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

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 For the Period Ended March 31, 2002
                                       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 - 11,728,972 shares outstanding as of April 30,
2002





                                              AMTRAN, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEETS
                                                 (Dollars in thousands)
                                                                                        
                                                                             March 31,           December 31,
                                                                                2002                 2001
                                                                        --------------------  --------------------
                                ASSETS                                      (Unaudited)
Current assets:
     Cash and cash equivalents........................................  $           137,705   $           184,439
     Aircraft pre-delivery deposits...................................              142,764               166,574
     Receivables, net of allowance for doubtful accounts
     (2002 - $1,754; 2001 - $1,526)...................................               99,620                75,046
     Inventories, net.................................................               49,380                47,648
     Assets held for sale.............................................               15,600                18,600
     Prepaid expenses and other current assets........................               24,941                19,471
                                                                        --------------------  --------------------
Total current assets..................................................              470,010               511,778

Property and equipment:
     Flight equipment.................................................              461,682               327,541
     Facilities and ground equipment..................................              124,009               119,975
                                                                        --------------------  --------------------
                                                                                    585,691               447,516
     Accumulated depreciation.........................................             (146,702)             (132,573)
                                                                        --------------------  --------------------
                                                                                    438,989               314,943

Goodwill..............................................................               21,780                21,780
Assets held for sale..................................................               35,802                33,159
Prepaid aircraft rent.................................................               76,926                49,159
Investment in BATA....................................................               30,106                30,284
Deposits and other assets.............................................               37,219                41,859
                                                                        --------------------  --------------------
Total assets..........................................................  $         1,110,832   $         1,002,962
                                                                        ====================  ====================


                 LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
    Current maturities of long-term debt..............................  $            29,844   $             5,820
    Short-term debt...................................................              107,388               118,239
    Accounts payable..................................................               30,096                26,948
    Air traffic liabilities...........................................              115,613               100,958
    Accrued expenses..................................................              179,463               177,102
                                                                        --------------------  --------------------
Total current liabilities.............................................              462,404               429,067

Long-term debt, less current maturities...............................              440,553               373,533
Deferred income taxes.................................................               14,391                13,655
Other deferred items..................................................               67,052                62,575
                                                                        --------------------  --------------------
Total liabilities.....................................................              984,400               878,830

Redeemable preferred stock; authorized and issued 800 shares..........               80,000                80,000

Shareholders' equity:
    Preferred stock; authorized 9,999,200 shares; none issued.........                    -                     -
    Common stock, without par value; authorized 30,000,000 shares;
       issued 13,284,874 - 2002; 13,266,642 - 2001....................               62,265                61,964
    Treasury stock; 1,710,658 shares - 2002; 1,710,658 shares - 2001..              (24,768)              (24,768)
    Additional paid-in-capital........................................               11,399                11,534
    Other comprehensive loss..........................................                  (58)                 (687)
    Retained deficit..................................................               (2,406)               (3,911)
                                                                        --------------------  --------------------
Total shareholders' equity............................................               46,432                44,132
                                                                        --------------------  --------------------
Total liabilities and shareholders' equity                              $         1,110,832   $         1,002,962
                                                                        ====================  ====================

See accompanying notes.


                                       2




                                              AMTRAN, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF OPERATIONS
                                      (Dollars in thousands, except per share data)
                                                                                         
                                                                             Three Months Ended March 31,
                                                                                2002               2001
                                                                            -----------        -----------
                                                                            (Unaudited)        (Unaudited)
Operating revenues:
  Scheduled service........................................................   $208,283           $212,031
  Charter..................................................................     96,846            102,385
  Ground package...........................................................     15,246             21,631
  Other....................................................................     10,195             11,438
                                                                            -----------        -----------
Total operating revenues...................................................    330,570            347,485
                                                                            -----------        -----------

Operating expenses:
  Salaries, wages and benefits.............................................     77,987             80,972
  Fuel and oil.............................................................     47,243             69,981
  Aircraft rentals.........................................................     39,454             19,989
  Handling, landing and navigation fees....................................     27,680             23,719
  Depreciation and amortization............................................     18,690             35,498
  Crew and other employee travel...........................................     13,870             15,703
  Ground package cost......................................................     12,349             18,240
  Aircraft maintenance, materials and repairs..............................     11,420             19,386
  Other selling expenses...................................................     10,983             10,754
  Passenger service........................................................      9,767             11,751
  Advertising..............................................................      9,332              6,532
  Commissions..............................................................      9,123             10,676
  Facilities and other rentals.............................................      5,445              4,501
  Other....................................................................     27,169             22,017
                                                                            -----------        -----------
Total operating expenses...................................................    320,512            349,719
                                                                            -----------        -----------

Operating income (loss)....................................................     10,058             (2,234)

Other income (expense):
  Interest income..........................................................        689              1,731
  Interest expense.........................................................     (8,238)            (7,358)
  Other....................................................................        133                168
                                                                            -----------        -----------
Other expense..............................................................     (7,416)            (5,459)
                                                                            -----------        -----------

Income (loss) before income taxes..........................................      2,642             (7,693)
Income taxes (credits).....................................................        762             (3,309)
                                                                            -----------        -----------
Net income (loss)..........................................................      1,880             (4,384)

Preferred stock dividends..................................................       (375)              (375)
                                                                            -----------        -----------
Income (loss) available to common shareholders.............................   $  1,505           $ (4,759)
                                                                            ===========        ===========

Basic earnings per common share:
Average shares outstanding................................................. 11,562,357         11,379,667
Net income (loss) per common share.........................................   $   0.13           $  (0.42)
                                                                            ===========        ===========

Diluted earnings per common share:
Average shares outstanding................................................. 12,043,058         11,379,667
Net income (loss) per common share.........................................   $   0.12            $ (0.42)
                                                                            ===========        ===========

See accompanying notes.


                                       3




                                              AMTRAN, INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE PREFERRED STOCK, COMMON STOCK AND OTHER SHAREHOLDERS' EQUITY
                                                 (Dollars in thousands)
                                                                                                    
                                         Redeemable                               Additional       Other
                                         Preferred        Common     Treasury      Paid-in     Comprehensive  Retained
                                           Stock          Stock        Stock       Capital         Loss        Deficit        Total
                                        -----------    ---------   ----------     ----------   ------------- ---------   -----------
  Balance, December 31, 2001..........  $   80,000     $  61,964   $ (24,768)     $  11,534      $   (687)   $ (3,911)   $  124,132
                                        -----------    ---------   ----------     ----------   ------------- ---------   -----------

  Net income..........................           -             -           -              -             -       1,880         1,880

  Net gain on derivative
     instruments......................           -             -           -              -           629           -           629
                                                                                               ------------- ---------   -----------
    Total comprehensive income .......           -             -           -              -           629       1,880         2,509
                                                                                               ------------- ---------   -----------
  Preferred dividends.................           -             -           -              -             -        (375)         (375)

  Restricted stock grants.............           -            10           -              3             -           -            13

  Stock options exercised.............           -           291           -           (138)            -           -           153
                                        -----------    ---------   ----------     ----------   ------------- ---------   -----------
  Balance, March 31, 2002.............  $   80,000     $  62,265   $ (24,768)     $  11,399     $     (58)   $ (2,406)   $  126,432
                                        ===========    =========   ==========     ==========   ============= =========   ===========

  See accompanying notes.


                                       4





                                              AMTRAN, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                 (Dollars in thousands)
                                                                                    
                                                                         Three Months Ended March 31,
                                                                             2002             2001
                                                                         (Unaudited)      (Unaudited)
                                                                         -----------      -----------

Operating activities:

Net income (loss).............................................           $    1,880       $   (4,384)
Adjustments to reconcile net income (loss)
 to net cash provided by operating activities:
   Depreciation and amortization..............................               18,690           35,498
   Deferred income taxes (credits)............................                  736             (797)
   Other non-cash items.......................................                7,172           (4,684)
Changes in operating assets and liabilities:
   Receivables................................................              (24,574)          20,105
   Inventories................................................               (2,519)          (3,435)
   Prepaid expenses...........................................               (5,470)          (4,276)
   Accounts payable...........................................                3,148           17,227
   Air traffic liabilities....................................               14,655           15,883
   Accrued expenses...........................................                4,489           15,422
                                                                         -----------      -----------
  Net cash provided by operating activities                                  18,207           86,559
                                                                         -----------      -----------

Investing activities:

Aircraft pre-delivery deposits................................               21,837          (44,197)
Capital expenditures..........................................             (145,413)         (53,017)
Noncurrent prepaid aircraft rent..............................              (27,767)         (21,162)
Reductions to other assets....................................                6,373            1,513
Proceeds from sales of property and equipment.................                   84               29
                                                                         -----------      -----------
  Net cash used in investing activities                                    (144,886)        (116,834)
                                                                         -----------      -----------

Financing activities:

Preferred stock dividends.....................................                 (375)            (375)
Proceeds from sale/leaseback transactions.....................                    -              369
Proceeds from short-term debt.................................                    -           33,128
Payments on short-term debt...................................              (10,850)               -
Proceeds from long-term debt..................................              140,910                -
Payments on long-term debt....................................              (49,893)          (2,191)
Proceeds from stock options exercises.........................                  153              101
Purchase of treasury stock....................................                    -             (196)
                                                                         -----------      -----------
  Net cash provided by financing activities                                  79,945           30,836
                                                                         -----------      -----------

Increase (decrease) in cash and cash equivalents..............              (46,734)             561
Cash and cash equivalents, beginning of period................              184,439          129,137
                                                                         -----------      -----------
Cash and cash equivalents, end of period......................           $  137,705       $  129,698
                                                                         ===========      ===========


Supplemental disclosures:

Cash payments for:
   Interest...................................................           $   11,831       $   12,009
   Income taxes...............................................           $    3,016       $        2

Financing and investing activities not affecting cash:
  Accrued capitalized interest................................           $   (3,813)      $    4,047

See accompanying notes.


                                       5



                          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 accounting  principles  generally  accepted in the
     United States.

     The consolidated financial statements for the quarters ended March 31, 2002
     and 2001 reflect,  in the opinion of  management,  all  adjustments  (which
     include only normal recurring  adjustments) necessary to present fairly the
     financial position,  results of operations and cash flows for such periods.
     Results  for the three  months  ended  March 31,  2002 are not  necessarily
     indicative  of results  to be  expected  for the full  fiscal  year  ending
     December  31,  2002.  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, 2001.

2.   Continuing Effects of September 11, 2001

     On September 11, 2001, four commercial  aircraft operated by two other U.S.
     airlines  were  hijacked and  destroyed in terrorist  attacks on the United
     States.  These attacks  resulted in  significant  loss of life and property
     damage in New York City,  Washington,  D.C.  and western  Pennsylvania.  In
     response  to  these   attacks,   on  September  11  the  Federal   Aviation
     Administration  ("FAA")  temporarily  suspended all commercial  flights to,
     from and within the United States until  September 13. The Company  resumed
     limited flight operations on September 13, with the exception of flights to
     and from  Chicago-Midway  Airport,  which commenced  partial  operations on
     September 14. From September 11 to September 14, the Company  canceled over
     800 scheduled  flights.  Upon resuming its pre-attack  flight  schedule the
     week of September 17, the Company experienced significantly lower passenger
     traffic and unit revenues  than prior to the attacks.  In response to this,
     the Company reduced its flight schedule by  approximately  20%, as compared
     to the schedule operated  immediately prior to September 11, and furloughed
     approximately  1,100 employees by the middle of October. By March 31, 2002,
     the Company had  recalled  over half of the  furloughed  employees  and had
     added capacity back to its flight schedule.

     On   September   22,  2001,   President   Bush  signed  into  law  the  Air
     Transportation  Safety  and  System  Stabilization  Act  ("Act").  The  Act
     provides for,  among other  things:  (1) $5.0 billion in  compensation  for
     direct  losses  incurred  by all  U.S.  airlines  and  air  cargo  carriers
     (collectively,  "air  carriers")  as a result of the  closure by the FAA of
     U.S.  airspace  following  the  September  11  terrorist  attacks  and  for
     incremental  losses incurred by air carriers through December 31, 2001 as a
     direct  result of such  attacks;  (2)  subject to certain  conditions,  the
     availability  of up to  $10.0  billion  in U.S.  Government  guarantees  of
     certain  loans  made to air  carriers  for which  credit is not  reasonably
     available  as  determined  by  a  newly   established  Air   Transportation
     Stabilization  Board; (3) the authority of the Secretary of  Transportation
     to  reimburse  air  carriers  (which  authority  expired 180 days after the
     enactment  of the Act) for the  increase  in the  cost of  insurance,  with
     respect to a premium for coverage  ending before  October 1, 2002,  against
     loss or damage  arising out of any risk from the  operation  of an aircraft
     over the  premium in effect for a  comparable  operation  during the period
     September  4, 2001 to  September  10, 2001;  (4) at the  discretion  of the
     Secretary of  Transportation,  a $100 million limit on the liability of any
     air carrier to third parties with respect to acts of terrorism committed on
     or to such air carrier during the 180-day period following the enactment of
     the Act; (5) the  extension of the due date for the payment by eligible air
     carriers of certain excise taxes; (6) compensation to individual  claimants
     who were physically  injured or killed as a result of the terrorist attacks
     of September 11; and (7) the Secretary of Transportation to ensure that all
     communities  that had  scheduled  air  service  before  September  11, 2001
     continue to receive  adequate  air service.  In addition,  the Act provides
     that, notwithstanding any other provision of law, liability for all claims,
     whether  for   compensatory   or  punitive   damages,   arising   from  the
     terrorist-related  events of September 11 against any air carrier shall not
     be in  an  amount  greater  than  the  limits  of  the  liability  coverage
     maintained  by the air  carrier.  With  respect to the cash grants of up to
     $5.0 billion,  each qualified air carrier is entitled to receive the lesser
     of: (1) its actual direct and incremental losses incurred between September
     11, 2001 and December 31, 2001;  or (2) its  proportion of the $5.0 billion
     of total compensation available to all qualified air carriers under the Act
     allocated by August 2001 available seat miles or ton miles.

                                       6


     The  Company  believes  it is  eligible  to receive up to $74.0  million in
     connection with the Act in compensation  for direct and incremental  losses
     arising  from the  terrorist  attacks of  September  11 and the  subsequent
     decline  in demand  for air  travel,  based  upon the  Company's  estimated
     maximum  allocation  calculated  from August 2001 available seat miles.  In
     2001,  the  Company  recorded  $66.3  million  in  U.S.   Government  grant
     compensation,  which was  comprised  of (1) $57.1  million  in lost  profit
     contribution  (direct  revenues  lost,  less  variable  operating  expenses
     avoided)  from  planned  flights  not  operated  between  September  11 and
     December 31, and from flights  operated  during this time period with lower
     load  factors  and unit  revenues;  (2)  certain  special  charges of $17.8
     million,  that were deemed directly  attributable  to the attacks,  such as
     crew and passenger  travel  expenses  incurred during and shortly after the
     FAA  mandated  shut down,  additional  advertising  expenses  incurred as a
     direct result of September 11,  additional  interest  expense and letter of
     credit fees  associated  with changes to the Company's debt position due to
     September 11, and expenses  incurred  related to a proposed  transaction in
     which  Amtran  would  have been  taken  private,  which  was  substantially
     complete just prior to September 11, but was subsequently  cancelled;  less
     (3) $8.6 million in expense reductions realized as a direct result of lower
     costs incurred by the Company after the September 11 attacks. Excluded from
     the amount of grant compensation recorded by the Company were the Company's
     non-cash  write-down of the Boeing  727-200  aircraft  fleet and exit costs
     related to rent payments  scheduled to continue on certain  Boeing  727-200
     aircraft  after they are removed from  service.  As of March 31, 2002,  the
     Company had received $44.5 million in cash  compensation  under the Act and
     has a receivable recorded in the amount of $21.8 million.

     In April 2002,  the Department of  Transportation  ("DOT") issued its final
     rules and procedures for submitting an application to receive the remaining
     funds  available  under the Act. These final rules and  procedures  provide
     guidance  on what  items are  reimbursable,  but the  process  offers  each
     airline the opportunity to present its own  interpretation  of reimbursable
     items. The Company is uncertain of the DOT's ultimate determination of what
     qualifies  as  reimbursable,  and  therefore  cannot  predict the amount of
     additional  funds  that will be  received.  The final  rules  also  require
     certain  agreed upon  procedures  be  performed  on the  application  by an
     independent  certified public  accountant prior to submission.  The Company
     plans to submit their final  application,  with the accountant's  report on
     agreed upon procedures, during the second quarter of 2002.

     The  Company  has not yet  submitted  an  application  for loan  guarantees
     provided under the Act. The Company believes it meets the qualifications to
     receive such loan guarantees;  however,  the Company is not able to provide
     any estimate at this time as to the amount of loan guarantees, if any, that
     it may  request or  receive,  or for what  period of time those  guarantees
     might  remain in effect.  The  Company  has until June 28, 2002 to file its
     application.

     As a result of the September 11 attacks,  the Company's  aviation insurers,
     and other air carriers' aviation insurers,  have significantly  reduced the
     maximum amount of insurance  coverage they will underwrite for liability to
     persons  other  than  employees  or  passengers   resulting  from  acts  of
     terrorism,  war, hijacking or other similar perils (war-risk coverage).  In
     addition,   the  Company  and  other  air   carriers   are  being   charged
     significantly  higher premiums for this reduced coverage,  as well as other
     aviation insurance. Pursuant to the Act and other enabling legislation, the
     U.S.  Government  has issued  supplemental  war-risk  coverage to U.S.  air
     carriers,  including the Company,  through May 20, 2002. It is  anticipated
     that after this date a commercial product for war-risk coverage will become
     available,  but the Company may incur significant additional costs for this
     coverage.

     On November  19,  2001,  President  Bush signed into law the  Aviation  and
     Transportation  Security Act ("Aviation  Security Act").  This law provides
     for placing  substantially all aspects of civil aviation passenger security
     and screening under federal control,  to be phased in during 2002 and 2003,
     and creates a new Transportation Security Administration under the DOT. The
     cost of the  provisions  set  forth in the  Aviation  Security  Act will be
     funded by a new security fee of $2.50 per passenger enplanement, limited to
     $5 per one-way trip and $10 per round trip.  Air  carriers,  including  the
     Company,  began  collecting  the new fee on February 1, 2002.  The Aviation
     Security  Act will  also be  funded by  financial  assessments  to each air
     carrier  beginning  in the second  quarter  of 2002.  The amount of the air
     carrier  assessment  is  limited to the amount  each air  carrier  spent on
     aviation security in 2000.

                                       7


3.   Earnings per Share

     The  following  table  sets  forth the  computation  of basic  and  diluted
     earnings per share:



                                                                                     Three Months Ended March 31,
                                                                                   2002                         2001
                                                                       --------------------         --------------------
                                                                                              
Numerator:
  Net income (loss)                                                    $         1,880,000          $        (4,384,000)
  Preferred stock dividends                                                       (375,000)                    (375,000)
                                                                       --------------------         --------------------
  Income (loss) available to common shareholders                       $         1,505,000          $        (4,759,000)
                                                                       --------------------         --------------------

Denominator:
  Denominator for basic earnings per share
  - weighted average shares                                                     11,562,357                   11,379,667
  Effect of dilutive securities:
    Employee stock options                                                         480,701                            -
                                                                       --------------------         --------------------
  Dilutive potential securities                                                    480,701                            -
                                                                       --------------------         --------------------
  Denominator for diluted earnings per share
  - adjusted weighted average shares                                            12,043,058                   11,379,667
                                                                       ====================         ====================
Basic earnings (loss) per share                                        $              0.13                        (0.42)
                                                                       ====================         ====================
Diluted earnings (loss) per share                                      $              0.12                        (0.42)
                                                                       ====================         ====================


     In accordance with Financial  Accounting Standards Board Statement No. 128,
     "Earnings  per  Share,"  the  impact  of  1,914,486  shares  of  redeemable
     preferred  stock in 2002, has been excluded from the computation of diluted
     earnings  per  share  because  their  effect  would  be  antidilutive.   In
     comparison,  in 2001 the impact of 1,914,486 shares of redeemable preferred
     stock  and  399,384  employee  stock  options  has been  excluded  from the
     computation  of diluted  earnings per share  because  their effect would be
     antidilutive.

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.  ATA  Leisure  Corp.
     ("ATALC") derives its revenues from the sale of vacation  packages,  which,
     in  addition  to  air  transportation,  include  hotels  and  other  ground
     arrangements.  ATALC purchases air transportation for its vacation packages
     from ATA and other airlines.

                                       8


     Segment  financial data as of and for the quarters ended March 31, 2002 and
     2001 follows:




                                                       For the Three Months Ended March 31, 2002
                                      -----------------------------------------------------------------------
                                                                                     
                                          Airline              ATALC        Other/ Eliminations  Consolidated
                                      ---------------    --------------     --------------       ------------
                                                                    (In thousands)
Operating revenue (external)          $      287,183     $      21,262      $      22,125        $   330,570
Inter-segment revenue                          7,894               427             (8,321)                 -
Operating expenses (external)                284,474            18,212             17,826            320,512
Inter-segment expenses                         1,535             3,741             (5,276)                 -
Operating income (loss)                        9,068              (264)             1,254             10,058
Segment assets (at quarter-end)            1,255,435           180,187           (324,790)         1,110,832






                                                       For the Three Months Ended March 31, 2001
                                      -----------------------------------------------------------------------
                                                                                     
                                           Airline             ATALC        Other/ Eliminations  Consolidated
                                      ---------------    --------------     --------------       ------------
                                                                    (In thousands)
Operating revenue (external)          $      293,223     $        33,998    $        20,264      $   347,485
Inter-segment revenue                         15,639                 465            (16,104)               -
Operating expenses (external)                308,384              24,088             17,247          349,719
Inter-segment expenses                         2,582              10,255            (12,837)               -
Operating income (loss)                       (2,104)                120               (250)          (2,234)
Segment assets (at quarter-end)             1,224,340            144,420           (264,625)       1,104,135



5.   Commitments and Contingencies

     In 2000,  the Company  entered  into a purchase  agreement  with the Boeing
     Company to purchase  directly from Boeing 10 new Boeing 757-300s and 20 new
     Boeing  737-800s.  The  Boeing  737-800  aircraft  are  powered  by General
     Electric CFM56-7B27 engines, and the Boeing 757-300 aircraft are powered by
     Rolls-Royce  RB211-535  E4C  engines.  The Company also  received  purchase
     rights for an  additional  50 aircraft.  The  manufacturer's  list price is
     $73.6 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.  To fulfill its purchase  obligations,  the Company has
     arranged for each of these aircraft, including the engines, to be purchased
     by third parties that will, in turn, enter into long-term  operating leases
     with the Company.  As of March 31, 2002,  the Company had taken delivery of
     six Boeing  737-800s  and seven  Boeing  757-300s  obtained  directly  from
     Boeing.  All  remaining  aircraft to be purchased  directly from Boeing are
     scheduled  for  delivery  between  April  2002 and  August  2004.  Aircraft
     pre-delivery deposits are required for these purchases, and the Company has
     funded these deposits using operating cash and deposit finance  facilities.
     As of March 31,  2002,  the  Company  had $148.9  million  in  pre-delivery
     deposits  outstanding  for these  aircraft,  of which  $107.4  million  was
     provided by deposit finance facilities with various lenders.  Upon delivery
     of the aircraft,  pre-delivery  deposits funded with operating cash will be
     returned to the Company,  and those funded with deposit  facilities will be
     used to repay those facilities.

     In  December  2001,  the  Company  entered  into an  agreement  to exercise
     purchase  rights on two Boeing 757-300  aircraft to be delivered in May and
     June 2003.  The Company has  purchase  rights  remaining  for eight  Boeing
     757-300 aircraft and 40 Boeing 737-800 aircraft.

                                       9


     The Company has operating lease agreements in place to lease another 14 new
     Boeing 737-800s from International Lease Finance Corporation  ("ILFC").  As
     of March 31, 2002, the Company has taken  delivery of nine Boeing  737-800s
     that are being  leased  from  ILFC.  The  remaining  aircraft  under  these
     operating  lease  agreements are scheduled for delivery  between April 2002
     and May 2004.

     The Company has an agreement to acquire five additional new Boeing 737-800s
     to be  financed  by  operating  leases  with GE Capital  Aviation  Services
     ("GECAS").  As of March 31, 2002,  the Company has taken  delivery of three
     Boeing 737-800 aircraft that are being leased from GECAS. The two remaining
     aircraft are scheduled for delivery later in 2002.

     The Company has an agreement  with General  Electric to purchase four spare
     engines,  which are  scheduled  for  delivery  between  2003 and 2006.  The
     Company  also has an  agreement  with  Rolls  Royce to  purchase  two spare
     engines,  one of which was delivered in 2001, with the second scheduled for
     delivery in the second quarter of 2002.

     In March  2001,  the  Company  entered  into a  limited  liability  company
     agreement with Boeing Capital  Corporation ("BCC") to form BATA Leasing LLC
     ("BATA") a 50/50 joint venture.  Because the Company does not control BATA,
     the Company's  investment is being  accounted for under the equity  method.
     BATA will remarket the Company's fleet of Boeing 727-200 aircraft in either
     passenger or cargo  configurations.  In exchange for supplying the aircraft
     and certain  operating  services to BATA, the Company has and will continue
     to receive both cash and equity in the income or loss of BATA.  The Company
     transferred 12 Boeing 727-200 aircraft to BATA in 2001. The Company expects
     to transfer most of the remaining 12 Boeing 727-200 aircraft to BATA in the
     first half of 2002.  Also in 2001,  the  Company  entered  into  short-term
     operating  leases with BATA on nine of the 12 transferred  aircraft.  As of
     March 31, 2002,  eight of the nine leases had  terminated,  and the Company
     continued to operate one of these aircraft. The Company is subject to lease
     return  conditions  on these nine  operating  leases  upon  delivery of any
     related  aircraft  to a third  party  by  BATA.  As of March  31,  2002,  a
     third-party  lessee  or  buyer  has not  been  identified  for any of these
     aircraft.  Management  believes it is reasonably  possible that a lessee or
     buyer will be identified.  The Company  estimates that it could incur up to
     $7.0 million of expense to meet the return  conditions,  if all nine of the
     aircraft  were  leased  by BATA to third  parties.  No  liability  has been
     recorded for these return conditions.

     In June 2001, the Financial  Accounting  Standards  Board  ("FASB")  issued
     Statements   of   Financial   Accounting   Standards   No.  141,   Business
     Combinations,  and No. 142,  Goodwill and Other  Intangible  Assets,  ("FAS
     142"),  effective for fiscal years  beginning  after December 15, 2001. The
     Company's goodwill represents the excess of cost over the fair value of net
     assets acquired in several  business  acquisitions  in 1999.  Under the new
     rules,  goodwill and intangible assets deemed to have indefinite lives will
     no longer be amortized,  but will be subject to annual impairment  reviews.
     The Company  adopted FAS 142 as of January 1, 2002,  and  therefore has not
     recorded any goodwill  amortization in the first quarter of 2002.  Prior to
     2002, the Company amortized goodwill on a straight-line basis over 20 years
     in  accordance  with APB 17. The  Company  recorded  goodwill  amortization
     expense of $0.3 million in the first quarter of 2001.

     As required upon  adoption of FAS 142, the Company is currently  performing
     transitional  impairment reviews on its goodwill.  Although the Company has
     not completed these initial  impairment tests,  analysis  completed to date
     leads  management to believe it is  reasonably  possible that an impairment
     loss,  associated  with ATALC,  may be  recognized  upon  completion of the
     tests.  The Company cannot yet accurately  estimate that potential loss. As
     required  by FAS 142,  the  Company  plans  to  complete  the  transitional
     goodwill impairment test by June 30, 2002.

                                       10


     Various claims, contractual disputes and lawsuits against the Company arise
     periodically   involving   complaints   which  are  normal  and  reasonably
     foreseeable in light of the nature of the Company's business.  The majority
     of these suits are covered by insurance. In the opinion of management,  the
     resolution of these claims will not have a material  adverse  effect on the
     business, operating results or financial condition of the Company.


                                       11



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

Quarter Ended March 31, 2002, Versus Quarter Ended March 31, 2001

Overview

The Company is a leading  provider of targeted  scheduled  airline  services and
charter airline services to leisure and other value-oriented  travelers,  and to
the U.S. military. The Company, through its principal subsidiary,  ATA, has been
operating  for 29 years and is the tenth  largest U.S.  airline in terms of 2001
capacity  and  traffic.  ATA  provides  scheduled  service  through  nonstop and
connecting  flights  from the gateways of  Chicago-Midway  and  Indianapolis  to
popular  vacation  destinations  such as Hawaii,  Phoenix,  Las Vegas,  Florida,
California,  Mexico  and  the  Caribbean,  as well  as to New  York's  LaGuardia
Airport,  Philadelphia,  Denver,  Dallas-Ft.  Worth,  Washington,  D.C., Boston,
Seattle,  Minneapolis-St.  Paul, Miami and Newark. Chicago Express also provides
commuter   passenger   service   between   Chicago-Midway   and  the  cities  of
Indianapolis,  Milwaukee,  Des Moines, Dayton, Grand Rapids, Madison, South Bend
and  Springfield.   ATA  also  provides  charter  service  to  independent  tour
operators, specialty charter customers and the U.S. military.

In the quarter ended March 31, 2002, the Company  recorded  operating  income of
$10.1  million,  as  compared  to  operating  loss of $2.2  million in the first
quarter  of  2001.  Although  operating  income  improved  considerably,   total
operating  revenues for the quarter ended March 31, 2002 were $330.6 million,  a
4.9%  decline  from  the  first  quarter  of 2001.  This  decline  is  primarily
attributable to the decline in demand that the Company,  and industry,  continue
to experience in the  aftermath of the  September 11 terrorist  attacks.  As the
Company  continues  its  re-fleeting  initiative,  operating  expenses  such  as
depreciation  and amortization  expense and  maintenance,  materials and repairs
expense declined,  while aircraft rent expense  increased.  Fuel expense for the
quarter  ended March 31, 2002 was $47.2  million as compared to $70.0 million in
the first quarter of 2001. This decrease was attributable to the fuel-efficiency
of the new fleet and a reduction in fuel price per gallon.

Critical Accounting Policies

"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" discusses the Company's  consolidated  financial  statements,  which
have been prepared in accordance with accounting  principles  generally accepted
in the United States.  The  preparation of these financial  statements  requires
management to make judgments and estimates  that affect the reported  amounts of
assets,  liabilities,  revenues and expenses,  and the disclosures of contingent
assets and liabilities.  Certain significant  accounting policies applied in the
preparation of the financial  statements  require  management to make difficult,
subjective or complex judgments, and are considered critical accounting policies
by the Company.

The  Company has  identified  the  accounting  policy for fleet  impairments  as
critical. In applying FASB Financial Accounting Standard No. 121, Accounting for
the  Impairment of  Long-Lived  Assets and  Long-Lived  Assets to be Disposed of
("FAS 121"), significant subjective estimates are required to calculate expected
future  cash flows and the fair  market  values to which  assets  are  adjusted.
Although the Company also adopted FASB  Financial  Accounting  Standard No. 144,
Accounting  for the  Impairment  or Disposal of  Long-Lived  Assets ("FAS 144"),
which  superceded FAS 121 effective  January 1, 2002,  the Company  continues to
account for the fleet and related  assets that were impaired prior to January 1,
2002,  under FAS 121, as required by FAS 144.  During the first quarter of 2002,
the Company made no impairment adjustments.

The Company has  identified  the  accounting  policy for U.S.  Government  grant
reimbursements  for direct and incremental  losses associated with the terrorist
attacks of  September 11 as critical.  Due to limited  guidance  provided by the
legislation and  interpretive  rules of the DOT, the Company made subjective and
judgmental  estimates in calculating the amount of reimbursement to recognize in
2001. Due to continued  uncertainties  about the DOT rules,  the Company made no
adjustments to U.S. Government grant  reimbursement  during the first quarter of
2002.
                                       12


The Company has also identified the accounting policy for goodwill accounting as
critical.  In applying FASB Financial  Accounting Standard No. 142, Goodwill and
Other Intangible Assets, the Company  anticipates using subjective  judgments to
estimate  the future cash flow of the entities and the implied fair market value
of the goodwill.  See "Financial  Statements - Notes to  Consolidated  Financial
Statements - Note 5 - Commitments and Contingencies."

Results of Operations

For the quarter ended March 31, 2002, the Company had operating  income of $10.1
million,  as compared to an  operating  loss of $2.2  million in the  comparable
quarter of 2001; and the Company  earned a $1.5 million net income  available to
common  shareholders  in the first  quarter of 2002,  as  compared to a net loss
available to common shareholders of $4.8 million in the first quarter of 2001.

Operating  revenues  decreased  4.9% to $330.6  million in the first  quarter of
2002,  as  compared to $347.5  million in the same period of 2001.  Consolidated
revenue per  available  seat mile ("RASM")  decreased  9.1% to 7.68 cents in the
2002 first quarter, as compared to 8.45 cents in the first quarter of 2001.

Operating  expenses  decreased  8.4% to $320.5  million in the first  quarter of
2002,  as  compared  to  $349.7  million  in  the  comparable  period  of  2001.
Consolidated  operating cost per available seat mile ("CASM") decreased 12.5% to
7.44 cents in the first  quarter of 2002, as compared to 8.50 cents in the first
quarter of 2001.


                                       13


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").




                                                                  Cents per ASM
                                                          Three Months Ended March 31,
                                                            2002                 2001
                                                    ------------------------------------------
                                                                    
Consolidated operating revenues:                            7.68                 8.45

Consolidated operating expenses:
Salaries, wages and benefits                                1.81                 1.97
Fuel and oil                                                1.10                 1.70
Aircraft rentals                                            0.92                 0.49
Handling, landing and navigation fees                       0.64                 0.58
Depreciation and amortization                               0.43                 0.86
Crew and other employee travel                              0.32                 0.38
Ground package cost                                         0.29                 0.44
Aircraft maintenance, materials and repairs                 0.26                 0.47
Other selling expenses                                      0.26                 0.26
Passenger service                                           0.23                 0.29
Advertising                                                 0.22                 0.16
Commissions                                                 0.21                 0.26
Facilities and other rentals                                0.13                 0.11
Other                                                       0.62                 0.53
                                                    --------------------- --------------------
Total consolidated operating expenses                       7.44                 8.50
                                                    --------------------- --------------------

Consolidated operating income (loss)                        0.24                (0.05)
                                                    ===================== ====================

ASMs (in thousands)                                      4,306,430             4,114,255



                                       14


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




                                                Three Months Ended March 31,
                                          2002             2001            Inc (Dec)
                                     ------------------------------------------------
                                                               
Airline and Other
   Operating revenue (000s)          $   308,881      $   313,022       $     (4,141)
   RASM (cents)                             7.17             7.61              (0.44)
   Operating expenses (000s)         $   298,559      $   315,376       $    (16,817)
   CASM (cents)                             6.93             7.67              (0.74)

ATALC
   Operating revenue (000s)          $     21,689     $     34,463      $    (12,774)
   RASM (cents)                              0.51             0.84             (0.33)
   Operating expenses (000s)         $     21,953     $     34,343      $    (12,390)
   CASM (cents)                              0.51             0.83             (0.32)



                                       15


Consolidated Flight Operating and Financial Data

The following table sets forth, for the periods indicated, certain key operating
and financial data for the consolidated  flight operations of the Company.  Data
shown for "Jet"  operations  include  the  consolidated  operations  of Lockheed
L-1011,  Boeing  727-200,  Boeing 737-800,  Boeing  757-200,  and Boeing 757-300
aircraft  in all  of  the  Company's  business  units.  Data  shown  for  "Saab"
operations  include the  operations of Saab 340B  propeller  aircraft by Chicago
Express Airlines, Inc. ("Chicago Express") as the ATA Connection.




                                                               Three Months Ended March 31,
                                              ------------------------------------------------------------------
                                               2002               2001             Inc (Dec)        % Inc (Dec)
                                              ------------------------------------------------------------------
                                                                                        
Departures Jet                                   16,103             14,768               1,335             9.04
Departures Saab                                   8,317              5,584               2,733            48.94
                                              ------------------------------------------------------------------
   Total Departures (a)                          24,420             20,352               4,068            19.99
                                              ------------------------------------------------------------------

Block Hours Jet                                  47,575             45,009               2,566             5.70
Block Hours Saab                                  7,785              4,754               3,031            63.76
                                              ------------------------------------------------------------------
   Total Block Hours (b)                         55,360             49,763               5,597            11.25
                                              ------------------------------------------------------------------

RPMs Jet (000s)                               3,003,062          2,899,592             103,470             3.57
RPMs Saab (000s)                                 28,612             21,988               6,624            30.13
                                              ------------------------------------------------------------------
   Total RPMs (000s) (c)                      3,031,674          2,921,580             110,094             3.77
                                              ------------------------------------------------------------------

ASMs Jet (000s)                               4,261,827          4,083,193             178,634             4.37
ASMs Saab (000s)                                 44,603             31,062              13,541            43.59
                                              ------------------------------------------------------------------
   Total ASMs (000s) (d)                      4,306,430          4,114,255             192,175             4.67
                                              ------------------------------------------------------------------

Load Factor Jet                                   70.46%             71.01%              (0.55)           (0.77)
Load Factor Saab                                  64.15%             70.79%              (6.64)           (9.38)
                                              ------------------------------------------------------------------
   Total Load Factor (e)                          70.40%             71.01%              (0.61)           (0.86)
                                              ------------------------------------------------------------------

Passengers Enplaned Jet                       2,241,026          2,102,256             138,770             6.60
Passengers Enplaned Saab                        180,989            131,794              49,195            37.33
                                              ------------------------------------------------------------------
   Total Passengers Enplaned (f)              2,422,015          2,234,050             187,965             8.41
                                              ------------------------------------------------------------------

Revenue $ (000s)                                330,570            347,485             (16,915)           (4.87)
RASM in cents (g)                                  7.68               8.45               (0.77)           (9.11)
CASM in cents (h)                                  7.44               8.50               (1.06)          (12.47)
Yield in cents (i)                                10.90              11.89               (0.99)           (8.33)



  See footnotes (b) through (i) on page 17.

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

                                       16


(b) 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.

(c) 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.

(d) 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.

(e) 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.

(f) 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."

(g) 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).

(h) 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.

(i) 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.


                                       17


Operating Revenues

Scheduled  Service  Revenues.  The following  table sets forth,  for the periods
indicated,  certain key operating and financial  data for the scheduled  service
operations of the Company.  Data shown for "Jet" operations include the combined
operations of Lockheed L-1011, Boeing 727-200,  Boeing 737-800,  Boeing 757-200,
and  Boeing  757-300  aircraft  in  scheduled  service.  Data  shown for  "Saab"
operations  include the  operations of Saab 340B  propeller  aircraft by Chicago
Express Airlines, Inc. ("Chicago Express") as the ATA Connection.




                                                               Three Months Ended March 31,
                                              ------------------------------------------------------------------
                                               2002               2001             Inc (Dec)        % Inc (Dec)
                                              ------------------------------------------------------------------
                                                                                        
Departures Jet                                   12,769             11,581               1,188            10.26
Departures Saab                                   8,317              5,584               2,733            48.94
                                              ------------------------------------------------------------------
   Total Departures (a)                          21,086             17,165               3,921            22.84
                                              ------------------------------------------------------------------

Block Hours Jet                                  35,147             33,357               1,790             5.37
Block Hours Saab                                  7,785              4,754               3,031            63.76
                                              ------------------------------------------------------------------
   Total Block Hours (b)                         42,932             38,111               4,821            12.65
                                              ------------------------------------------------------------------

RPMs Jet (000s)                               2,154,743          2,087,614              67,129             3.22
RPMs Saab (000s)                                 28,612             21,988               6,624            30.13
                                              ------------------------------------------------------------------
   Total RPMs (000s) (c)                      2,183,355          2,109,602              73,753             3.50
                                              ------------------------------------------------------------------

ASMs Jet (000s)                               2,975,917          2,785,749             190,168             6.83
ASMs Saab (000s)                                 44,603             31,062              13,541            43.59
                                              ------------------------------------------------------------------
   Total ASMs (000s) (d)                      3,020,520          2,816,811             203,709             7.23
                                              ------------------------------------------------------------------

Load Factor Jet                                   72.41%             74.94%              (2.53)           (3.38)
Load Factor Saab                                  64.15%             70.79%              (6.64)           (9.38)
                                              ------------------------------------------------------------------
   Total Load Factor (e)                          72.28%             74.89%              (2.61)           (3.49)
                                              ------------------------------------------------------------------

Passengers Enplaned Jet                       1,791,689          1,688,386             103,303             6.12
Passengers Enplaned Saab                        180,989            131,794              49,195            37.33
                                              ------------------------------------------------------------------
   Total Passengers Enplaned (f)              1,972,678          1,820,180             152,498             8.38
                                              ------------------------------------------------------------------

Revenue $ (000s)                                208,283            212,031              (3,748)           (1.77)
RASM in cents (g)                                  6.90               7.53               (0.63)           (8.37)
Yield in cents (i)                                 9.54              10.05               (0.51)           (5.07)
Rev per segment $ (j)                            105.58             116.49              (10.91)           (9.37)



See footnotes (a) through (i) on pages 16-17.

(j) 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.

                                       18


Scheduled service revenues in the first quarter of 2002 decreased 1.7% to $208.3
million  from $212.0  million in the first  quarter of 2001.  Scheduled  service
revenues comprised 63.0% of consolidated  revenues in the first quarter of 2002,
as compared to 61.0% of  consolidated  revenues in the same period of 2001.  The
decline in scheduled service revenues between periods is primarily  attributable
to the  reduced  demand and  corresponding  lower  yields  that the  Company has
experienced since the September 11 terrorist attacks.

The Company's first quarter 2002 scheduled service at  Chicago-Midway  accounted
for approximately 70.7% of scheduled service ASMs and 86.5% of scheduled service
departures, as compared to 67.8% and 86.4%,  respectively,  in the first quarter
of 2001. In the first quarter of 2002,  the Company began nonstop  international
service to Aruba, Cancun, Grand Cayman and Guadalajara.  In the third and fourth
quarters  of  2001,  the  Company  began   operating   nonstop  flights  between
Chicago-Midway  and the cities of Newark and Miami.  The Company  has  announced
nonstop service to Charlotte,  North Carolina  beginning in the third quarter of
2002.

Chicago Express Airlines, Inc. ("Chicago Express"), a wholly owned subsidiary of
Amtran,  operates eleven 34-seat Saab 340B aircraft between  Chicago-Midway  and
the  cities of  Indianapolis,  Milwaukee,  Des  Moines,  Dayton,  Grand  Rapids,
Madison,  Springfield  and South Bend.  Chicago  Express has  announced  service
beginning in the second and third  quarters of 2002 between  Chicago-Midway  and
the cities of Toledo, Flint and Moline.

The Company  anticipates  that its  Chicago-Midway  operation  will  represent a
substantial  proportion of its scheduled  service  business  throughout 2002 and
beyond.  The Company  operated 112 peak daily jet and commuter  departures  from
Chicago-Midway  and  served  32  destinations  on a  nonstop  basis in the first
quarter of 2002, as compared to 97 peak daily jet and commuter departures and 26
nonstop destinations in the first quarter of 2001.

The Company's  anticipated  growth at  Chicago-Midway  will be  accomplished  in
conjunction  with the  construction  of new terminal and gate  facilities at the
Chicago-Midway Airport. In March 2001, the Company occupied 24 newly constructed
ticketing and passenger check-in spaces in the new terminal, an increase from 16
ticketing  and  passenger   check-in  spaces  previously   occupied.   Once  all
construction is complete in 2004, the Company expects to occupy 12 jet gates and
one  commuter  aircraft  gate at the new airport  concourses.  One of the gates,
which the Company  will occupy,  opened in October  2001.  The Company  moved to
seven  additional new gates in the first quarter of 2002, and the five remaining
gates are expected to be available  for use by the Company in 2004. In addition,
construction of a Federal  Inspection Service ("FIS") facility at Chicago-Midway
was completed in the first quarter of 2002. The opening of this facility allowed
the Company to begin nonstop  international service from Chicago-Midway in early
2002.

The Company's Hawaii service  accounted for 11.5% of scheduled  service ASMs and
2.5% of scheduled  service  departures in the first quarter of 2002, as compared
to 17.1% and 3.6%,  respectively,  in the first  quarter  of 2001.  The  Company
provided  nonstop  services in both periods  from Los  Angeles,  Phoenix and San
Francisco to both Honolulu and Maui,  with connecting  service between  Honolulu
and Maui. The Company provides these services through a marketing  alliance with
the largest  independent tour operator serving leisure  travelers to Hawaii from
the United States. The Company  distributes the remaining seats on these flights
through normal scheduled service distribution channels.

The Company's Indianapolis service accounted for 10.2% of scheduled service ASMs
and 6.8% of  scheduled  service  departures  in the first  quarter  of 2002,  as
compared to 10.9% and 7.7%, respectively,  in the first quarter of 2001. In both
quarters, the Company operated nonstop to Cancun, Ft. Lauderdale, Ft. Myers, Las
Vegas, Los Angeles,  Orlando,  St. Petersburg,  San Francisco and Sarasota.  The
Company has  announced  jet service,  beginning  in the second  quarter of 2002,
between Indianapolis and Chicago-Midway, with continuing service to Seattle. The
Company has served Indianapolis for 29 years through the Ambassadair Travel Club
and in scheduled service since 1986.

                                       19


The Company  continuously  evaluates the  profitability of its scheduled service
markets and expects to adjust its schedule and flight  frequencies  from time to
time. The Company saw scheduled  service demand increase in the first quarter of
2002, and is adding some capacity back to its scheduled  service network in 2002
as it continues to accept new aircraft  deliveries.  However, the Company cannot
predict when  year-over-year  unit revenue  growth will resume in its  scheduled
service business.

Commercial  Charter  Revenues.  The Company's  commercial  charter  revenues are
derived  principally  from  independent  tour  operators and  specialty  charter
customers.  The Company's  commercial charter product provides  full-service air
transportation to hundreds of  customer-designated  destinations  throughout the
world.  Commercial charter revenues accounted for 17.4% of consolidated revenues
in the first quarter of 2002, as compared to 18.1% in the first quarter of 2001.

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




                                                                         Three Months Ended March 31,
                                                           ------------------------------------------------------------------
                                                             2002              2001             Inc (Dec)         % Inc (Dec)
                                                           ------------------------------------------------------------------
                                                                                                      
Departures (a)                                               2,510             2,309                201               8.71
Block Hours (b)                                              8,695             7,850                845              10.76
RPMs (000s) (c)                                            632,878           576,464             56,414               9.79
ASMs (000s) (d)                                            789,801           778,772             11,029               1.42
Passengers Enplaned (f)                                    401,373           355,642             45,731              12.86
Revenue $ (000s)                                            57,369            62,980             (5,611)             (8.91)
RASM in cents (g)                                             7.26              8.09              (0.83)            (10.26)
RASM excluding fuel escalation in cents (k)                   7.26              7.60              (0.34)             (4.47)



See footnotes (a) through (g) on pages 16-17.

(k) Commercial  charter contracts  generally provide that the tour operator will
reimburse the Company for 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 increase in total commercial  charter revenues in the first quarter of 2002,
as  compared  to the first  quarter of 2001,  was due to the  addition  of a new
contract with a large  commercial  charter  customer.  Although total commercial
charter  revenues  increased,  commercial  charter RASM decreased as the Company
flew less specialty  commercial  charter trips which generally  produce a higher
RASM.

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
$44.6  million in  revenues in the first  quarter of 2002,  as compared to $45.6
million in the first quarter of 2001.

                                       20


Specialty  charter  (including  incentive travel programs) is a product which is
designed  to meet the  unique  requirements  of the  customer  and is a business
characterized  by lower frequency of operation and by greater  variation in city
pairs served than the track charter  business.  Specialty  charter includes such
diverse contracts as flying  university  alumni to football games,  transporting
political  candidates  on campaign  trips and moving NASA space  shuttle  ground
crews to alternate landing sites.  Specialty charter accounted for approximately
$4.1  million in  revenues  in the first  quarter of 2002,  as  compared to $7.2
million in the first quarter of 2001.

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




                                                                        Three Months Ended March 31,
                                                           ------------------------------------------------------------------
                                                             2002              2001             Inc (Dec)         % Inc (Dec)
                                                           ------------------------------------------------------------------
                                                                                                      
Departures (a)                                                 822               863                (41)             (4.75)
Block Hours (b)                                              3,715             3,749                (34)             (0.91)
RPMs (000s) (c)                                            214,608           230,763            (16,155)             (7.00)
ASMs (000s) (d)                                            493,666           511,026            (17,360)             (3.40)
Passengers Enplaned (f)                                     47,783            57,023             (9,240)            (16.20)
Revenue $ (000s)                                            39,477            39,405                 72               0.18
RASM in cents (g)                                             8.00              7.71               0.29               3.76
RASM excluding fuel escalation in cents (l)                   8.13              7.39               0.74              10.01



See footnotes (a) through (g) on pages 16-17.

(l) 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 the team. As part of its participation in this
teaming  arrangement,  the Company pays a commission  to the team,  which passes
that revenue on to all team members based upon their  mobilization  points.  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 all 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.

                                       21


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.  The Company earned $159.3 million in  military/government
charter revenues in the contract year ended September 30, 2001.

The  increase  in RASM for  military/government  charter  revenues  in the first
quarter  of 2002,  as  compared  to the  same  period  of 2001,  was due to rate
increases  awarded for the current contract year, based upon cost data submitted
to the U.S.  military  by the  Company and other air  carriers  providing  these
services.

Ground Package  Revenues.  The Company earns ground package revenues through the
sale of hotel,  car rental and cruise  accommodations  in  conjunction  with the
Company's air transportation  product. The Company markets these ground packages
through its ATALC subsidiary and to its Ambassadair club members.

Ambassadair Travel Club offers  tour-guide-accompanied  vacation packages to its
approximately  33,000  individual  and family  members  annually.  ATALC  offers
numerous ground accommodations to the general public in many areas of the United
States,  Mexico and the Caribbean.  These  packages are marketed  through travel
agents, as well as directly by the Company.

In the first quarter of 2002,  ground package revenues  decreased 29.6% to $15.2
million,  as compared  to $21.6  million in the first  quarter of 2001,  most of
which was  attributable to the ATALC  subsidiary.  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,  such  as  cancellation  and  service  fees,  Ambassadair  Travel  Club
membership  dues and cargo  revenue.  Other  revenues  decreased  10.5% to $10.2
million in the first  quarter of 2002, as compared to $11.4 million in the first
quarter of 2001.

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries, wages and benefits expense in the first quarter of 2002 decreased 3.7%
to $78.0 million from $81.0 million in the first quarter of 2001.

The Company's  average  equivalent  employees  declined by  approximately  10.6%
between the first quarters of 2002 and 2001. This decline reflects the continued
effect of the  furloughs  performed  shortly  after the  September  11 terrorist
attacks.  The decrease in salary  expense due to the  reduction in employees was
partially  offset by an  increase  in  medical  insurance  claims  and  worker's
compensation  costs  between  years,  as well as an increase in Chicago  Express
salary costs, resulting from the growth in the Saab 340B fleet.

                                       22


Fuel and Oil. Fuel and oil expense decreased 32.6% to $47.2 million in the first
quarter  of 2002,  as  compared  to $70.0  million  in the same  period of 2001.
Although  total  block  hours  increased  11.3%  between  quarters,  the Company
consumed  11.4% less gallons of jet fuel for flying  operations  between  years,
which resulted in a decrease in fuel expense of approximately $8.1 million. This
decrease  was  primarily  due to the  addition of the Boeing  737-800 and Boeing
757-300  aircraft to the Company's fleet  beginning in May 2001.  These aircraft
replaced certain less-fuel-efficient Boeing 727-200 and Lockheed L-1011 aircraft
subsequently  retired  from  service.

During the first quarter of 2002,  the Company's  average cost per gallon of jet
fuel  consumed  decreased  by 24.3% as  compared  to the first  quarter of 2001,
resulting in a decrease in fuel and oil expense of  approximately  $14.3 million
between periods.

The Company has entered into  several  fuel price hedge  contracts to reduce the
risk of fuel price fluctuations. The Company recorded losses of $0.4 million and
$0.8  million on these hedge  contracts  in the first  quarter of 2002 and 2001,
respectively. As of March 31, 2002, the Company had entered into swap agreements
for approximately 3.2 million gallons of heating oil for future delivery between
April 2002 and June 2002, which represented approximately 5.5% of total expected
fuel consumption in the second quarter of 2002.

Aircraft  Rentals.  Aircraft  rentals  expense  for the  first  quarter  of 2002
increased  97.5% to $39.5  million  from $20.0  million in the first  quarter of
2001. The increase was mainly  attributable  to the delivery of 18 leased Boeing
737-800 and five leased Boeing 757-300 aircraft between May 2001 and March 2002,
which  resulted in an increase in rental  expense of $19.7  million in the first
quarter of 2002,  as  compared  to the same  period of 2001.  The  Company  took
delivery of one additional  Boeing 757-200 aircraft  financed under an operating
lease in December  2001  resulting in a $1.1 million  increase in expense in the
first  quarter of 2002,  as compared to the first  quarter of 2001.  The Company
also  renegotiated  an  existing  lease on one Boeing  757-200  aircraft,  which
resulted in a decrease of $0.7 million in rental expense in the first quarter of
2002, as compared to the same period of 2001.

The Company retired  certain leased Boeing 727-200  aircraft in late 2001 due to
anticipated  decreased  demand in the  aftermath  of the  September 11 terrorist
attacks.  The Company  recognized  rent  expense for the  remainder of the lease
terms in the period in which the aircraft  were  retired.  In  addition,  during
2001,  the  Company  terminated  the leases on five Boeing  727-200s  which were
transferred to BATA Leasing LLC ("BATA").

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 it's own employees to perform ground  handling  functions,  the
resulting cost appears within salaries,  wages and benefits. Air navigation fees
are incurred when the Company's aircraft fly over certain foreign airspace.

Handling, landing and navigation fees increased by 16.9% to $27.7 million in the
first  quarter of 2002,  as  compared to $23.7  million in the first  quarter of
2001. The increase in handling,  landing and navigation  fees is mainly due to a
9.0% increase in the total number of system-wide jet departures to 16,103 in the
first quarter of 2002,  as compared to 14,768 in the first quarter of 2001.  The
increase is also  attributable  to the  increase in  commercial  charter  flying
between  years,  most of which is operated to and from  international  airports.
International  handling and landing fees are generally  more  expensive  than at
domestic U.S. airports,  and air navigation fees apply only to the international
flying.  In the first  quarter  of 2002,  the  Company  had 2,024  international
departures,  an increase of 22.2%, as compared to 1,656 international departures
in the first quarter of 2001.

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 decreased 47.3% to
$18.7  million in the first quarter of 2002, as compared to $35.5 million in the
first quarter of 2001.

                                       23


During the first nine months of 2001, the Company  depreciated the L-1011-50 and
100 fleet  assuming  a common  retirement  date of 2004.  However  in 2001,  the
Company retired three L-1011-50 aircraft from revenue service early, immediately
preceding their next heavy maintenance check. During the fourth quarter of 2001,
the Company  determined  that the  remaining  ten  L-1011-50  and 100  aircraft,
together with related rotable parts and inventory,  were impaired and classified
as held for use in  accordance  with FAS 121.  Under FAS 121,  these  assets are
recorded on the balance sheet at their  estimated  fair market value at the time
of impairment,  which is the new asset basis to be depreciated  over the assets'
estimated remaining useful lives. Due primarily to the reduced cost basis of the
remaining  ten  aircraft,  and the  retirement  of three  aircraft in 2001,  the
Company recorded $5.4 million less depreciation and amortization expense for the
L-1011-50  and 100 fleet in the first  quarter of 2002 than in the first quarter
of 2001.

Immediately  following  the  terrorist  attacks of  September  11,  the  Company
accelerated  the  planned  retirement  of its Boeing  727-200  fleet,  with most
aircraft  being retired from revenue  service by the end of 2001,  although some
aircraft are being used for charter service through May 2002. As a result, these
aircraft were determined to be impaired under FAS 121.  Boeing 727-200  aircraft
not already transferred to BATA have been classified in the accompanying balance
sheet as assets held for sale. In accordance with FAS 121,  depreciation expense
was not recorded after the fleet was deemed impaired and will not be recorded in
future  accounting  periods.  As a  result,  the  Company  did  not  record  any
depreciation  expense on the Boeing  727-200 fleet in the first quarter of 2002,
which  resulted in a $10.6 million  decrease in  depreciation  and  amortization
expense in the first quarter of 2002, as compared to the first quarter of 2001.

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 decreased $2.6
million in the first  quarter of 2002 as compared to the first  quarter of 2001.
When these early  engine  failures  can be  economically  repaired,  the related
repairs are charged to aircraft maintenance, materials and repairs expense.

Amortization   of   capitalized   engine   and   airframe   overhauls   on   the
Lockheed-L-1011-500 fleet increased $0.7 million in the first quarter of 2002 as
compared to the first quarter of 2001,  after including  amortization of related
manufacturer's  credits.  The fleet is  relatively  new to the  Company and only
began requiring overhauls in late 2000.

The  depreciation  and  amortization  expense also  increased  $1.1 in the first
quarter  of 2002 as  compared  to the first  quarter  of 2001  primarily  due to
fluctuations associated with other fleet rotable parts, owned engines,  goodwill
amortization   and  the  provision  for  inventory   obsolescence,   along  with
fluctuations in expenses  related to furniture and fixtures,  computer  hardware
and  software,  and  debt  issue  costs  between  periods,  none  of  which  are
individually significant.

Crew and Other Employee Travel.  Crew and other employee travel is primarily the
cost of air  transportation,  hotels and per diem  reimbursements to cockpit and
cabin crew members  incurred to position  crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
decreased  11.5% to $13.9  million in the first  quarter of 2002, as compared to
$15.7 million in the first quarter of 2001.  This decrease was mainly due to the
Company  benefiting  from lower  hotel rates which  became  available  after the
September 11 terrorist attacks. The average hotel cost per  full-time-equivalent
crew member  decreased  22.1% in the first  quarter of 2002,  as compared to the
same period of 2001.  The decrease  also  reflects a decline in non-crew  member
employee  travel in the first  quarter of 2002, as compared to the first quarter
of 2001, due to the Company's  cost-cutting  initiatives  implemented  after the
September 11 terrorist attacks.

                                       24


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  32.4% to $12.3  million in the first  quarter of 2002, as compared to
$18.2 million in the first quarter of 2001.  Ground  package costs vary based on
the mix of  vacation  destinations  serviced,  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.  Ground package
costs  between  years  decreased in  approximate  proportion  to the decrease in
ground package revenues.

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. It also includes the costs
incurred under hourly engine maintenance agreements the Company has entered into
on its Boeing 737-800 and Saab 340B power plants.  These agreements  provide for
the Company to pay  monthly  fees based on a  specified  rate per engine  flight
hour,  in  exchange  for  major  engine  overhauls  and  maintenance.   Aircraft
maintenance,  materials and repairs expense  decreased 41.2% to $11.4 million in
the first  quarter of 2002,  as compared to $19.4  million in the same period of
2001.

The decline in maintenance, material and repairs expense in the first quarter of
2002, as compared to the same period of 2001,  was primarily  attributable  to a
decrease in materials consumed and components repaired related to maintenance on
the  Company's  aging fleets of Lockheed  L-1011-50  and 100 and Boeing  727-200
aircraft.  During 2001, the Company placed 12 Boeing 727-200  aircraft into BATA
and retired three Lockheed L-1011-50 aircraft.  The Company expects maintenance,
materials and repairs  expense to continue to decline in future  quarters as its
older   fleets  of   aircraft   continue  to  be  replaced  by  newer  and  more
technologically advanced twin-engine aircraft with lower maintenance needs.

This decline in  maintenance,  materials and repairs was partially  offset by an
increase in return conditions expense. In the first quarter of 2001, the Company
recorded a $2.0 million  decrease in maintenance,  materials and repairs expense
due to a negotiated elimination of return condition requirements on one Lockheed
L-1011 aircraft. A similar adjustment was not made in the first quarter of 2002.

Other  Selling  Expenses.  Other  selling  expenses are  comprised  primarily of
booking fees paid to computer reservation systems ("CRS"),  credit card discount
expenses  incurred  when selling  single seats and ground  packages to customers
using credit cards for payment,  and toll-free  telephone  services  provided to
single-seat and vacation  package  customers who contact the Company directly to
book reservations. Other selling expenses increased 1.9% to $11.0 million in the
first quarter of 2002, as compared to $10.8 million in the same period of 2001.

Approximately  $0.5  million  of this  increase  in the  first  quarter  of 2002
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 annual
increase  in  segment  fee rates  charged  by CRS  systems.  This  increase  was
partially  offset by a $0.3  million  decrease in 800 service  related to both a
rate decrease and fewer calls received due to less flight  interruptions  in the
first quarter of 2002, as compared to the same period of 2001.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced  due to flight delays or cancellations.  For the first quarter of
2002 and 2001,  catering  represented  77.3% and 71.4%,  respectively,  of total
passenger service expense.

                                       25


The total cost of passenger service decreased 16.9% to $9.8 million in the first
quarter of 2002, as compared to $11.8 million in the first quarter of 2001.  The
Company  experienced a decrease of approximately  17.8% in the average unit cost
of  catering  each  passenger  between  periods  primarily  because in the first
quarter  of  2002  the  Company  provided  a less  expensive  catering  product,
discontinued meal service on certain flights and implemented  measures to reduce
catering   service   charges  for  round-trip   flights.   This  resulted  in  a
price-and-business-mix decrease of $1.5 million in the first quarter of 2002, as
compared to the same period of 2001. Total jet passengers boarded increased 6.6%
between   quarters,   resulting   in   approximately   $0.5  million  in  higher
volume-related  catering expenses between the same sets of comparative  periods.
In the first  quarter of 2002,  the Company  also  incurred  approximately  $1.0
million less expense for mishandled  baggage and passenger  inconvenience due to
flight delays and cancellations, than in the first quarter of 2001.

Advertising.  Advertising  expense  increased 43.1% to $9.3 million in the first
quarter of 2002, as compared to $6.5 million in the first  quarter of 2001.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service  sales  and  the  sale  of  air-and-ground  packages.  The  increase  in
advertising  was  primarily   attributable  to  increased  advertising  for  the
promotion of the new scheduled service  destinations  added in the first quarter
of 2002 and the  promotion  of low fares as  compared  to the  competition.  The
Company also increased  advertising in an effort to increase consumer preference
for the Company's enhanced product,  especially in its important  Chicago-Midway
hub.

Commissions. The Company incurs commissions expense in association with the sale
by travel agents of single seats on scheduled service. In addition,  the Company
incurs  commissions to secure some  commercial and  military/government  charter
business.  Commissions  expense  decreased  15.0% to $9.1  million  in the first
quarter of 2002, as compared to $10.7 million in the first quarter of 2001.

The Company  experienced a decrease in  commissions of $1.5 million in the first
quarter of 2002  attributable  to  commissions  paid to travel  agents by ATALC,
which is consistent with the decrease in related revenue. In addition, scheduled
service  commission  decreased  $0.1  million in the first  quarter of 2002,  as
compared to the first  quarter of 2001,  mainly due to an decrease in  scheduled
service revenue.

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  20.0% to $5.4  million  in the  first  quarter  of 2002,  as
compared  to $4.5  million in the first  quarter of 2001.  Growth in  facilities
costs  between  periods  was  primarily  attributable  to the  need  to  provide
facilities at airport  locations to support new scheduled  service  destinations
added  after  the  first  quarter  of 2001 and  expanded  services  at  existing
destinations,  including the new  Chicago-Midway  terminal which opened in March
2001.

Other  Operating  Expenses.  Other operating  expenses  increased 23.6% to $27.2
million in the first  quarter of 2002, as compared to $22.0 million in the first
quarter of 2001.  The Company  recorded  $5.2 million more in hull and liability
insurance  in the first  quarter of 2002,  as compared  to the first  quarter of
2001,  due to the increase in base rates and the addition of surcharges to cover
third party damages after the September 11 terrorist attacks.  In addition,  the
purchase by ATALC of charter air services from  airlines  other than the Company
was $2.0 million more in the first  quarter of 2002,  as compared with the first
quarter of 2001,  due to a decreased  utilization  of the Company's own aircraft
for ATALC charter programs.  These increases were partially offset by a decrease
in the loss on  disposal of assets.  The Company  recorded a loss on disposal of
assets of $2.0  million  related to the  retirement  of one  Lockheed  L-1011-50
aircraft in the first  quarter of 2001,  with no such loss on disposal of assets
in the first quarter of 2002.

                                       26


Interest  Income and  Expense.  Interest  expense  in the first  quarter of 2002
increased  to $8.2  million as  compared  to $7.4  million in the same period of
2001.  The Company  capitalized  $1.3 million less in interest  expense  between
periods associated with aircraft pre-delivery  deposits. A reduction in interest
expense,  all of which was capitalized,  of $1.1 million in the first quarter of
2002,  as compared to the same period of 2001,  was related to a decrease in the
borrowings  on the debt  used to fund a  portion  of the  aircraft  pre-delivery
deposits.

     The Company also  incurred  $0.6  million in interest  expense in the first
quarter of 2002 relating to two Boeing  757-300  aircraft and one Boeing 737-800
aircraft  which were  temporarily  financed with bridge debt. The Boeing 737-800
was refinanced  with an operating lease at the end of the first quarter of 2002.
The Company intends to refinance the two Boeing  757-300s with operating  leases
during the second quarter of 2002.

The Company  invested excess cash balances in short-term  government  securities
and commercial  paper and thereby earned $0.7 million in interest  income in the
first  quarter of 2002,  as compared to $1.7 million in the same period of 2001.
The  decrease  in  interest  income  between  periods is due to a decline in the
interest rate earned.

Income Tax Expense. In the first quarter of 2002 the Company recorded income tax
expense of $0.8 million  applicable  to $2.6  million in pre-tax  income for the
period,  while in the first quarter of 2001, the Company  recorded an income tax
credit of $3.3 million  applicable to $7.7 million  pre-tax loss.  The effective
tax rate applicable to the first quarter 2002 was 28.8%, as compared to 43.0% in
the same period of 2001.

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
amounts paid for crew per diem (40% in 2001 and 35% in 2002).

Liquidity and Capital Resources

Cash  Flows.  In the first  quarters  of 2002 and  2001,  net cash  provided  by
operating  activities  was $18.2 million and $86.6  million,  respectively.  The
decrease in cash provided by operating  activities between periods was primarily
due to a decrease in depreciation and amortization expense due to the retirement
and  non-cash  impairment  write-down  of certain  Boeing  727-200 and  Lockheed
L-1011-50  and 100 aircraft in 2001.  In addition,  the decrease  resulted  from
changes in operating  assets and  liabilities,  most  significantly  in accounts
receivable,  which was driven  primarily by an increase in credit card holdback.
For  additional  details  with  respect  to  credit  card  holdback  see "- Card
Agreement".

Net cash used in investing  activities  was $144.9  million and $116.8  million,
respectively,  in the first  quarters of 2002 and 2001.  Such amounts  primarily
included  capital  expenditures  totaling  $145.4  million  and  $53.0  million,
respectively,  for aircraft purchases,  engine and airframe overhauls,  airframe
improvements  and the purchase of rotable  parts.  In the first quarter of 2002,
$114.7 million of the Company's capital expenditures was for the purchase of two
Boeing 757-300 aircraft  financed through bridge debt, which the Company expects
to finance using operating  leases before the end of the second quarter of 2002.
In addition, the Company had $21.8 million of net aircraft pre-delivery deposits
returned in the first quarter of 2002 as aircraft were  delivered.  In contrast,
the Company made $44.2  million of  pre-delivery  deposit  payments in the first
quarter of 2001.

Net cash provided by financing activities was $79.9 million in the first quarter
of 2002 as compared to $30.8  million in the first quarter of 2001. In the first
quarter of 2002, the Company  borrowed  $140.9 million in temporary  bridge debt
related to the purchase of one Boeing  737-800  aircraft and two Boeing  757-300
aircraft,  of which the  Company  repaid  $37.6  million  related  to the Boeing
737-800,  which was  subsequently  financed  through an operating  lease. In the
first quarter of 2002, the Company made payments of $10.9 million related to the
financing of pre-delivery  deposits on aircraft received in the first quarter of
2002.  In the first  quarter of 2001,  the  Company  received  proceeds of $33.1
million related to the financing of pre-delivery deposits on aircraft.

                                       27


The Company presently  expects that cash generated by operations,  together with
available  borrowings  under  collateralized  credit  facilities,  the return of
pre-delivery deposits held by the manufacturer on future aircraft deliveries and
the receipt of additional U.S. Government grant compensation, will be sufficient
to fund operations  during the next twelve months.  For additional  details with
respect to the grant from the U.S. Government, see "Financial Statements - Notes
to Consolidated  Financial Statements - Note 2 - Continuing Effects of September
11, 2001."

Debt and Operating  Lease Cash Payment  Obligations.  The Company is required to
make cash  payments  in the future on debt  obligations  and  operating  leases.
Although  the Company is obligated  on a number of  long-term  operating  leases
which  are  not  recorded  on the  balance  sheet  under  accounting  principles
generally accepted in the United States ("GAAP"), the Company has no off-balance
sheet debt and,  with the  exception  of  insignificant  amounts  not  requiring
disclosure  under GAAP,  does not  guarantee  the debt of any other  party.  The
following table  summarizes the Company's  contractual  debt and operating lease
obligations at March 31, 2002, and the effect such  obligations  are expected to
have on its liquidity and cash flows in future periods.




                                                            Cash Payments Currently Scheduled
                                         -------------------------------------------------------------------------
                                             Total          2Qtr-4Qtr        2003          2005           After
                                         As of 3/31/02         2002         -2004          -2006          2006
                                         -------------      ---------     ---------     ----------     -----------
                                                                        (in thousands)
                                                                                        
Current and long-term debt               $     577,785      $ 111,941     $ 311,938     $  135,640     $    18,266

Lease obligations                            2,586,149        110,202       396,231        358,072       1,721,644
                                         -------------      ---------     ---------     ----------     -----------

Total contractual cash obligations       $   3,163,934      $ 222,143     $ 708,169     $  493,712     $ 1,739,910
                                         =============      =========     =========     ==========     ===========



In addition, the Company is committed to taking future delivery of 26 new Boeing
757-300 and Boeing 737-800 aircraft,  as well as five spare engines. The amounts
relating  to these  aircraft  and engines  are not  included  in the table.  The
Company intends to finance these aircraft and engines with operating leases.

Aircraft and Fleet  Transactions.  In 2000, the Company  entered into a purchase
agreement with the Boeing Company to purchase directly from Boeing 10 new Boeing
757-300s and 20 new Boeing 737-800s.  The Boeing 737-800 aircraft are powered by
General Electric CFM56-7B27 engines, and the Boeing 757-300 aircraft are powered
by Rolls-Royce  RB211-535 E4C engines. The Company also received purchase rights
for an additional 50 aircraft.  The  manufacturer's  list price is $73.6 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.  To
fulfill its  purchase  obligations,  the Company has  arranged for each of these
aircraft,  including the engines, to be purchased by third parties that will, in
turn, enter into long-term  operating  leases with the Company.  As of March 31,
2002,  the Company had taken  delivery of six Boeing  737-800s  and seven Boeing
757-300s obtained directly from Boeing.  All remaining  aircraft to be purchased
directly from Boeing are  scheduled  for delivery  between April 2002 and August
2004. Aircraft pre-delivery  deposits are required for these purchases,  and the
Company has funded  these  deposits  using  operating  cash and deposit  finance
facilities. As of March 31, 2002, the Company had $148.9 million in pre-delivery
deposits outstanding for these aircraft, of which $107.4 million was provided by
deposit finance facilities with various lenders.  Upon delivery of the aircraft,
pre-delivery  deposits  funded  with  operating  cash  will be  returned  to the
Company,  and those funded with deposit  facilities  will be used to repay those
facilities.

In December  2001,  the Company  entered into an agreement to exercise  purchase
rights on two Boeing 757-300  aircraft to be delivered in May and June 2003. The
Company has purchase rights  remaining for eight Boeing 757-300  aircraft and 40
Boeing 737-800 aircraft.

                                       28


The Company has  operating  lease  agreements  in place to lease  another 14 new
Boeing 737-800s from International  Lease Finance  Corporation  ("ILFC").  As of
March 31, 2002, the Company has taken delivery of nine Boeing  737-800s that are
being leased from ILFC.  The  remaining  aircraft  under these  operating  lease
agreements are scheduled for delivery between April 2002 and May 2004.

The Company has an agreement to acquire five  additional new Boeing  737-800s to
be financed by operating leases with GE Capital Aviation Services ("GECAS").  As
of March 31,  2002,  the Company  has taken  delivery  of three  Boeing  737-800
aircraft  that are being  leased  from GECAS.  The two  remaining  aircraft  are
scheduled for delivery later in 2002.

Although  the Company  typically  finances  aircraft  with  long-term  operating
leases, it has an available bridge financing facility which provides for maximum
borrowings  of $400.0  million to finance new Boeing  737-800  aircraft  and new
Boeing 757-300  aircraft.  Borrowings  under the facility bear interest,  at the
option of ATA, at LIBOR plus a margin,  which  depends on the  percentage of the
purchase price borrowed and whether the borrowing  matures 18 or 24 months after
the aircraft  delivery  date. As of March 31, 2002, the Company had financed two
new Boeing 757-300s with this facility,  resulting in total borrowings of $103.3
million.  The  Company  expects  to  permanently  finance  these  aircraft  with
operating leases during the second quarter of 2002.

The Company  has an  agreement  with  General  Electric  to purchase  four spare
engines,  which are  scheduled for delivery  between 2003 and 2006.  The Company
also has an  agreement  with Rolls Royce to purchase two spare  engines,  one of
which was  delivered  in 2001,  with the second  scheduled  for  delivery in the
second quarter of 2002.

In March 2001, the Company entered into a limited  liability  company  agreement
with Boeing  Capital  Corporation  ("BCC") to form BATA, a 50/50 joint  venture.
Because the Company does not control  BATA,  the  Company's  investment is being
accounted for under the equity method. BATA will remarket the Company's fleet of
Boeing 727-200 aircraft in either passenger or cargo configurations. In exchange
for supplying the aircraft and certain  operating  services to BATA, the Company
has and will  continue to receive  both cash and equity in the income or loss of
BATA. The Company  transferred  12 Boeing 727-200  aircraft to BATA in 2001. The
Company expects to transfer most of the remaining 12 Boeing 727-200  aircraft to
BATA in the  first  half of  2002.  Also  in  2001,  the  Company  entered  into
short-term operating leases with BATA on nine of the 12 transferred aircraft. As
of March 31,  2002,  eight of the nine  leases had  terminated,  and the Company
continued to operate one of these aircraft.

Significant  Financings.  As of December 31, 2001, the Company's  revolving bank
credit facility provided for maximum borrowings of $100.0 million,  including up
to $50.0  million for  stand-by  letters of credit.  In March 2002,  the Company
amended the credit  facility to reduce the maximum  borrowings  to $75.0 million
and modify certain financial covenants.  The amended facility matures January 2,
2003, and borrowings under the facility bear interest,  at the option of ATA, at
either  LIBOR plus a margin or the agent  bank's  prime rate.  This  facility is
currently  collateralized  by six owned Boeing 727-200  aircraft,  nine Lockheed
L-1011-50  and  L-1011-100  aircraft  and  engines,  three  Lockheed  L-1011-500
aircraft and engines, two Saab 340B aircraft, certain rotable parts and eligible
receivables.  The facility  agreement  provides  that in the event of a material
adverse occurrence, the lenders can elect not to fund any additional borrowings,
and can  require  repayment  of any  outstanding  balance  immediately.  No such
determination  was made relative to the terrorist attacks on September 11. As of
March 31, 2002, the Company had borrowings of $24.0 million against the facility
and had outstanding  letters of credit of $49.8 million secured by the facility.
As of March 31, 2002,  the various  aircraft and parts  securing the bank credit
facility had a collateralized value of $72.7 million.

                                       29


In  September  2000,  the  Company  issued  and  sold  300  shares  of  Series B
convertible redeemable preferred stock, without par value. In December 2000, the
Company  issued  and sold 500  shares of Series A  redeemable  preferred  stock,
without par value.  The proceeds  from the issuance and sale of the Series B and
the Series A preferred  stock were used for aircraft  pre-delivery  deposits and
general corporate purposes.

In December 2000, the Company  entered into three finance  facilities with Banca
Commerciale Italiana, GE Capital Aviation Services,  Inc., and Rolls-Royce plc.,
to fund pre-delivery deposits on new Boeing 757-300 and Boeing 737-800 aircraft.
These  facilities  provide  for up to $173.2  million  in  pre-delivery  deposit
funding,  and as of March 31,  2002,  the Company had  borrowed  $107.4  million
against these three facilities.  All of this debt has been classified as current
in the accompanying  balance sheets because it will be repaid through the return
of related  pre-delivery  deposits through lease financing of aircraft scheduled
for delivery within the next 12 months.  Interest on these facilities is payable
monthly.

On January 31,  February  28, and March 26,  2002,  the  Company  signed a $37.6
million,  $51.6 million and $51.7 million,  respectively,  promissory  note with
Boeing Capital Loan  Corporation for the purchase of one Boeing 737-800 aircraft
and two Boeing 757-300 aircraft. As of the March 31, 2002, the $37.6 million was
paid in full,  and the  aircraft  was financed  under an  operating  lease.  The
principal amount of the two outstanding promissory notes is due March 2003.

Card Agreement. The Company accepts charges to most major credit and debit cards
("cards") as payment from its customers.  Approximately 90% of scheduled service
and vacation package sales are purchased using these cards.

More than half of these card sales are made using  MasterCard or Visa cards. The
Company  maintains an agreement with a bank for the processing and collection of
charges to these cards. Under this agreement,  a sale is normally charged to the
purchaser's card account and is paid to the Company in cash within a few days of
the date of purchase,  although the Company may provide the  purchased  services
days, weeks or months later. In 2001, the Company processed  approximately  $535
million in MasterCard and Visa charges under its merchant processing agreement.

On September 21, 2001, the bank notified the Company that it had determined that
the  terrorist  attacks of September  11, the ensuing  grounding  of  commercial
flights by the FAA, and the  significant  uncertainty  about the level of future
air travel  entitled  the bank to retain  cash  collected  by it on credit  card
charges  until the time of  service.  If the Company  fails to perform  pre-paid
services  which  are  purchased  by a charge  to a card,  the  purchaser  may be
entitled  to  obtain a refund  which,  if not  paid by the  Company,  may be the
obligation of the bank.

The bank exercised its right to withhold  distributions  beginning shortly after
its notice to the Company.  As of December 31, 2001,  the bank had withheld $3.1
million,  and the  Company  provided a letter of credit for $20.0  million.  The
Company had classified the $3.1 million as a current receivable. As of March 31,
2002,  the bank had withheld  $13.2  million and $20.0  million was secured by a
letter of  credit.  A deposit  of 100% would  have  resulted  in the  additional
retention of $22.1  million by the bank at March 31,  2002.  The bank's right to
maintain a deposit does not terminate unless, in its reasonable  judgment and at
its sole discretion, it determines that a deposit is no longer required.

The  Company  has the  right to  terminate  its  agreement  with  the bank  upon
providing  appropriate  notice. In the event of such  termination,  the bank may
retain a deposit equal to the amount of purchased services not yet performed.

                                       30


Surety  Bonds.  The Company has  historically  provided  surety bonds to airport
authorities  and selected other parties,  to secure the Company's  obligation to
these parties.  The DOT also requires the Company to provide a surety bond or an
escrow,  to secure  potential  refund claims of charter  customers who have made
prepayments  to the  Company  for future  transportation.  One issuer  currently
provides all surety bonds issued on behalf of the Company.

Prior to the  terrorist  attacks of  September  11, the Company  had  provided a
letter  of  credit of $1.5  million  as  security  to the  issuer  for its total
estimated surety bond obligations,  which were $20.9 million at August 31, 2001.
Effective  October 5, 2001,  the issuer  required  the Company to  increase  its
letter  of credit  to 50% of its  estimated  surety  bond  liability.  Effective
January 16, 2002, the issuer  implemented a requirement for the Company's letter
of credit to secure 100% of estimated  surety bond  obligations,  which  totaled
$19.8 million. The Company's letter of credit was adjusted accordingly,  and the
Company  is  subject to future  adjustments  of its letter of credit  based upon
further revisions to the estimated liability for total surety bonds outstanding.
As of March  31,  2002,  the  letter  of credit  requirement  remained  at $19.8
million.  The  Company  has the right to  replace  the  issuer  with one or more
alternative  issuers  of surety  bonds,  although  the  Company  can  provide no
assurance  that it  will be able to  secure  more  favorable  terms  from  other
issuers.

Forward-Looking Information

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

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

o        economic conditions;
o        labor costs;
o        aviation fuel costs;
o        competitive pressures on pricing;
o        weather conditions;
o        governmental legislation and regulation;
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 file with the SEC.

                                       31


In addition, there are risk factors that relate specifically to the September 11
terrorist attacks that may cause actual results to be materially  different from
those expected. These factors include, but are not limited to, the following:

o        the adverse impact of the terrorist attacks on the economy in general;
o        the  likelihood  of a further  decline in air travel  because of the
         attacks and as a result of a reduction in the airline industry's
         operations;
o        higher costs associated with new security directives and potential new
         regulatory initiatives;
o        higher costs for insurance and the continued availability of such
         insurance;
o        the Company's ability to raise additional financing, and to refinance
         existing borrowings upon maturity;
o        declines in the value of the Company's aircraft, as these may result in
         lower collateral value and additional impairment charges;
o        the  extent of  benefits  paid to the  Company  under the Act,
         including  challenges  to and  interpretations oramendments of the Act
         or associated regulations; and
o        the impact on the Company's ability to operate as planned, including
         its ability to retain key employees.

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

                                       32


PART I - Financial Information
Item III - Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes in market risk from the information provided
in Item 7A,  Quantitative  and  Qualitative  Disclosures  About Market Risk,  of
Amtran's  Annual  Report on Form  10-K for the year  2001,  except as  discussed
below.

During the first quarter of 2002, the Company  entered into  additional  heating
oil swap agreements to further minimize the risk of jet fuel price fluctuations.
As of March 31, 2002, the Company had outstanding fuel hedge agreements totaling
3.2  million  gallons,   or  5.5%  of  the  Company's  projected  aircraft  fuel
requirements for the second quarter of 2002.

The following  table depicts the estimated  fair values the Company would pay on
March 31,  2002 had the  contracts  been  terminated  on that  date,  based on a
comparison  of the average  contract  rate to the  estimated  forward  prices of
heating oil as of March 31, 2002.




                                                                                       Estimated Fair
                                         Notional Amount      Average Contract Rate        Values
                                           (in Gallons)             per Gallon          (Pay)/Receive
                                         ------------------------------------------------------------
                                                                                
Swap Contracts - Heating Oil                3,150,000                 $0.7150            ($539,805)



In April  2002,  the Company  entered  into new fuel hedge  agreements  for 15.8
million gallons.  These agreements have maturities between one and three months,
and represent 13.1% of the Company's  projected  aircraft fuel  requirements for
the second and third quarters of 2002.

                                       33


PART II - Other Information

Item I - Legal Proceedings

None

Item II - Changes in Securities

None

Item III - Defaults Upon Senior Securities

None

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

None

Item V - Other information

None

Item VI - Exhibits and Reports on Form 8-K

Report filed on February 1, 2002,  furnishing items under Item 7. Financial
Statements and Exhibits and Item 9. Regulation FD Disclosure.

Report filed on February 22, 2002, furnishing items under Item 9. Regulation FD
Disclosure.

Report filed on March 4, 2002, furnishing items under Item 9. Regulation FD
Disclosure.


                                       34


Signatures

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


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




Date May 14, 2002                            by /s/ Kenneth K. Wolff
     ---------------------------             ---------------------------
                                             Kenneth K. Wolff
                                             Executive Vice President and
                                             Chief Financial Officer
                                             On behalf of the Registrant