AMTRAN INC
10-Q, 1999-11-15
AIR TRANSPORTATION, NONSCHEDULED
Previous: OSAGE SYSTEMS GROUP INC, NT 10-Q/A, 1999-11-15
Next: ALLSTATE CORP, 424B5, 1999-11-15



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

                                      FORM 10-Q

                                     (Mark One)

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

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

Commission file number  000-21642


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

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


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


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

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


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

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

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

                     Applicable Only to Corporate Issuers

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

Common Stock,  Without Par Value - 12,297,769 shares outstanding as of
November 1, 1999

<PAGE>

<TABLE>
<CAPTION>

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

                                                                         September 30,          December 31,
                                                                             1999                   1998
                                                                     -------------------   --------------------
                               ASSETS                                     (Unaudited)
Current assets:
<S>                                                                   <C>                  <C>
     Cash and cash equivalents                                        $         109,151    $            172,936
     Receivables, net of allowance for doubtful accounts
          (1999 - $1,568; 1998 - $1,163)                                         36,743                  24,921
     Inventories,  net                                                           33,101                  19,567
     Prepaid expenses and other current assets                                   29,278                  25,604
                                                                     -------------------   ---------------------
Total current assets                                                            208,273                 243,028

Property and equipment:
     Flight equipment                                                           735,616                 557,302
     Facilities and ground equipment                                             89,190                  68,848
                                                                     -------------------   ---------------------
                                                                                824,806                 626,150
     Accumulated depreciation                                                 (348,568)               (296,818)
                                                                     -------------------   ---------------------
                                                                                476,238                 329,332

Assets held for sale                                                              7,176                   7,176
Goodwill                                                                         23,009                       -
Deposits and other assets                                                        32,086                  15,013
                                                                     -------------------   ---------------------

Total assets                                                          $         746,782    $            594,549
                                                                     ===================   =====================

                LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt                             $           1,476    $              1,476
     Accounts payable                                                            15,625                   7,158
     Air traffic liabilities                                                     91,418                  76,662
     Accrued expenses                                                           124,336                  98,548
                                                                     -------------------   ---------------------
Total current liabilities                                                       232,855                 183,844

Long-term debt, less current maturities                                         282,894                 245,195
Deferred income taxes                                                            68,986                  52,620
Other deferred items                                                             13,215                  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 12,699,983 - 1999; 12,374,577 - 1998                             55,348                  47,632
     Additional paid-in-capital                                                   9,245                  11,735
     Deferred compensation - ESOP                                                 (533)                 (1,066)
     Treasury stock: 344,052 shares - 1999;  193,506 shares                     (8,504)                 (1,881)
1998
     Retained earnings                                                           93,276                  46,331
                                                                     -------------------   ---------------------

                                                                                148,832                 102,751
                                                                     -------------------   ---------------------

Total liabilities and shareholders' equity                            $         746,782    $            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 September 30,              Nine Months Ended September 30,
                                                          1999                1998                    1999                1998
                                                  --------------------------------------        ------------------------------------
                                                      (Unaudited)          (Unaudited)             (Unaudited)         (Unaudited)
Operating revenues:
<S>                                               <C>                 <C>                       <C>                <C>
   Scheduled service                              $        172,598    $         134,973         $       480,877    $        384,456
   Charter                                                 103,031               92,949                 302,731             277,763
   Ground package                                           14,876                6,092                  46,565              17,629
   Other                                                    12,416                8,400                  35,371              30,335
                                                  -----------------   ------------------        ----------------   -----------------
Total operating revenues                                   302,921              242,414                 865,544             710,183
                                                  -----------------   ------------------        ----------------   -----------------

Operating expenses:
   Salaries, wages and benefits                             64,732               53,442                 187,309             155,795
   Fuel and oil                                             50,571               35,554                 124,233             107,639
   Depreciation and amortization                            26,609               18,612                  72,467              58,293
   Handling, landing and navigation fees                    25,618               22,226                  70,929              57,503
   Aircraft maintenance, materials and                      14,301               14,446                  42,432              41,641
repairs
   Aircraft rentals                                         14,020               13,400                  43,402              39,249
   Crew and other employee travel                           13,396               11,330                  37,664              31,218
   Ground package cost                                      12,007                5,097                  37,642              14,985
   Passenger service                                        11,822               10,159                  30,283              26,871
   Commissions                                              10,121                6,933                  30,071              21,521
   Other selling expenses                                    7,677                5,272                  21,025              16,451
   Facility and other rentals                                3,441                2,382                  10,103               6,991
   Advertising                                               3,340                4,392                  13,587              13,421
   Other                                                    18,196               16,272                  57,938              47,655
                                                  -----------------   ------------------        ----------------   -----------------
Total operating expenses                                   275,851              219,517                 779,085             639,233
                                                  -----------------   ------------------        ----------------   -----------------

Operating income                                            27,070               22,897                  86,459              70,950

Other income (expense):
   Interest income                                           1,363                1,106                   4,526               3,324
   Interest (expense)                                      (5,295)              (3,204)                (15,413)             (9,671)
   Other                                                        46                   49                   1,882                 165
                                                  -----------------   ------------------        ----------------   -----------------
Other expenses                                             (3,886)              (2,049)                 (9,005)             (6,182)
                                                  -----------------   ------------------        ----------------   -----------------

Income before income taxes                                  23,184               20,848                  77,454              64,768
Income taxes                                                 9,484                8,415                  30,509              26,141
                                                  -----------------   ------------------        ----------------   -----------------
Net income                                          $       13,700      $        12,433         $        46,945     $        38,627
                                                  =================   ==================        ================   =================

Basic earnings per common share:
Average shares outstanding                              12,409,820           11,766,933              12,260,175          11,654,875
Net income per share                                $         1.10      $          1.06         $          3.83     $          3.31
                                                  =================   ==================        ================   =================

Diluted earnings per common share:
Average shares outstanding                              13,566,468           13,496,911              13,537,288          12,922,105
Net income per share                                $         1.01      $          0.92         $          3.47     $          2.99
                                                  =================   ==================        ================   =================


See accompanying notes.

</TABLE>


<PAGE>


<TABLE>
<CAPTION>

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

                                                               Nine Months Ended September 30,
                                                                  1999                  1998
                                                          --------------------------------------
                                                               (Unaudited)             (Unaudited)

Operating activities:

<S>                                                       <C>                      <C>
Net  income                                               $           46,945       $     38,627
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization                                    72,467             58,293
     Deferred income taxes                                            16,366             18,121
     Other non-cash items                                              3,083                295
   Changes in operating assets and liabilities, net
of
         effects from business acquisitions:
      Receivables                                                    (5,841)            (3,167)
      Inventories                                                   (14,638)            (2,183)
      Prepaid expenses                                                 1,151            (1,641)
      Accounts payable                                                 6,075              5,133
      Air traffic liabilities                                        (4,554)                117
      Accrued expenses                                                20,439             18,275
                                                          -------------------     --------------
    Net cash provided by operating activities                        141,493            131,870
                                                          -------------------     --------------

Investing activities:

Proceeds from sales of property and equipment                            234              1,061
Capital expenditures                                               (217,680)          (115,636)
Acquisition of businesses, net of cash acquired                       16,673             -
Additions to other assets                                           (38,886)            (1,065)
                                                          -------------------     --------------
   Net cash used in investing activities                           (239,659)          (115,640)
                                                          -------------------     --------------

Financing activities:

Proceeds from sale of common stock                                     3,439              1,624
Purchase of treasury stock                                           (6,623)              (121)
Payments on short-term debt                                         -                   (4,750)
Proceeds from long-term debt                                          38,942              6,000
Payments on long-term debt                                           (1,377)           (12,372)
                                                          -------------------     --------------
   Net cash provided by (used in) financing                           34,381            (9,619)
activities
                                                          -------------------     --------------

Increase (decrease) in cash and cash equivalents                    (63,785)              6,611
Cash and cash equivalents, beginning of period                       172,936            104,196
                                                          -------------------     --------------
Cash and cash equivalents, end of period                  $          109,151       $    110,807
                                                          ===================     ==============

Supplemental disclosures:

Cash payments for:
   Interest                                               $           17,790       $     13,311
   Income taxes                                                       10,636              6,412

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

See accompanying notes.


</TABLE>



<PAGE>

PART I - Financial Information
Item I - Financial Statements


                            AMTRAN, INC. AND SUBSIDIARIES

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    Basis of Presentation

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

      The consolidated financial statements for the quarters ended September 30,
      1999 and 1998  reflect,  in the  opinion of  management,  all  adjustments
      (which include only normal recurring  adjustments,  except for the changes
      in  accounting  estimates  described  in footnote 2)  necessary to present
      fairly the financial  position,  results of operations  and cash flows for
      such periods.  Results for the nine months ended  September 30, 1999,  are
      not  necessarily  indicative of results to be expected for the full fiscal
      year ending  December  31,  1999.  For further  information,  refer to the
      consolidated  financial  statements and footnotes  thereto included in the
      Company's Annual Report on Form 10-K for the year ended December 31, 1998.

2.    Changes in Accounting Estimates

       As is more fully  described in footnote 13 to the  Company's  1998 Annual
       Report on Form  10K,  due to the  addition  of five  long-range  Lockheed
       L-1011-500  aircraft to its existing fleet of 13 owned Lockheed series 50
       and 100  aircraft,  in July  1998 the  Company  implemented  a change  in
       accounting  estimate.  The  estimated  useful  lives of the series 50 and
       series 100 aircraft were extended to the end of 2004, and related salvage
       values were reduced as of this new common retirement date. This change in
       accounting  estimate  resulted in a reduction of depreciation  expense of
       $1,374,000 and  $3,261,000,  respectively,  in the third quarter and nine
       months ended  September 30, 1999, and resulted in increases in net income
       of  $812,000  and  $1,976,000  in the same  periods.  Basic  and  diluted
       earnings  per  share for the  quarter  ended  September  30,  1999,  were
       increased  by $0.07 and  $0.06,  respectively,  while  basic and  diluted
       earnings per share for the nine months  ended  September  30, 1999,  were
       increased by $0.16 and $0.15.

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

       In the  first  quarter  of 1999,  the  Company  implemented  a change  in
       accounting  estimate to extend the estimated  useful lives of capitalized
       Boeing 727-200  airframes,  engines,  leasehold  improvements and rotable
       parts from the end of the initial lease terms of the related  aircraft to
       approximately  2010.  This change in  accounting  estimate  resulted in a
       reduction   of   depreciation   expense  of  $783,000   and   $2,558,000,
       respectively,  in the third  quarter and nine months ended  September 30,
       1999,  and  resulted  in an  increase  in  net  income  of  $462,000  and
       $1,550,000 in the same respective periods. Basic and diluted earnings per
       share for the quarter ended  September 30, 1999,  were increased by $0.04
       and $0.03,  respectively,  while basic and diluted earnings per share for
       the nine months ended  September  30, 1999,  were  increased by $0.13 and
       $0.11.


<PAGE>


3.    Earnings per Share

      The  following  tables  set forth  the  computation  of basic and  diluted
earnings per share:

<TABLE>
<CAPTION>
                                                                     Three Months Ended September 30,
                                                                        1999                     1998
                                                                ------------------------------------------

         Numerator:
<S>                                                                     <C>                    <C>
             Net income                                                 $13,700,000            $12,433,000
         Denominator:
             Denominator for basic earnings per
                 share - weighted average shares                         12,409,820             11,766,933
             Effect of dilutive securities:
                 Employee stock options                                   1,156,648              1,729,978
                                                               --------------------- ----------------------
             Denominator for diluted earnings per
                 share - adjusted weighted average shares                13,566,468             13,496,911
                                                               ===================== ======================
         Basic earnings per share                                             $1.10                  $1.06
                                                               ===================== ======================
         Diluted earnings per share                                           $1.01                  $0.92
                                                               ===================== ======================


                                                                       Nine Months Ended September 30,
                                                                          1999                    1998
                                                                ------------------------------------------

         Numerator:
             Net income                                                 $46,945,000            $38,627,000
         Denominator:
             Denominator for basic earnings per
                 share - weighted average shares                         12,260,175             11,654,875
             Effect of dilutive securities:
                 Employee stock options                                   1,277,113              1,267,230
                                                               --------------------- ----------------------
             Denominator for diluted earnings per
                 share - adjusted weighted average shares                13,537,288             12,922,105
                                                               ===================== ======================
         Basic earnings per share                                             $3.83                  $3.31
                                                               ===================== ======================
         Diluted earnings per share                                           $3.47                  $2.99
                                                               ===================== ======================
</TABLE>


4.     Acquisition of Businesses

       On  January  26,  1999,  the  Company  acquired  all  of the  issued  and
       outstanding stock of T. G. Shown Associates,  Inc., which owns 50% of the
       Amber Air  Freight  partnership.  The other  50% of the  partnership  was
       already owned by the Company. The partnership earned operating income for
       the  third  quarter  and  nine  months  ended   September  30,  1999,  of
       approximately  $1.3  million  and $3.6  million,  respectively,  of which
       approximately   $0.7  million  and  $1.8   million,   respectively,   was
       incremental to the Company as a result of the acquisition.

       On January 31, 1999, the Company  purchased the  membership  interests of
       Travel Charter International, LLC ("TCI"). This Detroit-based independent
       tour operator  primarily  offers package tours to  destinations in Mexico
       and the Caribbean,  including Aruba, Cancun and Puerto Vallarta.  ATA has
       been providing  passenger  airline services to TCI for over 14 years. TCI
       had sales in 1998 of over $53.0  million.  TCI's  results of  operations,
       beginning  February  1999,  were  consolidated  into the  Company,  which
       generated  additional  operating  revenues in the quarter and nine months
       ended  September  30,  1999,  of  approximately  $3.3  million  and $26.5
       million, respectively, and additional operating expenses of approximately
       $4.1  million and $26.0  million,  respectively,  as compared to the same
       periods of 1998.

       On April 30, 1999, the Company acquired all of the issued and outstanding
       stock of Agency Access Training Center,  Inc.  ("AATC") and Key Tours Las
       Vegas,  Inc.  ("KTLV"),  and  additionally  purchased the majority of the
       current  assets and current  liabilities  of Keytours,  Inc.  ("KTI"),  a
       Canadian  corporation.  All  three  companies  (AATC,  KTLV and KTI) were
       previously  under common control and jointly operated an independent tour
       business  in the  Detroit  metropolitan  area using the brand name of Key
       Tours, serving such leisure travel destinations as Las Vegas and Florida.
       ATA has been providing  passenger  airline services to Key Tours for over
       15 years. Key Tours had consolidated  operating revenues of approximately
       $73.0 million in 1998. The results of operations,  beginning May 1999, of
       the newly  acquired Key Tours brand were  consolidated  into the Company,
       which  generated  additional  operating  revenues in the quarter and nine
       months ended September 30, 1999, of approximately  $9.9 million and $17.8
       million,  respectively,  and  operating  expenses of  approximately  $9.3
       million and $17.6 million,  respectively, as compared to the same periods
       of 1998.

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

<PAGE>

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

Quarter and Nine Months Ended September 30, 1999, Versus Quarter and Nine Months
Ended September  30, 1998

Overview

Amtran, Inc. and subsidiaries (the "Company") is a leading provider of scheduled
airline  services in certain  targeted  markets and charter airline  services to
leisure  and other  value-oriented  travelers.  Amtran,  through  its  principal
subsidiary,  American Trans Air, Inc.  ("ATA"),  has been operating for 26 years
and is the eleventh largest U.S. airline in terms of 1998 revenues. ATA provides
scheduled service through nonstop and connecting flights from Chicago-Midway and
Indianapolis to destinations  such as Hawaii,  California,  Las Vegas,  Florida,
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 quarter and nine months ended  September 30, 1999, the Company  generated
record operating earnings and net income.  Although all business units performed
well during these periods, 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 9.9% and
8.2%, respectively,  in the quarter and nine months ended September 30, 1999, as
compared to the same periods of 1998.  Scheduled  service  available  seat miles
("ASMs") increased 16.4% and 15.7%,  respectively,  between the quarter and nine
months ended  September 30, 1999,  as compared to the same periods of 1998,  and
load factor  increased to 78.1% in the 1999 third quarter,  as compared to 73.7%
in the third quarter of 1998.

Results of Operations

For the quarter ended  September 30, 1999,  the Company  earned $27.1 million in
operating  income, an increase of 18.3% as compared to operating income of $22.9
million in the third  quarter of 1998;  and the Company  earned $13.7 million in
net income in the third quarter of 1999, an increase of 10.5% as compared to net
income  of $12.4  million  in the  third  quarter  of 1998.  Operating  revenues
increased  25.0% to $302.9  million in the third quarter of 1999, as compared to
$242.4 million in the same period of 1998.  Consolidated RASM increased 12.2% to
7.15 cents in the 1999 third  quarter,  as  compared  to 6.37 cents in the third
quarter of 1998.  Operating  expenses  increased  25.7% to $275.9 million in the
third quarter of 1999, as compared to $219.5 million in the comparable period of
1998. Consolidated operating cost per ASM ("CASM") increased 12.8% to 6.51 cents
in the third  quarter of 1999, as compared to 5.77 cents in the third quarter of
1998.

For the nine months ended  September 30, 1999,  the Company earned $86.5 million
in operating  income,  an increase of 21.8% as compared to  operating  income of
$71.0 million in the  comparable  period of 1998;  and the Company  earned $46.9
million in net income in the nine months ended  September  30, 1999, an increase
of 21.5% as compared to net income of $38.6  million in the same period of 1998.
Operating  revenues  increased  21.9% to $865.5 million in the nine months ended
September  30, 1999,  as compared to $710.2  million in the same period of 1998.
Consolidated  RASM  increased  12.2%  to 7.46  cents in the  nine  months  ended
September  30,  1999,  as  compared  to 6.65  cents in the same  period of 1998.
Operating  expenses  increased  21.9% to $779.1 million in the nine months ended
September 30, 1999, as compared to $639.2  million in the  comparable  period of
1998. Consolidated operating cost per ASM ("CASM") increased 12.2% to 6.72 cents
in the nine months ended  September  30, 1999,  as compared to 5.99 cents in the
same period of 1998.

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

<PAGE>
<TABLE>
<CAPTION>

Results of Operations in Cents Per ASM

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

                                                                 Cents Per ASM                           Cents Per ASM
                                                       Three Months Ended September 30,         Nine Months Ended September 30,

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

Total operating revenues                                   7.15                6.37                 7.46                6.65

Operating expenses:
    Salaries, wages and benefits                           1.53                1.41                 1.62                1.46
    Fuel and oil                                           1.19                0.93                 1.07                1.01
    Depreciation and amortization                          0.63                0.49                 0.63                0.55
    Handling, landing and navigation fees                  0.60                0.58                 0.61                0.54
    Aircraft maintenance, materials and repairs            0.34                0.38                 0.37                0.39
    Aircraft rentals                                       0.33                0.35                 0.37                0.37
    Crew and other employee travel                         0.32                0.30                 0.32                0.29
    Ground package cost                                    0.28                0.13                 0.32                0.14
    Passenger service                                      0.28                0.27                 0.26                0.25
    Commissions                                            0.24                0.18                 0.26                0.20
    Other selling expenses                                 0.18                0.14                 0.18                0.15
    Facility and other rentals                             0.08                0.06                 0.09                0.07
    Advertising                                            0.08                0.12                 0.12                0.12
    Other                                                  0.43                0.43                 0.50                0.45
                                                           ----                ----                 ----                ----

Total operating expenses                                   6.51                5.77                 6.72                5.99
                                                           ----                ----                 ----                ----

Operating income                                           0.64                0.60                0.74                 0.66
                                                           ----                ----                ----                 ----

ASMs (in thousands)                                     4,234,403           3,805,993           11,599,119           10,676,929
</TABLE>

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

<TABLE>
<CAPTION>

1999 ACTUAL VS. 1999 ADJUSTED*             Three Months Ended September 30,1999           Nine Months Ended September 30, 1999
                                           ------------------------------------          -------------------------------------
                                           Actual       Adjusted*    Difference          Actual         Adjusted*      Difference
Operating revenue (in millions)            $302.9          $289.7      $(13.2)           $865.5          $821.2          $(44.3)
<S>                                          <C>             <C>        <C>                <C>             <C>            <C>
RASM (in cents)                              7.15            6.84       (0.31)             7.46            7.08           (0.38)

Operating expense (in millions)            $275.9          $262.5      $(13.4)           $779.1          $735.5          $(43.6)
CASM (in cents)                              6.51            6.20       (0.31)             6.72            6.34           (0.38)


<PAGE>



1999 ADJUSTED* VS. 1998 ACTUAL           Three Months Ended September 30,                 Nine Months Ended September 30,
                                         --------------------------------                 -------------------------------
                                     1999 Adjusted*      1998                      1999 Adjusted*       1998
                                                        Actual          Change                         Actual        Change

Operating revenue (in millions)           $289.7          $242.4       19.5%            $821.2         $710.2             15.6%
RASM (in cents)                             6.84            6.37        7.4%              7.08           6.65              6.5%

Operating expense (in millions)           $262.5          $219.5       19.6%            $735.5         $639.2             15.1%
CASM (in cents)                             6.20            5.77        7.5%              6.34           5.99              5.8%

ASMs (in millions)                       4,234.4         3,806.0       11.3%          11,599.1       10,676.9              8.6%
</TABLE>

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

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

<PAGE>

Consolidated Flight Operations and Financial Data

The following tables set forth, for the periods indicated, certain key operating
and financial data for the consolidated  flight operations of the Company.  Data
shown for "jet"  operations  include  the  consolidated  operations  of Lockheed
L-1011,  Boeing  727-200 and Boeing  757-200  aircraft  in all of the  Company's
business  units.  Data shown for "J31"  include the  operations  of Jetstream 31
propeller aircraft by Chicago Express Airlines, Inc. as the ATA Connection.  The
Company acquired Chicago Express on April 30, 1999.
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                   Three Months Ended September 30,
                                      ----------------------------------------------------------
                                              1999          1998           Inc (Dec) % Inc (Dec)
<S>                                           <C>           <C>             <C>           <C>
Departures Jet                                13,189        11,875          1,314         11.07
Departures J31 (a)                             4,611         4,258            353          8.29
                                      ----------------------------------------------------------
     Total Departures (b)                     17,800        16,133          1,667         10.33
                                      ----------------------------------------------------------

Block Hours Jet                               42,391        38,003          4,388         11.55
Block Hours J31                                4,660         4,322            338          7.82
                                      ----------------------------------------------------------
     Total Block Hours (c)                    47,051        42,325          4,726         11.17
                                      ----------------------------------------------------------

RPMs Jet (000s)                            3,153,974     2,760,708        393,266         14.25
RPMs J31 (000s)                                9,223         8,574            649          7.57
                                      ----------------------------------------------------------
     Total RPMs (000s) (d)                 3,163,197     2,769,282        393,915         14.22
                                      ----------------------------------------------------------

ASMs Jet (000s)                            4,219,310     3,792,501        426,809         11.25
ASMs J31 (000s)                               15,093        13,492          1,601         11.87
                                      ----------------------------------------------------------
     Total ASMs (000s) (e)                 4,234,403     3,805,993        428,410         11.26
                                      ----------------------------------------------------------

Load Factor Jet                                74.75         72.79           1.96          2.69
Load Factor J31                                61.11         63.55         (2.44)        (3.84)
                                      ----------------------------------------------------------
     Total Load Factor (f)                     74.70         72.76           1.94          2.67
                                      ----------------------------------------------------------

Passengers Enplaned Jet                    1,787,108     1,507,928        279,180         18.51
Passengers Enplaned J31                       53,647        49,364          4,283          8.68
                                      ----------------------------------------------------------
     Total Passengers Enplaned (g)         1,840,755     1,557,292        283,463         18.20
                                      ----------------------------------------------------------


Revenue $(000s)                              302,921       242,414         60,507         24.96
RASM in cents (h)                               7.15          6.37           0.78         12.24
CASM in cents (i)                               6.51          5.77           0.74         12.82
Yield in cents (j)                              9.58          8.75           0.83          9.49
- ------------------------------------------------------------------------------------------------

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

<PAGE>



- ------------------------------------------------------------------------------------------------
                                                 Nine Months Ended September 30,
                                             1999            1998         Inc (Dec)  % Inc (Dec)
                                      ----------------------------------------------------------

Departures Jet                                38,081        34,749          3,332          9.59
Departures J31 (a)                            13,104        12,138            966          7.96
                                      ----------------------------------------------------------
     Total Departures (b)                     51,185        46,887          4,298          9.17
                                      ----------------------------------------------------------

Block Hours Jet                              120,306       110,372          9,934          9.00
Block Hours J31                               13,310        11,847          1,463         12.35
                                      ----------------------------------------------------------
     Total Block Hours (c)                   133,616       122,219         11,397          9.33
                                      ----------------------------------------------------------

RPMs Jet (000s)                            8,524,224     7,640,306        883,918         11.57
RPMs J31 (000s)                               26,499        22,808          3,691         16.18
                                      ----------------------------------------------------------
     Total RPMs (000s) (d)                 8,550,723     7,663,114        887,609         11.58
                                      ----------------------------------------------------------

ASMs Jet (000s)                           11,556,648    10,638,219        918,429          8.63
ASMs J31 (000s)                               42,471        38,710          3,761          9.72
                                      ----------------------------------------------------------
     Total ASMs (000s) (e)                11,599,119    10,676,929        922,190          8.64
                                      ----------------------------------------------------------

Load Factor Jet                                73.76         71.82           1.94          2.70
Load Factor J31                                62.39         58.92           3.47          5.89
                                      ----------------------------------------------------------
     Total Load Factor (f)                     73.72         71.77           1.95          2.72
                                      ----------------------------------------------------------

Passengers Enplaned Jet                    5,314,396     4,602,544        711,852         15.47
Passengers Enplaned J31                      152,567       130,149         22,418         17.22
                                      ----------------------------------------------------------
     Total Passengers Enplaned (g)         5,466,963     4,732,693        734,270         15.51
                                      ----------------------------------------------------------


Revenue $(000s)                              865,544       710,183        155,361         21.88
RASM in cents (h)                               7.46          6.65           0.81         12.18
CASM in cents (i)                               6.72          5.99           0.73         12.19
Yield in cents (j)                             10.12          9.27           0.85          9.17
- ------------------------------------------------------------------------------------------------
</TABLE>


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

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

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

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

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

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

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

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

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

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

Operating Revenues

Scheduled  Service  Revenues.  The following  tables set forth,  for the periods
indicated,  certain key operating and financial  data for the scheduled  service
operations of the Company.  Data shown for "jet" operations include the combined
operations of Lockheed  L-1011,  Boeing 727-200 and Boeing  757-200  aircraft in
scheduled  service.  Data shown for "J31" include the operations of Jetstream 31
propeller aircraft by Chicago Express Airlines, Inc. as the ATA Connection.  The
Company acquired Chicago Express on April 30, 1999.


<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                Three Months Ended September 30,
<S>                                           <C>           <C>              <C>          <C>
                                              1999          1998           Inc (Dec)  % Inc (Dec)
                                      ----------------------------------------------------------

Departures Jet                                 9,411         8,195          1,216         14.84
Departures J31 (a)                             4,611         4,258            353          8.29
                                      ----------------------------------------------------------
     Total Departures (b)                     14,022        12,453          1,569         12.60
                                      ----------------------------------------------------------

Block Hours Jet                               28,391        24,307          4,084         16.80
Block Hours J31                                4,660         4,322            338          7.82
                                      ----------------------------------------------------------
     Total Block Hours (c)                    33,051        28,629          4,422         15.45
                                      ----------------------------------------------------------

RPMs Jet (000s)                            1,952,291     1,581,758        370,533         23.43
RPMs J31 (000s)                                9,223         8,574            649          7.57
                                      ----------------------------------------------------------
     Total RPMs (000s) (d)                 1,961,514     1,590,332        371,182         23.34
                                      ----------------------------------------------------------

ASMs Jet (000s)                            2,497,643     2,144,651        352,992         16.46
ASMs J31 (000s)                               15,093        13,492          1,601         11.87
                                      ----------------------------------------------------------
     Total ASMs (000s) (e)                 2,512,736     2,158,143        354,593         16.43
                                      ----------------------------------------------------------

Load Factor Jet                                78.17         73.75           4.42          5.99
Load Factor J31                                61.11         63.55         (2.44)        (3.84)
                                      ----------------------------------------------------------
     Total Load Factor (f)                     78.06         73.69           4.37          5.93
                                      ----------------------------------------------------------

Passengers Enplaned Jet                    1,295,266     1,062,699        232,567         21.88
Passengers Enplaned J31                       53,647        49,364          4,283          8.68
                                      ----------------------------------------------------------
     Total Passengers Enplaned (g)         1,348,913     1,112,063        236,850         21.30
                                      ----------------------------------------------------------


Revenue $(000s)                              172,598       134,973         37,625         27.88
RASM in cents (h)                               6.87          6.25           0.62          9.92
Yield in cents (j)                              8.80          8.49           0.31          3.65
Rev per segment $ (k)                         127.95        121.37           6.58          5.42
- ------------------------------------------------------------------------------------------------
</TABLE>

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

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

<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                 Nine Months Ended September 30,
<S>                                           <C>            <C>             <C>           <C>
                                              1999           1998           Inc (Dec)   % Inc (Dec)
                                      ----------------------------------------------------------

Departures Jet                                26,749        23,026          3,723         16.17
Departures J31 (a)                            13,104        12,138            966          7.96
                                      ----------------------------------------------------------
     Total Departures (b)                     39,853        35,164          4,689         13.33
                                      ----------------------------------------------------------

Block Hours Jet                               79,068        68,392         10,676         15.61
Block Hours J31                               13,310        11,847          1,463         12.35
                                      ----------------------------------------------------------
     Total Block Hours (c)                    92,378        80,239         12,139         15.13
                                      ----------------------------------------------------------

RPMs Jet (000s)                            5,226,411     4,359,466        866,945         19.89
RPMs J31 (000s)                               26,499        22,808          3,691         16.18
                                      ----------------------------------------------------------
     Total RPMs (000s) (d)                 5,252,910     4,382,274        870,636         19.87
                                      ----------------------------------------------------------

ASMs Jet (000s)                            6,673,153     5,767,773        905,380         15.70
ASMs J31 (000s)                               42,471        38,710          3,761          9.72
                                      ----------------------------------------------------------
     Total ASMs (000s) (e)                 6,715,624     5,806,483        909,141         15.66
                                      ----------------------------------------------------------

Load Factor Jet                                78.32         75.58           2.74          3.63
Load Factor J31                                62.39         58.92           3.47          5.89
                                      ----------------------------------------------------------
     Total Load Factor (f)                     78.22         75.47           2.75          3.64
                                      ----------------------------------------------------------

Passengers Enplaned Jet                    3,702,651     3,055,545        647,106         21.18
Passengers Enplaned J31                      152,567       130,149         22,418         17.22
                                      ----------------------------------------------------------
     Total Passengers Enplaned (g)         3,855,218     3,185,694        669,524         21.02
                                      ----------------------------------------------------------


Revenue $(000s)                              480,877       384,456         96,421         25.08
RASM in cents (h)                               7.16          6.62           0.54          8.16
Yield in cents (j)                              9.15          8.77           0.38          4.33
Rev per segment $ (k)                         124.73        120.68           4.05          3.36
- ------------------------------------------------------------------------------------------------
</TABLE>

See footnotes (a) through (j) on pages 13-14. See footnote (k) on page 15.

Scheduled  service  revenues  in the third  quarter of 1999  increased  27.9% to
$172.6  million from $135.0  million in the third quarter of 1998; and scheduled
service revenues in the nine months ended September 30, 1999, increased 25.1% to
$480.9 million from $384.5 million in the same period of 1998. Scheduled service
revenues comprised 57.0% and 55.6%,  respectively,  of consolidated  revenues in
the quarter and nine months ended  September  30, 1999, as compared to 55.7% and
54.1%, respectively, of consolidated revenues in the same periods of 1998.

The Company's third quarter 1999 scheduled service at  Chicago-Midway  accounted
for approximately 52.1% of scheduled service ASMs and 77.0% of scheduled service
departures, as compared to 51.2% and 75.7%,  respectively,  in the third quarter
of 1998.  On July 7,  1998,  the  Company  began  nonstop  service to New York's
LaGuardia Airport,  which service continued throughout 1999. On May 1, 1999, the
Company began nonstop service to  Philadelphia,  which was not served during the
third quarter of 1998. In addition to this new service,  the Company  served the
following existing jet markets in both quarters:  Dallas-Ft.  Worth, Denver, Ft.
Lauderdale,  Ft.  Myers,  Las Vegas,  Los  Angeles,  New York's John F.  Kennedy
Airport,  Orlando,  Phoenix,  St.  Petersburg,  San Francisco and Sarasota.  The
Company also had a code-share agreement with Chicago Express under which Chicago
Express operated 19-seat Jetstream 31 propeller aircraft between  Chicago-Midway
and the cities of Indianapolis,  Milwaukee,  Des Moines,  Dayton,  Grand Rapids,
Lansing and Madison.  On April 30, 1999, the Company  acquired all of the issued
and outstanding  stock of Chicago  Express  Airlines,  Inc.,  which continues to
operate these services as a wholly owned subsidiary of the Company.

The Company's  operation at  Chicago-Midway  continues to be the fastest growing
portion of the scheduled  service  business in 1999. The Company operated a peak
schedule of 67 daily jet and commuter  departures from Chicago-Midway and served
22 destinations on a nonstop basis in the summer of 1999, as compared to 57 peak
daily  departures and 21 nonstop  destinations  served in the summer of 1998. In
1998, the Company  completed a $1.3 million  renovation of the existing terminal
facilities at Chicago-Midway to enhance their attractiveness and convenience for
the Company's  customers.  The Company also  presently  expects to occupy 12 jet
gates and one commuter aircraft gate at the new Chicago-Midway terminal which is
presently  scheduled  for  completion  in 2004, as compared to the six jet gates
currently occupied in the existing terminal.

The Company's Hawaii service  accounted for 23.4% of scheduled  service ASMs and
6.2% of scheduled  service  departures in the third quarter of 1999, as compared
to 27.6% and 7.0%,  respectively,  in the third  quarter  of 1998.  The  Company
provided  nonstop services in both periods from Los Angeles and San Francisco to
both Honolulu and Maui, with connecting  service between  Honolulu and Maui. The
Company  provides these services  through a marketing  alliance with the largest
independent  tour operator  serving leisure  travelers to Hawaii from the United
States.  The remaining  seats on these flights are  distributed  through  normal
scheduled  service  channels.  The Company also  provides  nonstop  service from
Phoenix to  Honolulu  which is  distributed  in a similar  manner but  through a
different tour operator.

The Company's Indianapolis service accounted for 11.3% of scheduled service ASMs
and 9.9% of  scheduled  service  departures  in the third  quarter  of 1999,  as
compared to 13.1% and 10.8%, respectively, in the third 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.

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

Commercial  Charter  Revenues.  The Company's  commercial  charter  revenues are
derived  principally  from  independent  tour  operators and  specialty  charter
customers.  The Company's  commercial charter product provides  full-service air
transportation to hundreds of  customer-designated  destinations  throughout the
world. Commercial charter revenues accounted for 24.1% and 24.4%,  respectively,
of  consolidated  revenues in the quarter and nine months  ended  September  30,
1999, as compared to 25.9% and 25.1%, respectively, in the comparable periods of
1998.

During the last several years, the Company has deployed additional aircraft into
its rapidly growing  scheduled  service  markets,  reducing the  availability of
aircraft  capacity for commercial and  military/government  charter flying.  The
Company is  addressing  its seat  capacity  limitations  in the  commercial  and
military/government  charter  businesses  through the  acquisition of long-range
Lockheed  L-1011  series  500  aircraft.  Although  Lockheed  L-1011  series 500
maintenance  procedures and cockpit design are similar to the Company's existing
fleet of  Lockheed  L-1011  series  50 and  series  100  aircraft,  they  differ
operationally  in that their 10-to-11 hour range permits them to operate nonstop
to parts of  Asia,  South  America  and  Central  and  Eastern  Europe  using an
all-coach seating  configuration  preferred by the U.S. military and most of the
Company's  commercial charter customers.  In July 1998, the Company committed to
the purchase of five such  aircraft.  The Company placed three of these aircraft
into revenue  service in January,  May and August 1999, and expects to place the
two  remaining  aircraft  into service in the last quarter of 1999 and the first
quarter of 2000. The deployment of these five aircraft into the Company's  fleet
will  significantly  increase  the  available  seat  capacity  for  the  charter
businesses in 2000, in addition to opening new long-range  market  opportunities
to the Company which it cannot serve with its existing fleet.  The L-1011 series
500 will also provide much of the  additional  seat  capacity  which the Company
needs to operate its expanded military/government business for the contract year
beginning October 1, 1999.

The following tables set forth, for the periods indicated, certain key operating
and financial data for the commercial charter operations of the Company.
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
                                               Three Months Ended September 30,
<S>                                          <C>            <C>            <C>            <C>
                                             1999           1998      Inc (Dec)      % Inc (Dec)
                                     ----------------------------------------------------------

Departures (b)                               2,734          2,521           213           8.45
Block Hours (c)                             10,608          9,527         1,081          11.35
RPMs (000s) (d)                          1,030,934        972,345        58,589           6.03
ASMs (000s) (e)                          1,254,253      1,176,448        77,805           6.61
Passengers Enplaned (g)                    448,483        393,948        54,535          13.84
Revenue $(000s)                             72,941         62,782        10,159          16.18
RASM in cents (h)                             5.82           5.34          0.48           8.99
- -----------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------
                                               Nine Months Ended September 30,
                                             1999            1998      Inc (Dec)      % Inc (Dec)
                                     ----------------------------------------------------------

Departures (b)                               8,165          7,573           592           7.82
Block Hours (c)                             29,712         26,577         3,135          11.80
RPMs (000s) (d)                          2,687,955      2,478,914       209,041           8.43
ASMs (000s) (e)                          3,340,003      3,110,695       229,308           7.37
Passengers Enplaned (g)                  1,455,449      1,309,403       146,046          11.15
Revenue $(000s)                            211,132        178,468        32,664          18.30
RASM in cents (h)                             6.32           5.74          0.58          10.10
- -----------------------------------------------------------------------------------------------
</TABLE>

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

The increase in 1999 commercial  charter RASM is  attributable  primarily to the
addition of Travel  Charter and Key Tours  because  these  companies  contribute
significant operating revenue without increasing ASMs.

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
$59.5 million and $160.6 million,  respectively,  in revenues in the quarter and
nine months ended  September  30, 1999,  as compared to $55.9 million and $150.0
million, respectively, in the comparable periods of 1998.

Specialty charter is a product which is designed to meet the unique requirements
of the customer and is a business  characterized by lower frequency of operation
and by greater  variation in city pairs served than the track charter  business.
Specialty charter includes such diverse contracts as flying university alumni to
football games,  transporting  political candidates on campaign trips and moving
NASA space shuttle  ground crews to alternate  landing  sites.  The Company also
operates an  increasing  number of trips in  all-first-class  configuration  for
certain  corporate and high-end leisure clients.  Although lower  utilization of
crews and aircraft and infrequent service to specialty destinations often result
in higher average  operating  costs, the Company has determined that the revenue
premium earned by meeting special  customer  requirements  more than compensates
for these increased costs. The diversity of the Company's three fleet types also
permits  the  Company to meet a  customer's  particular  needs by  choosing  the
aircraft   type  which   provides  the  most   economical   solution  for  those
requirements.  Specialty charter  accounted for  approximately  $7.6 million and
$26.5  million,  respectively,  in revenues in the quarter and nine months ended
September 30, 1999, as compared to $3.9 million and $20.3 million, respectively,
in the comparable periods of 1998.

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

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
                                                Three Months Ended September 30,
<S>                                          <C>             <C>            <C>            <C>
                                             1999            1998     Inc (Dec)     % Inc (Dec)
                                     ----------------------------------------------------------

Departures (b)                               1,038          1,141         (103)         (9.03)
Block Hours (c)                              3,380          4,118         (738)        (17.92)
RPMs (000s) (d)                            170,308        204,279      (33,971)        (16.63)
ASMs (000s) (e)                            466,647        467,118         (471)         (0.10)
Passengers Enplaned (g)                     42,915         50,145       (7,230)        (14.42)
Revenue $(000s)                             30,090         30,167          (77)         (0.26)
RASM in cents (h)                             6.45           6.46        (0.01)         (0.15)
- -----------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------
                                             Nine Months Ended September 30,
                                             1999            1998     Inc (Dec)      % Inc (Dec)
                                     ----------------------------------------------------------

Departures (b)                               3,101          3,600         (499)        (13.86)
Block Hours (c)                             11,341         13,475       (2,134)        (15.84)
RPMs (000s) (d)                            596,750        691,580      (94,830)        (13.71)
ASMs (000s) (e)                          1,523,456      1,580,959      (57,503)         (3.64)
Passengers Enplaned (g)                    148,850        168,301      (19,451)        (11.56)
Revenue $(000s)                             91,599         99,295       (7,696)         (7.75)
RASM in cents (h)                             6.01           6.28        (0.27)         (4.30)
- -----------------------------------------------------------------------------------------------

See footnotes (b) through (h) on pages 13-14.
</TABLE>


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  value  points.  All  airlines  participating  in  the  fixed-award
business  contract  annually  with  the  U.S.  military  from  October  1 to the
following  September  30.  For  each  contract  year,  reimbursement  rates  are
determined for aircraft types and mission  categories  based upon operating cost
data submitted by the participating airlines.  These contracts generally are not
subject to renegotiation once they become effective.

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

The overall amount of military flying that the Company  performs in any one year
is dependent upon several factors,  including (i) the percentage of mobilization
value points represented by the Company's team as compared to total mobilization
value  points of all  providers  of military  service;  (ii) the  percentage  of
passenger capacity of the Company with respect to its own team; (iii) the amount
of  fixed-award  and  expansion  flying  required  by the U.S.  military in each
contract year; and (iv) the availability of the Company's aircraft to accept and
fly expansion awards.

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

Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel, car rental,  cruise and other  accommodations in conjunction with
the Company's air transportation product. The Company has traditionally marketed
these  ground  packages  to its  Ambassadair  Club  members  and through its ATA
Vacations  subsidiary to its scheduled service passengers.  In the third quarter
of 1999, ground package revenues increased 144.3% to $14.9 million,  as compared
to $6.1  million in the third  quarter  of 1998,  and in the nine  months  ended
September 30, 1999,  ground package revenues  increased 164.8% to $46.6 million,
as compared to $17.6 million in the same period of 1998.

Effective  January 31, 1999,  the Company  completed the  acquisition  of TCI in
Detroit, Michigan (see footnote 4). TCI provides tour packages, including ground
arrangements,  primarily to Mexican, Caribbean and Central American destinations
during the winter  season,  and to Europe in the  summer.  The Company has had a
relationship with TCI as a major provider of passenger airline services for over
14 years.  Approximately  $1.2 million and $14.1 million,  respectively,  of the
increases  in ground  package  revenues in the  quarter  and nine  months  ended
September 30, 1999, were attributable to the incremental ground package revenues
of TCI,  none of which  revenues  were  included  in the  Company's  results  of
operations in the same periods of 1998.

Effective April 30, 1999, the Company  completed the purchase of Key Tours, Inc.
and affiliated companies,  also a tour operator serving the Detroit metropolitan
area (see  footnote  4). Key Tours  provides  tour  packages,  including  ground
arrangements, to such leisure destinations as Las Vegas and Florida. The Company
has had a relationship  with Key Tours as a major provider of passenger  airline
services  for over 15 years.  Approximately  $7.9  million  and  $13.1  million,
respectively, of the increase in ground package revenues in the quarter and nine
months ended  September 30, 1999, were  attributable  to the incremental  ground
package  revenues  of Key Tours,  none of which  revenues  were  included in the
Company's results of operations in the same periods of 1998.

The Company's Ambassadair Travel Club offers hundreds of  tour-guide-accompanied
vacation  packages to its  approximately  40,000  individual  and family members
annually.  ATA Vacations  offers numerous ground  accommodations  to the general
public for use with the Company's scheduled service flights in many areas of the
United  States.  These packages are marketed  through travel agents,  as well as
directly by the Company.

The number of ground packages sold and the average revenue earned by the Company
for a ground  package  sale  are a  function  of the  seasonal  mix of  vacation
destinations served, the quality and types of ground accommodations  offered and
general  competitive  conditions in the Company's markets,  all of which factors
can change from period to period.

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
affiliated  companies,   together  with  miscellaneous   categories  of  revenue
associated  with the  scheduled  and charter  operations  of the Company.  Other
revenues  increased  47.6% to $12.4  million in the third  quarter  of 1999,  as
compared to $8.4 million in the third quarter of 1998,  and  increased  16.8% to
$35.4 million in the nine months ended  September 30, 1999, as compared to $30.3
million in the same period of 1998.  In both  respective  sets of  periods,  the
Company's   other  revenues   increased  due  to  higher   revenues   earned  in
non-passenger  airline  businesses,  especially  cargo revenues which  increased
significantly  due to the  acquisition  of Amber Air Freight at the beginning of
the year (see footnote 4).

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries,  wages and  benefits  expense in the third  quarter of 1999  increased
21.2% to $64.7 million from $53.4  million in the third quarter of 1998,  and in
the nine months ended September 30, 1999, increased 20.2% to $187.3 million from
$155.8 million in the same period of 1998.

The Company increased its average  equivalent  employees by approximately  12.8%
and 14.1%, respectively, between the quarter and nine months ended September 30,
1999, and the  comparable  periods of 1998 in order to  appropriately  staff the
growth in ASMs  flown  between  periods.  This  growth was most  significant  in
categories of employees which are influenced  directly by flight activity.  Some
employment  growth in the first nine months of 1999 was also provided to improve
customer service in targeted areas by increasing customer service staff, such as
at airport  ticket  counters,  in  reservations  facilities,  and in other staff
groups primarily involved in delivering services to the Company's customers.

The  Company's  salaries,  wages and  benefits  expense in the  quarter and nine
months ended  September 30, 1999, also increased by  approximately  $2.3 million
and $4.6 million,  respectively, as compared to the same periods of 1998, due to
the acquisition of new businesses in 1999 (see footnote 4).

The  average  rate of pay  earned  by the  Company's  employees  (including  all
categories of salaries,  wages and benefits) increased by approximately 7.4% and
5.4%, respectively, in the third quarters and nine-month periods ended September
30, 1999  compared  with 1998.  In addition to the  Company's  annual  merit pay
increases  granted to employee groups in both periods,  in late 1998 the Company
granted  several  special pay  increases to maintain  pay scales at  competitive
market rates.

Fuel and Oil. Fuel and oil expense increased 42.1% to $50.6 million in the third
quarter of 1999, as compared to $35.6 million in the third quarter of 1998,  and
increased  15.4% to $124.2 million in the nine months ended  September 30, 1999,
as compared to $107.6 million in the same period of 1998.  The Company  consumed
12.8% and 10.4%,  respectively,  more gallons of jet fuel for flying  operations
between the third quarters and nine-month  periods ended  September 30, 1999 and
1998,  which  resulted  in an  increase in fuel  expense of  approximately  $4.7
million and $11.3 million,  respectively,  between periods. Jet fuel consumption
increased  primarily  due to the  increased  number of block hours of jet flying
operations between periods. The Company flew 42,391 jet block hours in the third
quarter of 1999,  as compared to 38,003 jet block hours in the third  quarter of
1998,  and flew 120,306 jet block hours in the nine months ended  September  30,
1999, as compared to 110,372 jet block hours in the same period of 1998.

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

During the third quarter of 1999,  the Company's  average cost per gallon of jet
fuel  consumed  increased  by 25.0% as  compared  to the third  quarter of 1998,
resulting in an increase in fuel and oil expense of approximately  $10.2 million
between  periods.  During the nine months ended  September 30, 1999, the average
cost per  gallon of jet fuel  increased  by 2.5% as  compared  to the first nine
months  of  1998,   resulting  in  an  increase  in  fuel  and  oil  expense  of
approximately $4.0 million between periods.

During the first six months of 1999 and 1998,  the Company  entered into several
fuel price hedge  contracts under which the Company sought to reduce the risk of
fuel price  increases.  These hedges  resulted in no  significant  difference in
hedge-related  fuel and oil expense between the six-month periods ended June 30,
1999 and 1998.  There were no such hedging  activities  for the  quarters  ended
September 30, 1999 and 1998. As of September 30, 1999, the Company does not have
any fuel price hedge agreements in effect.

Depreciation and Amortization.  Depreciation  reflects the periodic expensing of
the recorded cost of owned  airframes and engines,  leasehold  improvements  and
rotable parts for all fleet types,  together  with other  property and equipment
owned by the  Company.  Amortization  is  primarily  the  periodic  expensing of
capitalized   airframe   and  engine   overhauls   for  all  fleet  types  on  a
units-of-production  basis using aircraft flight hours and cycles  (landings) as
the units of measure.  Depreciation and amortization  expense increased 43.0% to
$26.6  million in the third quarter of 1999, as compared to $18.6 million in the
third quarter of 1998,  and increased  24.4% to $72.5 million in the nine months
ended  September  30, 1999,  as compared to $58.3  million in the same period of
1998.

Depreciation expense attributable to owned airframes and leasehold  improvements
increased $2.4 million and $5.9 million,  respectively,  in the quarter and nine
months ended  September 30, 1999,  as compared to the same periods of 1998.  The
Company owned nine Boeing 727-200  aircraft during most of the first nine months
of 1999 which were financed through operating leases in the first nine months of
1998, thereby increasing depreciation expense on airframes between periods. (The
Company  recorded a reduction in aircraft rental expense between periods for the
termination of operating leases for these aircraft,  which is further  described
below under  "Aircraft  Rentals.")  The Company also increased its investment in
rotable parts and computer hardware and software,  among other items of property
and equipment.  These changes resulted in an increase in depreciation expense of
$2.5  million  and $5.3  million,  respectively,  in the quarter and nine months
ended September 30, 1999, as compared to the same periods of 1998.

Amortization of capitalized engine and airframe overhauls increased $3.8 million
and $10.0 million,  respectively, in the quarter and nine months ended September
30, 1999, as compared to the same periods of 1998, after including  amortization
of related manufacturers' credits.  Changes to the cost of overhaul amortization
were partly due to the  increase in total block hours and cycles  flown  between
comparable periods for the Boeing 727-200 and Lockheed L-1011 fleets, since such
expense  varies with that  activity,  and partly due to the  completion  of more
engine  and  airframe   overhauls   between   periods  for  these  fleet  types.
Rolls-Royce-powered  Boeing 757-200  aircraft,  nine of which were delivered new
from the manufacturer  since late 1995, 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 increased $0.5 million and
decreased  $2.1  million,  respectively,  in the quarter  and nine months  ended
September  30, 1999,  as compared to the same periods of 1998.  When these early
engine failures can be economically repaired, the related repairs are charged to
aircraft maintenance, materials and repairs expense.

As is more  fully  explained  in  footnote  2,  certain  changes  in  accounting
estimates  for  depreciation  have been made by the Company.  Effective  July 1,
1998,  the Company  extended the estimated  useful life of the 13 owned Lockheed
L-1011 series 50 and series 100 aircraft to a common retirement date of December
2004,  and also reduced the estimated  salvage  value of the related  airframes,
engines and rotables.  This change in estimate reduced  depreciation  expense in
the quarter and nine months ended  September  30, 1999, by $1.4 million and $3.3
million, resulting in a decrease of $0.4 million and $2.3 million, respectively,
in the quarter and nine months ended September 30, 1999, as compared to the same
periods of 1998. In addition,  effective  January 1, 1999, the Company  extended
the estimated useful lives of capitalized Boeing 727-200 airframes,  engines and
improvements,  all leasehold improvements, and all rotable parts associated with
by the Boeing  727-200  fleet,  and reduced  the  associated  estimated  salvage
values. The effect of this change in estimate was to reduce depreciation expense
in the quarter and nine months ended  September  30,  1999,  by $0.8 million and
$2.6 million, respectively, as compared to the same periods of 1998.

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

Handling, landing and navigation fees increased by 15.3% to $25.6 million in the
third  quarter of 1999,  as  compared to $22.2  million in the third  quarter of
1998,  and increased  23.3% to $70.9 million in the nine months ended  September
30,  1999,  as compared to $57.5  million in the same period of 1998.  The total
number of system-wide jet departures between the third quarters of 1999 and 1998
increased  by 11.1% to 13,189 from 11,875,  and the total number of  system-wide
jet departures  between the nine-month periods ended September 30, 1999 and 1998
increased  by 9.6% to  38,081  from  34,749.  Many of these  departures  were to
destinations  with  significantly  higher  handling  costs and landing fees. The
Company  incurred  approximately  $0.2  million  in lower  deicing  costs in the
quarter.  However,  deicing costs increased for the nine-months  ended September
30,  1999,  by $1.3  million as  compared  to the same  period of 1998.  This is
attributable  to more severe winter weather in 1999 than in 1998.  Additionally,
the Company recorded approximately $0.5 million and $1.3 million,  respectively,
in  additional  cargo  handling  expenses in the  quarter and nine months  ended
September  30,  1999,  as  compared  to the same  periods  of  1998,  due to the
acquisition of T.G. Shown Associates, Inc. in January 1999 (see footnote 4).

Aircraft  Maintenance,  Materials and Repairs. This expense includes the cost of
expendable  aircraft  spare parts,  repairs to repairable  and rotable  aircraft
components,  contract labor for C-checks and line  maintenance  activities,  and
other non-capitalized direct costs related to fleet maintenance, including spare
engine  leases,  parts loan and  exchange  fees,  and  related  shipping  costs.
Aircraft  maintenance,  materials and repairs  expense  decreased  1.0% to $14.3
million in the third  quarters  of 1999 and 1998,  and  increased  1.9% to $42.4
million in the nine  months  ended  September  30,  1999,  as  compared to $41.6
million in the same period of 1998.

The  Company  performed  approximately  the same number of C-checks on its fleet
during the first nine months of 1999 and 1998.  The cost of  materials  consumed
and components  repaired in association  with such checks and other  maintenance
activity  decreased by $0.8 million between the third quarters of 1999 and 1998,
and showed no change for the nine months ended  September  30, 1999, as compared
to the same period of 1998. The Company also recorded approximately $0.5 million
higher and $0.2 million lower in lease return condition  expenses in the quarter
and nine months ended  September  30,  1999,  as compared to the same periods of
1998.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  third  quarter  of 1999
increased 4.5% to $14.0 million from $13.4 million in the third quarter of 1998,
and in the nine  months  ended  September  30,  1999,  increased  10.7% to $43.4
million,  as compared to $39.2  million in the same period of 1998.  The Company
was leasing three additional Boeing 757-200 aircraft in the first nine months of
1999,  as  compared to the same  period of 1998,  adding  $2.6  million and $8.8
million,  respectively,  to  aircraft  rentals  expense in the  quarter and nine
months ended  September  30, 1999,  as compared to the same periods of the prior
year.

The Company  also owned nine Boeing  727-200  aircraft  during most of the first
nine months of 1999 which had been financed through  operating leases during the
first nine months of 1998,  thereby  reducing  aircraft  rentals expense by $2.0
million and $4.9  million,  respectively,  in the quarter and nine months  ended
September 30, 1999, as compared to the same periods of 1998.

Ground Package Cost. Ground package cost is incurred by the Company with hotels,
car rental  companies,  cruise lines and similar  vendors who provide ground and
cruise accommodations to Ambassadair and ATA Vacations customers,  as well as to
customers of Travel Charter and Key Tours, which were acquired by the Company in
the first nine months of 1999 (see  footnote 4). Ground  package cost  increased
135.3% to $12.0  million  in the third  quarter  of 1999,  as  compared  to $5.1
million in the third  quarter of 1998 and  increased  150.7% to $37.6 million in
the nine months ended  September  30, 1999,  as compared to $15.0 million in the
same period of 1998. Approximately $7.0 million and $21.1 million, respectively,
of these increases were attributable to the operations of Travel Charter and Key
Tours in the quarter and nine months ended  September  30,  1999,  none of which
costs were  included in the  Company's  results of  operations in the first nine
months of 1998.

Crew and Other Employee Travel.  Crew and other employee travel is primarily the
cost of air  transportation,  hotels and per diem  reimbursements to cockpit and
cabin crew members  incurred to position  crews away from their bases to operate
Company flights throughout the world.

The cost of crew and other employee  travel  increased 18.6% to $13.4 million in
the third  quarter of 1999, as compared to $11.3 million in the third quarter of
1998,  and increased  20.8% to $37.7 million in the nine months ended  September
30, 1999, as compared to $31.2 million in the same period of 1998.

The average hotel cost per  full-time-equivalent  crew member  increased 7.9% in
the third quarter of 1999, as compared to the same period of 1998, and increased
15.9% in the nine  months  ended  September  30,  1999,  as compared to the same
period in 1998. Such hotel costs increased due to both higher room rates paid in
1999, and due to aircraft flow changes implemented in mid-1998 which resulted in
more crews  terminating  their  daily  flying  away from their home bases in the
first three quarters of 1999 than in the first three quarters of 1998.

Commissions. The Company incurs commissions expense in association with the sale
by travel agents of single seats on scheduled service. In addition,  the Company
incurs  commissions to secure some  commercial and  military/government  charter
business.  Commissions  expense  increased  46.4% to $10.1  million in the third
quarter of 1999, as compared to $6.9 million in the third  quarter of 1998,  and
increased 40.0% to $30.1 million in the nine months ended September 30, 1999, as
compared to $21.5 million in the same period of 1998.

Approximately $1.8 million and $5.9 million,  respectively,  of the increases in
commissions in the quarter and nine months ended September 30, 1999, as compared
to the same periods of 1998,  were  attributable  to commissions  paid to travel
agents by Travel  Charter and Key Tours,  which were  acquired  during the first
half of 1999  (see  footnote  4).  Such  commissions  were not  included  in the
Company's results of operations in the first half of 1998.

Scheduled  service  commissions  expense  increased  by $1.3  million  and  $2.9
million,  respectively,  between  the  quarter  and nine  months  periods  ended
September 30, 1999 and 1998, due to the corresponding increase in commissionable
revenues earned between periods.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced due to flight delays or cancellations.  For the third quarters of
1999 and 1998,  catering  represented  79.7% and 81.6%,  respectively,  of total
passenger  service  expense,   while  catering   represented  81.7%  and  83.6%,
respectively,  of total  passenger  service  expense for the nine month  periods
ended September 30, 1999 and 1998.

The total cost of  passenger  service  increased  15.7% to $11.8  million in the
third  quarter of 1999,  as  compared to $10.2  million in the third  quarter of
1998,  and increased  12.6% to $30.3 million in the nine months ended  September
30, 1999, as compared to $26.9  million in the same period of 1998.  The Company
experienced  decreases  of  approximately  8.4% and 7.2%,  respectively,  in the
average  unit cost of catering  each  passenger  between the  quarters  and nine
months ended  September 30, 1999 and 1998,  primarily  because in the first nine
months of 1999 there were  relatively more scheduled  service  passengers in the
Company's business mix, who are provided a less-expensive  catering product than
the Company's  longer-stage-length  commercial and  military/government  charter
passengers. This resulted in a price-and-business-mix  reduction of $0.7 million
and $1.8  million,  respectively,  in  catering  expense in the quarter and nine
months ended September 30, 1999, as compared to the same periods of 1998.  Total
jet  passengers  boarded,  however,  increased  18.5% and  15.5%,  respectively,
between the same time periods,  resulting in approximately $1.4 million and $3.3
million,  respectively,  in higher volume-related  catering expenses between the
same sets of comparative periods.

Other  Selling  Expenses.  Other  selling  expenses are  comprised  primarily of
booking fees paid to computer reservation systems ("CRS"),  credit card discount
expenses  incurred  when selling  single seats and ground  packages to customers
using credit cards for payment,  and toll-free  telephone  services  provided to
single-seat and vacation  package  customers who contact the Company directly to
book reservations. Other selling expenses increased 45.3% to $7.7 million in the
third  quarter of 1999,  as compared to $5.3 million in the same period of 1998,
and  increased  27.8% to $21.0  million in the nine months ended  September  30,
1999,  as  compared  to the same  period  of 1998.  All  such  selling  expenses
increased  due to growth in the  scheduled  service and tour  operator  business
units between periods.

Advertising.  Advertising  expense  decreased 25.0% to $3.3 million in the third
quarter of 1999, as compared to $4.4 million in the third  quarter of 1998,  but
increased 1.2% to $13.6 million in the nine months ended  September 30, 1999, as
compared  to the same  period of 1998.  The  Company  incurs  advertising  costs
primarily  to  support  single-seat  scheduled  service  sales  and the  sale of
air-and-ground  packages.  Advertising  support for these lines of business  was
increased  in the first  nine  months  of 1999,  consistent  with the  Company's
overall  strategy to enhance  scheduled  service RASM through  increases in load
factor and yield.

Facilities and Other Rentals.  Facilities and other rentals  include the cost of
all ground  facilities  that are leased by the  Company  such as airport  space,
regional  sales offices and general  offices.  The cost of facilities  and other
rentals  increased  41.7% to $3.4  million  in the  third  quarter  of 1999,  as
compared to $2.4 million in the third quarter of 1998,  and  increased  44.3% to
$10.1  million in the nine months ended  September 30, 1999, as compared to $7.0
million in the same period of 1998.  Growth in facilities  costs between periods
was  primarily  attributable  to the  need  to  provide  facilities  at  airport
locations to support new scheduled service destinations and expanded services at
existing destinations.

Other  Operating  Expenses.  Other operating  expenses  increased 11.7% to $18.2
million in the third  quarter of 1999, as compared to $16.3 million in the third
quarter of 1998,  and increased  21.4% to $57.9 million in the nine months ended
September  30,  1999,  as compared to $47.7  million in the same period of 1998.
These  increases  for the quarter and nine months ended  September  30, 1999, as
compared to the same periods of 1998, were primarily attributable to the cost of
passenger air transportation  purchased by Travel Charter and Key Tours from air
carriers  other than the  Company  during the first half of 1999,  none of which
expense was included in the Company's results of operations in the first half of
1998 (see footnote 4).

Interest  Income and  Expense.  Interest  expense in the quarter and nine months
ended  September  30,  1999,  increased  to  $5.3  million  and  $15.4  million,
respectively, as compared to $3.2 million and $9.7 million, respectively, in the
same  periods of 1998.  The  increase in interest  expense  between  periods was
primarily due to changes in the Company's capital  structure  resulting from the
sale in December 1998 of $125.0 million in principal  amount of 9.625% unsecured
senior notes.  Interest expense of $3.0 million and $9.0 million,  respectively,
was recorded in the quarter and nine months ended  September 30, 1999, for these
notes, which was not incurred in the first nine months of 1998.

Interest  expense in the quarter and nine months ended  September 30, 1999,  was
$0.6 million lower and $2.1 million lower, respectively,  than in the comparable
periods  of 1998 due to more  interest  being  capitalized  primarily  on Boeing
757-200 and Lockheed L-1011-500 fleet acquisitions,  $0.5 million lower and $1.6
million lower, respectively, due to the repayment of a note payable secured by a
Boeing 757-200 aircraft, which had been outstanding during the first nine months
of 1998 and was $0.2 million and $0.4 million higher, respectively, due to other
incremental borrowing.

The Company  invested excess cash balances in short-term  government  securities
and  commercial  paper  and  thereby  earned  $1.4  million  and  $4.5  million,
respectively,  in interest income in the quarter and nine months ended September
30, 1999,  as compared to $1.1 million and $3.3  million,  respectively,  in the
same periods of 1998, when less cash was available for such investment.

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

Income Tax Expense. In the quarter and nine months ended September 30, 1999, the
Company  recorded $9.5 million and $30.5  million,  respectively,  in income tax
expense applicable to $23.2 million and $77.5 million,  respectively, of pre-tax
income for those periods,  while in the quarter and nine months ended  September
30, 1998,  income tax expense of $8.4 million and $26.1  million,  respectively,
was recorded on pre-tax income of $20.8 million and $64.8 million, respectively.
The  effective  tax  rates  applicable  to the  quarter  and nine  months  ended
September 30, 1999 were 40.9% and 39.4%, respectively,  as compared to 40.4% and
40.4%,  respectively,  for the same periods of 1998.  Income tax expense in both
sets of comparative periods was affected by the permanent  non-deductibility for
federal income tax purposes of 45% of amounts paid for crew per diem. The effect
of this and other  permanent  differences  on the effective  income tax rate for
financial accounting purposes decreases as amounts of pre-tax income increase.

Liquidity and Capital Resources

Cash Flows.  The  Company  has  historically  financed  its working  capital and
capital  expenditure  requirements  from cash flow from operations and long-term
borrowings  from banks and other lenders.  As described  further  below,  in the
fourth quarter of 1998, the Company  completed the issuance of $125.0 million in
unsecured notes, and in the first quarter of 1999 completed the renegotiation of
its revolving credit facility.

In the nine  months  ended  September  30, 1999 and 1998,  net cash  provided by
operating  activities was $141.5 million and $131.9 million,  respectively.  The
increase  in  cash  provided  by  operating   activities   between  periods  was
attributable  to such factors as increased  earnings,  higher  depreciation  and
amortization,  higher deferred income taxes,  higher accrued  expenses and other
factors.  These  increases were offset by higher  inventories,  receivables  and
other factors.

Net cash used in investing  activities  was $239.7  million and $115.6  million,
respectively, in the nine months ended September 30, 1999 and 1998. Such amounts
primarily  included  capital  expenditures  totaling  $217.7  million and $115.6
million, respectively, for engine and airframe overhauls, airframe improvements,
hushkit installations,  the purchase of rotable parts, and for purchase deposits
made on Boeing  757-200 and Lockheed  L-1011-500  aircraft  scheduled for future
delivery.  In  addition,  included in capital  expenditures  for the nine months
ended September 30, 1999, were  approximately  $41.5 million for the purchase of
nine Boeing 727-200 aircraft,  and approximately  $62.2 million for the purchase
and modification of Lockheed L-1011-500 aircraft.  Also in the first nine months
of 1999,  the Company had  expenditures  of $15.7  million  associated  with the
acquisitions  of Travel  Charter,  Key Tours,  Chicago  Express  and T.G.  Shown
Associates, Inc. (see footnote 4).

Aircraft and Fleet Transactions. In November 1994, the Company signed a purchase
agreement  for six new Boeing  757-200s  which,  as  subsequently  amended,  now
provides  for 11 total  aircraft  to be  delivered  between  1995 and  2000.  In
conjunction  with the Boeing  purchase  agreement,  the Company  entered  into a
separate  agreement with Rolls-Royce  Commercial Aero Engines Limited to provide
RB211-535E4 engines to power the new Boeing 757-200 aircraft.  With the eleventh
delivery,  the Company will have  purchased  22 installed  engines and two spare
engines to support this fleet.  Under the  Rolls-Royce  agreement,  which became
effective  January 1, 1995,  Rolls-Royce  has provided the Company various spare
parts credits and engine overhaul cost guarantees. The Company accepted delivery
of the first nine aircraft  under these  agreements  between  September 1995 and
October 1999, all of which were financed under leases accounted for as operating
leases.  The aggregate  purchase price under these  agreements for the remaining
two aircraft is approximately $50.0 million per aircraft, subject to escalation.
The final two deliveries are scheduled for June 2000. Advanced payments totaling
approximately  $13.2  million  (approximately  $6.6  million per  aircraft)  are
required  prior to  delivery  of the  remaining  aircraft,  with  the  remaining
purchase  price  payable at delivery.  As of October 31,  1999,  the Company had
recorded fixed asset additions of $11.8 million, in advanced payments applicable
to aircraft  scheduled for future  delivery.  The Company intends to finance the
remaining  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  engines.  The Company
accepted delivery of these aircraft under this purchase agreement between August
1998 and September 1999. Upon delivery of each aircraft,  the Company intends to
complete certain  modifications  and improvements to the airframes and interiors
in order to qualify them to operate in a standard coach seating configuration of
307 seats. Such modifications are expected to require approximately 90 days from
date the aircraft begins the modification process.  Three modified aircraft were
placed into revenue service in January, May and August 1999, operating primarily
in the commercial and military/government  charter businesses. The remaining two
modified  aircraft are expected to enter revenue  service in the last quarter 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 $105.0 million. The Company used the proceeds from the issuance of
unsecured notes in December 1998 to acquire and modify these airplanes.

The Company purchased an additional  Rolls-Royce-powered Boeing 757-200 aircraft
from an aircraft  lessor in September  1997,  financing this purchase  through a
payment of cash and the  issuance of a $30.7  million  note.  The note  required
monthly  payments of $400,000 in principal  and interest  from October 15, 1997,
through  September  1999,  with  the  balance  due  at  maturity.   The  Company
re-financed this aircraft through a sale/leaseback transaction in December 1998,
at which time the note was repaid in full.  The new lease  initially  expired in
December 1999, but the lessor has exercised its right to leave the aircraft with
the Company for one additional year at a reduced rental amount.  The lessor, who
has the right to extend  the lease for one more year,  may  "call" the  aircraft
with six months notice to the Company.

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

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 is using the
net proceeds together with available cash and bank facility borrowings,  for the
purchase of Lockheed L-1011-500 aircraft,  engines and spare parts, and, 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,  and is collateralized  by certain  L-1011-100 and Boeing 727-200 ADV
aircraft.

As of September 30, 1999,  the Company had  borrowings of $31.0 million  against
this credit facility,  all of which was repaid October 1, 1999. In addition, the
Company had outstanding  letters of credit secured by this facility  aggregating
$15.5 million.  No amounts had been drawn against letters of credit at September
30, 1999.

Aircraft  and Hushkit  Purchase  Commitments.  The Company has signed a purchase
agreement to acquire eight Boeing 727-200ADV aircraft.  Seven of these aircrafts
have  been  purchased  including  one on lease to  another  airline.  The  final
aircraft is expected to be purchased  in November  1999.  The Company  currently
expects to sell the aircraft  that had been  operated by the other  lessor.  The
Company has to install  engine  hushkits on all of the Boeing  727-200  aircraft
that it currently  operates in order to meet federal  Stage 3 noise  regulations
for its fleet by December 31, 1999. It expects to install the final two hushkits
to meet those requirements.

Year 2000

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

State of Readiness.  In the fourth quarter of 1997, the Company initiated a Year
2000  Project to address  this  issue.  During  the first  quarter of 1998,  the
Company  inventoried its internal computer systems,  facilities  infrastructure,
aircraft  components  and  other  hardware,  and  completed  a  Year  2000  risk
assessment for these items.

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

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

The second phase,  inventory and assessment (now 100%  complete),  included such
activities as creating an inventory of all technology  infrastructure components
used by the Company,  developing  standards  for assessing and ranking Year 2000
risk  for such  components,  completing  risk  assessments  for all  components,
providing Year 2000 readiness  standards for such  components,  development of a
critical vendor  database,  development of renovation  standards and guidelines,
development of testing standards and guidelines, creation of a dedicated testing
environment,  developing  an inventory  of tools needed to complete  assessment,
conversion and testing of components,  development of Year 2000 resource budgets
and completion of high-level contingency plans. With respect to the 693 computer
components  included in the Company's initial  inventory,  65 project plans were
developed to address high-risk  components,  and 72 project plans were developed
to address low-risk components.

The third  phase,  renovation  (now 100%  complete),  included  the  conversion,
replacement or elimination of selected hardware platforms and devices, operating
systems,  databases,  purchased software,  utilities,  and internal and external
interfaces. Renovation required the completion and documentation of software and
hardware changes, development of replacement systems and decommissioning systems
to be eliminated.  Renovation also included 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 continue to be updated and
completed.

The fourth phase was  validation  (now 100%  complete  with respect to high-risk
components and 98% complete with respect to low-risk components), which included
user  acceptance  testing of all new or renovated  components.  Such testing has
validated 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 was implementation  (now 100% complete with respect to high-risk
components and 94% complete with respect to low-risk components), which included
integration   testing   of   individual   components   as  to   interfaces   and
interdependencies  with other components or elements of the Company's technology
infrastructure  and installation of any Year 2000 related  modifications  into a
production environment.

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

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

Under the Company's vendor readiness plan, significant Company vendors have been
grouped according to the expected safety, operations or financial impacts from a
loss of access to  essential  goods or  services  due to the  vendor  failing to
become Year-2000-ready, and the expected time and effort which would be required
to replace the  Year-2000-defective  vendor with a Year-2000-ready vendor. Under
this  classification  system,  the Company has  identified  621 "tier 3" vendors
whose lack of Year 2000 readiness and the resulting loss of essential  goods and
services could create  immediate  operations or financial impact to the Company,
with replacement of such vendors taking  considerable time and effort. All but 3
of the "tier 3" vendors  have now been  certified  by the Company as meeting its
Year 2000  readiness  standards,  with the remainder  targeted for completion in
early November 1999.

The Company has further classified 398 vendors as "tier 2" vendors,  which could
pose some  operations  or  financial  concerns  to the  Company  should  they be
non-Year-2000  compliant, but which impacts would not be immediate and for which
only moderate time and effort would be required to locate compliant  replacement
vendors.  All but 6 of the  "tier 2"  vendors  have now been  determined  by the
Company  as  meeting  its Year  2000  readiness  standards,  with the  remainder
currently undergoing a follow-up process.

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

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

The Company has identified approximately 180 domestic and international airports
that are now scheduled,  or  potentially  could be scheduled by the Company at a
future time, for flight  arrivals and  departures  during the final two weeks of
1999  and the  first  four  weeks  of 2000.  As a  member  of the Air  Transport
Association Year 2000 Airports  Sub-Committee,  the Company is actively involved
in an  industry-wide  process to verify the Year 2000  readiness of domestic and
international  airports and associated air traffic control systems. To date, the
Company has received Year 2000 readiness information on all but a few of the 180
targeted airports and traffic control systems. The Company has also communicated
directly with business partners and suppliers at targeted airports, and receives
regular  updates  on Year 2000  readiness  status  from  internal  and  industry
sources.  Although  this  information  has  improved  the  Company's  ability to
evaluate  the risks,  the  Company  cannot be certain  that all  airport and air
traffic  control system Year 2000 readiness  issues will be resolved  before the
end of 1999.  The Company  continues to evaluate  the most  current  information
available  and will make a final  determination  regarding  any flight  schedule
changes and other contingency  plans during the weeks immediately  preceding the
end of 1999.

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  continue  to  be  directed  toward  completing  an  independent
verification of the readiness of these agencies.

Estimated Costs of Achieving Year 2000 Readiness.  Based upon all data currently
available to the Company,  it presently estimates that the total cost of meeting
Year 2000 standards,  including computer and facilities  infrastructure,  vendor
readiness,  aircraft and airports,  will be  approximately  $6.4  million.  Such
estimated cost includes  approximately  $2.2 million in capital  expenditures to
acquire  new  software  and  hardware  to replace  Year-2000-defective  computer
devices,  as well as approximately $4.2 million in labor and related expenses to
perform all Year 2000  projects,  vendor-readiness  assessment  and  contingency
planning. Approximately $5.8 million of this estimated cost has been incurred as
of September  30, 1999,  with the  remaining  $0.6 million to be incurred in the
fourth quarter 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,  will
mitigate all significant  risks of business and operational  disruption  arising
from  Year-2000-defective  computer  components.  However, the Company cannot be
assured that domestic and foreign air transportation  infrastructure  upon which
it depends,  such as airports  and air traffic  control  systems,  will be fully
compliant  with Year 2000  requirements  by the end of 1999,  in which  case the
Company could suffer some disruptions to business processes and operations,  and
might be required  to make some  changes to its planned  flying  schedules  just
prior to and immediately after 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. During the
fourth  quarter of 1999,  these  contingency  plans will be refined  and tested.
Contingency  plans include such strategies as securing  alternative  vendors and
preparing for manual workarounds, where feasible.

Forward-Looking Information

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

<PAGE>

PART II - Other Information

Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

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

None.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.
(b) None.





<PAGE>



Signatures

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


                             Amtran, Inc.
                             (Registrant)




Date   November 15, 1999    John P. Tague
                            John P. Tague
                            President and Chief Executive Officer
                              Director




Date   November 15, 1999    James W. Hlavacek
                            James W. Hlavacek
                            Executive Vice President, Chief Operating Officer
                              and President of ATA Training Corporation
                              Director




Date   November 15, 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>                   9-MOS
<FISCAL-YEAR-END>               SEP-30-1999
<PERIOD-END>                    SEP-30-1999
<CASH>                                        109,151
<SECURITIES>                                      0
<RECEIVABLES>                                  36,743
<ALLOWANCES>                                    1,568
<INVENTORY>                                    33,101
<CURRENT-ASSETS>                              208,273
<PP&E>                                        824,806
<DEPRECIATION>                                348,568
<TOTAL-ASSETS>                                746,782
<CURRENT-LIABILITIES>                         232,855
<BONDS>                                           0
                             0
                                       0
<COMMON>                                       55,348
<OTHER-SE>                                     93,484
<TOTAL-LIABILITY-AND-EQUITY>                  746,782
<SALES>                                       865,544
<TOTAL-REVENUES>                              865,544
<CGS>                                             0
<TOTAL-COSTS>                                 779,085
<OTHER-EXPENSES>                               (9,005)
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                             15,413
<INCOME-PRETAX>                                77,454
<INCOME-TAX>                                   30,509
<INCOME-CONTINUING>                            46,945
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   46,945
<EPS-BASIC>                                   3.83
<EPS-DILUTED>                                   3.47



</TABLE>


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