<PAGE>

                                                                   EXHIBIT 99.07


                    MONTHLY CERTIFICATEHOLDERS' STATEMENT

                             First USA Bank, N.A.

                -----------------------------------------------

               FIRST USA CREDIT CARD MASTER TRUST, SERIES 1995-2

                -----------------------------------------------

                Monthly Period:                    01/01/99 to
                                                   01/31/99
                Distribution Date:                 02/16/99
                Transfer Date:                     02/12/99

Under Section 5.02 of the Pooling and Servicing Agreement dated as of September
1, 1992 (the "Pooling and Servicing Agreement") by and between First USA Bank,
N.A. (the "Bank") and The Bank of New York (Delaware), as trustee (the
"Trustee") the Bank, as Servicer, is required to prepare certain information
each month regarding current distributions to Certificateholders and the
performance of the First USA Credit Card Master Trust (the "Trust") during the
previous month. The information which is required to be prepared with respect to
the Distribution Date noted above and with respect to the performance of the
Trust during the month noted above is set forth below. Certain information is
presented on the basis of an original principal amount of $1,000 per Series
1995-2 Certificate (a "Certificate"). Certain other information is presented
based on the aggregate amount for the Trust as a whole. Capitalized terms used
in this Monthly Certificateholders' Statement have their respective meanings set
forth in the Pooling and Servicing Agreement.

A.  Information Regarding the Current Monthly Distribution
    ------------------------------------------------------

    1.  The total amount of the distribution to
        Certificateholders on the Distribution Date per
        $1,000 original certificate principal amount

                              Class A                               $4.65777777
                              Class B                                4.82222224
                              Collateral Inv. Amt.                   5.08444443
                                                          ----------------------
                              Total (weighted avg.)                 $4.71327129


    2.  The amount of the distribution set forth in
        paragraph 1 above in respect of interest on
        the Certificates, per $1,000 original certificate
        principal amount

                              Class A                               $4.65777777
                              Class B                               $4.82222224
                              Collateral Inv. Amt.                  $5.08444443
                                                          ----------------------
                              Total (weighted avg.)                 $4.71327129

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1995-2
Page 2


    3.  The amount of the distribution set forth in
        paragraph 1 above in respect of principal on the
        Certificates, per $1,000 original certificate
        principal amount

                              Class A                                     $0.00
                              Class B                                      0.00
                              Collateral Inv. Amt.                         0.00
                                                          ----------------------
                              Total                                       $0.00


B.  Information Regarding the Performance of the Trust.
    ---------------------------------------------------

    1.  Allocation of Principal Receivables.
        ------------------------------------

        The aggregate amount of Allocations of Principal
        Receivables processed during the Monthly Period
        which were allocated in respect of the
        Certificates

                              Class A                            $96,368,233.49
                              Class B                              7,548,111.55
                              Collateral Inv. Amt.                12,194,831.25
                                                          ----------------------
                              Total                             $116,111,176.29
                                                          ======================

    2.  Allocation of Finance Charge Receivables.
        -----------------------------------------

        (a)   The aggregate amount of Allocations of
              Finance Charge Receivables processed during
              the Monthly Period which were allocated in
              respect of the Certificates

                              Class A                            $11,154,291.70
                              Class B                                873,752.85
                              Collateral Inv. Amt.                 1,411,186.90
                                                          ----------------------
                              Total                              $13,439,231.45
                                                          ======================

        (b)   Principal Funding Investment Proceeds
              (to Class A)                                                  N/A
        (c)   Withdrawals from Reserve Account
              (to Class A)                                                  N/A
                                                          ----------------------
                Class A Available Funds                          $11,154,291.70
                                                          ======================

    3.  Principal Receivables/Investor Percentages
        ------------------------------------------

        (a)   The aggregate amount of Principal
              Receivables in the Trust as of the last
              day of the Monthly Period                      $33,044,708,358.70

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1995-2
Page 3

        (b)   Invested Amount as of the last day of
              the preceding month (Adjusted Class A
              Invested Amount during Accumulation
              Period)

                              Class A                           $660,000,000.00
                              Class B                             51,700,000.00
                              Collateral Inv. Amt.                83,500,000.00
                                                          ----------------------
                              Total                             $795,200,000.00

        (c)   The Floating Allocation Percentage: The
              Invested Amount set forth in paragraph
              3(b) above as a percentage of the
              aggregate amount of Principal Receivables
              as of the Record Date set forth in
              paragraph 3(a) above

                              Class A                                    1.997%
                              Class B                                    0.156%
                              Collateral Inv. Amt.                       0.253%
                                                          ----------------------
                              Total                                      2.406%

        (d)   During the Amortization Period: The
              Invested Amount as of __________ (the
              last day of the Revolving Period)

                              Class A                                       N/A
                              Class B                                       N/A
                              Collateral Inv. Amt.                          N/A
                                                          ----------------------
                              Total                                         N/A

        (e)   The Fixed/Floating Allocation Percentage:
              The Invested Amount set forth in paragraph
              3(d) above as a percentage of the aggregate
              amount of Principal Receivables set forth in
              paragraph 3(a) above

                              Class A                                       N/A
                              Class B                                       N/A
                              Collateral Inv. Amt.                          N/A
                                                          ----------------------
                              Total                                         N/A

    4.  Delinquent Balances.
        --------------------

        The aggregate amount of outstanding balances in
        the Accounts which were delinquent as of the end
        of the day on the last day of the Monthly Period

        (a)   35 - 64 days                                      $515,661,829.96
        (b)   65 - 94 days                                      $310,723,468.07
        (c)   95 - 124 days                                     $258,968,885.08
        (d)   125 - 154 days                                    $204,373,199.75
        (e)   155 - 184 days                                    $164,609,526.86
        (f)   185 or more days                                            $0.00
                                                          ----------------------
                              Total                           $1,454,336,909.72
                                                          ======================


<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1995-2
Page 4

    5.  Monthly Investor Default Amount.
        --------------------------------

        (a)   The aggregate amount of all defaulted
              Principal Receivables written off as
              uncollectible during the Collection Period
              allocable to the Invested Amount (the
              aggregate "Investor Default Amount")

                              Class A                             $3,102,249.72
                              Class B                                243,009.56
                              Collateral Inv. Amt.                   392,481.59
                                                          ----------------------
                              Total                               $3,737,740.87
                                                          ======================


    6.  Investor Charge-Offs & Reimbursements of Charge-Offs.
        -----------------------------------------------------

        (a)   The aggregate amount of Class A Investor
              Charge-Offs and the reductions in the
              Class B Invested Amount and the Collateral
              Invested Amount

                              Class A                                     $0.00
                              Class B                                      0.00
                              Collateral Inv. Amt.                         0.00
                                                          ----------------------
                              Total                                       $0.00
                                                          ======================

        (b)   The amounts set forth in paragraph 6(a)
              above, per $1,000 original certificate
              principal amount (which will have the
              effect of reducing, pro rata, the amount
              of each Certificateholder's investment)

                              Class A                                     $0.00
                              Class B                                      0.00
                              Collateral Inv. Amt.                         0.00
                                                          ----------------------
                              Total                                       $0.00
                                                          ======================

        (c)   The aggregate amount of Class A Investor
              Charge-Offs reimbursed and the reimbursement
              of reductions in the Class B Invested
              Amount and the Collateral Invested Amount

                              Class A                                     $0.00
                              Class B                                      0.00
                              Collateral Inv. Amt.                         0.00
                                                          ----------------------
                              Total                                       $0.00
                                                          ======================


<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1995-2
Page 5


        (d)   The amount set forth in paragraph 6(c)
              above, per $1,000 interest (which will
              have the effect of increasing, pro rata,
              the amount of each Certificateholder's
              investment)

                              Class A                                     $0.00
                              Class B                                      0.00
                              Collateral Inv. Amt.                         0.00
                                                          ----------------------
                              Total                                       $0.00
                                                          ======================

    7.  Investor Servicing Fee.
        -----------------------

        (a)   The amount of the Investor Monthly Servicing
              Fee payable by the Trust to the Servicer for
              the Monthly Period

                              Class A                               $825,000.00
                              Class B                                 64,625.00
                              Collateral Inv. Amt.                   104,375.00
                                                          ----------------------
                              Total                                 $994,000.00
                                                          ======================


    8.  Reallocated Principal Collections
        ---------------------------------

        The amount of Reallocated Collateral and Class B
        Principal Collections applied in respect of
        Interest Shortfalls, Investor Default Amounts or
        Investor Charge-Offs for the prior month

                              Class B                                     $0.00
                              Collateral Inv. Amt.                         0.00
                                                          ----------------------
                              Total                                       $0.00
                                                          ======================

    9.  Collateral Invested Amount
        --------------------------

        (a)   The amount of the Collateral Invested Amount
              as of the close of business on the related
              Distribution Date after giving effect to
              withdrawals, deposits and payments to
              be made in respect of the preceding month          $83,500,000.00

        (b)   The Required Collateral Invested Amount
              as of the close of business on the related
              Distribution Date after giving effect to
              withdrawals, deposits and payments to
              be made in respect of the preceding month          $83,500,000.00

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1995-2
Page 6


    10. The Pool Factor.
        ----------------

        The Pool Factor (which represents the ratio of the amount of the
        Investor Interest on the last day of the Monthly Period to the amount of
        the Investor Interest as of the Closing Date). The amount of a
        Certificateholder's pro rata share of the Investor Participation Amount
        can be determined by multiplying the original denomination of the
        holder's Certificate by the Pool Factor


                              Class A                                1.00000000
                              Class B                                1.00000000
                                                              ------------------
                              Total (weighted avg.)                  1.00000000

    11. The Portfolio Yield
        -------------------

        The Portfolio Yield for the related Monthly Period               14.64%

    12. The Base Rate
        -------------

        The Base Rate for the related Monthly Period                      7.30%


C.  Information Regarding the Principal Funding Account
    ---------------------------------------------------

    1.  Accumulation Period
        -------------------

        (a)   Accumulation Period commencement date                    01/31/02

        (b)   Accumulation Period length (months)                             1

        (c)   Accumulation Period Factor                                   8.00

        (d)   Required Accumulation Factor Number                             8

        (e)   Controlled Accumulation Amount                    $660,000,000.00

        (f)   Minimum Payment Rate (last 12 months)                      13.47%


    2.  Principal Funding Account
        -------------------------

    Beginning Balance                                                     $0.00
        Plus: Principal Collections for Related Monthly
              Period from Principal Account                                 N/A
        Plus: Interest on Principal Funding Account
              Balance for Related Monthly Period                            N/A
        Less: Withdrawals to Finance Charge Account                         N/A
        Less: Withdrawals to Distribution Account                          0.00
                                                              ------------------
    Ending Balance                                                        $0.00

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT                     Series 1995-2
Page 7


    3.  Accumulation Shortfall
        ----------------------

              The Controlled Deposit Amount for the
              previous Monthly Period                                      N/A

        Less: The amount deposited into the Principal
              Funding Account for the Previous Monthly
              Period                                                       N/A
                                                          ----------------------

              Accumulation Shortfall                                       N/A
                                                          ======================

              Aggregate Accumulation Shortfalls                            N/A
                                                          ======================

    4.  Principal Funding Investment Shortfall
        --------------------------------------

              Covered Amount                                               N/A

        Less: Principal Funding Investment Proceeds                        N/A
                                                          ----------------------

              Principal Funding Investment Shortfall                       N/A


D.  Information Regarding the Reserve Account
    -----------------------------------------

    1.  Required Reserve Account Analysis.
        ----------------------------------

        (a)   Required Reserve Account Amount percentage
              (0.5% of Class A Invested Amount or other
              amount designated by Transferor)                           0.00%

        (b)   Required Reserve Account Amount ($)                        $0.00

        (c)   Required Reserve Account Balance after
              effect of any transfers on the Related
              Transfer Date                                              $0.00

        (d)   Reserve Draw Amount transferred to the
              Finance Charge Account on the Related
              Transfer Date                                              $0.00


    2.  Reserve Account Investment Proceeds
        -----------------------------------

        Reserve Account Investment Proceeds transferred to
        the Finance Charge Account on the Related Transfer
        Date                                                               N/A

    3.  Withdrawals from the Reserve Account
        ------------------------------------

        Total Withdrawals from the Reserve Account
        transferred to the Finance Charge Account on the
        Related Transfer Date (1(d) plus 2 above)                          N/A

    4.  The Portfolio Adjusted Yield
        ----------------------------

        The Portfolio Adjusted Yield for the related Mthly
        Period                                                            6.96%

<PAGE>

MONTHLY CERTIFICATEHOLDERS' STATEMENT
Signature Page



                               First USA Bank, N.A.
                               as Servicer


                               By:     /s/ Tracie Klein
                                       ---------------------------------
                                       Tracie Klein
                                       Vice President