AMTRAN INC
10-Q, 2000-08-14
AIR TRANSPORTATION, NONSCHEDULED
Previous: OSAGE SYSTEMS GROUP INC, 10-Q, EX-27, 2000-08-14
Next: AMTRAN INC, 10-Q, EX-27, 2000-08-14






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

                                   FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended June 30, 2000
                                       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 -12,101,607 shares outstanding as of
July 31, 2000

<PAGE>

<TABLE>
<CAPTION>

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

                                                                            June 30,        December 31,
                                                                              2000              1999
                                                                        ----------------  -------------
                               ASSETS                                       (Unaudited)

Current assets:
<S>                                                                     <C>               <C>
     Cash and cash equivalents ...................................      $       119,090   $      120,164
     Receivables, net of allowance for doubtful accounts
          (2000 - $1,372; 1999 - $1,511) .........................               58,521           52,099
     Inventories,  net ...........................................               45,688           36,686
     Prepaid expenses and other current assets ...................               23,123           22,945
                                                                        ----------------  ---------------
Total current assets                                                            246,422          231,894

Property and equipment:
     Flight equipment ............................................              823,759          781,171
     Facilities and ground equipment .............................              102,032           92,060
                                                                        -----------------  --------------
                                                                                925,791          873,231
     Accumulated depreciation ....................................             (404,310)        (361,399)
                                                                        ------------------ --------------
                                                                                521,481          511,832

Goodwill .........................................................               22,703           23,453
Deposits and other assets ........................................               72,527           48,102
                                                                        ------------------  -------------

Total assets .....................................................      $       863,133     $    815,281
                                                                        ==================  =============
                  LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
     Current maturities of long-term debt ........................      $        13,801     $      2,079
     Accounts payable ............................................               12,260           20,234
     Air traffic liabilities .....................................              106,043           93,507
     Accrued expenses ............................................              137,517          126,180
                                                                        -----------------  --------------
Total current liabilities ........................................              269,621          242,000

Long-term debt, less current maturities ..........................              344,461          345,792
Deferred income taxes ............................................               60,231           58,493
Other deferred items .............................................               35,940           17,620

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: 2000 - 12,956,857; 1999 - 12,884,306 ............               56,994           55,826
     Additional paid-in-capital ..................................               12,695           12,910
     Deferred compensation - ESOP ................................                    -            (533)
     Treasury stock: 2000 - 835,355 shares; 1999 - 612,052 shares               (14,397)         (10,500)
     Retained earnings ...........................................               97,588           93,673
                                                                        ------------------  -------------

                                                                                152,880          151,376
                                                                        ------------------  -------------

Total liabilities and shareholders' equity .......................      $       863,133     $    815,281
                                                                        ==================  =============

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 June 30,                  Six Months Ended June 30,
                                                         2000                  1999                  2000                  1999
                                                  ----------------------------------------  ----------------------------------------
                                                      (Unaudited)           (Unaudited)           (Unaudited)           (Unaudited)
Operating revenues:
<S>                                               <C>                  <C>                   <C>                   <C>
   Scheduled service .........................    $       196,387      $        164,010      $        364,873      $        308,279
   Charter ...................................            111,160                92,360               230,780               199,700
   Ground package ............................             15,225                16,131                37,311                31,689
   Other .....................................             10,762                12,213                21,936                22,955
                                                  -----------------   -------------------    ------------------   ------------------
Total operating revenues .....................            333,534               284,714               654,900               562,623
                                                  -----------------   -------------------    ------------------   ------------------

Operating expenses:
   Salaries, wages and benefits ..............             71,930                61,778               140,632               122,577
   Fuel and oil ..............................             63,246                38,084               126,682                73,662
   Depreciation and amortization .............             30,781                24,200                62,353                45,858
   Handling, landing and navigation fees .....             23,681                22,912                49,066                45,311
   Crew and other employee travel ............             17,599                12,137                32,690                24,268
   Aircraft maintenance, materials and repairs             17,296                14,390                36,975                28,131
   Aircraft rentals ..........................             16,776                14,138                32,862                29,382
   Ground package cost .......................             13,036                12,413                31,931                25,635
   Passenger service .........................             12,252                 8,889                23,422                18,461
   Commissions ...............................             10,539                10,280                21,694                19,950
   Other selling expenses ....................              9,194                 7,153                17,484                13,348
   Advertising ...............................              5,010                 4,640                11,575                10,247
   Facility and other rentals ................              3,923                 3,507                 7,622                 6,662
   Other .....................................             19,649                19,763                38,726                39,742
                                                   ----------------    ------------------    ------------------   ------------------
Total operating expenses .....................            314,912               254,284               633,714               503,234
                                                   ----------------    ------------------    ------------------   ------------------
Operating income .............................             18,622                30,430                21,186                59,389

Other income (expense):
   Interest income ...........................              1,972                 1,400                 3,885                 3,163
   Interest (expense) ........................             (7,982)               (5,044)              (15,642)              (10,118)
   Other .....................................                (63)                   41                    49                 1,836
                                                  -----------------   --------------------     ----------------    -----------------
Other expense ................................             (6,073)               (3,603)              (11,708)               (5,119)
                                                  -----------------   --------------------     ----------------    -----------------

Income before income taxes ...................             12,549                26,827                 9,478                54,270
Income taxes .................................              6,680                10,122                 5,563                21,025
                                                  -----------------   --------------------     ----------------   -----------------
Net income ...................................    $         5,869     $          16,705        $        3,915       $        33,245
                                                  =================   ====================     ================   =================

Basic earnings per common share:
Average shares outstanding ...................         12,105,877            12,184,437            12,097,765            12,184,113
Net income per share .........................    $          0.48     $            1.37        $         0.32      $           2.73
                                                  =================   ====================     ================    =================

Diluted earnings per common share:
Average shares outstanding ...................         12,820,088            13,488,056            12,878,678            13,521,459
Net income per share .........................    $          0.46     $            1.24        $         0.30      $           2.46
                                                  =================   ====================     ================    =================
</TABLE>

See accompanying notes.

<PAGE>
<TABLE>
<CAPTION>

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

                                                                     Six Months Ended June 30,
                                                                 2000                       1999
                                                         ----------------------    ---------------------
                                                             (Unaudited)                 (Unaudited)

Operating activities:

<S>                                                      <C>                         <C>
Net  income ......................................       $         3,915             $        33,245
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization ...............                62,353                      45,858
     Deferred income taxes .......................                 1,738                      11,468
     Other non-cash items ........................                 9,344                       1,563
   Changes in operating assets and liabilities,
      net of effects from business acquisitions:
      Receivables ................................                (6,422)                     (7,832)
      Inventories ................................               (10,508)                    (10,195)
      Prepaid expenses ...........................                  (178)                     (1,932)
      Accounts payable ...........................                (7,974)                      2,725
      Air traffic liabilities ....................                12,536                       1,979
      Accrued expenses ...........................                12,532                       8,605
                                                          ---------------------     ---------------------
    Net cash provided by operating activities ....                77,336                      85,484
                                                          ---------------------     ---------------------
Investing activities:

Proceeds from sales of property and equipment ....                    54                         223
Capital expenditures .............................               (68,540)                   (144,084)
Acquisition of businesses, net of cash acquired ..                     -                      16,673
Additions to other assets ........................               (17,042)                    (19,955)
                                                         ----------------------     ---------------------
   Net cash used in investing activities .........               (85,528)                   (147,143)
                                                         ----------------------     ---------------------

Financing activities:

Purchase of treasury stock .......................                (3,897)                     (3,364)
Issuance of common stock .........................                   679                       2,216
Proceeds from long-term debt .....................                11,500                       7,942
Payments on long-term debt .......................                (1,164)                       (240)
                                                         ----------------------     ----------------------
   Net cash provided by financing activities .....                 7,118                       6,554
                                                         ----------------------     ----------------------

Decrease in cash and cash equivalents ............                (1,074)                    (55,105)
Cash and cash equivalents, beginning of period ...               120,164                     172,936
                                                        -----------------------     ----------------------
Cash and cash equivalents, end of period .........      $        119,090            $        117,831
                                                        =======================     ======================

Supplemental disclosures:

Cash payments for:
   Interest ......................................      $         14,228            $         11,996
   Income taxes (refunds) ........................                  (131)                      7,270

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

See accompanying notes.

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




                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    Basis of Presentation

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

      The consolidated financial statements for the quarters ended June 30, 2000
      and 1999 reflect,  in the opinion of management,  all  adjustments  (which
      include only normal recurring adjustments) necessary to present fairly the
      financial position, results of operations and cash flows for such periods.
      Results  for the six  months  ended  June 30,  2000,  are not  necessarily
      indicative  of results to be  expected  for the full  fiscal  year  ending
      December  31, 2000.  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, 1999.

2.     Earnings per Share

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

<TABLE>
<CAPTION>
                                                                     Three Months Ended June 30,
                                                                      2000                 1999
                                                                -----------------    -----------------
      Numerator:
<S>                                                                   <C>                 <C>
          Net income                                                  $5,869,000          $16,705,000
      Denominator:
          Denominator for basic earnings per
             share - weighted average shares                          12,105,877           12,184,437
          Effect of dilutive securities:
              Employee stock options                                     714,211            1,303,619
                                                                -----------------    -----------------
          Denominator for diluted earnings per
            share - adjusted weighted average shares                  12,820,088           13,488,056
                                                                -----------------    -----------------
          Basic earnings per share                                      $   0.48             $   1.37
                                                                =================    =================
          Diluted earnings per share                                    $   0.46             $   1.24
                                                                =================    =================


                                                                      Six Months Ended June 30,
                                                                      2000                 1999
                                                                -----------------    ----------------
      Numerator:
          Net income                                                 $3,915,000          $33,245,000
      Denominator:
          Denominator for basic earnings per
             share - weighted average shares                         12,097,765           12,184,113
          Effect of dilutive securities:
              Employee stock options                                    780,913            1,337,346
                                                                ----------------     ----------------
          Denominator for diluted earnings per
            share - adjusted weighted average shares                 12,878,678           13,521,459
                                                                ----------------     ----------------
          Basic earnings per share                                     $   0.32             $   2.73
                                                                ================     ================
          Diluted earnings per share                                   $   0.30             $   2.46
                                                                ================     ================
</TABLE>

3.     Acquisition of Businesses

       On  January 26, 1999, the  Company  acquired all  of  the issued and out-
       standing  stock of T. G. Shown  Associates, Inc.,  which had owned 50% of
       the  Amber Air  Freight  partnership.  The  Company had already owned the
       other 50% of this air cargo operation.

       On January 31, 1999, the Company  purchased the  membership  interests of
       Travel Charter  International,  LLC ("TCI"), a Detroit-based  independent
       tour operator.  ATA had been providing  passenger airline services to TCI
       for over 14 years. TCI's results of operations,  beginning February 1999,
       were consolidated into the Company.

       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. ATA had been providing passenger airline services to Key Tours for
       over 15 years.  The results of  operations,  beginning  May 1999,  of Key
       Tours were  consolidated  into the  Company.  The  Company  combined  the
       operations of TCI, AATC, KTLV and KTI with its existing  vacation package
       brand, ATA Vacations, to form the ATA Leisure Corp. ("ATALC").

       On April 30, 1999, the Company acquired all of the issued and outstanding
       stock of Chicago Express Airlines, Inc. ("Chicago Express").  The Company
       had a code-share agreement with Chicago Express since April 1997. Chicago
       Express results of operations, beginning May 1999, were consolidated into
       the Company.

4.     Segment Disclosures

       The Company  identifies its segments on the basis of similar products and
       services.  The airline  segment  derives its revenues  primarily from the
       sale of scheduled  service or charter air  transportation.  ATALC derives
       its revenues from the sale of vacation  packages,  which,  in addition to
       air transportation,  includes hotels and other ground arrangements. ATALC
       purchases air transportation for its vacation packages from ATA and other
       airlines.

       Segment financial data for the periods indicated follows:
<TABLE>
<CAPTION>

                                                              For the Three Months Ended June 30, 2000
                                               -----------------------------------------------------------------------
                                                                                     Other/
                                                 Airline           ATALC          Eliminations         Consolidated
                                               -------------    -------------    ----------------    -----------------
                                                                            (In thousands)

<S>                                               <C>             <C>               <C>                      <C>
       Operating revenue (external)               $ 293,704       $ 25,247          $ 14,583                $333,534
       Inter-segment revenue                         14,538            779           (15,317)                      -
       Operating expenses (external)                283,939         17,088            13,885                 314,912
       Inter-segment expenses                         1,026         11,865           (12,891)                      -
       Operating income (loss)                       23,277         (2,927)           (1,728)                 18,622
       Segment assets                               924,780        129,435          (191,082)                863,133

                                                              For the Three Months Ended June 30, 1999
                                               -----------------------------------------------------------------------
                                                                                     Other/
                                                 Airline           ATALC          Eliminations         Consolidated
                                               -------------    -------------    ----------------    -----------------
                                                                            (In thousands)

       Operating revenue (external)               $ 246,672       $  26,999       $   11,043                $284,714
       Inter-segment revenue                         10,123               -          (10,123)                      -
       Operating expenses (external)                226,229          20,481            7,574                 254,284
       Inter-segment expenses                         3,242           6,337           (9,579)                      -
       Operating income                              27,324             181            2,925                  30,430
       Segment assets                               667,922          34,478          (10,802)                691,598

                                                               For the Six Months Ended June 30, 2000
                                               -----------------------------------------------------------------------
                                                                                     Other/
                                                 Airline           ATALC          Eliminations         Consolidated
                                               -------------    -------------    ----------------    -----------------
                                                                            (In thousands)

       Operating revenue (external)               $ 561,130       $ 63,783         $  29,987                $654,900
       Inter-segment revenue                         37,305          1,506           (38,811)                      -
       Operating expenses (external)                564,345         40,988            28,381                 633,714
       Inter-segment expenses                         4,755         29,026           (33,781)                      -
       Operating income (loss)                       29,335         (4,725)           (3,424)                 21,186
       Segment assets                               924,780        129,435          (191,082)                863,133


                                                               For the Six Months Ended June 30, 1999
                                               -----------------------------------------------------------------------
                                                                                     Other/
                                                 Airline           ATALC          Eliminations         Consolidated
                                               -------------    -------------    ----------------    -----------------
                                                                            (In thousands)

       Operating revenue (external)               $ 487,747        $ 50,615        $  24,261                $562,623
       Inter-segment revenue                         19,232               -          (19,232)                      -
       Operating expenses (external)                449,348          37,903           15,983                 503,234
       Inter-segment expenses                         5,012          11,206          (16,218)                      -
       Operating income                              52,619           1,506            5,264                  59,389
       Segment assets                               667,922          34,478          (10,802)                691,598

</TABLE>


   5.  Commitments and Contingencies

       On May 4, 2000,  the Company  entered  into a  preliminary  agreement  to
       obtain 37 Boeing 737-800 aircraft and 10 Boeing 757-300 aircraft. As part
       of this  agreement,  the Company  also  received  purchase  rights for an
       additional  50  aircraft.  The  Company  also  entered  into  preliminary
       agreements  with General  Electric  and Rolls Royce to supply  engines to
       power the Boeing 737-800 and 757-300 aircraft,  respectively. The Company
       has secured various  financing  commitments for all of the aircraft to be
       obtained.  These financing commitments are comprised of various operating
       leases,  leveraged  leases,  single investor leases and certain preferred
       stock purchase commitments.  Closing of the entire transaction is subject
       to the  completion of  definitive  documentation  and  customary  closing
       conditions.

       On June 30, 2000, the Company signed a purchase  agreement for the 10 new
       Boeing  757-300s and 20 of the new Boeing  737-800s.  These represent the
       aircraft to be obtained directly from Boeing.  The remaining 737-800s are
       expected to be obtained from several  potential lessors through operating
       leases.  Definitive  agreements have not yet been formalized with respect
       to these remaining aircraft and engines.  The Company expects to finalize
       these agreements in the third quarter of 2000.


<PAGE>


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


Quarter and Six Months Ended  June 30, 2000, Versus Quarter and Six Months Ended
June 30, 1999

Overview

Amtran, Inc. (the "Company") is a leading provider of targeted scheduled airline
services  and  charter  airline  services  to leisure  and other  value-oriented
travelers.  Amtran,  through its principal subsidiary,  American Trans Air, Inc.
("ATA"),  has been  operating  for 27 years  and is the  eleventh  largest  U.S.
airline  in terms of 1999  revenues.  ATA  provides  scheduled  service  through
nonstop  and  connecting   flights  from  the  gateways  of  Chicago-Midway  and
Indianapolis  to  destinations  such as  Hawaii,  Las Vegas,  Phoenix,  Florida,
California,  Mexico and San Juan, as well as to Philadelphia,  Boston,  Seattle,
Reagan  Washington  National,  Denver,  Dallas-Ft.  Worth  and New  York  City's
LaGuardia and John F. Kennedy  (seasonal)  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 six  months  ended  June 30,  2000,  the  Company  recorded
operating income of $18.6 million and $21.2 million,  respectively,  as compared
to $30.4 million and $59.4  million in the same periods of 1999.  The decline in
operating  income in 2000 was  primarily a result of higher fuel prices.  In the
quarter and six months ended June 30, 2000, fuel expense increased $13.7 million
and $34.4  million,  as compared to the same periods of 1999,  net of fuel price
reimbursement earned under certain tour operator and military agreements.

Results of Operations

For the  quarter  ended June 30,  2000,  the  Company  earned  $18.6  million in
operating  income,  a decrease of 38.8% as compared to operating income of $30.4
million in the second  quarter of 1999;  and the Company  earned $5.9 million in
net income in the second quarter of 2000, a decrease of 64.7% as compared to net
income of $16.7  million  in the  second  quarter  of 1999.  Operating  revenues
increased  17.1% to $333.5 million in the second quarter of 2000, as compared to
$284.7  million in the same period of 1999.  Consolidated  revenue per available
seat mile ("RASM")  increased  5.5% to 8.25 cents in the second quarter of 2000,
as  compared  to 7.82  cents in the same  period  of  1999.  Operating  expenses
increased  23.8% to $314.9 million in the second quarter of 2000, as compared to
$254.3 million in the comparable period of 1999. Consolidated operating cost per
available seat mile ("CASM") increased 11.6% to 7.79 cents in the second quarter
of 2000, as compared to 6.98 cents in the second quarter of 1999.

For the six months ended June 30,  2000,  the Company  earned  $21.2  million in
operating  income,  a decrease of 64.3% as compared to operating income of $59.4
million in the comparable period of 1999; and the Company earned $3.9 million in
net  income in the six  months  ended  June 30,  2000,  a  decrease  of 88.3% as
compared to net income of $33.2  million in the same  period of 1999.  Operating
revenues  increased  16.4% to $654.9  million in the six  months  ended June 30,
2000,  as  compared to $562.6  million in the same period of 1999.  Consolidated
RASM  increased  6.4% to 8.13 cents in the six months  ended June 30,  2000,  as
compared to 7.64 cents in the same period of 1999.  Operating expenses increased
25.9% to $633.7  million in the six months ended June 30,  2000,  as compared to
$503.2 million in the  comparable  period of 1999.  Consolidated  CASM increased
15.1% to 7.86 cents in the six months ended June 30,  2000,  as compared to 6.83
cents in the same period of 1999.



<PAGE>


Results of Operations in Cents Per ASM

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

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

<S>                                                        <C>                 <C>                  <C>                 <C>
                                                           2000                1999                 2000                1999
                                                           ----                ----                 ----                ----

Total operating revenues                                   8.25                7.82                 8.13                7.64

Operating expenses:
    Salaries, wages and benefits                           1.78                1.70                 1.74                1.66
    Fuel and oil                                           1.56                1.05                 1.57                1.00
    Depreciation and amortization                          0.76                0.66                 0.77                0.62
     Handling, landing and navigation fees                 0.59                0.63                 0.61                0.62
     Crew and other employee travel                        0.44                0.33                 0.41                0.33
     Aircraft maintenance, materials and repairs           0.43                0.39                 0.46                0.38
     Aircraft rentals                                      0.42                0.39                 0.41                0.40
    Ground package cost                                    0.32                0.34                 0.40                0.35
     Passenger service                                     0.30                0.24                 0.29                0.25
    Commissions                                            0.26                0.28                 0.27                0.27
    Other selling expenses                                 0.23                0.20                 0.22                0.18
    Advertising                                            0.12                0.13                 0.14                0.14
    Facility and other rentals                             0.09                0.10                 0.09                0.09
    Other                                                  0.49                0.54                 0.48                0.54
                                                           ----                ----                 ----                ----

Total operating expenses                                   7.79                6.98                 7.86                6.83
                                                           ----                ----                 ----                ----

Operating income                                           0.46                0.84                 0.27                0.81
                                                           ----                ----                 ----                ----

ASMs (in thousands)                                     4,041,321            3,641,682           8,059,857           7,364,717


The following tables set forth, for the periods  indicated,  operating  revenues
and expenses for each reportable segment, in thousands of dollars, and expressed
as cents per ASM:

                                                     For the Three Months Ended June 30,
                                               2000                  1999              Inc. (Dec)
                                         ----------------- --- ----------------- -- -----------------
Airline and Other

  Operating revenue (000s)                       $307,508              $257,715              $49,793
  RASM (cents)                                       7.61                  7.08                 0.53
  Operating expense (000s)                       $285,959              $227,466              $58,493
  CASM (cents)                                       7.08                  6.25                 0.83

ATA Leisure Corp. (ATALC)
  Operating revenue (000s)                       $ 26,026              $ 26,999              $  (973)
  RASM (cents)                                       0.64                  0.74                (0.10)
  Operating expense (000s)                       $ 28,953              $ 26,818              $ 2,135
  CASM (cents)                                       0.71                  0.73                (0.02)

                                                      For the Six Months Ended June 30,
                                               2000                  1999              Inc. (Dec)
                                         ----------------- --- ----------------- -- -----------------
Airline and Other

  Operating revenue (000s)                       $589,611              $512,008             $ 77,603
  RASM (cents)                                       7.32                  6.95                 0.37
  Operating expense (000s)                       $563,700              $454,125             $109,575
  CASM (cents)                                       6.99                  6.17                 0.82

ATA Leisure Corp. (ATALC)
  Operating revenue (000s)                       $ 65,289              $ 50,615              $14,674
  RASM (cents)                                       0.81                  0.69                 0.12
  Operating expense (000s)                       $ 70,014              $ 49,109              $20,905
  CASM (cents)                                       0.87                  0.66                 0.21

</TABLE>


ATALC  operating  revenues  and  expenses  presented  above  include  those from
external  sources and those  generated  or  incurred  through  another  segment.
Airline and Other  operating  revenues  and  expenses  presented  above  include
intercompany eliminations.


<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/SAAB"  operations  include the operations of
Jetstream  31 and SAAB 340B  propeller  aircraft  operated  by  Chicago  Express
Airlines, Inc. ("Chicago Express") as the ATA Connection.

<TABLE>
<CAPTION>

-------------------------------------- ----------------------------------------------------------------
                                                         Three Months Ended June 30,
                                       ----------------------------------------------------------------
<S>                                               <C>             <C>           <C>            <C>
                                                  2000            1999       Inc (Dec)     % Inc (Dec)
                                       ---------------- --------------- --------------- ---------------
Departures Jet                                  13,590          12,386           1,204            9.72
Departures J31/SAAB(a)                           4,530           4,413             117            2.65
                                       ---------------- --------------- --------------- ---------------
  Total Departures (b)                          18,120          16,799           1,321            7.86
                                       ---------------- --------------- --------------- ---------------

Block Hours Jet                                 42,606          38,913           3,693            9.49
Block Hours J31/SAAB                             4,595           4,484             111            2.48
                                       ---------------- --------------- --------------- ---------------
  Total Block Hours (c)                         47,201          43,397           3,804            8.77
                                       ---------------- --------------- --------------- ---------------

RPMs Jet (000s)                              2,999,108       2,691,221         307,887           11.44
RPMs J31/SAAB (000s)                            13,824           9,276           4,548           49.03
                                       ---------------- --------------- --------------- ---------------
  Total RPMs (000s) (d)                      3,012,932       2,700,497         312,435           11.57
                                       ---------------- --------------- --------------- ---------------

ASMs Jet (000s)                              4,019,421       3,627,250         392,171           10.81
ASMs J31/SAAB (000s)                            21,900          14,432           7,468           51.75
                                       ---------------- --------------- --------------- ---------------
  Total ASMs (000s) (e)                      4,041,321       3,641,682         399,639           10.97
                                       ---------------- --------------- --------------- ---------------

Load Factor Jet                                  74.62           74.19            0.43            0.58
Load Factor J31/SAAB                             63.12           64.27           (1.15)          (1.79)
                                       ---------------- --------------- --------------- ---------------
  Total Load Factor (f)                          74.55           74.16            0.39            0.53
                                       ---------------- --------------- --------------- ---------------

Passengers Enplaned Jet                      1,982,169       1,768,184         213,985           12.10
Passengers Enplaned J31/SAAB                    76,344          52,587          23,757           45.18
                                       ---------------- --------------- --------------- ---------------
  Total Passengers Enplaned (g)              2,058,513       1,820,771         237,742           13.06
                                       ---------------- --------------- --------------- ---------------

Revenue $(000s)                                333,534         284,714          48,820           17.15
RASM in cents (h)                                 8.25            7.82            0.43            5.50
CASM in cents (i)                                 7.79            6.98            0.81           11.60
Yield in cents (j)                               11.07           10.54            0.53            5.03
-------------------------------------- ---------------- --------------- --------------- ---------------

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


<PAGE>



-------------------------------------- ----------------------------------------------------------------
                                                          Six Months Ended June 30,
                                       ----------------------------------------------------------------
                                                  2000            1999       Inc (Dec)     % Inc (Dec)
                                       ---------------- --------------- --------------- ---------------
Departures Jet                                  26,977          24,892           2,085            8.38
Departures J31/SAAB(a)                           8,850           8,493             357            4.20
                                       ---------------- --------------- --------------- ---------------
  Total Departures (b)                          35,827          33,385           2,442            7.31
                                       ---------------- --------------- --------------- ---------------

Block Hours Jet                                 84,843          77,915           6,928            8.89
Block Hours J31/SAAB                             8,982           8,650             332            3.84
                                       ---------------- --------------- --------------- ---------------
  Total Block Hours (c)                         93,825          86,565           7,260            8.39
                                       ---------------- --------------- --------------- ---------------

RPMs Jet (000s)                              5,860,505       5,370,250         490,255            9.13
RPMs J31/SAAB (000s)                            23,624          17,277           6,347           36.74
                                       ---------------- --------------- --------------- ---------------
  Total RPMs (000s) (d)                      5,884,129       5,387,527         496,602            9.22
                                       ---------------- --------------- --------------- ---------------

ASMs Jet (000s)                              8,022,815       7,337,338         685,477            9.34
ASMs J31/SAAB (000s)                            37,042          27,379           9,663           35.29
                                       ---------------- --------------- --------------- ---------------
  Total ASMs (000s) (e)                      8,059,857       7,364,717         695,140            9.44
                                       ---------------- --------------- --------------- ---------------

Load Factor Jet                                  73.05           73.19           (0.14)          (0.19)
Load Factor J31/SAAB                             63.78           63.10            0.68            1.08
                                       ---------------- --------------- --------------- ---------------
  Total Load Factor (f)                          73.01           73.15           (0.14)          (0.19)
                                       ---------------- --------------- --------------- ---------------

Passengers Enplaned Jet                      3,868,461       3,527,288         341,173            9.67
Passengers Enplaned J31/SAAB                   132,696          98,920          33,776           34.14
                                       ---------------- --------------- --------------- ---------------
  Total Passengers Enplaned (g)              4,001,157       3,626,208         374,949           10.34
                                       ---------------- --------------- --------------- ---------------

Revenue $(000s)                                654,900         562,623          92,277           16.40
RASM in cents (h)                                 8.13            7.64            0.49            6.41
CASM in cents (i)                                 7.86            6.83            1.03           15.08
Yield in cents (j)                               11.13           10.44            0.69            6.61
-------------------------------------- ---------------- --------------- --------------- ---------------
</TABLE>

See footnotes (e) through (j) on page 14.

(a) 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 and SAAB 340B propeller aircraft.

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

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

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


<PAGE>


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

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

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

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

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

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


<PAGE>


Operating Revenues

Scheduled  Service  Revenues.  The following  tables set forth,  for the periods
indicated,  certain key operating and financial  data for the scheduled  service
operations of the Company.  Data shown for "Jet" operations include the combined
operations of Lockheed  L-1011,  Boeing 727-200 and Boeing  757-200  aircraft in
scheduled service.  Data shown for "J31/SAAB"  operations include the operations
of Jetstream 31 and SAAB 340B propeller  aircraft operated by Chicago Express as
the ATA Connection.
<TABLE>
<CAPTION>

-------------------------------------- ----------------------------------------------------------------
                                                         Three Months Ended June 30,
                                       ----------------------------------------------------------------
<S>                                               <C>             <C>            <C>            <C>
                                                  2000            1999       Inc (Dec)     % Inc (Dec)
                                       ---------------- --------------- --------------- ---------------
Departures Jet                                   9,804           8,925             879            9.85
Departures J31/SAAB(a)                           4,530           4,413             117            2.65
                                       ---------------- --------------- --------------- ---------------
  Total Departures (b)                          14,334          13,338             996            7.47
                                       ---------------- --------------- --------------- ---------------

Block Hours Jet                                 28,916          26,411           2,505            9.48
Block Hours J31/SAAB                             4,595           4,484             111            2.48
                                       ---------------- --------------- --------------- ---------------
  Total Block Hours (c)                         33,511          30,895           2,616            8.47
                                       ---------------- --------------- --------------- ---------------

RPMs Jet (000s)                              2,013,034       1,753,968         259,066           14.77
RPMs J31/SAAB (000s)                            13,824           9,276           4,548           49.03
                                       ---------------- --------------- --------------- ---------------
  Total RPMs (000s) (d)                      2,026,858       1,763,244         263,614           14.95
                                       ---------------- --------------- --------------- ---------------

ASMs Jet (000s)                              2,462,036       2,189,212         272,824           12.46
ASMs J31/SAAB (000s)                            21,900          14,432           7,468           51.75
                                       ---------------- --------------- --------------- ---------------
  Total ASMs (000s) (e)                      2,483,936       2,203,644         280,292           12.72
                                       ---------------- --------------- --------------- ---------------

Load Factor Jet                                  81.76           80.12            1.64            2.05
Load Factor J31/SAAB                             63.12           64.27           (1.15)          (1.79)
                                       ---------------- --------------- --------------- ---------------
  Total Load Factor (f)                          81.60           80.01            1.59            1.99
                                       ---------------- --------------- --------------- ---------------

Passengers Enplaned Jet                      1,511,676       1,271,731         239,945           18.87
Passengers Enplaned J31/SAAB                    76,344          52,587          23,757           45.18
                                       ---------------- --------------- --------------- ---------------
  Total Passengers Enplaned (g)              1,588,020       1,324,318         263,702           19.91
                                       ---------------- --------------- --------------- ---------------

Revenues $(000s)                               196,387         164,010          32,377           19.74
RASM in cents (h)                                 7.91            7.44            0.47            6.32
Yield in cents (j)                                9.69            9.30            0.39            4.19
Rev per segment $ (k)                           123.67          123.84           (0.17)          (0.14)
-------------------------------------- ---------------- --------------- --------------- ---------------

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>



-------------------------------------- ----------------------------------------------------------------
                                                          Six Months Ended June 30,
                                       ----------------------------------------------------------------
                                                  2000            1999       Inc (Dec)     % Inc (Dec)
                                       ---------------- --------------- --------------- ---------------
Departures Jet                                  18,967          17,338           1,629            9.40
Departures J31/SAAB(a)                           8,850           8,493             357            4.20
                                       ---------------- --------------- --------------- ---------------
  Total Departures (b)                          27,817          25,831           1,986            7.69
                                       ---------------- --------------- --------------- ---------------

Block Hours Jet                                 56,054          50,677           5,377           10.61
Block Hours J31/SAAB                             8,982           8,650             332            3.84
                                       ---------------- --------------- --------------- ---------------
  Total Block Hours (c)                         65,036          59,327           5,709            9.62
                                       ---------------- --------------- --------------- ---------------

RPMs Jet (000s)                              3,772,065       3,274,120         497,945           15.21
RPMs J31/SAAB (000s)                            23,624          17,277           6,347           36.74
                                       ---------------- --------------- --------------- ---------------
  Total RPMs (000s) (d)                      3,795,689       3,291,397         504,292           15.32
                                       ---------------- --------------- --------------- ---------------

ASMs Jet (000s)                              4,767,406       4,175,510         591,896           14.18
ASMs J31/SAAB (000s)                            37,042          27,379           9,663           35.29
                                       ---------------- --------------- --------------- ---------------
  Total ASMs (000s) (e)                      4,804,448       4,202,889         601,559           14.31
                                       ---------------- --------------- --------------- ---------------

Load Factor Jet                                  79.12           78.41            0.71            0.91
Load Factor J31/SAAB                             63.78           63.10            0.68            1.08
                                       ---------------- --------------- --------------- ---------------
  Total Load Factor (f)                          79.00           78.31            0.69            0.88
                                       ---------------- --------------- --------------- ---------------

Passengers Enplaned Jet                      2,840,326       2,407,385         432,941           17.98
Passengers Enplaned J31/SAAB                   132,696          98,920          33,776           34.14
                                       ---------------- --------------- --------------- ---------------
  Total Passengers Enplaned (g)              2,973,022       2,506,305         466,717           18.62
                                       ---------------- --------------- --------------- ---------------

Revenues $(000s)                               364,873         308,279          56,594           18.36
RASM in cents (h)                                 7.59            7.33            0.26            3.55
Yield in cents (j)                                9.61            9.37            0.24            2.56
Rev per segment $ (k)                           122.73          123.00           (0.27)          (0.22)
-------------------------------------- ---------------- --------------- --------------- ---------------
</TABLE>

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

Scheduled  service  revenues in the second  quarter of 2000  increased  19.8% to
$196.4  million from $164.0 million in the second quarter of 1999; and scheduled
service  revenues  in the six months  ended June 30,  2000,  increased  18.4% to
$364.9 million from $308.3 million in the same period of 1999. Scheduled service
revenues comprised 58.9% and 55.7%,  respectively,  of consolidated  revenues in
the quarter and six months ended June 30, 2000,  as compared to 57.6% and 54.8%,
respectively, of consolidated revenues in the same periods of 1999.

The Company's second quarter 2000 scheduled service at Chicago-Midway  accounted
for approximately 61.4% of scheduled service ASMs and 80.9% of scheduled service
departures, as compared to 57.7% and 77.7%, respectively,  in the second quarter
of 1999.  During the second quarter of 2000, the Company began operating nonstop
flights to Ronald Reagan  Washington  National Airport,  Boston and Seattle.  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  International  Airport
(seasonal),  New York's LaGuardia Airport, Orlando, Phoenix, St. Petersburg, San
Francisco,  San Juan, and Sarasota.  In April 1999, the Company  acquired all of
the issued  and  outstanding  stock of Chicago  Express  Airlines,  Inc.,  which
operated 19-seat Jetstream 31 propeller aircraft between  Chicago-Midway and the
cities of Indianapolis, Milwaukee, Des Moines, Dayton, Grand Rapids, Lansing and
Madison.  During 2000,  Chicago  Express is replacing  the 19-seat  Jetstream 31
propeller aircraft with 34-seat SAAB 340B aircraft.

The Company anticipates that its Chicago-Midway operation will represent a focus
of growing  significance for its scheduled  service business in 2000 and beyond.
The  Company   operated  74  peak  daily  jet  and  commuter   departures   from
Chicago-Midway  in the second  quarter of 2000,  as compared to 67 in the second
quarter of 1999,  and served 25  destinations  on a nonstop  basis in the second
quarter of 2000,  as  compared to 22 nonstop  destinations  served in the second
quarter of 1999. 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.  In  addition,   the  Company  has  begun
construction of a Federal Inspection  Service facility at  Chicago-Midway,  with
which it plans to operate international services.

The Company's  growing  commitment  to  Chicago-Midway  is  consistent  with its
strategy for  enhancing  revenues  and  profitability  in  scheduled  service by
focusing  primarily  on low cost,  nonstop  flights from  airports  where it has
market or aircraft  advantages in addition to its low-cost.  The Company expects
its growing  concentration of connecting  flights at  Chicago-Midway  to provide
both  revenue  premiums  and  operating  cost  efficiencies,  as compared to the
Company's other gateway cities.

The Company's Hawaii service  accounted for 16.7% of scheduled  service ASMs and
4.4% of scheduled service  departures in the second quarter of 2000, as compared
to 18.3% and 4.6%,  respectively,  in the second  quarter of 1999.  The  Company
provided  nonstop  services in both periods  from Los  Angeles,  Phoenix and San
Francisco to both Honolulu and Maui,  with connecting  service between  Honolulu
and Maui. The Company provides these services through a marketing  alliance with
the largest  independent tour operator serving leisure  travelers to Hawaii from
the United States. The Company  distributes the remaining seats on these flights
through normal scheduled service distribution  channels. The Company believes it
has superior  operating  efficiencies  in west  coast-Hawaii  markets due to the
relatively  low ownership  cost of the Lockheed  L-1011 fleet and because of the
high daily hours of utilization obtained for both aircraft and crews.

The Company's Indianapolis service accounted for 12.9% of scheduled service ASMs
and 9.4% of  scheduled  service  departures  in the second  quarter of 2000,  as
compared to 14.4% and 10.9%,  respectively,  in the second  quarter of 1999.  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  27  years  through  the
Ambassadair Travel Club and in scheduled service since 1986.

The Company  continuously  evaluates the  profitability of its scheduled service
markets  and expects to adjust its  service  from time to time.  The Company has
announced new service between Chicago-Midway and Minneapolis-St.  Paul beginning
July 10, 2000 and to Hawaii from Chicago  O'Hare  International  Airport and New
York's  John F.  Kennedy  Airport  in the third  and  fourth  quarters  of 2000,
respectively.  Chicago Express will begin service from  Chicago-Midway  to South
Bend on September 15, 2000.

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 17.6% and 20.3%,  respectively,
of  consolidated  revenues in the quarter and six months ended June 30, 2000, as
compared to 22.8% and 24.6%, respectively, in the comparable periods of 1999.

During the last several years,  the Company has deployed more Boeing 727-200 and
Boeing 757-200  aircraft into its  rapidly-growing  scheduled  service  markets,
reducing   the   availability   of  aircraft   capacity   for   commercial   and
military/government  charter  flying.  The Company has  addressed  this capacity
limitation in the  commercial  and  military/government  charter  business units
through the acquisition of five 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 14 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.  The deployment
of these  aircraft  into the Company's  fleet has  increased the available  seat
capacity for these charter business units, in addition to opening new long-range
market opportunities. These new aircraft also supply much of the additional seat
capacity  which the Company  needs to operate its  expanded  military/government
business for the contract year ending September 30, 2000.

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

------------------------------------- ---------------------------------------------------------------
                                                       Three Months Ended June 30,
                                      ---------------------------------------------------------------
<S>                                             <C>             <C>           <C>           <C>
                                                2000            1999       Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- --------------- ---------------
Departures (b)                                 2,357           2,543           (186)          (7.31)
Block Hours (c)                                8,089           8,971           (882)          (9.83)
RPMs (000s) (d)                              584,187         738,735       (154,548)         (20.92)
ASMs (000s) (e)                              815,751         968,419       (152,668)         (15.76)
Passengers Enplaned (g)                      366,882         444,378        (77,496)         (17.44)
Revenue $(000s)                               58,605          64,857         (6,252)          (9.64)
RASM in cents (h)                               7.18            6.70            0.48            7.16
RASM excluding ATALC (l)                        5.91            5.78            0.13            2.25
------------------------------------- --------------- --------------- --------------- ---------------

                                                        Six Months Ended June 30,
                                      ---------------------------------------------------------------
                                                2000            1999       Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- --------------- ---------------
Departures (b)                                 5,179           5,431           (252)          (4.64)
Block Hours (c)                               18,005          19,104         (1,099)          (5.75)
RPMs (000s) (d)                            1,374,128       1,657,021       (282,893)         (17.07)
ASMs (000s) (e)                            1,857,549       2,085,750       (228,201)         (10.94)
Passengers Enplaned (g)                      845,571       1,006,966       (161,395)         (16.03)
Revenue $(000s)                              132,633         138,191         (5,558)          (4.02)
RASM in cents (h)                               7.14            6.63           0.51            7.69
RASM excluding ATALC (l)                        5.64            5.77          (0.13)          (2.25)
------------------------------------- --------------- --------------- --------------- ---------------
</TABLE>

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

(l) The air portion of  air/ground  package  sales made by ATALC are included in
commercial  charter  revenues,  although  no  ASMs  are  associated  with  these
revenues.  RASM excluding ATALC revenues is provided to separately  measure unit
revenue changes of the remaining commercial charter business unit.

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
$57.2 million and $104.9 million,  respectively,  in revenues in the quarter and
six months ended June 30, 2000, as compared to $46.2 million and $101.1 million,
respectively, in the comparable periods of 1999.

Specialty  charter  (including  incentive travel programs) is a product which is
designed  to meet the  unique  requirements  of the  customer  and is a business
characterized  by lower frequency of operation and by greater  variation in city
pairs served than the track charter  business.  Specialty  charter includes such
diverse contracts as flying  university  alumni to football games,  transporting
political  candidates  on campaign  trips and moving NASA space  shuttle  ground
crews to alternate landing sites. The Company also operates an increasing number
of trips in  all-first-class  configuration  for certain  corporate and high-end
leisure clients. Although lower utilization of crews and aircraft and infrequent
service to  specialty  destinations  often  result in higher  average  operating
costs,  the Company has  determined  that the revenue  premium earned by meeting
special customer  requirements  more than compensates for these increased costs.
The  diversity  of the  Company's  three fleet types also permits the Company to
meet a customer's  particular needs by choosing the aircraft type which provides
the most economical solution for those requirements. Specialty charter accounted
for approximately $8.9 million and $15.3 million,  respectively,  in revenues in
the quarter and six months ended June 30, 2000, as compared to $10.4 million and
$18.9 million, respectively, in the comparable periods of 1999.

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

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30,
                                  ----------------------------------------------------------------
                                            2000            1999        Inc (Dec)     % Inc (Dec)
                                  --------------- --------------- ---------------- ---------------
<S>                                        <C>               <C>              <C>           <C>
Departures (b)                             1,413             882              531           60.20
Block Hours (c)                            5,530           3,431            2,099           61.18
RPMs (000s) (d)                          396,986         191,038          205,948          107.80
ASMs (000s) (e)                          734,411         458,055          276,356           60.33
Passengers Enplaned (g)                  102,155          47,611           54,544          114.56
Revenue $(000s)                           52,555          27,503           25,052           91.09
RASM in cents (h)                           7.16            6.00             1.16           19.33
RASM excluding fuel (m)                     6.87            6.03             0.84           13.93
--------------------------------- --------------- --------------- ---------------- ---------------

See footnotes (b) through (h) on pages 13-14. See footnote (m) on page 20.

<PAGE>


                                                     Six Months Ended June 30,
                                  ----------------------------------------------------------------
                                            2000            1999        Inc (Dec)     % Inc (Dec)
                                  --------------- --------------- ---------------- ---------------
Departures (b)                             2,815           2,063              752           36.45
Block Hours (c)                           10,713           7,961            2,752           34.57
RPMs (000s) (d)                          709,411         426,442          282,969           66.36
ASMs (000s) (e)                        1,390,637       1,056,809          333,828           31.59
Passengers Enplaned (g)                  181,108         105,935           75,173           70.96
Revenue $(000s)                           98,147          61,509           36,638           59.57
RASM in cents (h)                           7.06            5.82             1.24           21.31
RASM excluding fuel (m)                     6.77            5.89             0.88           14.94
--------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

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

(m) Military unit revenue rates are calculated based upon a "cost plus" formula,
including an assumed  average fuel price for each contract  year. If actual fuel
prices  differ  from the  contract  rate,  revenues  are  adjusted up or down to
neutralize the impact of the change on the Company. A separate RASM calculation,
excluding the impact of the fuel price adjustments, is provided on this line.

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  traditionally  participated  in contractor
teaming arrangements with other airlines. Under these arrangements, 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 a majority of the
passenger  transport  capacity of the team. As part of its participation in this
teaming  arrangement,  the Company pays a commission  to the team,  which passes
that revenue on to all team members based upon their mobilization points.

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.

Under   its   current   teaming    arrangement,    the   Company   expects   its
military/government charter revenues to increase to approximately $180.0 million
for the contract year beginning  October 1999. This represents more than a 40.0%
increase  over  the  Company's  fiscal  year  1999  military/government  charter
revenues of $126.2 million.


<PAGE>


Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel,  car rental,  cruise,  train and other ground  accommodations  in
conjunction with the Company's air transportation  product.  The Company markets
these  ground  packages to its  Ambassadair  Club  members and through its ATALC
subsidiaries  to its charter and  scheduled  service  passengers.  In the second
quarter of 2000,  ground package  revenues  decreased 5.6% to $15.2 million,  as
compared to $16.1 million in the second  quarter of 1999,  and in the six months
ended June 30, 2000,  ground package revenues  increased 17.7% to $37.3 million,
as compared to $31.7 million in the same period of 1999.

As is  more  fully  described  in  footnote  3,  the  Company  acquired  several
Detroit-based  tour operators in January and April 1999,  which were included in
the Company's consolidated results of operations for the entire first six months
of 2000.  The majority of the increase in ground  package  revenues in the first
six  months  of  2000,  as  compared  to the  first  six  months  of  1999,  was
attributable to the full-period impact of these  acquisitions in 2000.  Although
ground  revenue  increased in the first six months of 2000, the margin on ground
packages decreased by approximately 10% between the quarter and six months ended
June 30, 1999 and 2000. This decrease is partially attributable to a substantial
decline in the number of train packages sold by ATALC,  which typically generate
a high margin.

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
certain affiliated companies,  together with miscellaneous categories of revenue
associated  with the  scheduled,  charter and ground  package  operations of the
Company.  Other revenues  decreased 11.5% to $10.8 million in the second quarter
of 2000,  as  compared  to $12.2  million  in the second  quarter  of 1999,  and
decreased  4.8% to $21.9  million in the six  months  ended  June 30,  2000,  as
compared to $23.0 million in the same period of 1999. In both respective sets of
periods,  the Company's other revenues  decreased  primarily due to a decline in
substitute  service revenue.  This decline is due to less aircraft  available to
fly substitute service and fewer sublease agreements when compared to 1999. Also
contributing  to the  other  revenues  variance  is a  decrease  in  ATALC  trip
protection revenue.

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries,  wages and benefits  expense in the second  quarter of 2000  increased
16.3% to $71.9  million,  as compared to $61.8 million in the second  quarter of
1999,  and in the six  months  ended  June 30,  2000  increased  14.7% to $140.6
million, as compared to $122.6 million in the same period of 1999.

The Company increased its average  equivalent  employees by approximately  19.6%
and 19.4%, respectively, between the quarter and six months ended June 30, 2000,
and the comparable  periods of 1999 partially to appropriately  staff the growth
in ASMs flown between periods.  Some increase in headcount is also  attributable
to the  acquisition  of Chicago  Express  and ATALC (See Note 3 to  consolidated
financial  statements)  and the opening of new base stations in Boston,  Seattle
and Ronald Reagan  Washington  National Airport.  Also, prior to 2000,  contract
employees  performed the ramp handling function at Chicago-Midway;  effective in
May of 2000, the Company hired its own employees to perform this function.

Offsetting these increases is a reduction in the amount of variable compensation
between periods.  In the first six months of 1999, the Company recorded a charge
of  approximately  $5.7  million in variable  compensation  expected to be paid.
Estimates   of  variable   compensation   are  based  on   anticipated   Company
profitability,  so no corresponding  charge was recorded in the first six months
of 2000.

Fuel and Oil.  Fuel and oil  expense  increased  65.9% to $63.2  million  in the
second  quarter of 2000, as compared to $38.1  million in the second  quarter of
1999,  and  increased  71.9% to $126.7  million in the six months ended June 30,
2000,  as  compared  to $73.7  million in the same  period of 1999.  The Company
consumed  11.0% and  10.0%,  respectively,  more  gallons of jet fuel for flying
operations between the second quarters and six-month periods ended June 30, 2000
and 1999,  which resulted in an increase in fuel expense of  approximately  $4.1
million and $7.1 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  42,606 jet block hours in the
second  quarter of 2000,  as  compared  to 38,913 jet block  hours in the second
quarter of 1999,  and flew 84,843 jet block  hours in the six months  ended June
30, 2000, as compared to 77,915 jet block hours in the same period of 1999.

During the second quarter of 2000, the Company's  average cost per gallon of jet
fuel  consumed  increased  by 46.1% as compared  to the second  quarter of 1999,
resulting in an increase in fuel and oil expense of approximately  $19.7 million
between periods. During the six months ended June 30, 2000, the average cost per
gallon of jet fuel  increased  by 60.4% as  compared  to the first six months of
1999,  resulting in an increase in fuel and oil expense of  approximately  $47.2
million  between  periods.  The Company  records  fuel  escalation  revenue from
certain  commercial  charter  customers and the U.S.  military,  which partially
offset the impact of higher  fuel  prices.  In the second  quarter of 2000,  the
Company  recognized  $5.8  million in fuel  escalation  revenue,  as compared to
($0.2) million recognized in the same period of 1999. In the first six months of
2000,  the Company  recognized  $11.9  million in fuel  escalation  revenue,  as
compared to ($0.9) million recognized in the first six months of 1999.

During  the first six  months  of 1999,  the  Company  entered  into fuel  hedge
agreements  to reduce the risk of fuel price  volatility.  The Company  recorded
$2.1  million  more in fuel and oil expense in the first six months of 1999,  as
compared  to the same  period of 2000,  when  there were no such  agreements  in
place.

Depreciation and Amortization.  Depreciation and amortization  expense increased
27.3% to $30.8  million in the  second  quarter of 2000,  as  compared  to $24.2
million in the second quarter of 1999,  and increased  35.9% to $62.4 million in
the six months  ended June 30,  2000,  as compared to $45.9  million in the same
period of 1999.

Depreciation  expense  attributable  to owned  airframes,  engines and leasehold
improvements  increased  $3.0  million and $7.0  million,  respectively,  in the
quarter and six months ended June 30,  2000,  as compared to the same periods of
1999.  Five  L-1011-500s,  and nine  727-200s  previously  financed by operating
leases,  were added to the Company's fleet throughout 1999,  contributing to the
increase  in   depreciation   expense  for  airframes,   engines  and  leasehold
improvements.  The Company also  increased  its  investment in rotable parts and
computer  hardware and software and increased its provision for  amortization of
inventory  obsolescence  and debt issue costs between  years.  The  obsolescence
provision changed significantly year over year due to the increase of L-1011-500
inventory levels to service the new fleet. These changes resulted in an increase
in depreciation expense of $1.9 million and $3.5 million,  respectively,  in the
quarter and six months ended June 30,  2000,  as compared to the same periods of
1999.

Amortization of capitalized engine and airframe overhauls increased $1.7 million
and $3.7  million,  respectively,  in the quarter and six months  ended June 30,
2000, as compared to the same periods of 1999,  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 Lockheed L-1011 fleet, since such expense varies with
that  activity,  and partly due to the  completion  of more engine and  airframe
overhauls between periods for this fleet type.  Engine overhaul  amortization on
Boeing  727-200s  declined in the first six months of 2000, as compared to 1999,
primarily  due  to  more   favorable   pricing   obtained  from  a  new  vendor.
Rolls-Royce-powered  Boeing 757-200 aircraft, eleven of which were delivered new
from  the  manufacturer  between  late  1995  and mid  2000,  are not  presently
generating  any  engine  overhaul  expense,   since  the  initial  post-delivery
overhauls  for these  engines  are not yet due under the  Company's  maintenance
programs.

The cost of engine  overhauls that become worthless due to early engine failures
and which  cannot be  economically  repaired  is  charged  to  depreciation  and
amortization   expense  in  the  period  the  engine  fails.   Depreciation  and
amortization expense attributable to these write-offs decreased $0.1 million and
increased $1.5 million,  respectively,  in the quarter and six months ended June
30,  2000,  as compared  to the same  periods of 1999.  When these early  engine
failures  can be  economically  repaired,  the  related  repairs  are charged to
aircraft maintenance, materials and repairs expense.

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 3.5% to $23.7 million in the
second  quarter of 2000, as compared to $22.9  million in the second  quarter of
1999, and increased 8.4% to $49.1 million in the six months ended June 30, 2000,
as compared to $45.3  million in the same  period of 1999.  The total  number of
system-wide  jet  departures  between  the  second  quarters  of 2000  and  1999
increased by 9.7% to 13,590 from 12,386, and the total number of system-wide jet
departures  between the six-month periods ended June 30, 2000 and 1999 increased
by 8.4% to 26,977 from 24,892. The lower rate of growth in handling costs in the
second  quarter of 2000, as compared to growth in  departures  for that quarter,
was  primarily  due to the  implementation  of  self-handling  on  the  ramp  at
Chicago-Midway  Airport  beginning in May 2000,  which was done with third-party
contractors in the second quarter of 1999. A corresponding increase in salaries,
wages and benefits  attributable to  self-handling  was  experienced  during the
second quarter of 2000.

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  crewmembers  incurred to position  crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
increased  45.5% to $17.6 million in the second  quarter of 2000, as compared to
$12.1  million  in the  second  quarter of 1999,  and  increased  34.6% to $32.7
million in the six months ended June 30, 2000,  as compared to $24.3  million in
the same period of 1999.

The  average  cost of  crew  positioning  per  full-time  equivalent  crewmember
increased  52.8% in the second  quarter of 2000 and  increased  36.6% in the six
months ended June 30, 2000, as compared to the same periods in 1999. The average
hotel cost per  full-time-equivalent  crew member  increased 54.4% in the second
quarter of 2000, as compared to the same period of 1999, and increased  34.1% in
the six months  ended June 30,  2000,  as  compared  to the same period in 1999.
Positioning and hotel costs increased significantly in 2000 due primarily to the
substantial  increase  in  military  departures  in 2000,  as  compared to 1999.
Military flights often operate to and from remote points from the Company's crew
bases, thus requiring significant positioning expenditures for cockpit and cabin
crews on other airlines. Also, due to heavy airline industry load factors in the
first six months of 2000,  the Company was obligated to pay higher average fares
to position crews. Average hotel costs are higher for military operations, since
hotel rates at  international  locations  generally  exceed  domestic U.S. hotel
rates.

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 maintenance activities, and other non-capitalized
direct costs related to fleet maintenance,  including spare engine leases, parts
loan and  exchange  fees,  and related  shipping  costs.  Aircraft  maintenance,
materials and repairs expense  increased by 20.1% to $17.3 million in the second
quarter of 2000 and as compared to $14.4 million in the same period of 1999, and
increased  31.7% to $37.0  million in the six months  ended  June 30,  2000,  as
compared to $28.1 million in the same period of 1999.

The Company  performed a total of 40 maintenance  checks on its fleet during the
first six months of 2000 as compared to 31 in the same period of 1999.  The cost
of materials  consumed and components  repaired in association  with such checks
and other  maintenance  activity  increased  by $2.2  million and $5.9  million,
respectively,  between the quarter and six months ended June 30, 2000,  and same
periods of 1999.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  second  quarter of 2000
increased  19.1% to $16.8  million from $14.1  million in the second  quarter of
1999,  and in the six  months  ended  June 30,  2000,  increased  11.9% to $32.9
million,  as compared to $29.4  million in the same period of 1999.  The Company
leased four additional  Boeing 757-200 aircraft in the first six months of 2000,
as compared to the same period of 1999,  adding $2.0  million and $3.8  million,
respectively,  to aircraft  rentals  expense in the quarter and six months ended
June 30, 2000, as compared to the same periods of the prior year.  Aircraft rent
also increased nearly $0.6 million in the second quarter and $0.7 million in the
first six months as the Company's  commuter operation replaced 19-seat Jetstream
31 aircraft with 34-seat SAAB 340B  aircraft.  These  increases  were  partially
offset by $1.1  million in canceled  leases for eight Boeing  727-200  aircraft,
which were purchased early in the first quarter of 1999.

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 ATALC customers.  Ground package cost
increased  4.8% to $13.0  million in the second  quarter of 2000, as compared to
$12.4 million in the second quarter of 1999 and increased 24.6% to $31.9 million
in the six months ended June 30, 2000,  as compared to $25.6 million in the same
period of 1999. The six-month  increase is consistent  with the growth in ground
package  revenues  resulting  from  the acquisition of ATALC (See Note 3 to con-
solidated financial statements).

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced due to flight delays or cancellations. For the second quarters of
2000 and 1999,  catering  represented  76.5% and 84.8%,  respectively,  of total
passenger  service  expense,   while  catering   represented  78.2%  and  83.0%,
respectively, of total passenger service expense for the six month periods ended
June 30, 2000 and 1999.

The total cost of  passenger  service  increased  38.2% to $12.3  million in the
second  quarter of 2000,  as compared to $8.9  million in the second  quarter of
1999,  and  increased  26.5% to $23.4  million in the six months  ended June 30,
2000,  as  compared  to $18.5  million in the same  period of 1999.  The Company
experienced  increases of  approximately  10.1% and 8.8%,  respectively,  in the
average unit cost of catering each passenger between the quarters and six months
ended June 30, 2000, and the comparable  periods of 1999,  primarily  because in
the first half of 2000 there were relatively more military passengers boarded in
the Company's  business mix, who are provided a more expensive  catering product
due  to  the  longer   stage-length  of  these  flights.   This  resulted  in  a
price-and-business-mix  increase of $0.8 million and $1.4 million, respectively,
in  catering  expense in the  quarter  and six months  ended June 30,  2000,  as
compared to the same periods of 1999.  Total jet  passengers  boarded  increased
12.1% and  9.7%,  respectively,  between  the same time  periods,  resulting  in
approximately   $0.9  million  and  $1.4   million,   respectively,   in  higher
volume-related catering expenses between the same sets of comparative periods.

In the second  quarter and six months  ended June 30,  2000,  as compared to the
same periods of 1999, the Company experienced increased departure delays over 15
minutes of 35.4% and 25.7%, respectively. These irregular operations resulted in
higher costs to handle  inconvenienced  passengers and misconnected  baggage. In
the second  quarter and six months ended June 30, 2000,  as compared to the same
periods  of  1999,  such  costs  were  $1.6  million  and $2.0  million  higher,
respectively.

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  1.9% to $10.5  million in the second
quarter of 2000, as compared to $10.3 million in the second quarter of 1999, and
increased  8.5% to $21.7  million in the six  months  ended  June 30,  2000,  as
compared to $20.0 million in the same period of 1999.

Approximately $0.1 million and $1.8 million,  respectively,  of the increases in
commissions  in the quarter and six months ended June 30,  2000,  as compared to
the same periods of 1999, were attributable to commissions paid to travel agents
by ATALC.  The Company also increased  military  commissions  paid in the second
quarter  and six months  ended June 30, 2000 by $1.7  million and $3.2  million,
respectively,  which is consistent with the growth in military  revenues.  These
increases were largely offset by decreases in scheduled service commissions paid
of $1.6 million and $3.2 million,  respectively,  in the second  quarter and six
months ended June 30, 2000,  as compared to the same periods of 1999,  due to an
industry  reduction in travel agency  commission from 8.0% to 5.0% in the fourth
quarter of 1999.

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 27.8% to $9.2 million in the
second  quarter of 2000, as compared to $7.2 million in the same period of 1999,
and  increased  31.6% to $17.5 million in the six months ended June 30, 2000, as
compared to $13.3 million in the same period of 1999. Approximately $1.5 million
of this  increase in the second  quarter of 2000,  and $3.2 million in the first
six months of 2000,  resulted  from an increase in CRS fees.  This  increase was
partially  driven by booking volumes,  but more  significantly by an increase in
applicable rates pertaining to improved booking functionality.

Credit  card  discount   expense   increased  $0.6  million  and  $1.3  million,
respectively,  in the quarter and six months ended June 30, 2000, as compared to
the same periods of 1999,  primarily due to higher volumes of scheduled  service
tickets sold using credit cards.

Advertising.  Advertising  expense  increased 8.7% to $5.0 million in the second
quarter of 2000, as compared to $4.6 million in the second  quarter of 1999, and
increased  13.7% to $11.6  million in the six months  ended  June 30,  2000,  as
compared  to $10.2  million  in the same  period  of 1999.  The  Company  incurs
advertising costs primarily to support  single-seat  scheduled service sales and
the sale of air-and-ground  packages. The Company increased advertising costs to
promote new scheduled  service to Ronald  Reagan  Washington  National  Airport,
Boston and Seattle  beginning in the second  quarter of 2000,  and also incurred
increased advertising expense in association with ATALC.

Facility 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  11.4% to $3.9 million in the second  quarter of 2000,  as compared to
$3.5 million in the second quarter of 1999, and increased  13.4% to $7.6 million
in the six months ended June 30,  2000,  as compared to $6.7 million in the same
period  of 1999.  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  decreased 1.0% to $19.6
million  in the second  quarter of 2000,  as  compared  to $19.8  million in the
second  quarter of 1999,  and decreased  2.5% to $38.7 million in the six months
ended June 30, 2000, as compared to $39.7 million in the same period of 1999.

Decreases  of $4.2 million and $7.8 million for the quarter and six months ended
June 30,  2000,  respectively,  as  compared to the same  periods of 1999,  were
primarily  attributable  to the  higher  cost of  passenger  air  transportation
purchased  by ATALC from air  carriers  other than the Company  during the first
half of 1999,  whereas ATALC primarily used the Company's own air transportation
in the first half of 2000. Additionally, in the first half of 1999, prior to the
full  impact  of the  Chicago  Express  acquisition,  other  operating  expenses
included the Company's cost for the code-share  agreement with Chicago  Express,
which were  approximately,  $0.8 million in the second  quarter of 1999 and $3.1
million in the first six months of 1999, with no corresponding expenses incurred
in 2000.  These  decreases  in  operating  expenses  were  partially  offset  by
individually less significant increases in other operating expense categories.

Interest  Income and  Expense.  Interest  expense in the  quarter and six months
ended June 30, 2000, increased to $8.0 million and $15.6 million,  respectively,
as compared to $5.0 million and $10.1 million, respectively, in the same periods
of 1999. The increase in interest  expense  between periods was primarily due to
changes in the Company's capital  structure  resulting from the sale in December
1999 of $75.0  million in  principal  amount of 10.5%  unsecured  senior  notes.
Interest expense of $2.0 million and $3.9 million, respectively, was recorded in
the quarter and six months  ended June 30, 2000 for these  notes,  which was not
incurred in the first six months of 1999.

The Company  invested excess cash balances in short-term  government  securities
and  commercial  paper  and  thereby  earned  $2.0  million  and  $3.9  million,
respectively,  in interest  income in the quarter and six months  ended June 30,
2000,  as compared to $1.4 million and $3.2 million,  respectively,  in the same
periods of 1999.

Other  Income.  Other  income  decreased  94.4% to $0.1 million in the first six
months  of 2000  from  $1.8 in the same  period  of 1999.  The  Company  holds a
membership  interest in the SITA  Foundation  ("SITA"),  an  organization  which
provides data  communication  services to the airline  industry.  SITA's primary
asset is its ownership in Equant N.V. ("Equant").  In February 1999, SITA sold a
portion of its interest in Equant in a secondary public offering and distributed
the pro rata proceeds to certain of its members  (including  Amtran,  Inc.) that
elected to  participate  in the  offering.  The Company  recorded a gain of $1.7
million, or $1.0 million after tax, in the first quarter of 1999.

Income Tax  Expense.  In the quarter  and six months  ended June 30,  2000,  the
Company  recorded  $6.7 million and $5.6  million,  respectively,  in income tax
expense applicable to $12.5 million and $9.5 million,  respectively,  of pre-tax
income for those  periods,  while in the quarter  and six months  ended June 30,
1999, income tax expense of $10.1 million and $21.0 million,  respectively,  was
recorded on pre-tax income of $26.8 million and $54.3 million, respectively. The
effective tax rates applicable to the quarter and six months ended June 30, 2000
were  53.2%  and  58.7%,   respectively,   as   compared  to  37.7%  and  38.7%,
respectively, for the same periods of 1999.

Income tax  expense in both sets of  comparative  periods  was  affected  by the
permanent  non-deductibility  for federal income tax purposes of a percentage of
certain amounts paid for crew per diem (40% in 2000 and 45% in 1999). The effect
of this and other  permanent  differences  on the effective  income tax rate for
financial  accounting  purposes is to increase the effective  rate as amounts of
pre-tax income decrease.

Liquidity and Capital Resources

Cash Flows. In the six months ended June 30, 2000 and 1999, net cash provided by
operating  activities  was $77.3 million and $85.5  million,  respectively.  The
decrease  in  cash  provided  by  operating   activities   between  periods  was
attributable  to lower earnings and less growth in accounts  payable,  partially
offset by higher  depreciation  and  amortization  charges and growth in advance
ticket sales as reflected in air traffic liability.

Net cash used in  investing  activities  was $85.5  million and $147.1  million,
respectively,  in the six months  ended  June 30,  2000 and 1999.  Such  amounts
primarily  included  capital  expenditures  totaling  $68.5  million  and $144.1
million, respectively, for engine and airframe overhauls, airframe improvements,
the  purchase  of  rotable  parts,  and for  purchase  deposits  made for Boeing
757-200,  Boeing  757-300,  and Boeing  737-800  aircraft  scheduled  for future
delivery.  Capital  expenditures  in the  first six  months of 1999 were  higher
primarily due to the acquisition of certain  L-1011-500  aircraft and parts, and
due to the purchase of nine previously-leased Boeing 727-200 aircraft.

Net cash  provided by financing  activities  was $7.1 million and $6.6  million,
respectively,  in the six months ended June 30, 2000 and 1999.  During the first
six months of 2000, the Company issued a note for $11.5 million,  collateralized
by one  L-1011-500.  During the first six months of 1999,  the Company  issued a
note for $8.0 million,  receiving proceeds after issuance costs of $7.9 million,
collateralized by the newly-constructed Maintenance and Operations Center at the
Indianapolis   Airport  and  issued  $2.2  million  in  stock  to  complete  the
acquisition of Chicago Express.

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 13 total aircraft to be delivered between 1995 and 2000. As of June
30, 2000, the Company had accepted delivery of the first 11 aircraft under these
agreements,  all of which were financed under leases  accounted for as operating
leases.  The  aggregate  purchase  price  for  the  remaining  two  aircraft  is
approximately $52.0 million per aircraft,  subject to escalation.  The final two
deliveries  are scheduled for October 2000 and November 2000.  Advance  payments
totaling  approximately  $13.8  million ($6.9 million per aircraft) are required
prior to delivery of the two remaining  aircraft,  with the  remaining  purchase
price  payable  at  delivery.  As of June 30,  2000 and 1999,  the  Company  has
recorded   fixed  asset   additions  for  $13.8   million  and  $16.3   million,
respectively,  in advanced payments  applicable to aircraft scheduled for future
delivery. The Company intends to finance the remaining two deliveries under this
agreement through sale/leaseback transactions accounted for as operating leases.

As further described in Note 5 to the Consolidated Financial Statements, on June
30, 2000, the Company  concluded a purchase  agreement with the  manufacturer to
acquire 10 new Boeing 757-300s and 20 new Boeing  737-800s.  The  manufacturer's
list price under this  agreement  is $73.1  million  for each  757-300 and $52.4
million for each 737-800, subject to escalation. The Company's purchase price of
each aircraft is subject to various discounts.  The deliveries of these aircraft
are scheduled  between June 2001 and April 2003.  Advance  payments are required
for these purchases and the Company has preliminary  agreements in place to fund
these advance deposits through long-term debt collateralized by the deposits and
certain  issuances of preferred stock. As of June 30, 2000, the Company had made
$2.5 million in advanced payments for these aircraft.

In January 2000,  Chicago Express  Airlines,  Inc., a wholly owned subsidiary of
Amtran, entered into an agreement to purchase nine SAAB 340B aircraft, including
spare engines, spare parts and crew training, for an aggregate purchase price of
approximately  $30.0  million.  These  aircraft  are being  placed into  service
throughout  2000 in  conjunction  with the  retirement  of the current  fleet of
Jetstream J31s, all of which are currently leased. As of June 30, 2000,  Chicago
Express  had taken  delivery of seven of these  aircraft,  all of which had been
placed  into  revenue   service,   and  financed  them  through   sale/leaseback
transactions accounted for as operating leases. The Company expects to place the
remaining two aircraft into revenue service during the third quarter of 2000.

Between the third  quarter of 1998 and the fourth  quarter of 1999,  the Company
accepted delivery of five L-1011-500 aircraft,  which are powered by Rolls-Royce
RB211-524B4-02  engines.  Upon delivery of each aircraft,  the Company completed
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. Modifications were completed on the last aircraft, and it was placed into
service in the first  quarter  of 2000.  The total  costs of the five  aircraft,
together with spare engines and spare parts, was  approximately  $100.0 million.
The Company financed these aircraft  primarily through the issuance of unsecured
notes in December 1998.

Significant Financings.  In July 1997, the Company sold $100.0 million principal
amount of 10.5%  unsecured  senior notes.  In December 1999, the Company sold an
additional  $75.0  million  principal  amount of 10.5% senior  notes.  The $75.0
million notes sold in 1999 were issued as a private  placement  under Rule 144A.
The Company is  obligated  to complete an exchange  offer in which the new notes
will be exchanged  for  registered  notes having the same terms.  On January 25,
2000, the Company filed a registration statement with the SEC in connection with
this pending  exchange offer, and this exchange offer is expected to be complete
in the third quarter of 2000.

In December  1998, the Company sold $125.0  million  principal  amount of 9.625%
unsecured senior notes in a public offering.

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  financed this facility with an $8.0 million 15-year  mortgage
loan.

In December 1999, ATA issued $17.0 million  principal amount of special facility
revenue   bonds  to  finance  the   construction   of  certain   facilities   at
Chicago-Midway  Airport.  The bonds are payable from and secured by a pledge and
assignment  of  special  facility  revenues,  including  certain  of the City of
Chicago's rights under a special facility  financing  agreement between the City
of Chicago and the Company. Payment of the bonds is guaranteed by the Company.

In December 1999, the Company revised its revolving credit facility to provide a
maximum of $100.0 million, including up to $50.0 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.  This  facility  is subject  to certain  restrictive
covenants,  and is  collateralized  by  certain  L-1011-50  and  Boeing  727-200
aircraft.  As of June 30, 2000 and 1999,  the Company had no borrowings  against
this credit facility, but did have outstanding letters of credit secured by this
facility  aggregating  $32.7 million as of June 30, 2000 and $21.1 million as of
June 30, 1999.

In February  2000,  the  Company  borrowed  $11.5  million  for  operating  cash
purposes.  This  five-year  note is  collateralized  by one Lockheed  L-1011-500
aircraft.

Future Accounting Changes

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  ("SFAS") No. 133,  "Accounting  for Derivative
Instruments  and  Hedging  Activities."  This  accounting  standard,   which  is
effective for all fiscal quarters of fiscal years beginning after June 15, 2000,
requires that all  derivatives  be recognized as either assets or liabilities at
fair  value.  The  Company is  evaluating  the new  statement's  provisions  and
currently  expects to adopt SFAS No. 133 in the first quarter of 2001.  Although
the Company currently does not have any significant  derivatives  subject to the
accounting  provisions  of SFAS No. 133, the Company has engaged in certain fuel
price  hedging  contracts  in recent  years to which  accounting  or  disclosure
provisions of this statement might have applied. The Company cannot predict what
impact, if any, adoption of the statement will have.

In December 1999, the Securities and Exchange Commission ("SEC") published Staff
Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB
101"). This guidance clarifies the SEC's position on certain policies of revenue
recognition.  Most of the  Company's  revenue  recognition  policies are already
consistent  with SAB 101.  The  Company  expects  to adopt SAB 101 in the fourth
quarter of 2000, at which time it will  implement some  accounting  changes as a
result of SAB 101,  none of which is expected  to have a material  effect on the
financial statements.

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.

Such forward-looking  statements involve known and unknown risks,  uncertainties
and other factors that may cause actual results to be materially different. Such
factors include, but are not limited to, the following:

o   economic conditions;
o   labor costs;
o   aviation fuel costs;
o   competitive pressures on pricing;
o   weather conditions;
o   governmental legislation;
o   consumer perceptions of the Company's products;
o   demand for air transportation in markets in which the Company operates;  and
o   other  risks  and  uncertainties  listed  from time to time in  reports  the
    Company periodically files with the Securities and Exchange Commission.

The Company  does not  undertake  to update its  forward-looking  statements  to
reflect future events or circumstances.


<PAGE>


PART II - Other Information

Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

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

On May 9, 2000,  the Company  held its Annual  Meeting of  Shareholders,  during
which the following matters were submitted to a vote of shareholders.

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

     Director Name            Votes For              Votes Against

J. George Mikelsons           10,910,503                 818,222
John P. Tague                 10,905,438                 823,287
Kenneth K. Wolff              10,695,719               1,033,006
James W. Hlavacek             10,905,754                 822,971
William P. Rogers, Jr.        10,910,128                 818,597
Robert A. Abel                10,909,928                 818,797
Andrejs P. Stipnieks          10,908,728                 819,997

(2) The 2000  Incentive  Stock Plan for Key  Employees of Amtran,  Inc.  was
    approved;  9,436,613 votes were cast for; 1,596,476 votes were cast against;
    and 3,289 votes were withheld.

(3) The  accounting  firm  of  Ernst & Young  LLP was  retained  as  independent
auditors of the Company for the 2000  fiscal  year;  11,719,869  votes were cast
for; 7,444 votes were cast against; and 1,411 votes were withheld.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.
(b) None.



<PAGE>






Signatures

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


                           Amtran, Inc.
                           -----------------------------------
                           (Registrant)





Date: August 14, 2000      Kenneth K. Wolff
                           ---------------------------------------
                           Kenneth K. Wolff
                           Executive Vice President and Chief Financial Officer
                           Director



Date: August 14, 2000      David M. Wing
                           ---------------------------------------
                           David M. Wing
                           Vice President and Controller
                           Chief Accounting Officer









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