the Detroit  area.  This second  acquisition  is expected to further
increase  future revenues  derived from ground package sales,  and is consistent
with the Company's strategy to  vertically-integrate  and grow its tour operator
businesses through acquisitions of tour operators in selected markets.

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 were unchanged at $10.7 million in the first quarters of 1999 and 1998.

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 first  quarter of 1999  increased
22.3% to $60.8 million from $49.7 million in the first quarter of 1998.

The Company increased its average  equivalent  employees by approximately  14.1%
between the first quarters of 1999 and 1998 in order to appropriately  staff the
10.7% growth in ASMs flown between  periods.  Categories of employees where this
growth was most  significant  included  cockpit  and cabin  crews,  reservations
agents,  airport  passenger and ramp service  agents,  and aircraft  maintenance
personnel,  all of which  are  influenced  directly  by  flight  activity.  Some
employment  growth in the first  quarter  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  average  rate of pay  earned  by the  Company's  employees  (including  all
categories of salaries,  wages and  benefits)  increased by  approximately  7.1%
between the first quarters of 1999 and 1998. In addition to the Company's annual
merit pay increases  granted to employee  groups  between  periods,  the Company
granted  several  special pay increases to airport  customer  service agents and
reservations  agents to maintain these pay scales at  competitive  market rates.
Approximately  1.7% of the dollar  increase  resulted from  escalating  costs of
health care benefits.

Fuel and Oil. Fuel and oil expense  decreased 3.3% to $35.6 million in the first
quarter of 1999, as compared to $36.8  million in the same period of 1998.  This
decrease  occurred despite the Company  consuming 12.4% more gallons of jet fuel
for flying  operations  between  years,  which  resulted  in an increase in fuel
expense of approximately $4.8 million. Jet fuel consumption  increased primarily
due to the  increased  number of block  hours of jet flying  operations  between
periods.  The Company flew 39,002 jet block hours in the first  quarter of 1999,
as compared to 35,606 jet block hours in the first  quarter of 1998, an increase
of 9.5% between periods.

Fuel consumption  growth between the first quarters of 1999 and 1998 was greater
than total block hour  growth,  since block hour growth in the first  quarter of
1999 was 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 first quarter of 1999,  the Company's  average cost per gallon of jet
fuel  consumed  decreased  by 17.2% as  compared  to the first  quarter of 1998,
resulting  in a decrease in fuel and oil expense of  approximately  $6.9 million
between periods.

During the first  quarters 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  $0.7 million more in
fuel and oil expense under its first quarter 1999 hedge contracts than under its
first quarter 1998 hedge  contracts,  which added slightly more than one cent to
its average cost per gallon between quarters.

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 28.0% to $22.4 million in the
first  quarter of 1999,  as  compared to $17.5  million in the first  quarter of
1998. The total number of system-wide jet departures  between the first quarters
of 1999 and  1998  increased  by  11.9% to  12,506  from  11,178,  resulting  in
approximately  $3.0  million in  volume-related  handling  and  landing  expense
increases between periods.

The Company also incurred  approximately $0.9 million in higher deicing costs in
the first  quarter of 1999 as compared to the same period of 1998,  attributable
to more severe winter weather periods in 1999 than occurred in 1998.

Due to the  acquisition  of T.G.  Shown  Associates,  Inc. in January  1999 (see
footnote 4), the Company also recorded  approximately $0.4 million more in cargo
handling  costs in the 1999  quarter  as  compared  to the same  period of 1998.
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 19.2% to
$21.7  million in the first quarter of 1999, as compared to $18.2 million in the
first quarter of 1998.

Depreciation expense attributable to owned airframes and leasehold  improvements
increased  $1.2  million in the first  quarter of 1999,  as compared to the same
period of 1998.  The  Company  owned nine Boeing  727-200  aircraft in the first
quarter  of 1999  which  were  financed  through  operating  leases in the first
quarter 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 $1.0 million in the first  quarter of 1999, as compared
to the first quarter of 1998.

Amortization of capitalized engine and airframe overhauls increased $3.5 million
in the first  quarter of 1999,  as compared  to the same  period 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  quarters 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 $0.4 million in
the first quarter of 1999, as compared to the first quarter 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  3,  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 first quarter of 1999 by $0.9 million,  as compared
to the first quarter of 1998. In addition, effective January 1, 1999 the Company
extended  the  estimated  useful life of nine owned  Boeing  727-200  airframes,
engines and  improvements,  all leasehold  improvements  associated  with its 15
leased Boeing 727-200 aircraft, and all rotable parts used 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 first  quarter of
1999 by $0.9 million, as compared to the same quarter of 1998.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  first  quarter  of 1999
increased  17.8% to $15.2  million  from $12.9  million in the first  quarter of
1998. The Company financed three additional Boeing 757-200 aircraft in the first
quarter of 1999 as compared to the same quarter of 1998,  adding $3.1 million in
aircraft rentals expense as compared to the prior year.

The Company also purchased eight Boeing 727-200 aircraft in the first quarter of
1999 which had been financed  through  operating  leases in the first quarter of
1998,  thereby  reducing  aircraft  rentals  expense  by  $0.7  million  between
quarters.

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  increased  7.0% to $13.7
million in the first  quarter of 1999,  as compared to $12.8 million in the same
period of 1998.

The  Company  performed  a total of 12  C-checks  on its fleet  during the first
quarters  of 1999  and  1998.  The cost of  materials  consumed  and  components
repaired  in  association  with  such  checks  and  other  maintenance  activity
increased by $1.3 million  between  quarters offset by a decrease of third party
contract labor by $0.9 million.

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 TCI, which was acquired by the Company in the first quarter of 1999
(see footnote 4). Ground package cost  increased  140.0% to $13.2 million in the
first quarter of 1999, as compared to $5.5 million in the first quarter of 1998.
Approximately   $6.9   million  of  this   quarter-over-quarter   increase   was
attributable  to the operations of TCI in the first quarter of 1999,  which were
not included in the  Company's  results of  operations  in the first  quarter 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 28.7% to $12.1 million in
the  first quarter of  1999, as compared to $9.4 million in the first quarter of
1998.

The average hotel cost per  full-time-equivalent  crew member increased 19.9% in
the first  quarter of 1999,  as compared to the same period of 1998.  Such hotel
costs  increased due to both higher room rates paid in the 1999 period,  and due
to aircraft flow changes  implemented  in mid-1998  which resulted in more crews
terminating their daily flying away from their home bases than in the 1998 first
quarter.

The  average  cost of crew  positioning  per  full-time-equivalent  crew  member
increased  13.4% in the first  quarter of 1999, as compared to the first quarter
of 1998. Crew positioning costs increased due to less availability of discounted
seats for the  Company's  crews on other  carriers in the first  quarter of 1999
than in the same period 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  34.7% to $9.7  million  in the first
quarter of 1999, as compared to $7.2 million in the first quarter of 1998.

Approximately  $2.0 million of the increase in  commissions in the first quarter
of 1999  was  attributable  to  commissions  paid to  travel  agents  by TCI for
revenues  earned in February and March (see footnote 4). Such  commissions  were
not included in the  Company's  results of  operations  in the first  quarter of
1998.

Scheduled  service  commissions  expense  increased by $0.5 million  between the
first quarters of 1999 and 1998, which was 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 first quarter of
1999 and 1998,  catering  represented  81.3% and 84.1%,  respectively,  of total
passenger service expense.

The total cost of passenger service increased 17.1% to $9.6 million in the first
quarter of 1999, as compared to $8.2 million in the first  quarter of 1998.  The
Company experienced a decrease of approximately 4.8% in the average unit cost of
catering each passenger between periods,  primarily because in the first quarter
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 $0.4 million
in catering expense in the first quarter of 1999, as compared to the same period
of  1998.  Total  jet  passengers  boarded,  however,  increased  15.2%  between
quarters,  resulting  in  approximately  $1.2  million in higher  volume-related
catering expenses between the same sets of comparative periods.

The Company also incurred  approximately $0.4 million in higher interrupted trip
expenses in the first quarter of 1999, as compared to the first quarter of 1998,
due to  greater  delays and  cancellations  associated  with the  severe  winter
weather in the first quarter of 1999, as compared to the same period of 1998.

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 10.7% to $6.2 million in the
first  quarter of 1999,  as compared to $5.6 million in the same period of 1998.
All such  selling  expenses  increased  due to growth in the  scheduled  service
business unit between periods.

Advertising.  Advertising  expense  increased 33.3% to $5.6 million in the first
quarter of 1999, as compared to $4.2 million in the first  quarter 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  quarter 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  33.3% to $3.2  million  in the  first  quarter  of 1999,  as
compared  to $2.4  million in the first  quarter 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 29.9% to $20.0
million in the first  quarter of 1999, as compared to $15.4 million in the first
quarter of 1998.  Approximately  $3.8 million of this increase  between quarters
was  attributable to the cost of passenger air  transportation  purchased by TCI
from air carriers  other than the Company  during  February  and March,  none of
which expense was included in the  Company's  results of operations in the first
quarter of 1998.

Interest  Income and  Expense.  Interest  expense  in the first  quarter of 1999
increased  to $5.1  million as  compared  to $3.3  million in the same period 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 was recorded in the first  quarter of 1999 for
these notes, which was not incurred in the first quarter of 1998.

Interest expense in the first quarter of 1999 was $0.7 million lower than in the
comparable period of 1998 due to more interest  capitalized  primarily on Boeing
757-200 and Lockheed L-1011-500 fleet  acquisitions,  and $0.5 million lower due
to the  repayment  of a note  payable for a Boeing  757-200  aircraft  which was
outstanding in the first quarter of 1998.

The Company  invested excess cash balances in short-term  government  securities
and commercial  paper and thereby earned $1.8 million in interest  income in the
first quarter of 1999, as compared to $1.0 million in the same period of 1998.

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.

Income Tax  Expense.  In the first  quarter of 1999 the Company  recorded  $10.9
million in income tax expense  applicable to $27.4 million of pre-tax income for
that  period,  while in the first  quarter of 1998  income tax  expense was $8.9
million on pre-tax income of $21.3 million. The effective tax rate applicable to
the first  quarter of 1999 was 39.7%,  as compared to 41.7% in the first quarter
of 1998.

Income tax  expense in both sets of  comparative  periods  was  affected  by the
permanent  non-deductibility  for federal income tax purposes of a percentage of
amounts  paid for crew per diem (45% in both 1999 and 1998).  The effect of this
and other permanent  differences on the effective  income tax rate for financial
accounting  purposes is to  decrease  the  effective  rate 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  first  quarters  of 1999  and  1998,  net  cash  provided  by  operating
activities  was $68.5 million and $43.9 million,  respectively.  The increase in
cash provided by operating  activities  between periods was attributable to such
factors  as  increased  earnings  and  related  deferred  income  taxes,  higher
depreciation and amortization, growth in air traffic liabilities, higher accrued
expenses and other factors.

Net cash used in  investing  activities  was $116.9  million and $29.6  million,
respectively,  in the first  quarters of 1999 and 1998.  Such amounts  primarily
included  capital  expenditures  totaling  $100.6  million  and  $26.9  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 the first  quarter  1999  capital  expenditures  were
approximately  $34.3 million for the purchase of eight Boeing 727-200  aircraft,
and  approximately  $15.7 million for the purchase and  modification of Lockheed
L-1011-500   aircraft.   Also  in  the  1999  first  quarter,  the  Company  had
expenditures of $10.5 million  associated with the  acquisitions of TCI 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 10 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 for 21
RB211-535E4  engines to power the ten Boeing 757-200 aircraft and to provide one
spare engine. Under the Rolls-Royce agreement, which became effective January 1,
1995,  Rolls-Royce  has provided  the Company  various  spare parts  credits and
engine  overhaul cost  guarantees.  The Company  accepted  delivery of the first
seven aircraft under these  agreements in September and December 1995,  November
and December 1996, November 1997, July 1998 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   three  aircraft  is
approximately $50.0 million per aircraft, subject to escalation. The final three
deliveries  are  scheduled  for  September  1999,  October  1999 and June  2000.
Advanced  payments  totaling  approximately  $19.5  million  ($6.5  million  per
aircraft) are required prior to delivery of the three remaining  aircraft,  with
the remaining purchase price payable at delivery. As of March 31, 1999 and 1998,
the  Company had  recorded  fixed asset  additions  for $16.3  million and $11.0
million, respectively, in advanced payments applicable to aircraft scheduled for
future  delivery.  The Company intends to finance the remaining three deliveries
under  this  agreement  through  sale/leaseback  transactions  accounted  for as
operating leases.

In July 1998,  the Company  committed  to the purchase of five  Lockheed  L-1011
series 500  aircraft,  three spare engines and certain  associated  spare parts.
These aircraft are powered by Rolls-Royce  RB211-524B4-02  engines.  The Company
accepted  delivery of the first two aircraft  under this  purchase  agreement in
1998 and  expects to accept  delivery of the  remaining  three by the end of the
second 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 of  delivery  of the  unmodified  aircraft  from the  seller.  Two of these
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 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  expires in  December
1999,  at which time the  aircraft  will be returned  to the lessor,  unless the
lessor  exercises its right to leave the aircraft with the Company for up to two
additional years at a reduced rental amount.

In the second and third quarters of 1998, the Company purchased and improved one
Lockheed L-1011-100 aircraft, which was placed into revenue service in late July
1998.

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 March 31, 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  $20.9 million.  No amounts had been drawn
against letters of credit at March 31, 1999.

Aircraft  and Hushkit  Purchase  Commitments.  The  Company has signed  purchase
agreements to acquire eight Boeing 727-200ADV  aircraft at agreed prices. Six of
these  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 eight  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 compliance with Year 2000
standards.

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

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

The third phase is renovation (now 74% complete), which includes the conversion,
replacement or elimination of selected hardware platforms and devices, operating
systems,  databases,  purchased software,  utilities,  and internal and external
interfaces. Renovation requires the completion and documentation of software and
hardware  changes,  development  of  replacement  systems,  and  decommissioning
systems  to  be  eliminated.   Renovation   also  includes  the  completion  and
documentation of unit testing, and the creation of a final test plan for system,
integration  and stress testing of all changes.  Contingency  plans will also be
updated and completed, based upon completion of renovation efforts and unit test
results.

The  fourth  phase  is  validation  (now  66%  complete),  which  includes  user
acceptance testing of all new or renovated components.  Such testing is expected
to validate Year 2000 operational readiness of the individual components,  up to
but not including  testing of the  integration  of those  components  with other
components sharing common interfaces or other interdependencies.

The fifth phase is implementation (now 60% complete), which includes integration
testing of individual  components as to interfaces  and  interdependencies  with
other components or elements of the Company's technology infrastructure.

With  respect to the 693  computer  infrastructure  components,  the Company has
prepared  approximately  136 individual  project plans with tasks and milestones
which  define  the work to be done to  complete  the five  phases  of Year  2000
readiness.  A total  of 81 plans  are now  complete.  A total  of 40  plans  are
currently in progress and are  substantially on schedule for future  completion.
The  remaining  15 plans  have not yet  commenced,  but the  Company  expects to
complete  them prior to the end of 1999.  Of the total hours of work included in
the Company's 136 project plans, approximately 69% of such work is now complete.

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

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

Under the Company's vendor readiness plan, significant Company vendors have been
grouped according to the expected safety, operations or financial impacts from a
loss of access to  essential  goods or  services  due to the  vendor  failing to
become Year 2000  compliant,  and the  expected  time and effort  which would be
required to replace the non-compliant vendor with a compliant vendor. Under this
classification  system,  the Company has  identified  641 "tier 3" vendors whose
lack of Year 2000  compliance  and the  resulting  loss of  essential  goods and
services  could create  immediate  and severe  safety,  operations  or financial
impact to the Company, with replacement of such vendors taking considerable time
and effort.  The Company has further classified 395 vendors as "tier 2" vendors,
which could pose  significant  safety,  operations  or financial  impacts to the
Company should they be non-Year-2000  compliant,  but which impacts would not be
immediate  and for which only  moderate  time and effort  would be  required  to
locate compliant  replacement  vendors.  All remaining  significant vendors have
been classified as "tier 1" vendors  (totaling over 2,000),  none of which would
pose a  significant  safety,  operations  or  financial  impact  in the event of
non-compliance  with  Year  2000  standards,  and all of which  could  easily be
replaced with alternative vendors.

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

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

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

Estimated Costs of Achieving Year 2000 Readiness.  Based upon all data currently
available to the Company,  it presently estimates that the total cost of meeting
Year 2000 standards,  including computer and facilities  infrastructure,  vendor
readiness,  aircraft and airports,  will be  approximately  $7.0  million.  Such
estimated cost includes  approximately  $2.5 million in capital  expenditures to
acquire new software and hardware to replace non-compliant  computer devices, as
well as approximately  $4.5 million in labor and related expenses to perform all
Year 2000 Project work to insure the readiness of remaining computer devices for
operation after 1999. Approximately $4.7 million of this estimated cost has been
incurred as of May 7, 1999,  with the  remaining  $2.3 million to be incurred by
the end of 1999. It is possible that the Company will determine that  additional
costs  beyond those  estimated  above will be required to complete all Year 2000
activities as testing and implementation proceeds through the end of 1999.

Year 2000 Risks and Contingency  Plans.  The Company  believes that its computer
infrastructure  project  plans and  vendor  readiness  plan,  together  with its
participation  on  the  Air  Transport  Association  Year  2000  Committee,   if
successfully  completed,  will  mitigate all  significant  risks of business and
operational   disruption   arising  from  non-compliant   computer   components.
Successful completion of this plan is dependent,  however, upon the availability
to the  Company of a wide  range of  technical  skills  from both  internal  and
external  sources,  and is also  dependent  upon the  availability  of purchased
software  and  hardware  components.  The  Company  cannot be assured  that such
resources and  components can be acquired in the  quantities  needed,  or by the
times needed, to successfully complete the Year 2000 project plan, in which case
it is possible that the Company  could suffer  serious  disruptions  to business
processes and operations as a consequence of system failures attributable to the
Year 2000 Problem. In addition,  the Company cannot be assured that domestic and
foreign air  transportation  infrastructure,  such as  airports  and air traffic
control systems,  will be fully compliant with Year 2000 requirements by the end
of 1999.

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

Future Accounting Changes

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  ("SFAS") No. 133,  "Accounting  for Derivative
Instruments  and  Hedging  Activities."  This  accounting  standard,   which  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999,
requires that all  derivatives  be recognized as either assets or liabilities at
fair value. The Company is evaluating the new statement's provisions and has not
yet determined either the date on which it will adopt SFAS No. 133 or the impact
of adoption on the results of operations or financial position.

Forward-Looking Information

Information  contained  within and  "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>



Signatures

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


                        Amtran, Inc.
                        (Registrant)




Date   May 14, 1999     John P. Tague
                        John P. Tague
                        President and Chief Executive Officer
                        Director




Date   May 14, 1999     James W. Hlavacek
                        James W. Hlavacek
                        Executive Vice President, Chief Operating Officer
                          and President of ATA Training Corporation
                        Director




Date   May 14, 1999     Kenneth K. Wolff
                        Kenneth K. Wolff
                        Executive Vice President and Chief Financial Officer
                        Director






<TABLE> <S> <C>



<ARTICLE>                     5
<CIK>                         0000898904                 
<NAME>                        AMTRAN INC.     
<MULTIPLIER>                        1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                            MAR-31-1999
<PERIOD-END>                                 MAR-31-1999
<CASH>                                        124,759
<SECURITIES>                                      0 
<RECEIVABLES>                                  30,737
<ALLOWANCES>                                      0
<INVENTORY>                                    23,885
<CURRENT-ASSETS>                              212,599
<PP&E>                                        721,575
<DEPRECIATION>                                314,234
<TOTAL-ASSETS>                                658,188
<CURRENT-LIABILITIES>                         224,464
<BONDS>                                           0 
                             0
                                       0
<COMMON>                                       48,462
<OTHER-SE>                                     71,272
<TOTAL-LIABILITY-AND-EQUITY>                  658,188
<SALES>                                       277,909
<TOTAL-REVENUES>                              277,909
<CGS>                                             0
<TOTAL-COSTS>                                 248,950
<OTHER-EXPENSES>                                1,516
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                              5,074
<INCOME-PRETAX>                                27,443
<INCOME-TAX>                                   10,903
<INCOME-CONTINUING>                            16,540
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   16,540
<EPS-PRIMARY>                                   1.36
<EPS-DILUTED>                                   1.22
        


</TABLE>


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