AMTRAN INC
10-Q, 2000-05-15
AIR TRANSPORTATION, NONSCHEDULED
Previous: CASINO DATA SYSTEMS, 10-Q, 2000-05-15
Next: LAMAR MEDIA CORP/DE, 10-Q, 2000-05-15







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

                                    FORM 10-Q

                                   (Mark One)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 For the Period Ended March 31, 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 - 12,093,121 shares outstanding as of April 28,
2000
<PAGE>

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

                                                                     March 31,          December 31,
                                                                        2000                1999
                                                                   ---------------      --------------
                            ASSETS                                  (Unaudited)
Current assets:
<S>                                                              <C>                 <C>
     Cash and cash equivalents .............................     $        125,205    $        120,164
     Receivables, net of allowance for doubtful accounts
          (2000 - $1,401; 1999 - $1,511) ...................               49,891              52,099
     Inventories,  net .....................................               36,805              36,686
     Prepaid expenses and other current assets .............               26,799              22,945
                                                                   ---------------      --------------
Total current assets .......................................              238,700             231,894

Property and equipment:
     Flight equipment ......................................              810,389             781,171
     Facilities and ground equipment .......................               95,744              92,060
                                                                   ---------------      --------------
                                                                          906,133             873,231
     Accumulated depreciation ..............................             (381,231)           (361,399)
                                                                   ---------------      --------------
                                                                          524,902             511,832

Goodwill ...................................................               22,678              23,453
Deposits and other assets ..................................               55,695              48,102
                                                                   ---------------      --------------

Total assets ...............................................     $        841,975    $        815,281
                                                                   ===============      ==============

             LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt ..................     $          3,791    $          2,079
     Accounts payable ......................................               22,045              20,234
     Air traffic liabilities ...............................              110,340              93,507
     Accrued expenses ......................................              127,997             126,180
                                                                   ---------------      --------------
Total current liabilities ..................................              264,173             242,000

Long-term debt, less current maturities ....................              355,163             345,792
Deferred income taxes ......................................               58,235              58,493
Other deferred items .......................................               18,523              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 12,924,140 - 2000; 12,884,306 - 1999 ....            56,464              55,826
     Additional paid-in-capital ...............................            12,614              12,910
     Deferred compensation - ESOP .............................              (533)               (533)
     Treasury stock; 834,552 shares - 2000; 612,052 shares -
       1999 ...................................................           (14,383)            (10,500)
     Retained earnings ........................................            91,719              93,673
                                                                   ---------------      --------------

                                                                          145,881             151,376
                                                                   ---------------      --------------

Total liabilities and shareholders' equity ................      $        841,975    $        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 March 31,
                                                                   2000                1999
                                                             ----------------   -----------------
                                                                (Unaudited)         (Unaudited)
Operating revenues:
<S>                                                          <C>                <C>
   Scheduled service ...................................     $       168,486    $        144,269
   Charter .............................................             119,620             107,340
   Ground package ......................................              22,086              15,558
   Other ...............................................              11,174              10,742
                                                            ----------------   -----------------
Total operating revenues ...............................             321,366             277,909
                                                             ----------------   -----------------

Operating expenses:
   Salaries, wages and benefits ........................              68,702              60,799
   Fuel and oil ........................................              63,436              35,578
   Depreciation and amortization .......................              31,572              21,658
   Handling, landing and navigation fees ...............              25,385              22,399
   Aircraft maintenance, materials and repairs .........              19,679              13,741
   Ground package cost .................................              18,895              13,222
   Aircraft rentals ....................................              16,086              15,244
   Crew and other employee travel ......................              15,091              12,131
   Passenger service ...................................              11,170               9,572
   Commissions .........................................              11,155               9,670
   Other selling expenses ..............................               8,290               6,195
   Advertising .........................................               6,565               5,607
   Facilities and other rentals ........................               3,699               3,155
   Other ...............................................              19,077              19,979
                                                              ----------------   -----------------
Total operating expenses ...............................             318,802             248,950
                                                             ----------------   -----------------
Operating income .......................................               2,564              28,959

Other income (expense):
  Interest income ......................................               1,913               1,763
  Interest expense .....................................              (7,660)             (5,074)
  Other ................................................                 112               1,795
                                                              ----------------   -----------------
Other expense ..........................................              (5,635)             (1,516)
                                                             ----------------   -----------------

Income (loss) before income taxes ......................              (3,071)              27,443
Income tax expense (credit) ............................              (1,117)              10,903
                                                             ----------------   -----------------
Net income (loss) ......................................     $        (1,954)     $        16,540
                                                             ================   =================

Basic earnings per common share:
Average shares outstanding .............................          12,089,652          12,183,785
Net income (loss) per share ............................     $         (0.16)     $         1.36
                                                             ================   =================

Diluted earnings per common share:
Average shares outstanding .............................          12,089,652          13,554,858
Net income (loss) per share ............................     $         (0.16)     $         1.22
                                                             ================   =================

See accompanying notes.
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

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

                                                                       Three Months Ended March 31,
                                                                      2000                      1999
                                                                  --------------            --------------
                                                                   (Unaudited)               (Unaudited)

Operating activities:

<S>                                                            <C>                         <C>
Net  income (loss) .....................................       $         (1,954)           $       16,540
Adjustments to reconcile net income (loss)
  to net cash provided by operating activities:
     Depreciation and amortization .....................                 31,572                    21,658
     Deferred income taxes .............................                   (258)                    5,919
     Other non-cash items ..............................                 (1,458)                     (222)
   Changes in operating assets and liabilities:
      Receivables ......................................                  2,208                    (5,816)
      Inventories ......................................                 (1,279)                   (4,740)
      Prepaid expenses .................................                 (3,854)                   (7,614)
      Accounts payable .................................                  1,811                     4,932
      Air traffic liabilities ..........................                 16,833                    27,538
      Accrued expenses .................................                  4,142                    10,275
                                                                  --------------            --------------
   Net cash provided by operating activities  ..........                 47,763                    68,470
                                                                  --------------            --------------

Investing activities:

Proceeds from sales of property and equipment ..........                     25                        51
Capital expenditures ...................................                (41,924)                 (100,564)
Acquisition of businesses ..............................                      -                   (10,472)
Additions to other assets ..............................                 (8,342)                   (5,959)
                                                                  --------------            --------------
   Net cash used in investing activities ...............                (50,241)                 (116,944)
                                                                  --------------            --------------

Financing activities:

Proceeds from long-term debt ..........................                  11,500                         -
Payments on long-term debt ............................                    (442)                     (144)
Proceeds from exercise of stock options ...............                     344                       456
Purchase of treasury stock ............................                  (3,883)                      (15)
                                                                  --------------            --------------
  Net cash provided by financing activities ..........                    7,519                       297
                                                                  --------------            --------------

Increase (decrease) in cash and cash equivalents .....                    5,041                   (48,177)
Cash and cash equivalents, beginning of period .......                  120,164                   172,936
                                                                  --------------            --------------

Cash and cash equivalents, end of period .............         $        125,205           $       124,759
                                                                  ==============            ==============

Supplemental disclosures:

Cash payments for:
   Interest ..........................................         $          7,167           $         5,610
   Income taxes (refunds) ............................                      118                    (2,310)

See accompanying notes.
</TABLE>

<PAGE>


PART I - Financial Information
Item I - Financial Statements


                          AMTRAN, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    Basis of Presentation


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

      The  consolidated  financial  statements  for the quarters ended March 31,
      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 three months ended March 31, 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  table  sets  forth the  computation  of basic and  diluted
earnings per share:
<TABLE>
<CAPTION>

                                                                 Three Months Ended March 31,
<S>                                                                <C>                  <C>
                                                                   2000                 1999
                                                            ----------------------------------------

       Numerator:
          Net income (loss)                                    $(1,954,000)         $16,540,000
       Denominator:
          Denominator for basic earnings per
             share - weighted average shares                    12,089,652           12,183,785
          Effect of dilutive securities:
             Employee stock options                                         -         1,371,073
                                                            -------------------  -------------------
          Denominator for diluted earnings per
             share - adjusted weighted average shares           12,089,652           13,554,858
                                                            -------------------  -------------------

          Basic earnings per share                               $ (0.16)              $ 1.36
                                                            ===================  ===================
          Diluted earnings per share                             $ (0.16)              $ 1.22
                                                            ===================  ===================
</TABLE>


       In accordance  with Financial  Accounting  Standards  Board Statement No.
       128, "Earnings per Share,", the impact of potentially dilutive securities
       has been  excluded  from first  quarter 2000 diluted  earnings per share,
       because the effect is antidilutive.

3.      Acquisition of Businesses

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

       On January 31, 1999, the Company  purchased the  membership  interests of
       Travel Charter  International,  LLC ("TCI"), a Detroit-based  independent
       tour operator.  ATA has 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 has 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 as of and for the quarters  ended March 31, 2000
and 1999 follows:
<TABLE>
<CAPTION>
                                                                  For the Three Months Ended March 31, 2000
                                                    -----------------------------------------------------------------------
                                                                                             Other/
                                                      Airline           ATALC           Eliminations        Consolidated
                                                    -------------    -------------    -----------------    ----------------
                                                                                   (In thousands)

<S>                                                     <C>            <C>                <C>                     <C>
         Operating revenue (external)                   $267,426       $ 38,536           $ 15,404                $321,366
         Inter-segment revenue                            22,767            727            (23,494)                      -
         Operating expenses (external)                   280,406         23,900             14,496                 318,802
         Inter-segment expenses                            3,729         17,161            (20,890)                      -
         Operating income (loss)                           6,058         (1,798)            (1,696)                  2,564
         Segment assets (at quarter-end)                 880,926        106,305           (145,256)                841,975



                                                                  For the Three Months Ended March 31, 1999
                                                    -----------------------------------------------------------------------
                                                                                             Other/
                                                      Airline           ATALC           Eliminations        Consolidated
                                                    -------------    -------------    -----------------    ----------------
                                                                                   (In thousands)

         Operating revenue (external)                   $241,075        $  23,617         $ 13,217                $277,909
         Inter-segment revenue                             9,109                -           (9,109)                     -
         Operating expenses (external)                   223,119           17,423            8,408                 248,950
         Inter-segment expenses                            1,770            4,869           (6,639)                      -
         Operating income                                 25,295            1,325            2,339                  28,959
         Segment assets (at quarter-end)                 630,995           24,516            2,677                 658,188

</TABLE>


5.     Subsequent Events

       On May 4, 2000,  the Company  entered  into a  preliminary  agreement  to
       purchase 37 Boeing 737-800 aircraft and 10 Boeing 757-300 aircraft,  also
       receiving purchase rights for an additional 50 aircraft.  As part of this
       agreement,  the Company has obtained financing commitments for all of the
       aircraft.  The financing  commitments are comprised of various  operating
       leases,  leveraged leases,  single investor leases, and certain preferred
       stock purchase commitments. Closing of this transaction is subject to the
       completion of definitive  documentation and customary closing conditions.
       The  Company  plans to  accept  delivery  of the new  aircraft  from 2001
       through early 2003.

<PAGE>


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

Overview

Amtran, Inc. (the "Company") is a leading provider of targeted scheduled airline
services  and  charter  airline  services  to leisure  and other  value-oriented
travelers.  Amtran,  through its principal subsidiary,  American Trans Air, Inc.
("ATA"),  has been  operating  for 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  popular  vacation  destinations  such as  Hawaii,  Las  Vegas,
Florida,  California,  Mexico  and the  Caribbean,  as well as to  Philadelphia,
Boston, Seattle, Reagan Washington National,  Denver,  Dallas-Ft.  Worth and New
York City's  LaGuardia and John F. Kennedy  airports.  ATA also provides charter
service  throughout the world to independent tour operators,  specialty  charter
customers and the U.S. military.

In the first  quarter  of 2000 the  Company  recorded  operating  income of $2.6
million,   as  compared  to  $29.0   million  in  the  first  quarter  of  1999.
Approximately  $20.7 million of the decrease in operating  income  resulted from
higher  fuel  prices in the first  quarter  of 2000,  as  compared  to the first
quarter of 1999,  net of fuel  escalation  revenue  earned  under  certain  tour
operator and military agreements.

Results of Operations

For the  quarter  ended March 31,  2000,  the  Company  earned  $2.6  million in
operating  income,  a decrease of 91.0% as compared to operating income of $29.0
million  in the  comparable  period of 1999;  and the  Company  recorded  a $2.0
million  net loss in the first  quarter of 2000,  as compared to a net income of
$16.5 million in the first quarter of 1999.

Operating  revenues  increased  15.7% to $321.4  million in the first quarter of
2000,  as  compared to $277.9  million in the same period of 1999.  Consolidated
revenue per  available  seat mile ("RASM")  increased  7.2% to 8.00 cents in the
2000 first quarter, as compared to 7.46 cents in the first quarter of 1999.

Operating  expenses  increased  28.0% to $318.8  million in the first quarter of
2000,  as  compared  to  $249.0  million  in  the  comparable  period  of  1999.
Consolidated  operating cost per available seat mile ("CASM") increased 18.5% to
7.93 cents in the first  quarter of 2000, as compared to 6.69 cents in the first
quarter of 1999.

<PAGE>


Results of Operations in Cents Per ASM

The  following  table  sets  forth,  for  the  periods  indicated,  consolidated
operating  revenues and  expenses  expressed  as cents per  available  seat mile
("ASM"):
                                                            Cents per ASM
                                                    Three Months Ended March 31,
                                                          2000            1999

Consolidated operating revenues:                          8.00            7.46

Consolidated operating expenses:
    Salaries, wages and benefits                          1.71            1.63
    Fuel and oil                                          1.58            0.96
     Depreciation and amortization                        0.79            0.58
     Handling, landing and navigation fees                0.63            0.60
    Aircraft maintenance, materials and repairs           0.49            0.37
    Ground package cost                                   0.47            0.35
     Aircraft rentals                                     0.40            0.41
     Crew and other employee travel                       0.38            0.33
    Passenger service                                     0.28            0.26
     Commissions                                          0.28            0.26
     Other selling expenses                               0.21            0.17
    Advertising                                           0.16            0.15
     Facilities and other rentals                         0.09            0.08
    Other                                                 0.46            0.54
        Total consolidated operating expenses             7.93            6.69

    Consolidated operating income                         0.07            0.77

    ASMs (in thousands)                                 4,018,536      3,723,035

The following table sets forth, for the periods  indicated,  operating  revenues
and expenses for each reportable segment, in thousands of dollars, and expressed
as cents per ASM:
<TABLE>
<CAPTION>

                                                       Three Months Ended March 31,
<S>                                           <C>                  <C>                <C>
                                              2000                 1999               Inc (Dec)

                                        ----------------- -- ----------------- --- -----------------
Airline and Other

  Operating revenues (000s)                     $282,103             $254,292           $27,811
  RASM (cents)                                      7.02                 6.83              0.19
  Operating expenses (000s)                     $277,741             $226,658           $51,083
  CASM (cents)                                      6.91                 6.09              0.82

ATALC
  Operating revenues (000s)                     $ 39,263             $ 23,617           $15,646
  RASM (cents)                                      0.98                 0.63              0.35
  Operating expenses (000s)                     $ 41,061             $ 22,292           $18,769
  CASM (cents)                                      1.02                 0.60              0.42
</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>


Quarter Ended March 31, 2000, Versus Quarter Ended March 31, 1999

Consolidated Flight Operations and Financial Data

The following table sets forth, for the periods indicated, certain key operating
and financial data for the consolidated  flight operations of the Company.  Data
shown for "Jet"  operations  include  the  consolidated  operations  of Lockheed
L-1011,  Boeing  727-200 and Boeing  757-200  aircraft  in all of the  Company's
business units.  Data shown for "J31/SAAB"  operations  include the consolidated
operations of Jetstream 31 and SAAB 340B propeller  aircraft by Chicago  Express
Airlines, Inc. ("Chicago Express") as the ATA Connection.

<TABLE>
<CAPTION>
                                                                         Three Months Ended March 31,
                                                                  2000            1999    Inc (Dec)      % Inc (Dec)
                                                        --------------- --------------- --------------- ---------------

<S>                                                             <C>             <C>                <C>            <C>
Departures Jet                                                  13,387          12,506             881            7.04
Departures J31/SAAB(a)                                           4,320           4,080             240            5.88
                                                        --------------- --------------- --------------- ---------------
  Total Departures (b)                                          17,707          16,586           1,121            6.76
                                                        --------------- --------------- --------------- ---------------

Block Hours Jet                                                 42,237          39,002           3,235            8.29
Block Hours J31/SAAB                                             4,387           4,166             221            5.30
                                                        --------------- --------------- --------------- ---------------
  Total Block Hours (c)                                         46,624          43,168           3,456            8.01
                                                        --------------- --------------- --------------- ---------------

RPMs Jet (000s)                                              2,861,397       2,679,029         182,368            6.81
RPMs J31/SAAB (000s)                                             9,800           8,001           1,799           22.48
                                                        --------------- --------------- --------------- ---------------
  Total RPMs (000s) (d)                                      2,871,197       2,687,030         184,167            6.85
                                                        --------------- --------------- --------------- ---------------

ASMs Jet (000s)                                              4,003,394       3,710,088         293,306            7.91
ASMs J31/SAAB (000s)                                            15,142          12,947           2,195           16.95
                                                        --------------- --------------- --------------- ---------------
  Total ASMs (000s) (e)                                      4,018,536       3,723,035         295,501            7.94
                                                        --------------- --------------- --------------- ---------------

Load Factor Jet                                                  71.47           72.21          (0.74)          (1.02)
Load Factor J31/SAAB                                             64.72           61.80           2.92            4.72
                                                        --------------- --------------- --------------- ---------------
  Total Load Factor (f)                                          71.45           72.17          (0.72)          (1.00)
                                                        --------------- --------------- --------------- ---------------

Passengers Enplaned Jet                                      1,886,292       1,759,104         127,188            7.23
Passengers Enplaned J31/SAAB                                    56,352          46,333          10,019           21.62
                                                        --------------- --------------- --------------- ---------------
  Total Passengers Enplaned (g)                              1,942,644       1,805,437         137,207            7.60
                                                        --------------- --------------- --------------- ---------------

Revenue (000s)                                                $321,366        $277,909        $ 43,457           15.64
Revenue, excluding fuel escalation (000s) (h)                 $315,231        $278,556        $ 36,675           13.17
RASM in cents (i)                                                 8.00            7.46            0.54            7.24
RASM in cents (i), excluding fuel escalation (h)                  7.84            7.48            0.36            4.81
CASM in cents (j)                                                 7.93            6.69            1.24           18.54
CASM in cents (j), excluding fuel cost                            6.35            5.73            0.62           10.82
Yield in cents (k)                                               11.19           10.34            0.85            8.22
</TABLE>

  See footnotes (a) through (k) on page 11.


<PAGE>


(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.

(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) Certain commercial charter and military contracts include fuel reimbursement
clauses. When actual fuel costs are lower than the contracted price, the Company
must  reimburse  the  customer.  When actual fuel prices  exceed the  contracted
price, the customer  reimburses the Company.  These  adjustments are recorded to
revenue.

(i) 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).

(j) 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.

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


<PAGE>


Operating Revenues

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

                                                       Three Months Ended March 31,
                                                2000            1999        Inc (Dec)     % Inc (Dec)
                                      --------------- --------------- ---------------- ---------------
<S>                                            <C>             <C>                <C>            <C>
Departures Jet                                 9,163           8,413              750            8.91
Departures J31/SAAB(a)                         4,320           4,080              240            5.88
                                      --------------- --------------- ---------------- ---------------
  Total Departures (b)                        13,483          12,493              990            7.92
                                      --------------- --------------- ---------------- ---------------

Block Hours Jet                               27,138          24,266            2,872           11.84
Block Hours J31/SAAB                           4,387           4,166              221            5.30
                                      --------------- --------------- ---------------- ---------------
  Total Block Hours (c)                       31,525          28,432            3,093           10.88
                                      --------------- --------------- ---------------- ---------------

RPMs Jet (000s)                            1,759,031       1,520,152          238,879           15.71
RPMs J31/SAAB (000s)                           9,800           8,001            1,799           22.48
                                      --------------- --------------- ---------------- ---------------
  Total RPMs (000s) (d)                    1,768,831       1,528,153          240,678           15.75
                                      --------------- --------------- ---------------- ---------------

ASMs Jet (000s)                            2,305,370       1,986,298          319,072           16.06
ASMs J31/SAAB (000s)                          15,142          12,947            2,195           16.95
                                      --------------- --------------- ---------------- ---------------
  Total ASMs (000s) (e)                    2,320,512       1,999,245          321,267           16.07
                                      --------------- --------------- ---------------- ---------------

Load Factor Jet                                76.30           76.53           (0.23)          (0.30)
Load Factor J31/SAAB                           64.72           61.80            2.92            4.72
                                      --------------- --------------- ---------------- ---------------
  Total Load Factor (f)                        76.23           76.44           (0.21)          (0.27)
                                      --------------- --------------- ---------------- ---------------

Passengers Enplaned Jet                    1,328,650       1,135,654          192,996           16.99
Passengers Enplaned J31/SAAB                  56,352          46,333           10,019           21.62
                                      --------------- --------------- ---------------- ---------------
  Total Passengers Enplaned (g)            1,385,002       1,181,987          203,015           17.18
                                      --------------- --------------- ---------------- ---------------

Revenues (000s)                             $168,486        $144,269          $24,217           16.79
RASM in cents (i)                               7.26            7.22             0.04            0.55
Yield in cents (k)                              9.53            9.44             0.09            0.95
Rev per segment  (l)                         $121.65       $  122.06           (0.41)          (0.34)
- ------------------------------------- --------------- --------------- ---------------- ---------------
</TABLE>

See footnotes (a) through (k) on page 11.

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

Scheduled  service  revenues  in the first  quarter of 2000  increased  16.8% to
$168.5  million  from  $144.3  million in the first  quarter of 1999.  Scheduled
service  revenues  comprised  52.4% of  consolidated  revenues in the 2000 first
quarter,  as  compared to 51.9% of  consolidated  revenues in the same period of
1999.

The Company's first quarter 2000 scheduled service at  Chicago-Midway  accounted
for approximately 61.1% of scheduled service ASMs and 80.7% of scheduled service
departures, as compared to 58.0% and 76.4%,  respectively,  in the first quarter
of 1999.  Beginning  in May  1999,  the  Company  operated  nonstop  flights  to
Philadelphia,  which  were not  provided  during the first  quarter of 1999.  In
addition to this new  service,  the Company  served the  following  existing jet
markets  in both  quarters:  Dallas-Ft.  Worth,  Denver,  New  York's  LaGuardia
Airport, San Juan, Ft. Lauderdale, Ft. Myers, Las Vegas, Los Angeles, New York's
John F. Kennedy Airport,  Orlando,  Phoenix,  St. Petersburg,  San Francisco and
Sarasota. The Company also had a code share agreement with Chicago Express under
which Chicago Express operated 19-seat  Jetstream 31 propeller  aircraft between
Chicago-Midway and the cities of Indianapolis,  Milwaukee,  Des Moines,  Dayton,
Grand Rapids,  Lansing and Madison.  In April 1999, the Company  acquired all of
the issued  and  outstanding  stock of Chicago  Express  Airlines,  Inc.,  which
continued to operate these services as a wholly owned subsidiary of the Company

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 72 daily jet and commuter  departures from  Chicago-Midway
and served 23  destinations  on a nonstop basis in the first quarter of 2000, as
compared to 22 nonstop  destinations  served in the first  quarter of 1999.  The
Company also presently  expects to occupy 12 jet gates and one commuter aircraft
gate at the new  Chicago-Midway  terminal,  scheduled for completion in 2004, as
compared to the six jet gates currently occupied in the existing terminal.

The Company's  growing  commitment  to  Chicago-Midway  is  consistent  with its
strategy for  enhancing  revenues  and  profitability  in  scheduled  service by
focusing  primarily  on low cost,  nonstop  flights from  airports  where it has
market or aircraft  advantages in addition to its low cost. The Company  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.  In  addition,  the Company  plans to build a
Federal  Inspection  Service  facility at  Chicago-Midway  to facilitate  direct
international flights.

The Company's Indianapolis service accounted for 15.8% of scheduled service ASMs
and 10.8% of  scheduled  service  departures  in the first  quarter of 2000,  as
compared to 16.9% and 12.3%, respectively, in the first 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's Hawaii service  accounted for 13.9% of scheduled  service ASMs and
3.8% of scheduled  service  departures in the first quarter of 2000, as compared
to 15.9% and 4.0%,  respectively,  in the first  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  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 Ronald  Reagan  Washington
National Airport  beginning April 3, 2000, and new service to Boston and Seattle
beginning  May 7, 2000.  Beginning  July 10,  2000,  the Company will also offer
service from Chicago-Midway to Minneapolis-St. Paul.

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 23.0% of consolidated revenues
in the first quarter of 2000, as compared to 26.4% in the first quarter of 1999.

During the last several years,  the Company has deployed some Boeing 727-200 and
Boeing 757-200  aircraft into its  rapidly-growing  scheduled  service  markets,
reducing   the   availability   of  aircraft   capacity   for   commercial   and
military/government  charter  flying.  The Company has  addressed  this capacity
limitation in the  commercial  and  military/government  charter  business units
through the  acquisition  of  long-range  Lockheed  L-1011  series 500 aircraft.
Although  Lockheed L-1011 series 500  maintenance  procedures and cockpit design
are similar to the  Company's  existing  fleet of Lockheed  L-1011 series 50 and
series 100 aircraft, they differ operationally in that their  ten-to-eleven-hour
range  permits  them to operate  nonstop  to parts of Asia,  South  America  and
Central and Eastern Europe using an all-coach seating configuration preferred by
the U.S. military and most of the Company's  commercial charter  customers.  The
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 table sets forth, for the periods indicated, certain key operating
and financial data for the commercial charter operations of the Company.

<TABLE>
<CAPTION>

                                                                         Three Months Ended March 31,
                                                                  2000            1999       Inc (Dec)     % Inc (Dec)
<S>                                                              <C>             <C>              <C>           <C>
Departures (b)                                                   2,822           2,888            (66)          (2.29)
Block Hours (c)                                                  9,916          10,133           (217)          (2.14)
RPMs (000s) (d)                                                789,941         918,286       (128,345)         (13.98)
ASMs (000s) (e)                                              1,041,798       1,117,331        (75,533)          (6.76)
Passengers Enplaned (g)                                        478,689         562,588        (83,899)         (14.91)
Revenue (000s)                                                 $74,028         $73,334           $694            0.95
Revenue, excluding fuel escalation (000s) (h)                  $69,760         $73,334        $(3,574)          (4.87)
RASM in cents (i)                                                 7.11            6.56           0.55            8.38
RASM in cents (i), excluding fuel escalation  (h)                 6.70            6.56           0.14            2.13
</TABLE>

See footnotes (a) through (k) on page 11.

The Company  operates in two  principal  components  of the  commercial  charter
business,  known as "track  charter" and  "specialty  charter." The larger track
charter  business  component  is  generally   comprised  of  low  frequency  but
repetitive domestic and international  flights between city pairs, which support
high passenger load factors and are marketed  through tour operators,  providing
value-priced  and convenient  nonstop service to vacation  destinations  for the
leisure traveler.  Since track charter  resembles  scheduled service in terms of
its repetitive  flying patterns  between fixed city pairs, it allows the Company
to achieve  reasonable  levels of crew and aircraft  utilization  (although less
than for scheduled service), and provides the Company with meaningful protection
from some fuel price increases through the use of fuel escalation  reimbursement
clauses in tour operator  contracts.  Track charter  accounted for approximately
$57.2  million in  revenues in the first  quarter of 2000,  as compared to $54.9
million in the first quarter 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 in revenues in the first  quarter of 2000,  as
compared to $8.5 million in the first quarter of 1999.

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

                                                                         Three Months Ended March 31,
                                                                  2000            1999       Inc (Dec)     % Inc (Dec)
Departures (b)                                                   1,402           1,181             221           18.71
<S>                                                              <C>             <C>               <C>           <C>
Block Hours (c)                                                  5,183           4,530             653           14.42
RPMs (000s) (d)                                                312,425         235,404          77,021           32.72
ASMs (000s) (e)                                                656,226         598,754          57,472            9.60
Passengers Enplaned (g)                                         78,953          58,324          20,629           35.37
Revenue (000s)                                                 $45,592         $34,006         $11,586           34.07
Revenue, excluding fuel escalation (000s) (h)                  $43,725         $34,653        $  9,072           26.18
RASM in cents (i)                                                 6.95            5.68            1.27           22.36
RASM in cents (i), excluding fuel escalation (h)                  6.66            5.79            0.87           15.03
</TABLE>

See footnotes (a) through (k) on page 11.

The Company  participates in two related  military/government  charter  programs
known  as  "fixed  award"  and  "short-term  expansion."  Pursuant  to the  U.S.
military's  fixed-award  system,  each participating  airline is awarded certain
"mobilization  value  points"  based upon the number and type of  aircraft  made
available by that airline for military  flying.  In order to increase the number
of points  awarded,  the Company has  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%
increase  over  the  Company's  fiscal  year  1999  military/government  charter
revenues of $126.2 million.

Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel,  car rental and cruise  accommodations  in  conjunction  with the
Company's air  transportation  product.  The Company has traditionally  marketed
these  ground  packages  to its  Ambassadair  club  members  and through its ATA
Leisure Corp.  subsidiaries to its charter and scheduled service passengers.  In
the first quarter of 2000,  ground  package  revenues  increased  41.7% to $22.1
million, as compared to $15.6 million in the first quarter 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 quarter of
2000. The majority of the change in ground package revenues between quarters was
attributable to these acquisitions.

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

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
affiliated  companies,   together  with  miscellaneous   categories  of  revenue
associated  with the  scheduled  and charter  operations  of the Company.  Other
revenues  increased to $11.2 million in the first quarter of 2000 as compared to
$10.7 million in 1999,  which  represents a 4.7% increase  between years. In the
first quarter of 2000, other revenues comprised 3.5% of consolidated revenues as
compared to 3.9% of consolidated revenues in the same period of 1999.

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries,  wages and  benefits  expense in the first  quarter of 2000  increased
13.0% to $68.7 million from $60.8 million in the first quarter of 1999.

The Company increased its average  equivalent  employees by approximately  19.2%
between the first quarters of 2000 and 1999,  partially to  appropriately  staff
the 7.9% growth in ASMs flown between  periods.  The increase is also  partially
attributable  to the  acquisitions  of Chicago  Express,  Amber Air  Freight and
ATALC.  (See footnote 3). In the first quarter of 1999,  the Company  recorded a
charge of  approximately  $2.8 million in variable  compensation  expected to be
paid at the end of the year. This estimate of variable  compensation is based on
Company  profitability,  so no  corresponding  charge was  recorded in the first
quarter of 2000.

Fuel and Oil. Fuel and oil expense increased 78.1% to $63.4 million in the first
quarter of 2000,  as compared to $35.6  million in the same period of 1999.  The
Company  consumed  9.1% more gallons of jet fuel for flying  operations  between
years,  which  resulted  in an increase in fuel  expense of  approximately  $2.9
million. Jet fuel consumption increased primarily due to the increased number of
block hours of jet flying  operations  between periods.  The Company flew 42,237
jet block  hours in the first  quarter of 2000,  as compared to 39,002 jet block
hours in the first quarter of 1999, an increase of 8.3% between periods.

Fuel consumption  growth between the first quarters of 2000 and 1999 was greater
than total block hour  growth,  since block hour growth in the first  quarter of
2000 was in the wide-body  Lockheed L-1011 fleet,  which consumes  approximately
twice the  gallons of jet fuel per block  hour as  compared  to the  narrow-body
Boeing 727-200 and Boeing 757-200 aircraft.

During the first quarter of 2000,  the Company's  average cost per gallon of jet
fuel  consumed  increased  by 76.9% as  compared  to the first  quarter of 1999,
resulting in an increase in fuel and oil expense of approximately  $27.5 million
between periods.

During the first  quarter of 1999,  the Company  entered into several fuel price
hedge  contracts under which the Company sought to reduce the risk of fuel price
increases.  The Company recorded approximately $2.1 million more in fuel and oil
expense under its first quarter 1999 hedge  contracts  than in the first quarter
2000, when there were no such fuel hedges in place.

Depreciation and Amortization. Depreciation and  amortization expense  increased
45.6% to  $31.6  million in  the  first quarter  of  2000, as  compared to $21.7
million in the first quarter of 1999.

Depreciation  expense  attributable  to owned  airframes,  engines and leasehold
improvements increased $4.0 million in the first quarter of 2000, as compared to
the same period of 1999.  The Company also  increased its  investment in rotable
parts and  computer  hardware  and  software,  among other items of property and
equipment. These changes resulted in an increase in depreciation expense of $2.1
million in the first quarter of 2000, as compared to the first quarter of 1999.

Amortization of capitalized engine and airframe overhauls increased $2.0 million
in the first  quarter of 2000,  as compared  to the same  period 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  quarters for the Boeing  727-200 and Lockheed
L-1011 fleets,  since such expense varies with that activity,  and partly due to
the completion of more engine and airframe  overhauls  between periods for these
fleet types.  Rolls-Royce-powered  Boeing 757-200  aircraft,  nine of which were
delivered  new from the  manufacturer  between late 1995 and late 1999,  are not
presently generating any material engine or airframe overhaul expense, since the
initial  post-delivery  overhauls  for these  aircraft are not yet due under the
Company's maintenance programs.

The cost of engine  overhauls that become worthless due to early engine failures
and which  cannot be  economically  repaired  is  charged  to  depreciation  and
amortization   expense  in  the  period  the  engine  fails.   Depreciation  and
amortization  expense attributable to these write-offs increased $1.6 million in
the first quarter of 2000, as compared to the first quarter of 1999.  When these
early engine  failures can be  economically  repaired,  the related  repairs are
charged to aircraft maintenance, materials and repairs expense.

The  Company  recorded  $0.2  million  more in  amortization  expense due to the
goodwill associated with the acquisition of businesses discussed in footnote 3.

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 13.4% to $25.4 million in the
first  quarter of 2000,  as  compared to $22.4  million in the first  quarter of
1999. The total number of system-wide jet departures  between the first quarters
of 2000  and  1999  increased  by 7.0%  to  13,387  from  12,506,  resulting  in
approximately  $1.3  million in  volume-related  handling  and  landing  expense
increases between periods. The increase in handling and landing expenses related
to price and aircraft mix changes were $1.6 million in the first  quarter  2000,
as  compared  to the first  quarter  1999.  In  conjunction  with the  Company's
strategy to expand to more business travel  destinations,  such as LaGuardia and
Dallas,  it is  experiencing  higher  handling and landing fees  associated with
these destinations.

The Company also incurred approximately $0.5 million in higher  deicing costs in
the first quarter of 2000 as compared to the same period of 1999.

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  43.8% to $19.7  million in the first
quarter of 2000, as compared to $13.7 million in the same period of 1999.

The Company  performed a total of 14 maintenance  checks on its fleet during the
first quarter of 2000 as compared to 12 in 1999. The cost of materials  consumed
and components  repaired in association  with such checks and other  maintenance
activity increased by $3.6 million between quarters.  In addition,  six of these
maintenance checks were performed by third party vendors in 2000, as compared to
the use of internal labor in 1999.  This resulted in an increase of $1.5 million
in related labor costs in 2000, as compared to 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  43.2% to $18.9  million in the first  quarter of 2000, as compared to
$13.2 million in the first quarter of 1999,  in  conjunction  with the growth in
ground package revenues and due to the acquisition of ATALC (see footnote 3).

Aircraft  Rentals.  Aircraft  rentals  expense  for the  first  quarter  of 2000
increased 5.9% to $16.1 million from $15.2 million in the first quarter of 1999.
The Company financed two additional Boeing 757-200 aircraft in the first quarter
of 2000 as compared to the same quarter of 1999, adding $1.8 million in aircraft
rentals  expense as compared  to the prior year.  This  increase  was  partially
offset by $1.1  million in canceled  leases for eight Boeing  727-200  aircraft,
which were purchased late in the first quarter of 1999.

Crew and Other Employee Travel.  Crew and other employee travel is primarily the
cost of air  transportation,  hotels and per diem  reimbursements to cockpit and
cabin crew members  incurred to position  crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
increased  24.8% to $15.1  million in the first  quarter of 2000, as compared to
$12.1 million in the first quarter of 1999.

The  average  cost of crew  positioning  per  full-time-equivalent  crew  member
increased  21.7% in the first  quarter of 2000, as compared to the first quarter
of 1999. The average hotel cost per  full-time-equivalent  crew member increased
16.0% in the first quarter of 2000, as compared to the same period of 1999. Both
costs were  affected by the  increase in military  business,  which is typically
less cost-efficient due to more international destinations and less notification
prior to departures  for  expansion  flying.  Hotel costs also  increased due to
higher room rates paid in the 2000 period.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced due to flight delays or cancellations.  For the first quarters of
2000 and 1999,  catering  represented  80.1% and 81.3%,  respectively,  of total
passenger service expense.

The total cost of  passenger  service  increased  16.7% to $11.2  million in the
first quarter of 2000, as compared to $9.6 million in the first quarter of 1999.
The Company  experienced an increase of  approximately  7.7% in the average unit
cost of catering each passenger  between periods  primarily because in the first
quarter 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  additional
catering  expense  due to  price-and-business-mix  of $0.6  million in the first
quarter of 2000,  as compared to the same period of 1999.  Total jet  passengers
boarded increased 7.2% between quarters, resulting in approximately $0.5 million
in higher volume-related  catering expenses between the same sets of comparative
periods.

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  15.5% to $11.2  million in the first
quarter of 2000, as compared to $9.7 million in the first quarter of 1999.

Approximately  $1.7 million of the increase in  commissions in the first quarter
of 2000 was  attributable  to  commissions  paid to travel agents by ATA Leisure
Corp.  The Company  also had an increase in the first  quarter  2000 in military
commissions  of $1.4 million,  which is  consistent  with the growth in military
revenue.  These  increases  were offset by a $1.6 million  decrease in scheduled
service  commission during the first quarter of 2000 due to an industry decrease
in travel agency commissions from 8.0% to 5.0%,  effective 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 33.9% to $8.3 million in the
first  quarter of 2000,  as compared to $6.2 million in the same period of 1999.
Selling  expenses  increased  primarily due to growth in the  scheduled  service
business  unit  between  periods,  as  well  as due to the  acquisition  of tour
operator businesses in the first half of 1999 (see footnote 3).

Advertising.  Advertising  expense  increased 17.9% to $6.6 million in the first
quarter of 2000, as compared to $5.6 million in the first  quarter of 1999.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service sales and the sale of air-and-ground  packages.  Advertising support for
these lines of business was increased in the first  quarter of 2000,  consistent
with the Company's  overall  strategy to continue to enhance  scheduled  service
RASM through  increases in load factor and yield,  and also increased due to the
acquisition of tour operator  businesses in the first half of 1999 (see footnote
3).

Facilities and Other Rentals.  Facilities and other rentals  include the cost of
all ground  facilities  that are leased by the  Company  such as airport  space,
regional  sales offices and general  offices.  The cost of facilities  and other
rentals  increased  15.6% to $3.7  million  in the  first  quarter  of 2000,  as
compared  to $3.2  million in the first  quarter of 1999.  Growth in  facilities
costs  between  periods  was  primarily   attributable  to  facilities  rent  at
Chicago-Midway to support Chicago Express, a subsidiary acquired April 30, 1999,
which was not included in the 1999 first quarter results of operations.

Other  Operating  Expenses.  Other  operating  expenses  decreased 4.5% to $19.1
million in the first  quarter of 2000, as compared to $20.0 million in the first
quarter of 1999.  Approximately  $3.6 million of this decrease  between quarters
was attributable to the higher cost of passenger air transportation purchased by
ATALC from air  carriers  other than the  Company in the first  quarter of 1999,
whereas ATALC primarily used the Company's own air  transportation  in the first
quarter  of 2000.  Additionally,  in the  first  quarter  of 1999,  prior to the
acquisition of Chicago Express,  other operating expenses included the Company's
costs  for  the   code-share   agreement  with  Chicago   Express,   which  were
approximately  $2.3 million in the first quarter of 1999, with no  corresponding
expense  incurred  in the  first  quarter  of  2000.  These  decreases  in other
operating  expense  were  partially  offset by many  individually  insignificant
increases in other operating expense categories.

Interest  Income and  Expense.  Interest  expense  in the first  quarter of 2000
increased  to $7.7  million as  compared  to $5.1  million in the same period 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 was recorded in the first  quarter of 2000 for
these notes, which was not incurred in the first quarter of 1999.

The Company  invested excess cash balances in short-term  government  securities
and commercial  paper and thereby earned $1.9 million in interest  income in the
first quarter of 2000, as compared to $1.8 million in the same period of 1999.

Other Income.  Other income decreased 94.4% to $0.1 million in the first quarter
2000 from $1.8 million in the same period of 1999.  The Company  recorded a gain
of $1.7 million on the sale of a portion of its interest in Equant,  N.V. in the
first quarter of 1999, while no such gain was recognized in the first quarter of
2000.

Income Tax  Expense.  In the first  quarter of 2000 the  Company  recorded a tax
credit  of $1.1  million  applicable  to a $3.1  million  pre-tax  loss for that
period, while in the first quarter of 1999, income tax expense was $10.9 million
applicable to $27.4 million pre-tax income. The effective tax rate applicable to
the first  quarter  2000 tax credit was 36.4%,  as  compared  to a rate of 39.7%
applicable to the tax expense recorded in the first quarter 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 decrease the effective  rate as amounts of
pre-tax income increase.

Liquidity and Capital Resources

Cash  Flows.  In the first  quarters  of 2000 and  1999,  net cash  provided  by
operating  activities  was $47.8 million and $68.5  million,  respectively.  The
decrease  in  cash  provided  by  operating   activities   between  periods  was
attributable  to such factors as lower  earnings,  lower deferred  taxes,  lower
accrued  expenses  and  other  factors,   offset  by  higher   depreciation  and
amortization.

Net cash used in  investing  activities  was $50.2  million and $116.9  million,
respectively,  in the first  quarters of 2000 and 1999.  Such amounts  primarily
included  capital  expenditures  totaling  $41.9  million  and  $100.6  million,
respectively,  for engine and airframe overhauls,  airframe improvements and the
purchase of rotable  parts.  Capital  expenditures  in the first quarter of 1999
were higher  primarily due to  acquisition  of certain  L-1011-500  aircraft and
parts; due to the purchase of eight Boeing 727-200 aircraft; and due to advanced
deposits  paid  on  future  deliveries  of  Boeing  757-200  aircraft  from  the
manufacturer.

Net cash provided by financing  activities was $7.5 million in the first quarter
of 2000 as compared to $0.3 million in the first  quarter of 1999.  The increase
was  primarily  due to the  first  quarter  2000  financing  of  $11.5  million,
collateralized  by one L-1011-500,  offset by the first quarter 2000 purchase of
$3.9 million in treasury stock.

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
March 31, 2000,  the Company had accepted  delivery of nine aircraft  under this
agreement,  which were financed under leases accounted for as operating  leases.
The aggregate purchase price for the remaining  aircraft is approximately  $50.0
million per aircraft,  subject to escalation. The final deliveries are scheduled
for June and November  2000.  Advanced  payments  totaling  approximately  $27.2
million  ($6.8  million  per  aircraft)  are  required  prior to delivery of the
remaining aircraft, with the remaining purchase price payable at delivery. As of
March 31, 2000 and 1999,  the Company had  recorded  fixed asset  additions  for
$19.9 million and $16.3 million,  respectively,  in advanced payments applicable
to aircraft scheduled for future delivery.

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  will  be  placed  into  service
throughout  2000 in  conjunction  with the  retirement  of the current  fleet of
Jetstream  J31s, all of which are currently  leased.  Chicago  Express has taken
delivery of three of these aircraft, two of which were placed in revenue service
in the first  quarter of 2000.  The Company  expects to place five aircraft into
revenue  service during the second quarter of 2000, with the remaining two being
placed into revenue service in the third quarter of 2000.

Also in the first  quarter of 2000,  the Company  placed the final of five total
Lockheed L-1011-500 aircraft into revenue service.

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 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.

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

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 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, 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 March 31,  2000,  the Company had no  borrowings  against  this
credit  facility,  but did have  outstanding  letters of credit  secured by this
facility aggregating $33.7 million.

In February  2000,  the  Company  borrowed  $11.5  million  for  operating  cash
purposes.  This debt is collateralized by one Lockheed L1011 series 500 aircraft
and is secured by a five-year note.

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.

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:

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

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



<PAGE>









Signatures

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


                                    Amtran, Inc.
                                    (Registrant)




Date   May 15, 2000                Kenneth K. Wolff
                                   Kenneth K. Wolff
                                   Executive Vice President and Chief Financial
                                     Officer
                                   Director




Date   May 15, 2000                David M. Wing
                                   David M. Wing
                                   Vice President and Controller
                                   Chief Accounting Officer





<TABLE> <S> <C>



<ARTICLE>                     5
<CIK>                         0000898904
<NAME>                        AMTRAN INC.
<MULTIPLIER>                    1000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                            MAR-31-2000
<PERIOD-END>                                 MAR-31-2000
<CASH>                                        125,205
<SECURITIES>                                      0
<RECEIVABLES>                                  49,891
<ALLOWANCES>                                      0
<INVENTORY>                                    36,805
<CURRENT-ASSETS>                              238,700
<PP&E>                                        906,133
<DEPRECIATION>                                381,231
<TOTAL-ASSETS>                                841,975
<CURRENT-LIABILITIES>                         264,173
<BONDS>                                           0
                             0
                                       0
<COMMON>                                       56,464
<OTHER-SE>                                     89,417
<TOTAL-LIABILITY-AND-EQUITY>                  841,975
<SALES>                                       321,366
<TOTAL-REVENUES>                              321,366
<CGS>                                             0
<TOTAL-COSTS>                                 318,802
<OTHER-EXPENSES>                                5,635
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                              7,660
<INCOME-PRETAX>                                (3,071)
<INCOME-TAX>                                   (1,117)
<INCOME-CONTINUING>                            (1,954)
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   (1,954)
<EPS-BASIC>                                   (0.16)
<EPS-DILUTED>                                   (0.16)



</TABLE>


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