AMTRAN INC
10-Q, 2000-11-14
AIR TRANSPORTATION, NONSCHEDULED
Previous: OSAGE SYSTEMS GROUP INC, 10-Q, EX-27, 2000-11-14
Next: AMTRAN INC, 10-Q, EX-27, 2000-11-14



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

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended September 30, 2000

                                       or

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

Commission file number  000-21642


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

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


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


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

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

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

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

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

                      Applicable Only to Corporate Issuers

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

Common Stock,  Without Par Value - 11,635,027  shares  outstanding as of October
31, 2000


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

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

                                                                                  September 30,               December 31,
                                                                                      2000                        1999
                                                                          --------------------------   --------------------------
                                  ASSETS                                           (Unaudited)
Current assets:
<S>                                                                          <C>                      <C>
     Cash and cash equivalents ..................................            $              124,969   $                 120,164
     Receivables, net of allowance for doubtful accounts
          (2000 - $1,467; 1999 - $1,511) ........................                            54,851                      52,099
     Inventories,  net ..........................................                            45,640                      36,686
     Prepaid expenses and other current assets ..................                            17,567                      22,945
                                                                          --------------------------  --------------------------
Total current assets ............................................                           243,027                     231,894

Property and equipment:
     Flight equipment ...........................................                           870,878                     781,171
     Facilities and ground equipment ............................                           107,992                      92,060
                                                                          --------------------------  --------------------------
                                                                                            978,870                     873,231
     Accumulated depreciation ...................................                          (427,883)                   (361,399)
                                                                          --------------------------  --------------------------
                                                                                            550,987                     511,832

Goodwill ........................................................                            22,661                      23,453
Deposits and other assets .......................................                            82,529                      48,102
                                                                          --------------------------  --------------------------
Total assets ....................................................            $              899,204   $                 815,281
                                                                          ==========================  ==========================

                 LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Current maturities of long-term debt .......................            $                5,908   $                   2,079
     Accounts payable ...........................................                            14,120                      20,234
     Air traffic liabilities ....................................                            99,502                      93,507
     Accrued expenses ...........................................                           123,844                     126,180
                                                                          --------------------------  --------------------------
Total current liabilities                                                                   243,374                     242,000

Long-term debt, less current maturities .........................                           362,258                     345,792
Deferred income taxes ...........................................                            62,444                      58,493
Other deferred items ............................................                            45,361                      17,620
                                                                          --------------------------  --------------------------
Total liabilities ...............................................                           713,437                     663,905

Redeemable preferred stock; authorized and issued 300 shares;
    par value $100,000 ..........................................                            30,000                           -

Shareholders' equity:
     Preferred stock; authorized  9,999,700 shares; none issued .                                 -                           -
     Common stock, without par value;  authorized 30,000,000 ....
         shares; 2000 - 12,959,523; 1999 - 12,884,306 ...........                            57,047                      55,826
     Additional paid-in-capital .................................                            12,641                      12,910
     Deferred compensation - ESOP ...............................                                 -                        (533)
     Treasury stock:2000 - 844,355 shares; 1999 - 612,052 shares                            (14,491)                    (10,500)
     Retained earnings ..........................................                           100,570                      93,673
                                                                          --------------------------  --------------------------
                                                                                            155,767                     151,376
                                                                          --------------------------  --------------------------
Total liabilities and shareholders' equity ......................            $              899,204   $                 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 September 30,            Nine Months ended September 30,
                                                         2000                  1999                  2000                1999
                                                 ------------------------------------------     ------------------------------------
                                                       (Unaudited)           (Unaudited)           (Unaudited)         (Unaudited)
Operating revenues:
<S>                                                         <C>                 <C>                     <C>                 <C>
   Scheduled service ........................    $          206,469  $             172,598   $         571,342   $          480,877
   Charter ..................................               119,037                103,031             349,817              302,731
   Ground package ...........................                 9,692                 14,876              47,003               46,565
   Other ....................................                12,103                 12,416              34,039               35,371
                                                 ------------------- ----------------------  ------------------  -------------------
Total operating revenues ....................               347,301                302,921           1,002,201              865,544
                                                 ------------------- ----------------------  ------------------  -------------------

Operating expenses:
   Fuel and oil .............................                78,022                 50,571             204,704              124,233
   Salaries, wages and benefits .............                76,540                 64,732             217,172              187,309
   Depreciation and amortization ............                31,646                 26,609              93,999               72,467
   Handling, landing and navigation fees ....                25,000                 25,618              74,066               70,929
   Aircraft rentals .........................                19,213                 14,020              52,075               43,402
   Crew and other employee travel ...........                18,109                 13,396              50,799               37,664
   Aircraft maintenance, materials and repairs               16,250                 14,301              53,225               42,432
   Passenger service ........................                12,968                 11,822              36,390               30,283
   Commissions ..............................                 9,612                 10,121              31,306               30,071
   Other selling expenses ...................                 9,572                  7,677              27,056               21,025
   Ground package cost ......................                 8,323                 12,007              40,254               37,642
   Facility and other rentals ...............                 3,781                  3,441              11,403               10,103
   Advertising ..............................                 3,446                  3,340              15,021               13,587
   Other ....................................                20,128                 18,196              58,854               57,938
                                                 ------------------- ----------------------  ------------------  -------------------
Total operating expenses ....................               332,610                275,851             966,324              779,085
                                                 ------------------- ----------------------  ------------------  -------------------

Operating income ............................                14,691                 27,070              35,877               86,459

Other income (expense):
   Interest income ..........................                 2,269                  1,363               6,154                4,526
   Interest (expense) .......................                (8,091)                (5,295)            (23,733)             (15,413)
   Other ....................................                   225                     46                 274                1,882
                                                 ------------------- ----------------------  ------------------  -------------------
Other expense ...............................                (5,597)                (3,886)            (17,305)              (9,005)
                                                 ------------------- ----------------------  ------------------  -------------------

Income before income taxes ..................                 9,094                 23,184              18,572               77,454
Income taxes ................................                 6,112                  9,484              11,675               30,509
                                                 ------------------- ----------------------  ------------------  -------------------
Net income ..................................     $           2,982    $            13,700     $         6,897    $          46,945
                                                 =================== ======================  ==================  ===================

Basic earnings per common share:
Average shares outstanding ..................            12,121,233             12,409,820          12,105,645           12,260,175
Net income per share ........................     $            0.25    $              1.10     $          0.57    $            3.83
                                                 =================== ======================  ==================  ===================

Diluted earnings per common share:
Average shares outstanding ..................            12,747,685             13,566,468          12,846,162           13,537,288
Net income per share ........................     $            0.23    $              1.01     $          0.54    $            3.47
                                                 =================== ======================  ==================  ===================

See accompanying notes.
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                      AMTRAN, INC. AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          (Dollars in thousands)

                                                                       Nine Months Ended September 30,
                                                                           2000                1999
                                                                     --------------------------------------
                                                                       (Unaudited)          (Unaudited)
Operating activities:

<S>                                                                   <C>                   <C>
Net income ...................................................        $         6,897       $        46,945
Adjustments to reconcile net income
  to net cash provided by operating activities:
     Depreciation and amortization ...........................                 93,999                72,467
     Deferred income taxes ...................................                  3,951                16,366
     Other non-cash items ....................................                  2,192                   (62)
   Changes in operating  assets and  liabilities,  net of
      effects from  business acquisitions:
      Receivables ............................................                 (2,752)               (5,841)
      Inventories ............................................                (10,944)              (14,638)
      Prepaid expenses .......................................                  5,378                 1,151
      Accounts payable .......................................                 (6,114)                6,075
      Air traffic liabilities ................................                  5,995                (4,554)
      Accrued expenses .......................................                 (2,101)               20,439
                                                                      ----------------   -------------------
    Net cash provided by operating activities ................                 96,501               138,348
                                                                      ----------------   -------------------

Investing activities:

Proceeds from sales of property and equipment ................                     60                   234
Capital expenditures .........................................               (128,830)             (217,680)
Acquisition of businesses, net of cash acquired ..............                      -                16,673
Additions to other assets ....................................                (21,295)              (38,886)
                                                                      ----------------   -------------------
   Net cash used in investing activities .....................               (150,065)             (239,659)
                                                                      ----------------   -------------------

Financing activities:

Proceeds from sale/leaseback transactions ....................                 11,432                 3,145
Proceeds from issuance of redeemable preferred stock .........                 30,000                     -
Proceeds from issuance of common stock .......................                    713                 3,439
Payments to purchase treasury stock ..........................                 (3,991)               (6,623)
Proceeds from issuance of long-term debt .....................                 33,000                38,942
Payments on long-term debt ...................................                (12,785)               (1,377)
                                                                      ----------------   -------------------
   Net cash provided by financing activities .................                 58,369                37,526
                                                                      ----------------   -------------------

Increase (decrease) in cash and cash equivalents .............                  4,805               (63,785)
Cash and cash equivalents, beginning of period ...............                120,164               172,936
                                                                      ----------------   -------------------
Cash and cash equivalents, end of period .....................        $       124,969       $       109,151
                                                                      ================   ===================

Supplemental disclosures:

Cash payments for:
   Interest ..................................................        $        24,418       $        17,790
   Income taxes ..............................................                    210                10,636

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

See accompanying notes.
</TABLE>


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

                                AMTRAN, INC. AND SUBSIDIARIES

                           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    Basis of Presentation

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

       The  consolidated  financial  statements for the quarters ended September
       30, 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 nine months ended  September 30, 2000, are
       not necessarily  indicative of results to be expected for the full fiscal
       year ending  December 31,  2000.  For further  information,  refer to the
       consolidated  financial  statements and footnotes thereto included in the
       Company's  Annual  Report on Form 10-K for the year  ended  December  31,
       1999.

2.     Acquisition of Businesses

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

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

       On April 30, 1999, the Company acquired all of the issued and outstanding
       stock of Agency Access Training Center,  Inc.  ("AATC") and Key Tours Las
       Vegas,  Inc.  ("KTLV"),  and  additionally  purchased the majority of the
       current  assets and current  liabilities  of Keytours,  Inc.  ("KTI"),  a
       Canadian  corporation.  All  three  companies  (AATC,  KTLV and KTI) were
       previously  under common control and jointly operated an independent tour
       business in the Detroit  metropolitan  area,  using the brand name of Key
       Tours. ATA had been providing passenger airline services to Key Tours for
       over 15 years.  The results of  operations,  beginning  May 1999,  of Key
       Tours were consolidated into the Company.

       The Company  combined the operations of TCI, AATC,  KTLV and KTI with its
       existing  vacation package brand, ATA Vacations,  to form the ATA Leisure
       Corp. ("ATALC").

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


3.    Earnings per Share

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

                                                                        Three Months Ended September 30,
                                                                         2000                       1999
                                                                 -------------------------------------------
         Numerator:
<S>                                                                      <C>                    <C>
             Net income                                                  $2,982,000             $13,700,000
         Denominator:
             Denominator for basic earnings per
                 share - weighted average shares                         12,121,233              12,409,820
             Effect of dilutive securities:
                 Employee stock options                                     418,356               1,156,648
                 Redeemable preferred stock                                 208,096                       -
                                                                --------------------  ----------------------
                Denominator for diluted earnings per
                 share - adjusted weighted average shares                12,747,685              13,566,468
                                                                ====================  ======================
         Basic earnings per share                                            $ 0.25                   $1.10
                                                                ====================  ======================
         Diluted earnings per share                                          $ 0.23                   $1.01
                                                                ====================  ======================


                                                                      Nine Months Ended September 30,
                                                                          2000                     1999
                                                                 -------------------------------------------
         Numerator:
             Net income                                                  $6,897,000             $46,945,000
         Denominator:
             Denominator for basic earnings per
                 share - weighted average shares                         12,105,645              12,260,175
             Effect of dilutive securities:
                 Employee stock options                                     670,645               1,277,113
                 Redeemable preferred stock                                  69,872                       -
                                                                --------------------  ----------------------

             Denominator for diluted earnings per
                 share - adjusted weighted average shares                12,846,162              13,537,288
                                                                ====================  ======================
         Basic earnings per share                                            $ 0.57                   $3.83
                                                                ====================  ======================
         Diluted earnings per share                                          $ 0.54                   $3.47
 </TABLE>

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 American
       Trans Air, Inc.

       Segment  financial  data is  provided  in the  following  tables  for the
periods indicated:
<TABLE>
<CAPTION>
                                                           For the Three Months Ended September 30, 2000
                                               -----------------------------------------------------------------------
                                                                                     Other/
                                                 Airline           ATALC          Eliminations         Consolidated
                                               -------------    -------------    ----------------    -----------------
                                                                          (In thousands)

<S>                                                <C>              <C>                 <C>                  <C>
       Operating revenue (external)                $315,061         $16,378             $15,862              $347,301
       Inter-segment revenue                         10,494             752             (11,246)                    -
       Operating expenses (external)                305,543          13,833              13,234               332,610
       Inter-segment expenses                           967           7,981              (8,948)                    -
       Operating income (loss)                       19,045          (4,684)                330                14,691
       Segment assets                               973,212         151,499            (225,507)              899,204

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

       Operating revenue (external)                $264,490         $24,513            $13,918               $302,921
       Inter-segment revenue                         13,102           1,151            (14,253)                     -
       Operating expenses (external)                246,723          17,613             11,515                275,851
       Inter-segment expenses                         1,621           9,385            (11,006)                     -
       Operating income (loss)                       29,248          (1,334)              (844)                27,070
       Segment assets                               736,975          47,826            (38,019)               746,782

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

       Operating revenue (external)                $876,190        $80,164            $45,847              $1,002,201
       Inter-segment revenue                         47,817          2,257            (50,074)                      -
       Operating expenses (external)                869,886         54,822             41,616                 966,324
       Inter-segment expenses                         5,743         37,008            (42,751)                      -
       Operating income (loss)                       48,378         (9,409)            (3,092)                 35,877
       Segment assets                               973,212        151,499           (225,507)                899,204

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

       Operating revenue (external)                $750,522          $75,129          $39,893                $865,544
       Inter-segment revenue                         31,118            1,147          (32,265)                      -
       Operating expenses (external)                694,355           55,393           29,337                 779,085
       Inter-segment expenses                         5,419           20,710          (26,129)                      -
       Operating income                              81,866              173            4,420                  86,459
       Segment assets                               736,975           47,826          (38,019)                746,782

</TABLE>

5.     Purchase of Treasury Stock
       In  1994  and  1999,  the  Company's  Board  of  Directors  approved  the
       repurchase  of up to 850,000  shares of the Company's  common  stock.  In
       September  and  October  2000,  the  Board  of  Directors   approved  the
       repurchase of up to an additional  850,000 shares of the Company's common
       stock, for a total of 1,700,000 shares of the Company's common stock.

       As of December  31,  1999,  the Company had  repurchased  612,052  common
       shares.  In the first nine  months of 2000,  the  Company  completed  the
       repurchase  of  232,303  additional  shares of Amtran  common  stock.  In
       October  2000,  the Company  completed  the  repurchase  of an additional
       505,500  shares of common  stock.  As of  October  31,  2000,  a total of
       350,145  shares of the  Company's  common  stock  remain  authorized  for
       repurchase.

6.     Commitments and Contingencies

       On May 4, 2000,  the Company  entered  into a  preliminary  agreement  to
       obtain, as subsequently amended, 39 Boeing 737-800 aircraft and 10 Boeing
       757-300  aircraft.  As part of this agreement,  the Company also received
       purchase  rights for an additional 50 aircraft.  The Company also entered
       into  preliminary  agreements  with General  Electric and  Rolls-Royce to
       supply  engines  to  power  the  Boeing  737-800  and  757-300  aircraft,
       respectively.  The Company also secured various financing commitments for
       all of the  aircraft to be  obtained.  These  financing  commitments  are
       comprised of various operating leases,  leveraged leases, single investor
       leases and certain preferred stock purchase  commitments.  Closing of the
       entire   transaction   is  subject  to  the   completion   of  definitive
       documentation and customary closing conditions.

       On June 30, 2000, the Company signed a definitive  purchase agreement for
       the 10 new  Boeing  757-300s  and 20 of the new  Boeing  737-800s.  These
       represent the aircraft to be obtained directly from Boeing.

       On September 20, 2000, the Company signed a definitive agreement to lease
       14 new Boeing 737-800s from a lessor. In conjunction with this agreement,
       the Company also committed to the purchase of two spare General  Electric
       aircraft  engines.  The aircraft  under this  agreement are scheduled for
       delivery  between  May 2001 and May 2004,  while the  spare  engines  are
       scheduled for delivery in 2001.

       On  November 2, 2000,  the  Company  signed a  definitive  agreement  for
       warranty  and  ongoing  maintenance  services  applicable  to the General
       Electric engines which will power all 39 Boeing 737-800  aircraft.  Under
       this agreement, all significant maintenance and overhaul will be provided
       in exchange for fixed payments by the Company per engine flight hour over
       the life of the agreement.

       The remaining 737-800s are expected to be obtained from several potential
       lessors through operating leases. Definitive agreements have not yet been
       formalized  with respect to these  remaining  aircraft  and engines.  The
       Company  expects  to  finalize  most of these  agreements  in the  fourth
       quarter of 2000.

7.     Redeemable Preferred Stock

       In September  2000, the Company issued 300 shares of Series B convertible
       redeemable  preferred  stock at a par value of  $100,000  per share.  The
       holders of the  preferred  stock are  entitled  to  cumulative  quarterly
       dividends  at a  rate  of 5% on  par  value.  The  preferred  shares  are
       convertible  into shares of Amtran  common stock at a conversion  rate of
       6,381.62  shares of  common  stock per  share of  preferred  stock,  at a
       conversion price of $15.67 per share of common stock. The preferred stock
       is optionally redeemable by the Company under certain conditions, but the
       Company must redeem the preferred stock no later than September 20, 2015.
       Optional  redemption  by the  Company  may  occur at  103.6% of par value
       beginning  September 20, 2003,  decreasing 0.3% per year to 100.0% at the
       mandatory  redemption  date of  September  20,  2015.  The holders of the
       preferred stock do not have the right to vote on or consent to any matter
       as  shareholders,  unless  six  quarterly  dividends  go  unpaid.  If six
       quarterly dividends go unpaid, the holders of the preferred stock will be
       entitled to elect at the next annual  shareholders  meeting,  twenty-five
       percent  of the  Company's  Board  of  Directors,  but no less  than  two
       directors.
<PAGE>


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

Quarter and Nine Months Ended September 30, 2000, Versus Quarter and Nine Months
Ended September  30, 1999

Overview

Amtran, Inc. (the "Company") is a leading provider of targeted scheduled airline
services  and  charter  airline  services  to leisure  and other  value-oriented
travelers.  Amtran,  through its principal subsidiary,  American Trans Air, Inc.
("ATA"),  has been  operating  for 27 years  and is the  eleventh  largest  U.S.
airline  in terms of 1999  revenues.  ATA  provides  scheduled  service  through
nonstop  and  connecting   flights  from   Chicago-Midway  and  Indianapolis  to
destinations such as Hawaii, Las Vegas, Phoenix, Florida, California, Mexico and
San  Juan,  as well  as to  Philadelphia,  Boston,  Seattle,  Reagan  Washington
National,  Denver,  Dallas-Ft.  Worth and New York City's  LaGuardia and John F.
Kennedy  airports.  ATA also provides  charter  service  throughout the world to
independent tour operators, specialty charter customers and the U.S. military.

In the quarter and nine months ended  September 30, 2000,  the Company  recorded
operating income of $14.7 million and $35.9 million,  respectively,  as compared
to $27.1 million and $86.5  million in the same periods of 1999.  The decline in
operating  income in 2000 was  primarily a result of higher fuel prices.  In the
quarter and nine months ended September 30, 2000,  fuel expense  increased $17.6
million and $52.0 million,  as compared to the same periods of 1999, net of fuel
price reimbursement  earned under certain tour operator and military agreements.
In the third quarter of 2000,  the Company  began a  fuel-hedging  program;  see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Fuel and Oil".

Results of Operations

For the quarter ended  September 30, 2000,  the Company  earned $14.7 million in
operating  income,  a decrease of 45.8% as compared to operating income of $27.1
million in the third quarter of 1999; and the Company earned $3.0 million in net
income in the third  quarter of 2000,  a decrease  of 78.1% as  compared  to net
income  of $13.7  million  in the  third  quarter  of 1999.  Operating  revenues
increased  14.7% to $347.3  million in the third quarter of 2000, as compared to
$302.9 million in the same period of 1999.  Consolidated  operating  revenue per
available  seat mile ("RASM")  increased 7.6% to 7.69 cents in the third quarter
of 2000,  as  compared  to 7.15 cents in the third  quarter  of 1999.  Operating
expenses  increased  20.6% to $332.6  million in the third  quarter of 2000,  as
compared  to $275.9  million  in the  comparable  period  of 1999.  Consolidated
operating cost per available seat mile ("CASM") increased 13.2% to 7.37 cents in
the third  quarter of 2000,  as compared  to 6.51 cents in the third  quarter of
1999.

For the nine months ended  September 30, 2000,  the Company earned $35.9 million
in  operating  income,  a decrease of 58.5% as compared to  operating  income of
$86.5  million in the  comparable  period of 1999;  and the Company  earned $6.9
million in net income in the nine months ended September 30, 2000, a decrease of
85.3% as  compared  to net income of $46.9  million in the same  period of 1999.
Operating  revenues  increased  15.8% to $1.002 billion in the nine months ended
September  30, 2000,  as compared to $865.5  million in the same period of 1999.
Consolidated  RASM  increased  6.8% to  7.97  cents  in the  nine  months  ended
September  30,  2000,  as  compared  to 7.46  cents in the same  period of 1999.
Operating  expenses  increased  24.0% to $966.3 million in the nine months ended
September 30, 2000, as compared to $779.1  million in the  comparable  period of
1999.  Consolidated  CASM increased 14.3% to 7.68 cents in the nine months ended
September 30, 2000, as compared to 6.72 cents in the same period of 1999.


<PAGE>

Results of Operations in Cents Per ASM

The following table sets forth, for the periods  indicated,  operating  revenues
and expenses expressed as cents per available seat mile ("ASM").
<TABLE>
<CAPTION>
                                                                 Cents Per ASM                           Cents Per ASM
                                                       Three Months Ended September 30,         Nine Months Ended September 30,
                                                           2000                1999                 2000                1999
                                                           ----                ----                 ----                ----

<S>                                                        <C>                 <C>                  <C>                 <C>
Total operating revenues                                   7.69                7.15                 7.97                7.46

Operating expenses:
    Fuel and oil                                           1.73                1.19                 1.63                1.07
    Salaries, wages and benefits                           1.70                1.53                 1.73                1.62
    Depreciation and amortization                          0.70                0.63                 0.75                0.63
    Handling, landing and navigation fees                  0.55                0.60                 0.59                0.61
    Aircraft rentals                                       0.43                0.33                 0.41                0.37
    Crew and other employee travel                         0.40                0.32                 0.40                0.32
    Aircraft maintenance, materials and repairs            0.36                0.34                 0.42                0.37
    Passenger service                                      0.29                0.28                 0.29                0.26
    Commissions                                            0.21                0.24                 0.25                0.26
    Other selling expenses                                 0.21                0.18                 0.21                0.18
    Ground package cost                                    0.18                0.28                 0.32                0.32
    Facility and other rentals                             0.08                0.08                 0.09                0.09
    Advertising                                            0.08                0.08                 0.12                0.12
    Other                                                  0.45                0.43                 0.47                0.50
                                                           ----                ----                 ----                ----
Total operating expenses                                   7.37                6.51                 7.68                6.72
                                                           ----                ----                 ----                ----
Operating income                                           0.32                0.64                0.29                 0.74
                                                           ----                ----                ----                 ----

ASMs (in thousands)                                     4,515,766           4,234,403           12,575,623           11,599,119
</TABLE>

The following tables set forth, for the periods  indicated,  operating  revenues
and expenses for each reportable  segment, in thousands of dollars and expressed
in cents per ASM:
<TABLE>
<CAPTION>
                                                  For the Three Months Ended September 30,
                                               2000                  1999              Inc. (Dec)
                                        -----------------    -----------------     -----------------
    Airline and Other

<S>                 <C>                          <C>                   <C>                  <C>
  Operating revenue (000s)                       $330,171              $277,257             $52,914
  RASM (cents)                                       7.31                  6.55                0.76
  Operating expense (000s)                       $310,796              $248,853             $61,943
  CASM (cents)                                       6.88                  5.87                1.01

ATA Leisure Corp. (ATALC)
  Operating revenue (000s)                        $17,130               $25,664             $(8,534)
  RASM (cents)                                       0.38                  0.60               (0.22)
  Operating expense (000s)                        $21,814               $26,998             $(5,184)
  CASM (cents)                                       0.49                  0.64               (0.15)

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

  Operating revenue (000s)                       $919,780              $789,268             $130,512
  RASM (cents)                                       7.31                  6.80                 0.51
  Operating expense (000s)                       $874,494              $702,982             $171,512
  CASM (cents)                                       6.95                  6.06                 0.89

ATA Leisure Corp. (ATALC)
  Operating revenue (000s)                        $82,421               $76,276               $6,145
  RASM (cents)                                       0.66                  0.66                    -
  Operating expense (000s)                        $91,830               $76,103              $15,727
  CASM (cents)                                       0.73                  0.66                 0.07
</TABLE>

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

<PAGE>


Consolidated Flight Operations and Financial Data

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

<TABLE>
<CAPTION>

                                                    Three Months Ended September 30,
                                           2000           1999        Inc (Dec)    % Inc (Dec)
                                       ----------------------------------------------------------
<S>                                           <C>            <C>          <C>           <C>
Departures Jet                                14,823         13,189       1,634         12.39
Departures J31/Saab (a)                        4,908          4,611         297           6.44
                                       ----------------------------------------------------------
     Total Departures (b)                     19,731         17,800       1,931         10.85
                                       ----------------------------------------------------------

Block Hours Jet                               46,042         42,391       3,651          8.61
Block Hours J31/Saab                           4,827          4,660         167          3.58
                                       ----------------------------------------------------------
     Total Block Hours (c)                    50,869         47,051       3,818          8.11
                                       ----------------------------------------------------------

RPMs Jet (000s)                            3,362,058      3,153,974     208,084          6.60
RPMs J31/Saab (000s)                          16,166          9,223       6,943         75.28
                                       ----------------------------------------------------------
     Total RPMs (000s) (d)                 3,378,224      3,163,197    215,027           6.80
                                       ----------------------------------------------------------

ASMs Jet (000s)                            4,487,886      4,219,310    268,576          6.37
ASMs J31/Saab (000s)                          27,880         15,093     12,787         84.72
                                       ----------------------------------------------------------
     Total ASMs (000s) (e)                 4,515,766      4,234,403    281,363          6.64
                                       ----------------------------------------------------------

Load Factor Jet                                74.91          74.75        0.16         0.21
Load Factor J31/Saab                           57.98          61.11       (3.13)       (5.12)
                                       ----------------------------------------------------------
     Total Load Factor (f)                     74.81          74.70        0.11         0.15
                                       ----------------------------------------------------------

Passengers Enplaned Jet                    2,032,703      1,787,108    245,595        13.74
Passengers Enplaned J31/Saab                  88,556         53,647     34,909        65.07
                                       ----------------------------------------------------------
     Total Passengers Enplaned (g)         2,121,259      1,840,755    280,504        15.24
                                       ----------------------------------------------------------

Revenue $(000s)                              347,301        302,921    44,380          14.65
RASM in cents (h)                               7.69           7.15       0.54          7.55
CASM in cents (i)                               7.37           6.51       0.86         13.21
Yield in cents (j)                             10.28           9.58       0.70          7.31
</TABLE>

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

<PAGE>
<TABLE>
<CAPTION>
                                                     Nine Months Ended September 30,
                                           2000           1999        Inc (Dec)    % Inc (Dec)
                                       ----------------------------------------------------------
<S>                                           <C>            <C>            <C>           <C>
Departures Jet                                41,800         38,081         3,719         9.77
Departures J31/Saab (a)                       13,758         13,104           654         4.99
                                       ----------------------------------------------------------
     Total Departures (b)                     55,558         51,185         4,373         8.54
                                       ----------------------------------------------------------

Block Hours Jet                              130,885        120,306        10,579         8.79
Block Hours J31/Saab                          13,809         13,310           499         3.75
                                       ----------------------------------------------------------
     Total Block Hours (c)                   144,694        133,616        11,078         8.29
                                       ----------------------------------------------------------

RPMs Jet (000s)                            9,222,563      8,524,224       698,339         8.19
RPMs J31/Saab (000s)                          39,790         26,499        13,291        50.16
                                       ----------------------------------------------------------
     Total RPMs (000s) (d)                 9,262,353      8,550,723       711,630         8.32
                                       ----------------------------------------------------------

ASMs Jet (000s)                           12,510,701     11,556,648       954,053         8.26
ASMs J31/Saab (000s)                          64,922         42,471        22,451        52.86
                                       ----------------------------------------------------------
     Total ASMs (000s) (e)                12,575,623     11,599,119       976,504         8.42
                                       ----------------------------------------------------------

Load Factor Jet                                73.72          73.76        (0.04)        (0.05)
Load Factor J31/Saab                           61.29          62.39        (1.10)        (1.76)
                                       ----------------------------------------------------------
     Total Load Factor (f)                     73.65          73.72        (0.07)        (0.09)
                                       ----------------------------------------------------------

Passengers Enplaned Jet                    5,901,164      5,314,396       586,768        11.04
Passengers Enplaned J31/Saab                 221,252        152,567        68,685        45.02
                                       ----------------------------------------------------------
     Total Passengers Enplaned (g)         6,122,416      5,466,963       655,453        11.99
                                       ----------------------------------------------------------

Revenue $(000s)                            1,002,201        865,544       136,657        15.79
RASM in cents (h)                               7.97           7.46          0.51         6.84
CASM in cents (i)                               7.68           6.72          0.96        14.29
Yield in cents (j)                             10.82          10.12          0.70         6.92
</TABLE>


See footnotes (d) through (j) on page 15.

(a) Chicago Express  provides service between  Chicago-Midway  and the cities of
Indianapolis,  Milwaukee,  Des  Moines,  Dayton,  Grand  Rapids,  South Bend and
Madison as the ATA Connection,  using Saab 340B propeller aircraft. During 1999,
Chicago Express operated nine 19-seat Jetstream aircraft. During the first three
quarters of 2000, Chicago Express gradually replaced the Jetstream aircraft with
nine  34-seat  Saab 340B  aircraft.  As of September  30,  2000,  all  Jetstream
aircraft have been removed from revenue service.

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

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

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

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

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

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

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

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

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

Operating Revenues

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

<TABLE>
<CAPTION>
                                                     Three Months Ended September 30,
                                              2000           1999        Inc (Dec)    % Inc (Dec)
                                       ----------------------------------------------------------

<S>                                           <C>             <C>         <C>         <C>
Departures Jet                                10,842          9,411       1,431       15.21
Departures J31/Saab (a)                        4,908          4,611         297        6.44
                                       ----------------------------------------------------------
     Total Departures (b)                     15,750         14,022       1,728       12.32
                                       ----------------------------------------------------------

Block Hours Jet                               31,039         28,391       2,648        9.33
Block Hours J31/Saab                           4,827          4,660         167        3.58
                                       ----------------------------------------------------------
     Total Block Hours (c)                    35,866         33,051       2,815        8.52
                                       ----------------------------------------------------------

RPMs Jet (000s)                            2,082,759      1,952,291    130,468         6.68
RPMs J31/Saab (000s)                          16,166          9,223      6,943        75.28
                                       ----------------------------------------------------------
     Total RPMs (000s) (d)                 2,098,925      1,961,514    137,411         7.01
                                       ----------------------------------------------------------

ASMs Jet (000s)                            2,666,489      2,497,643    168,846         6.76
ASMs J31/Saab (000s)                          27,880         15,093     12,787        84.72
                                       ----------------------------------------------------------
     Total ASMs (000s) (e)                 2,694,369      2,512,736    181,633         7.23
                                       ----------------------------------------------------------

Load Factor Jet                                78.11          78.17       (0.06)       (0.08)
Load Factor J31/Saab                           57.98          61.11       (3.13)       (5.12)
                                       ----------------------------------------------------------
     Total Load Factor (f)                     77.90          78.06       (0.16)       (0.20)
                                       ----------------------------------------------------------

Passengers Enplaned Jet                    1,551,642      1,295,266     256,376        19.79
Passengers Enplaned J31/Saab                  88,556         53,647      34,909        65.07
                                       ----------------------------------------------------------
     Total Passengers Enplaned (g)         1,640,198      1,348,913     291,285        21.59
                                       ----------------------------------------------------------

Revenue $(000s)                              206,469        172,598      33,871        19.62
RASM in cents (h)                               7.66           6.87        0.79        11.50
Yield in cents (j)                              9.84           8.80        1.04        11.82
Rev per segment $ (k)                         125.88         127.95       (2.07)       (1.62)
</TABLE>


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


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


<PAGE>

<TABLE>
<CAPTION>

                                                     Nine Months Ended September 30,
                                              2000           1999        Inc (Dec)    % Inc (Dec)
                                       ----------------------------------------------------------
<S>                                           <C>            <C>          <C>            <C>
Departures Jet                                29,809         26,749       3,060         11.44
Departures J31/Saab (a)                       13,758         13,104         654          4.99
                                       ----------------------------------------------------------
     Total Departures (b)                     43,567         39,853       3,714          9.32
                                       ----------------------------------------------------------

Block Hours Jet                               87,093         79,068       8,025         10.15
Block Hours J31/Saab                          13,809         13,310         499          3.75
                                       ----------------------------------------------------------
     Total Block Hours (c)                   100,902         92,378       8,524          9.23
                                       ----------------------------------------------------------

RPMs Jet (000s)                            5,854,824      5,226,411    628,413          12.02
RPMs J31/Saab (000s)                          39,790         26,499     13,291          50.16
                                       ----------------------------------------------------------
     Total RPMs (000s) (d)                 5,894,614      5,252,910    641,704          12.22
                                       ----------------------------------------------------------

ASMs Jet (000s)                            7,433,895      6,673,153    760,742          11.40
ASMs J31/Saab (000s)                          64,922         42,471     22,451          52.86
                                       ----------------------------------------------------------
     Total ASMs (000s) (e)                 7,498,817      6,715,624    783,193          11.66
                                       ----------------------------------------------------------

Load Factor Jet                                78.76          78.32         0.44         0.56
Load Factor J31/Saab                           61.29          62.39        (1.10)       (1.76)
                                       ----------------------------------------------------------
     Total Load Factor (f)                     78.61          78.22         0.39         0.50
                                       ----------------------------------------------------------

Passengers Enplaned Jet                    4,391,968      3,702,651    689,317          18.62
Passengers Enplaned J31/Saab                 221,252        152,567     68,685          45.02
                                       ----------------------------------------------------------
     Total Passengers Enplaned (g)         4,613,220      3,855,218    758,002          19.66
                                       ----------------------------------------------------------


Revenue $(000s)                              571,342        480,877     90,465          18.81
RASM in cents (h)                               7.62           7.16        0.46          6.42
Yield in cents (j)                              9.69           9.15        0.54          5.90
Rev per segment $ (k)                         123.85         124.73      (0.88)         (0.71)
</TABLE>


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

Scheduled  service  revenues  in the third  quarter of 2000  increased  19.6% to
$206.5  million from $172.6  million in the third quarter of 1999; and scheduled
service revenues in the nine months ended September 30, 2000, increased 18.8% to
$571.3 million from $480.9 million in the same period of 1999. Scheduled service
revenues comprised 59.4% and 57.0%,  respectively,  of consolidated  revenues in
the quarter and nine months ended  September  30, 2000, as compared to 57.0% and
55.6%, respectively, of consolidated revenues in the same periods of 1999.

The Company's third quarter 2000 scheduled service at  Chicago-Midway  accounted
for approximately 62.0% of scheduled service ASMs and 84.7% of scheduled service
departures, as compared to 52.1% and 77.0%,  respectively,  in the third quarter
of 1999.  During  the second  and third  quarters  of 2000,  the  Company  began
operating nonstop flights to Ronald Reagan Washington National Airport,  Boston,
Seattle and  Minneapolis-St.  Paul,  none of which were served in the comparable
periods  of 1999.  In  addition  to this new  service,  the  Company  served the
following  existing jet markets in both years:  Dallas-Ft.  Worth,  Denver,  Ft.
Lauderdale,  Ft.  Myers,  Las Vegas,  Los  Angeles,  New York's John F.  Kennedy
Airport  (seasonal),   New  York's  LaGuardia  Airport,  Orlando,  Phoenix,  St.
Petersburg, San Francisco, San Juan and Sarasota.

In April 1999, the Company  acquired all of the issued and outstanding  stock of
Chicago  Express  Airlines,  Inc.,  which then  operated  19-seat  Jetstream  31
propeller  aircraft  between  Chicago-Midway  and the  cities  of  Indianapolis,
Milwaukee,  Des Moines,  Dayton,  Grand  Rapids,  Lansing and  Madison.  Chicago
Express began service to South Bend,  Indiana,  in October 2000,  and will cease
flying to Lansing,  Michigan,  in November  2000.  In the third quarter of 2000,
Chicago Express  completed the replacement of nine 19-seat Jetstream 31 aircraft
with nine 34-seat Saab 340B aircraft.  All Jetstream  aircraft have been removed
from revenue  service as of September 30, 2000,  and are in the process of being
returned to the lessors.

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  89  peak  daily  jet  and  commuter   departures   from
Chicago-Midway  in the third  quarter of 2000,  as  compared  to 67 in the third
quarter of 1999,  and  served 25  destinations  on a nonstop  basis in the third
quarter of 2000,  as  compared  to 22 nonstop  destinations  served in the third
quarter  of 1999.  In order  to  accommodate  growth  in jet  departures  in the
existing terminal, in October 2000 Chicago Express established a remote boarding
operation at Chicago-Midway  Airport with shuttle bus service between the remote
location and the main  terminal.  This change has allowed the Company to convert
the former  Chicago  Express  gate to a jet  departure  gate,  which will permit
further expansion of jet departures in the current concourse facilities.

The Company  presently  expects to occupy 12 jet gates and one commuter aircraft
gate  on  the  new  Chicago-Midway  gate  concourses.  Although  five  of  these
additional  gates are not expected to be available for occupancy until 2004, the
Company  expects to occupy new  ticketing and  passenger  check-in  space in the
newly  constructed  Chicago-Midway  terminal in the spring of 2001.  This modern
facility  will  provide the  Company  with 24 customer  check-in  positions  for
ticketing and baggage, as compared to 16 similar positions currently occupied by
the Company in the existing terminal.  The Company is currently investing in new
passenger  processing  technology for use in the new terminal,  such as curbside
skycap check-in,  roving agent check-in,  and customer  self-service  kiosks. In
addition,  the Company has begun  construction of a Federal  Inspection  Service
facility  at   Chicago-Midway,   from  which  it  plans  to   commence   nonstop
international services in 2001 to new leisure destinations.

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.  Due to the importance of  Chicago-Midway to the
Company's  scheduled  service  route  network,  the  initial  deliveries  of new
aircraft are expected to be used primarily in the  Chicago-Midway  hub, which is
expected to be operating  with an all-new  fleet of Boeing  aircraft as early as
January of 2002 (see footnote 6 to the consolidated  financial  statements,  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources").

The Company's Hawaii service  accounted for 22.1% of scheduled  service ASMs and
5.6% of scheduled  service  departures in the third quarter of 2000, as compared
to 23.4% and 6.2%,  respectively,  in the third  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 channels.  The Company believes it has superior
operating  efficiencies  in west  coast-Hawaii  markets  due to  relatively  low
ownership costs of the Lockheed L-1011 fleet and because of the high daily hours
of utilization obtained for both aircraft and crew.

The Company's  Indianapolis service accounted for 9.4% of scheduled service ASMs
and 7.6% of  scheduled  service  departures  in the third  quarter  of 2000,  as
compared to 11.3% and 9.9%, respectively,  in the third quarter of 1999. In both
quarters, the Company operated nonstop to Cancun, Ft. Lauderdale, Ft. Myers, Las
Vegas,  Los  Angeles  (service  has  ceased as of  August  2000),  Orlando,  St.
Petersburg  and  Sarasota.  The  Company  has served  Indianapolis  for 27 years
through the Ambassadair Travel Club and in scheduled service since 1986.

The Company  continuously  evaluates the  profitability of its scheduled service
markets and expects to adjust its  schedule and  frequencies  from time to time.
The  Company  has  announced  new  service  between  Chicago-Midway  and  Nassau
beginning the first quarter of 2001,  and nonstop to Hawaii from  Chicago-O'Hare
International  Airport  and New York's  John F.  Kennedy  International  Airport
beginning in December of 2000.

Commercial  Charter  Revenues.  The Company's  commercial  charter  revenues are
derived  principally  from  independent  tour  operators and  specialty  charter
customers.  The Company's  commercial charter product provides  full-service air
transportation  to  customer-designated   destinations   throughout  the  world.
Commercial  charter  revenues  accounted for 18.8% and 19.8%,  respectively,  of
consolidated  revenues in the quarter and nine months ended  September 30, 2000,
as compared to 24.1% and 24.4%, respectively, in the comparable periods of 1999.

During the last several years, the Company has deployed additional aircraft into
its rapidly growing  scheduled  service  markets,  reducing the  availability of
aircraft  capacity for commercial and  military/government  charter flying.  The
Company has  addressed  its seat  capacity  limitations  in the  commercial  and
military/government  charter  businesses  through the  acquisition of long-range
Lockheed  L-1011  series  500  aircraft.  Although  Lockheed  L-1011  series 500
maintenance  procedures and cockpit design are similar to the Company's existing
fleet of  Lockheed  L-1011  series  50 and  series  100  aircraft,  they  differ
operationally in that their  10-to-11-hour range permits them to operate nonstop
to parts of  Asia,  South  America  and  Central  and  Eastern  Europe  using an
all-coach seating  configuration  preferred by the U.S. military and most of the
Company's  commercial charter  customers.  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.  The
Company also expects to use some of these aircraft for scheduled  service to and
from Hawaii.


<PAGE>


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

<TABLE>
<CAPTION>
                                                               Three Months Ended September 30,
                                                       2000           1999        Inc (Dec)    % Inc (Dec)
                                                   ----------------------------------------------------------

<S>                                                        <C>            <C>        <C>             <C>
Departures (b)                                             2,537          2,734         (197)        (7.21)
Block Hours (c)                                            9,370         10,608       (1,238)       (11.67)
RPMs (000s) (d)                                          841,025      1,030,934     (189,909)       (18.42)
ASMs (000s) (e)                                        1,041,683      1,254,253     (212,570)       (16.95)
Passengers Enplaned (g)                                  378,322        448,483      (70,161)       (15.64)
Revenue $(000s)                                           65,462         72,941       (7,479)       (10.25)
RASM in cents (h)                                           6.28           5.82         0.46          7.90
RASM less fuel escalation (l)                               6.03           5.79         0.24          4.15

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

                                                               Nine Months Ended September 30,
                                                        2000           1999        Inc (Dec)    % Inc (Dec)
                                                   ----------------------------------------------------------

Departures (b)                                             7,716          8,165        (499)          (5.50)
Block Hours (c)                                           27,375         29,712      (2,337)          (7.87)
RPMs (000s) (d)                                        2,215,153      2,687,955    (472,802)         (17.59)
ASMs (000s) (e)                                        2,899,232      3,340,003    (440,771)         (13.20)
Passengers Enplaned (g)                                1,223,893      1,455,449    (231,556)         (15.91)
Revenue $(000s)                                          198,096        211,132     (13,036)          (6.17)
RASM in cents (h)                                           6.83           6.32        0.51            8.07
RASM less fuel escalation (l)                               6.50           6.31         .19            3.01

</TABLE>

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

 (l) Commercial charter contracts generally provide for the reimbursement to the
Company by the tour operator of certain fuel cost increases, which, when earned,
are accounted for as additional revenue. A separate RASM calculation,  excluding
the impact of fuel  reimbursements  is  provided  as a separate  measure of unit
revenue changes.

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
$55.6 million and $160.5 million,  respectively,  in revenues in the quarter and
nine months ended  September  30, 2000,  as compared to $59.5 million and $160.6
million, respectively, in the comparable periods of 1999.

Specialty charter is a product that 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 that provides the most economical solution for those requirements.
Specialty charter  accounted for  approximately  $5.6 million and $20.9 million,
respectively,  in revenues in the quarter and nine months  ended  September  30,
2000,  as  compared  to $7.6  million and $26.5  million,  respectively,  in the
comparable periods of 1999.

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

<TABLE>
<CAPTION>
                                                           Three Months Ended September 30,
                                                    2000          1999        Inc (Dec)     % Inc (Dec)
                                             ----------------------------------------------------------
<S>                                                   <C>           <C>              <C>        <C>
Departures (b)                                        1,341         1,038            303        29.19
Block Hours (c)                                       5,222         3,380          1,842        54.50
RPMs (000s) (d)                                     414,104       170,308        243,796      143.15
ASMs (000s) (e)                                     741,779       466,647        275,132        58.96
Passengers Enplaned (g)                              94,914        42,915         51,999      121.17
Revenue $(000s)                                      53,575        30,090         23,485        78.05
RASM in cents (h)                                      7.22          6.45           0.77        11.94
RASM less fuel escalation (m)                          6.83          6.38           0.45         7.05

                                                             Nine Months Ended September 30,
                                                   2000           1999        Inc (Dec)    % Inc (Dec)
                                             -----------------------------------------------------------

Departures (b)                                        4,156          3,101         1,055        34.02
Block Hours (c)                                      15,935         11,341         4,594        40.51
RPMs (000s) (d)                                   1,123,515        596,750       526,765        88.27
ASMs (000s) (e)                                   2,132,416      1,523,456       608,960        39.97
Passengers Enplaned (g)                             276,022        148,850       127,172        85.44
Revenue $(000s)                                     151,722         91,599        60,123        65.64
RASM in cents (h)                                      7.12           6.01          1.11        18.47
RASM less fuel escalation (m)                          6.79           6.04          0.75        12.42

</TABLE>

See footnotes (b) through (h) on pages 14-15. See footnote (m) on page 22.

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

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 its team. As part of its participation in this
teaming  arrangement,  the Company pays a commission  to the team,  which passes
that revenue on to all team members based upon their  mobilization value points.
All airlines  participating in the fixed-award  business  contract annually with
the U.S.  military  from  October  1 to the  following  September  30.  For each
contract year, reimbursement rates are determined for aircraft types and mission
categories  based  upon  operating  cost  data  submitted  by the  participating
airlines.  These contracts  generally are not subject to renegotiation once they
become effective.

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

The overall amount of military flying that the Company  performs in any one year
is dependent upon several factors,  including (i) the percentage of mobilization
value points represented by the Company's team as compared to total mobilization
value  points of all  providers  of military  service;  (ii) the  percentage  of
passenger capacity of the Company with respect to its own team; (iii) the amount
of  fixed-award  and  expansion  flying  required  by the U.S.  military in each
contract year; and (iv) the availability of the Company's aircraft to accept and
fly expansion awards. Under its current teaming arrangement, the Company expects
its  military/government  charter revenues to decrease to  approximately  $130.0
million for the contract year ending  September  2001.  This  represents a 23.3%
decrease from $169.5 million earned in the contract year ending September 2000.

Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel, car rental,  cruise and other  accommodations in conjunction with
the Company's air transportation product. The Company has traditionally marketed
these  ground  packages  to  its  Ambassadair  Travel  Club  members  and to its
scheduled  service  passengers  through its ATA Vacations  subsidiary.  However,
since the  acquisition  of new tour  operator  businesses in the Detroit area in
1999 (see  footnote  2 to the  consolidated  financial  statements),  the Travel
Charter and Key Tours brands in Detroit have accounted for a significant portion
of the Company's ground package sales.

In the third quarter of 2000,  ground package  revenues  decreased 34.9% to $9.7
million,  as compared to $14.9 million in the third quarter of 1999,  and in the
nine months ended September 30, 2000, ground package revenues  increased 0.9% to
$47.0  million,  as  compared to $46.6  million in the same period of 1999.  The
decrease in the  comparative  third quarters was primarily due to a reduction in
sales of ground packages between Detroit and Las Vegas under the Key Tours brand
name. The Company has reduced its sales of ground packages in this market due to
unfavorable competitive pricing and excess capacity.


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

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

Other  Revenues.  Other revenues are comprised of the  consolidated  revenues of
certain affiliated companies,  together with miscellaneous categories of revenue
associated  with the  scheduled,  charter and ground  package  operations of the
Company.  Other revenues decreased 2.4% to $12.1 million in the third quarter of
2000, as compared to $12.4  million in the third quarter of 1999,  and decreased
4.0% to $34.0  million in the nine months ended  September 30, 2000, as compared
to $35.4 million in the same period of 1999. In both respective sets of periods,
the  Company's  other  revenues   decreased   primarily  due  to  a  decline  in
miscellaneous ATALC revenues.

Operating Expenses
Fuel and Oil. Fuel and oil expense increased 54.2% to $78.0 million in the third
quarter of 2000, as compared to $50.6 million in the third quarter of 1999,  and
increased  64.8% to $204.7 million in the nine months ended  September 30, 2000,
as compared to $124.2 million in the same period of 1999.  The Company  consumed
5.1% and 8.3%,  respectively,  more  gallons of jet fuel for  flying  operations
between the third quarters and nine-month  periods ended  September 30, 2000 and
1999,  which  resulted  in an  increase in fuel  expense of  approximately  $3.4
million and $10.4 million,  respectively,  between periods. Jet fuel consumption
increased  primarily  due to the  increased  number of block hours of jet flying
operations between periods. The Company flew 46,042 jet block hours in the third
quarter of 2000,  as compared to 42,391 jet block hours in the third  quarter of
1999,  and flew 130,885 jet block hours in the nine months ended  September  30,
2000, as compared to 120,306 jet block hours in the same period of 1999.

During the third quarter of 2000,  the Company's  average cost per gallon of jet
fuel  consumed  increased  by 44.4% as  compared  to the third  quarter of 1999,
resulting in an increase in fuel and oil expense of approximately  $23.9 million
between  periods.  During the nine months ended  September 30, 2000, the average
cost per gallon of jet fuel  increased  by 53.5% as  compared  to the first nine
months  of  1999,   resulting  in  an  increase  in  fuel  and  oil  expense  of
approximately $71.1 million between periods. The Company records fuel escalation
revenue from certain commercial charter customers and the U.S. military, as well
as from certain bulk seat scheduled service  agreements,  which partially offset
the impact of higher  fuel  prices.  In the third  quarter of 2000,  the Company
recognized $7.0 million in fuel escalation  revenue, as compared to $0.7 million
recognized  in the same period of 1999.  In the first nine  months of 2000,  the
Company  recognized  $18.9 million in fuel  escalation  revenue,  as compared to
$(0.2) million in additional fuel expense recognized in the first nine months of
1999.

The Company  implemented a fuel hedge program  beginning in the third quarter of
2000. This program currently  consists of swap agreements for heating oil. As of
September  30,  2000,   the  Company  has  entered  into  such   agreements  for
approximately  8.6 million  gallons of heating oil for future  delivery  between
November 2000 and April 2001, representing less than 5.6% of total expected fuel
consumption for that period.

The Company  expects that high prices for jet fuel will  continue to  negatively
impact its  profitability  in future  quarters.  The actual  cost of jet fuel in
October 2000 was significantly  higher that the average price of jet fuel in the
third  quarter of 2000,  and these  unprecedented  fuel  prices are  expected to
prevail at least into the first  quarter of 2001.  The Company  expects to begin
generating  significant fuel consumption savings,  however, as it introduces its
new fleet of Boeing  737-800 and 757-300  aircraft  between  2001 and 2003.  The
twin-engine  Boeing 737-800 aircraft on order is expected to burn  approximately
40% fewer  gallons per block hour as compared to the fuel burn of the  Company's
existing fleet of three-engine  Boeing 727-200  aircraft.  The Company estimates
that,  as compared to the actual  fuel burn of its Boeing  727-200  fleet in the
third  quarter of 2000,  had that flying been done by a fleet of Boeing  737-800
aircraft,  fuel consumption  savings would have been approximately $11.5 million
at prevailing  prices.  Future dollar  savings will vary according to the actual
price of jet fuel,  and the Company  will not  realize the full  benefit of this
higher fuel efficiency until the fleet transition is completed in 2003.

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries,  wages and  benefits  expense in the third  quarter of 2000  increased
18.2% to $76.5 million from $64.7  million in the third quarter of 1999,  and in
the nine months ended September 30, 2000, increased 16.0% to $217.2 million from
$187.3 million in the same period of 1999.

The Company increased its average  equivalent  employees by approximately  22.7%
and 20.5%, respectively, between the quarter and nine months ended September 30,
2000, and the comparable  periods of 1999.  This growth was most  significant in
categories of employees that are influenced directly by flight activity, such as
flight crews and maintenance staff.  Beginning in May 2000, the Company replaced
its contracted ground handler at its busiest airport,  Chicago-Midway,  with its
own ramp employees. Although this contributed to the increase in salaries, wages
and benefits,  the Company  experienced a  corresponding  reduction in handling,
landing and navigation  fees. Some further  employment  growth in the first nine
months of 2000 was also provided to improve  customer  service in targeted areas
by increasing  customer service staff,  such as at airport ticket  counters,  in
reservations  facilities,  and in  other  staff  groups  primarily  involved  in
delivering  services to the Company's  customers.  Staff increases also occurred
for  Chicago  Express as a result of  increased  passengers  boarded  due to the
conversion  from  19-seat to 34-seat  aircraft in the first nine months of 2000.
The Company was also  adversely  affected by a significant  increase in employee
benefit  costs in the first nine  months of 2000,  as compared to the first nine
months of 1999.

These increases in salaries,  wages and benefits costs were partially  offset by
the elimination of employee incentive awards in 2000. Such awards were earned by
the Company's employees in 1999 due to record profitability in that year. In the
quarter and nine months ending  September 30, 1999, the Company  recognized $2.0
million and $8.0 million,  respectively,  in accrued incentive  awards,  none of
which was earned in the comparable periods of 2000.

Depreciation and Amortization.  Depreciation  reflects the periodic expensing of
the recorded cost of owned  airframes and engines,  leasehold  improvements  and
rotable parts for all fleet types,  together  with other  property and equipment
owned by the  Company.  Amortization  is  primarily  the  periodic  expensing of
capitalized   airframe   and  engine   overhauls   for  all  fleet  types  on  a
units-of-production  basis using aircraft flight hours and cycles  (landings) as
the units of measure.  Depreciation and amortization  expense increased 18.8% to
$31.6  million in the third quarter of 2000, as compared to $26.6 million in the
third quarter of 1999,  and increased  29.7% to $94.0 million in the nine months
ended  September  30, 2000,  as compared to $72.5  million in the same period of
1999.

Depreciation  expense  attributable  to owned  airframes,  engines and leasehold
improvements  increased  $1.3  million and $8.3  million,  respectively,  in the
quarter  and nine  months  ended  September  30,  2000,  as compared to the same
periods of 1999. Five  L-1011-500s,  and nine 727-200s  (previously  financed by
operating  leases) were added to the Company's  owned fleet  throughout 1999 and
early  2000.  The  Company  also  increased  its  investment  in rotable  parts,
furniture and fixtures,  and computer  hardware and software,  and increased its
provision  for  amortization  of  inventory  obsolescence  and debt issue  costs
between years. These changes resulted in an increase in depreciation  expense of
$1.8  million  and $5.2  million,  respectively,  in the quarter and nine months
ended September 30, 2000, as compared to the same periods of 1999.

Amortization of capitalized engine and airframe overhauls increased $1.2 million
and $4.9 million,  respectively,  in the quarter and nine months ended September
30, 2000, as compared to the same periods of 1999, after including  amortization
of related manufacturers' credits.  Changes to the cost of overhaul amortization
were partly due to the  increase in total block hours and cycles  flown  between
comparable periods for the Boeing 727-200 and Lockheed L-1011 fleets, since such
expense  varies with that  activity,  and partly due to the  completion  of more
engine  and  airframe   overhauls   between   periods  for  these  fleet  types.
Rolls-Royce-powered  Boeing 757-200  aircraft,  nine of which were delivered new
from the manufacturer  since late 1995, are not presently  generating any engine
or airframe overhaul expense since the initial post-delivery overhauls for these
aircraft are just beginning 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 early engine failures increased $0.8
million and $2.2  million,  respectively,  in the quarter and nine months  ended
September  30, 2000,  as compared to the same periods of 1999.  When these early
engine failures can be economically repaired, the related repairs are charged to
aircraft maintenance, materials and repairs expense.

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

Handling,  landing and navigation fees decreased by 2.3% to $25.0 million in the
third  quarter of 2000,  as  compared to $25.6  million in the third  quarter of
1999, and increased 4.5% to $74.1 million in the nine months ended September 30,
2000, as compared to $70.9 million in the same period of 1999.  The total number
of  system-wide  jet  departures  between  the third  quarters  of 2000 and 1999
increased  by 12.4% to 14,823 from 13,189,  and the total number of  system-wide
jet departures  between the nine-month periods ended September 30, 2000 and 1999
increased  by 9.8% to 41,800 from  38,081.  The lower rate of growth in handling
costs in the third quarter of 2000, as compared to the growth in departures  for
that quarter,  was primarily due to the  implementation  of self-handling on the
ramp at  Chicago-Midway  Airport  beginning  in May  2000,  which  was done with
third-party  contractors  during  all  of  1999.  A  corresponding  increase  in
salaries,  wages & benefits attributable to self-handling was experienced during
the third quarter of 2000.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  third  quarter  of 2000
increased  37.1% to $19.2  million  from $14.0  million in the third  quarter of
1999, and in the nine months ended September 30, 2000,  increased 20.0% to $52.1
million,  as compared to $43.4  million in the same period of 1999.  The Company
accepted  delivery of four Boeing 757-200 aircraft from the manufacturer (two in
the fourth quarter of 1999, and two in June 2000),  adding $3.7 million and $7.5
million,  respectively,  to  aircraft  rentals  expense in the  quarter and nine
months ended  September  30, 2000,  as compared to the same periods of the prior
year.  Chicago  Express  aircraft  rentals  increased  by $0.8  million and $1.6
million,  respectively,  in the quarters and nine month periods ended  September
30, 2000 and 1999 due to the  replacement of nine  Jetstream  aircraft with nine
larger and newer Saab 340B  aircraft  during the first nine months of 2000.  The
Company also  incurred $1.0 million and $2.1  million,  respectively,  in higher
rentals in the quarter and nine months ended  September 30, 2000, as compared to
the same  periods of 1999,  due to the lease of spare  engines  to  support  the
Boeing 757-200 and Lockheed L-1011-500 fleets.

Crew and Other Employee Travel.  Crew and other employee travel is primarily the
cost of air  transportation,  hotels and per diem  reimbursements to cockpit and
cabin  crewmembers  incurred to position  crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
increased  35.1% to $18.1  million in the third  quarter of 2000, as compared to
$13.4 million in the third quarter of 1999, and increased 34.7% to $50.8 million
in the nine months ended September 30, 2000, as compared to $37.7 million in the
same period of 1999.

Positioning and hotel costs increased significantly in 2000 due primarily to the
substantial  increase  in  military  departures  in 2000,  as  compared to 1999.
Military flights often operate to and from remote points from the Company's crew
bases, thus requiring significant positioning expenditures for cockpit and cabin
crews on other airlines. Also, due to heavy airline industry load factors in the
first nine months of 2000,  the Company  paid higher  average  fares to position
crews. Average hotel costs are higher for military operations, since hotel rates
at international locations generally exceed domestic U.S. hotel rates.

Aircraft  Maintenance,  Materials and Repairs. This expense includes the cost of
expendable  aircraft  spare parts,  repairs to repairable  and rotable  aircraft
components, contract labor for maintenance activities, and other non-capitalized
direct costs related to fleet maintenance,  including spare engine leases, parts
loan and  exchange  fees,  and related  shipping  costs.  Aircraft  maintenance,
materials & repair expense increased 14.0% to $16.3 million in the third quarter
of 2000, as compared to $14.3 million in the same period of 1999,  and increased
25.5% to $53.2 million in the nine months ended  September 30, 2000, as compared
to $42.4 million in the same period of 1999.

The Company  performed a total of 51 maintenance  checks on its fleet during the
first nine months of 2000 as compared to 37 in the same period of 1999. The cost
of materials  consumed and components  repaired in association  with such checks
and other  maintenance  activity  increased  by $1.8  million and $7.7  million,
respectively,  between the quarter and nine months ended September 30, 2000, and
the same periods of 1999.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced due to flight delays or cancellations.  For the third quarters of
2000 and 1999,  catering  represented  78.9% and 79.7%,  respectively,  of total
passenger  service  expense,   while  catering   represented  78.4%  and  81.7%,
respectively,  of total  passenger  service  expense for the nine month  periods
ended September 30, 2000 and 1999.

The total cost of  passenger  service  increased  10.2% to $13.0  million in the
third  quarter of 2000,  as  compared to $11.8  million in the third  quarter of
1999,  and increased  20.1% to $36.4 million in the nine months ended  September
30, 2000, as compared to $30.3  million in the same period of 1999.  The Company
experienced  increases  of  approximately  2.8% and 6.5%,  respectively,  in the
average unit cost of catering each passenger between the quarters and nine month
periods ended September 30, 2000 and 1999,  primarily  because in the first nine
months of 2000 there were relatively  more military  passengers in the Company's
business  mix, who are provided a more  expensive  catering  product due to more
expensive  military catering  specifications  and the longer average duration of
these  flights.  This  resulted  in a  price-and-business-mix  increase  of $0.3
million and $1.6 million,  respectively,  in catering expense in the quarter and
nine months ended September 30, 2000, as compared to the same periods of 1999.

Total jet passengers boarded, however,  increased 13.7% and 11.0%, respectively,
between the same time periods,  resulting in approximately $1.1 million and $2.5
million,  respectively,  in higher volume-related  catering expenses between the
same sets of comparative periods.

In the third  quarter and nine months ended  September  30, 2000, as compared to
the same periods of 1999, the Company  experienced  increased  departure  delays
over 15 minutes of 23.7% and 25.0%,  respectively.  These  irregular  operations
resulted in higher costs to handle  inconvenienced  passengers and  misconnected
baggage.  In the third  quarter and nine months ended  September  30,  2000,  as
compared  to the same  periods of 1999,  such costs were $0.4  million  and $2.4
million higher, respectively.

Commissions. The Company incurs commissions expense in association with the sale
by travel agents of vacation packages and single seats on scheduled service.  In
addition,   the  Company  incurs  commissions  to  secure  some  commercial  and
military/government charter business. Commissions expense decreased 5.0% to $9.6
million in the third  quarter of 2000, as compared to $10.1 million in the third
quarter of 1999,  and  increased  4.0% to $31.3 million in the nine months ended
September 30, 2000, as compared to $30.1 million in the same period of 1999.

The Company  incurred  higher military  commissions  expense of $1.7 million and
$4.9 million, respectively, in the third quarter and nine months ended September
30, 2000,  as compared to the same  periods of 1999,  which is  consistent  with
growth in military  revenues between years.  These increases were largely offset
by  decreases  in scheduled  service  commissions  paid of $1.4 million and $4.6
million,  respectively, in the third quarter and nine months ended September 30,
2000, as compared to the same periods of 1999,  due to an industry  reduction in
travel agency  commission  from 8.0% to 5.0%  effective in the fourth quarter of
1999.

Other Selling Expenses.  Other selling expenses are comprised  primarily of fees
paid to computer  reservation  systems ("CRS") for scheduled  service  bookings,
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 24.7% to
$9.6  million in the third  quarter of 2000,  as compared to $7.7 million in the
same period of 1999,  and  increased  29.0% to $27.1  million in the nine months
ended  September  30, 2000,  as compared to $21.0  million in the same period of
1999.

Approximately  $1.4 million of this increase in the third  quarter of 2000,  and
$4.6 million in the first nine months of 2000,  resulted from an increase in CRS
fees.  This increase  resulted  partially from the growth in  single-seat  sales
volumes  between  periods,  and because of an  increase in rates  charged by CRS
systems  for  improved  booking  functionality.  Credit  card  discount  expense
increased $0.8 million and $2.1 million,  respectively,  in the quarter and nine
months  ended  September  30,  2000,  as compared  to the same  periods of 1999,
primarily due to higher volumes of scheduled  service  tickets sold using credit
cards as form of payment. Toll-free telephone services decreased by $0.3 million
and $0.7 million in the quarter and nine months  ended  September  30, 2000,  as
compared to the same  periods of 1999,  due to billing rate  reductions  secured
from related vendors.

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
decreased  30.8% to $8.3  million in the third  quarter of 2000,  as compared to
$12.0 million in the third quarter of 1999,  and increased 7.2% to $40.3 million
in the nine months ended September 30, 2000, as compared to $37.6 million in the
same period of 1999.  Ground  package costs  decreased  between the  comparative
third quarters  primarily due to lower ground package sales between  Detroit and
Las Vegas under the Key Tours brand of ATALC.

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  11.8% to $3.8  million  in the  third  quarter  of 2000,  as
compared to $3.4 million in the third quarter of 1999,  and  increased  12.9% to
$11.4 million in the nine months ended  September 30, 2000, as compared to $10.1
million in the same period of 1999.  Growth in facilities  costs between periods
was  primarily  attributable  to the  need  to  provide  facilities  at  airport
locations to support new scheduled service destinations and expanded services at
existing destinations.

Advertising.  Advertising  expense  increased  3.0% to $3.4 million in the third
quarter of 2000, as compared to $3.3 million in the third  quarter of 1999,  but
increased 10.3% to $15.0 million in the nine months ended September 30, 2000, as
compared  to $13.6  million in the same period of 1999.  The  Company  routinely
incurs  advertising  costs primarily to support  single-seat  scheduled  service
sales and the sale of air and ground packages.  Such expenses were higher in the
spring and summer  months of 2000, as  advertising  support was provided for the
introduction of scheduled  service to the new  destinations of Boston,  Seattle,
Washington, D.C. and Minneapolis-St. Paul.

Other  Operating  Expenses.  Other operating  expenses  increased 10.4% to $20.1
million in the third  quarter of 2000, as compared to $18.2 million in the third
quarter of 1999,  and  increased  1.7% to $58.9 million in the nine months ended
September 30, 2000, as compared to $57.9 million in the same period of 1999. The
purchase by ATALC of charter air services from  airlines  other than the Company
was $7.7  million  less in the first nine months of 2000 than in the same period
of 1999,  due to the  increased  utilization  of the  Company's own aircraft for
ATALC charter  programs.  In the first four months of 1999, the Company incurred
$3.2  million in Chicago  Express  code share  expenses  which were not incurred
during any period in 2000. Other expenses included in this category increased in
2000 as a general  rule with the  increase  in the  Company's  flight  activity.
Expenses   increasing  year  over  year  included  flight   simulator   rentals,
professional  fees,  insurance,  and supplies.  The Company also incurred higher
costs  associated with irregular  flight  operations in the first nine months of
2000, as compared to the first nine months of 1999.

Interest  Income and  Expense.  Interest  expense in the quarter and nine months
ended   September  30,  2000  increased  to  $8.1  million  and  $23.7  million,
respectively,  as compared to $5.3 million and $15.4 million,  respectively,  in
the same periods of 1999. The increase in interest  expense  between periods was
primarily due to changes in the Company's capital  structure  resulting from the
sale in December  1999 of $75.0 million in principal  amount of 10.5%  unsecured
senior notes.  Interest expense of $2.0 million and $5.9 million,  respectively,
was recorded in the quarter and nine months ended September 30, 2000, applicable
to these notes, which was not incurred in the first nine months of 1999.

The Company  invested excess cash balances in short-term  government  securities
and  commercial  paper  and  thereby  earned  $2.3  million  and  $6.2  million,
respectively,  in interest income in the quarter and nine months ended September
30, 2000,  as compared to $1.4 million and $4.5  million,  respectively,  in the
same periods of 1999, when less cash was available for such investment.

Other Income.  Other income decreased 85.6% to $274,000 in the first nine months
of 2000,  as  compared to $1.9  million in the same period of 1999.  The Company
holds a membership  interest in the SITA  Foundation  ("SITA"),  an organization
that  provides  data  communication  services  to the airline  industry.  SITA's
primary asset is its ownership in Equant N.V. ("Equant"). In February 1999, SITA
sold a portion of its  interest in Equant in a  secondary  public  offering  and
distributed the pro rata proceeds to certain of its members  (including  Amtran,
Inc.) that elected to participate in the offering.  The Company  recorded a gain
of $1.7 million, or $1.0 million after tax, in the first quarter of 1999.

Income Tax Expense. In the quarter and nine months ended September 30, 2000, the
Company  recorded $6.1 million and $11.7  million,  respectively,  in income tax
expense applicable to $9.1 million and $18.6 million,  respectively,  of pre-tax
income for those periods;  while in the quarter and nine months ended  September
30, 1999,  income tax expense of $9.5 million and $30.5  million,  respectively,
was recorded on pre-tax income of $23.2 million and $77.5 million, respectively.
The  effective  tax  rates  applicable  to the  quarter  and nine  months  ended
September 30, 2000, were 67.2% and 62.9%, respectively, as compared to 40.9% and
39.4%, respectively, for the same periods of 1999.

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

Liquidity and Capital Resources

Cash  Flows.  In the nine months  ended  September  30, 2000 and 1999,  net cash
provided  by  operating   activities  was  $96.5  million  and  $138.3  million,
respectively.  The  decrease in cash  provided by operating  activities  between
periods was primarily attributable to lower earnings, partially offset by higher
depreciation and amortization charges.

Net cash used in investing  activities  was $150.1  million and $239.7  million,
respectively, in the nine months ended September 30, 2000 and 1999. Such amounts
primarily  included  capital  expenditures  totaling  $128.8  million and $217.7
million, respectively, for engine and airframe overhauls, airframe improvements,
hushkit installations,  the purchase of rotable parts, and for purchase deposits
made on aircraft  scheduled for future delivery.  The Company paid $34.5 million
in the  first  nine  months  of 2000 for  deposits  applicable  to new  aircraft
deliveries  beginning  in 2001 (see  footnote  6 to the  consolidated  financial
statements).  Included in capital expenditures for the first nine months of 1999
were  approximately  $41.5  million  for the  purchase  of nine  Boeing  727-200
aircraft;  approximately  $62.2  million for the  purchase and  modification  of
Lockheed L-1011-500 aircraft; and $15.7 million associated with the acquisitions
of Travel Charter, Key Tours,  Chicago Express and T. G. Shown Associates,  Inc.
(see footnote 2 to the consolidated financial statements).

Net cash provided by financing  activities  was $58.4 million and $37.5 million,
respectively,  in the nine months ended September 30, 2000 and 1999.  During the
first nine months of 2000,  the Company issued two notes totaling $23.0 million,
collateralized  by two  L-1011-500s;  obtained a $10.0 million 14-year  mortgage
loan secured by the Company's  Indianapolis  hangar;  received  $11.4 million in
proceeds from the  sale/leaseback of several aircraft;  and issued $30.0 million
in preferred  stock.  During the first nine months of 1999, the Company received
proceeds of $7.9 million for a note of $8.0 million, collateralized by the newly
constructed  Maintenance and Operations Center at the Indianapolis  Airport, and
issued $2.2 million in stock to complete the acquisition of Chicago Express.  In
addition,  as of September  30, 1999,  the Company had  borrowed  $31.0  million
against  its bank credit  facility,  all of which was repaid on October 1, 1999.
There  were no  borrowings  outstanding  against  the bank  credit  facility  at
September 30, 2000.

Aircraft and Fleet Transactions. In November 1994, the Company signed a purchase
agreement  for six new  Boeing  757-200s  that,  as  subsequently  amended,  now
provides  for 13 total  aircraft to be delivered  between  1995 and 2000.  As of
September 30, 2000,  the Company had accepted  delivery of the first 11 aircraft
under these agreements, all of which were financed under leases accounted for as
operating  leases.  The final two  deliveries are scheduled to occur in November
2000.  Advance payments totaling  approximately  $13.8 million ($6.9 million per
aircraft) are required prior to delivery of the two remaining aircraft, with the
remaining purchase price payable at delivery. As of September 30, 2000 and 1999,
the  Company  had  recorded  fixed-asset  additions  of $13.8  million and $11.8
million, respectively, in advanced payments applicable to aircraft scheduled for
future delivery, other than those aircraft described in the following paragraph.
The  Company  intends to finance the  remaining  two Boeing  757-200  deliveries
through sale/leaseback transactions accounted for as operating leases.

As further described in Note 6 to the consolidated financial statements, on June
30, 2000, the Company  concluded a purchase  agreement with the  manufacturer to
acquire 10 new Boeing 757-300s and 20 new Boeing  737-800s.  The  manufacturer's
list price under this  agreement  is $73.1  million  for each  757-300 and $52.4
million for each 737-800,  subject to escalation.  The Company's  purchase price
for each  aircraft  is subject to various  discounts.  The  deliveries  of these
aircraft are scheduled  between June 2001 and April 2003.  Advance  payments are
required for these  purchases,  and the Company has  preliminary  agreements  in
place to fund these advance deposits through  long-term debt  collateralized  by
the deposits and certain issuances of preferred stock. As of September 30, 2000,
the Company had made $34.5 million in advanced payments for these aircraft.

In  September  2000,  the  Company  issued  300  shares of  series B  redeemable
preferred  stock at a par value of  $100,000  per  share.  The $30.0  million in
proceeds  received from this transaction were used to finance aircraft  deposits
as described in the preceding  paragraph.  The holder of the preferred  stock is
entitled to  cumulative  quarterly  dividends at a rate of 5% on par value.  The
preferred  shares  are  convertible  into  shares  of Amtran  common  stock at a
conversion rate of 6,381.62 shares of common stock per share of preferred stock,
at a conversion  price of $15.67 per share of common stock.  The preferred stock
is  optionally  redeemable  by the Company  under  certain  conditions,  but the
Company  must  redeem the  preferred  stock no later than  September  20,  2015.
Optional  redemption  by the Company may occur at 103.6% of par value  beginning
September  20,  2003,  decreasing  by 0.3% per year to 100.0%  at the  mandatory
redemption  date of September 20, 2015.  There are no voting rights  attached to
these shares.

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 were placed into service throughout
2000 in conjunction  with the retirement of the current fleet of Jetstream J31s,
all of which are currently leased. As of September 30, 2000, Chicago Express had
taken delivery of all nine of these aircraft, all of which have been placed into
revenue service, and financed them through sale/leaseback transactions accounted
for as operating leases.

Between the third  quarter of 1998 and the fourth  quarter of 1999,  the Company
accepted delivery of five L-1011-500 aircraft,  which are powered by Rolls-Royce
RB211-524B4-02  engines.  Upon delivery of each aircraft,  the Company completed
certain  modifications  and improvements to the airframes and interiors in order
to qualify  them to operate in a  standard  coach-seating  configuration  of 307
seats.  Modifications  were  completed  on all  aircraft,  the last of which was
placed  into  service in the first  quarter of 2000.  The total cost of the five
aircraft,  together with spare engines and spare parts, was approximately $100.0
million.  The Company financed these aircraft  primarily through the issuance of
unsecured notes.

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  in notes  sold in 1999 were  issued as a private  placement  under Rule
144A.  The  Company  subsequently   completed  an  exchange  offer  under  which
registered notes of equal value were issued to holders of the original notes.

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

In the second  quarter of 1999,  the Company  completed  the  construction  of a
120,000 square foot Maintenance and Operations  Center  immediately  adjacent to
the Company's maintenance hangar at Indianapolis  International Airport. In June
1999, the Company  financed this facility with an $8.0 million 15-year  mortgage
loan.

In December 1999, ATA issued $17.0 million  principal amount of special facility
revenue   bonds  to  finance  the   construction   of  certain   facilities   at
Chicago-Midway  Airport.  The bonds are payable from and secured by a pledge and
assignment  of  special  facility  revenues,  including  certain  of the City of
Chicago's rights under a special facility  financing  agreement between the City
of Chicago and the Company.  Payment of the bonds is  guaranteed by the Company.
Construction  of this  facility is  currently  in progress and is expected to be
completed by the end of 2001.

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 September 30, 2000, there were no borrowings under the facility.
As of September  30,  1999,  the Company had borrowed  $31.0  million  under the
facility,  all of  which  was  repaid  on  October  1,  1999.  The  Company  had
outstanding  letters of credit  secured  under the facility of $32.9 million and
$15.5 million,  respectively,  as of September 30, 2000 and 1999. No amounts had
been drawn against letters of credit in either period.

In February  2000,  the  Company  borrowed  $11.5  million  for  operating  cash
purposes,  and in  September  2000,  the Company  borrowed an  additional  $11.5
million for operating  cash  purposes.  Each  five-year  note  reflecting  these
borrowings is collateralized by one Lockheed L-1011-500 aircraft.

In December 1995,  the Company  entered into a sale/lease  transaction  with the
City  of  Indianapolis  on  its   maintenance   facility  at  the   Indianapolis
International  Airport that  resulted in the advance of $10.0 million in cash to
the Company as secured by the  maintenance  facility.  In  September  2000,  the
Company  obtained a $10.0 million,  14-year mortgage loan, the proceeds of which
were used to repay the advance from the City of Indianapolis.

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,"  as subsequently  amended by SFAS No. 137,
"Accounting for Derivative  Instruments and Hedging Activities - Deferral of the
Effective Date of FASB Statement 133," and SFAS No. 138, "Accounting for Certain
Derivative   Instruments  and  Certain  Hedging  Activities."  These  accounting
standards are effective for all fiscal  quarters of fiscal years beginning after
June 15, 2000,  requiring that all derivatives be recognized as either assets or
liabilities  at fair  value.  The  Company  is  evaluating  the  new  accounting
standards  and will adopt them in the first  quarter of 2001.  The  Company  has
engaged in certain fuel  hedging  activities  beginning in the third  quarter of
2000, which the Company expects will be subject to the accounting and disclosure
provisions of SFAS No. 133, as amended.  The Company  cannot  currently  predict
what  impact,  if any,  adoption  of the  statement  will have on its results of
operations and financial position in future periods.

In December 1999, the Securities and Exchange Commission ("SEC") published Staff
Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB
101"). This guidance clarifies the SEC's position on certain policies of revenue
recognition.  Most of the  Company's  revenue  recognition  policies are already
consistent with SAB 101. The Company expects to complete the adoption of SAB 101
in the fourth quarter of 2000. None of the changes implemented by the Company in
response to SAB 101 has had, or is  expected to have,  a material  effect on the
results of operations or financial position of the Company.

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 from
those expected. Such factors include, but are not limited to, the following:

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

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


<PAGE>


PART II - Other Information


Item 1 - Legal Proceedings

None.

Item 2 - Changes in Securities

None.

Item 3 - Defaults Upon Senior Securities

None.

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

None.

Item 5 - Other Information

None.

Item 6 - Exhibits and Reports of Form 8-K

(a) None.
(b) None.





<PAGE>





Signatures

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


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







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




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





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