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

                                    FORM 10-Q

                                   (Mark One)

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


                               ATA HOLDINGS CORP.
- -------------------------------------------------------------------------------

             (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 - 11,764,753 shares  outstanding as of July 31,
2002



PART I - Financial Information
Item I - Financial Statements


                                          ATA HOLDINGS CORP. AND SUBSIDIARIES
                                              CONSOLIDATED BALANCE SHEETS
                                                 (Dollars in thousands)
                                                                              June 30,              December 31,
                                                                                2002                    2001
                                                                          -------------------  -----------------------
                                                                                         
                                ASSETS                                      (Unaudited)
Current assets:
     Cash and cash equivalents.......................................      $        153,535      $           184,439
     Aircraft pre-delivery deposits..................................               122,379                  166,574
     Receivables, net of allowance for doubtful accounts
     (2002 - $16,640; 2001 - $1,526).................................                70,178                   75,046
     Inventories, net                                                                53,665                   47,648
     Assets held for sale............................................                     -                   18,600
     Prepaid expenses and other current assets.......................                31,663                   19,471
                                                                          -------------------  -----------------------
Total current assets.................................................               431,420                  511,778

Property and equipment:
     Flight equipment................................................               344,417                  327,541
     Facilities and ground equipment.................................               128,159                  119,975
                                                                          -------------------  -----------------------
                                                                                    472,576                  447,516
     Accumulated depreciation........................................              (159,637)                (132,573)
                                                                          -------------------  -----------------------
                                                                                    312,939                  314,943

Goodwill.............................................................                21,780                   21,780
Assets held for sale.................................................                 9,052                   33,159
Prepaid aircraft rent................................................                71,085                   49,159
Investment in BATA, LLC..............................................                38,289                   30,284
Deposits and other assets............................................                40,651                   41,859
                                                                          -------------------  -----------------------
Total assets.........................................................      $        925,216      $         1,002,962
                                                                          ===================  =======================

                 LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
    Current maturities of long-term debt.............................      $         15,868      $             5,820
    Short-term debt..................................................                97,559                  118,239
    Accounts payable.................................................                36,157                   26,948
    Air traffic liabilities..........................................               108,032                  100,958
    Accrued expenses.................................................               179,803                  177,102
                                                                          -------------------  -----------------------
Total current liabilities............................................               437,419                  429,067

Long-term debt, less current maturities..............................               335,997                  373,533
Deferred income taxes................................................                10,022                   13,655
Deferred gains from sale and leaseback of aircraft...................                52,768                   45,815
Other deferred items.................................................                17,630                   16,760
                                                                          -------------------  -----------------------
Total liabilities....................................................               853,836                  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 13,476,193 - 2002; 13,266,642 - 2001...................                65,290                   61,964
    Treasury stock; 1,711,440 shares - 2002; 1,710,658 shares - 2001.               (24,778)                 (24,768)
    Additional paid-in capital.......................................                10,824                   11,534
    Other comprehensive income (loss)................................                   333                     (687)
    Retained deficit.................................................               (60,289)                  (3,911)
                                                                          -------------------  -----------------------
Total shareholders' equity (deficit).................................                (8,620)                  44,132
                                                                          -------------------  -----------------------
Total liabilities and shareholders' equity...........................      $        925,216      $         1,002,962
                                                                          ===================  =======================

See accompanying notes.


                                       2






                                                ATA HOLDINGS CORP. AND SUBSIDIARIES
                                               CONSOLIDATED STATEMENTS OF OPERATIONS
                                           (Dollars in thousands, except per share data)

                                                            Three Months Ended June 30,              Six Months Ended June 30,
                                                             2002                2001                2002                2001
                                                       --------------      --------------      --------------      --------------
                                                         (Unaudited)         (Unaudited)         (Unaudited)         (Unaudited)
                                                                                                       
Operating revenues:
  Scheduled service..............................      $     224,515       $     235,523       $     432,798       $     447,554
  Charter........................................             73,667              96,589             170,513             198,974
  Ground package.................................              9,731              14,845              24,977              36,476
  Other..........................................             10,628              11,938              20,823              23,376
                                                       --------------      --------------      --------------      --------------
Total operating revenues                                     318,541             358,895             649,111             706,380
                                                       --------------      --------------      --------------      --------------

Operating expenses:
  Salaries, wages and benefits...................             91,701              83,516             169,688             164,488
  Fuel and oil...................................             51,151              68,029              98,394             138,010
  Aircraft rentals...............................             45,033              21,406              84,487              41,395
  Handling, landing and navigation fees..........             28,450              24,940              56,130              48,659
  Depreciation and amortization..................             22,718              33,746              41,408              69,244
  Aircraft maintenance, materials and repairs....             14,660              15,974              26,080              35,360
  Crew and other employee travel.................             13,578              15,903              27,448              31,606
  Other selling expenses.........................             11,376              11,193              22,359              21,947
  Advertising....................................             11,296               6,973              20,628              13,505
  Passenger service..............................              9,531              11,360              19,298              23,111
  Ground package cost............................              7,726              12,044              20,075              30,284
  Facilities and other rentals...................              5,753               4,822              11,198               9,323
  Commissions....................................              5,002              10,137              14,125              20,813
  Impairment loss................................             14,812                   -              14,812                   -
  U.S. Government grant..........................             15,210                   -              15,210                   -
  Other..........................................             29,837              22,293              57,006              44,310
                                                       --------------      --------------      --------------      --------------
Total operating expenses.........................            377,834             342,336             698,346             692,055
                                                       --------------      --------------      --------------      --------------
Operating income (loss)..........................            (59,293)             16,559             (49,235)             14,325

Other income (expense):
  Interest income................................                823               1,359               1,512               3,090
  Interest expense...............................            (10,012)             (6,951)            (18,250)            (14,309)
  Other..........................................               (501)               (236)               (368)                (68)
                                                       --------------      --------------      --------------      --------------
Other expense....................................             (9,690)             (5,828)            (17,106)            (11,287)
                                                       --------------      --------------      --------------      --------------

Income (loss) before income taxes................            (68,983)             10,731             (66,341)              3,038
Income taxes (credits)...........................            (13,585)              4,200             (12,823)                891
                                                       --------------      --------------      --------------      --------------
Net income (loss)................................            (55,398)              6,531             (53,518)              2,147

Preferred stock dividends........................             (2,485)             (2,333)             (2,860)             (2,708)
                                                       --------------      --------------      --------------      --------------
Income (loss) available to common shareholders...      $     (57,883)      $       4,198       $     (56,378)      $        (561)
                                                       ==============      ==============      ==============      ==============

Basic earnings per common share:
Average shares outstanding.......................         11,752,957          11,427,076          11,658,184          11,403,503
Net income (loss) per share......................      $       (4.92)      $        0.37       $       (4.84)      $       (0.05)
                                                       ==============      ==============      ==============      ==============

Diluted earnings per common share:
Average shares outstanding.......................         11,752,957          13,961,609          11,658,184          11,403,503
Net income (loss) per share......................      $       (4.92)      $        0.33       $       (4.84)      $       (0.05)
                                                       ==============      ==============      ==============      ==============

See accompanying notes.


                                       3






                                                ATA HOLDINGS CORP. 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       Income (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 stock 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
                             =============== ============= ============ =============== ================= ============ ============

  Net loss..................              -             -             -              -                  -     (55,398)     (55,398)

  Net gain on derivative
   instruments..............              -             -             -              -               391            -          391
                                                                                        ------------------ ------------ -----------

   Total comprehensive
     income.................              -             -             -              -               391      (55,398)     (55,007)
                                                                                        ------------------ ------------ -----------

  Preferred stock dividends.              -             -             -              -                 -       (2,485)      (2,485)

  Payment of liability
   with stock...............              -         2,445             -           (295)                -            -        2,150

  Restricted stock grants...              -             3          (10)              1                 -            -           (6)

  Stock options exercised...              -           577             -           (281)                -            -          296
                             --------------- ------------- ------------ --------------- ----------------- ------------ ------------
Balance, June 30, 2002......   $     80,000    $   65,290    $ (24,778)    $    10,824    $          333    $ (60,289)   $  71,380
                             =============== ============= ============ =============== ================= ============ ============

See accompanying notes.


                                       4





                                  ATA HOLDINGS CORP. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        (Dollars in thousands)

                                                                        Six Months Ended June 30,
                                                                         2002               2001
                                                                    --------------     --------------
                                                                      (Unaudited)        (Unaudited)
                                                                                 
Operating activities:

Net income (loss)..........................................          $    (53,518)      $      2,147
Adjustments to reconcile net income (loss)
 to net cash provided by operating activities:
  Depreciation and amortization............................                41,408             69,244
  Impairment loss..........................................                14,812                  -
  Deferred income taxes (credits)..........................                (3,633)               372
  Other non-cash items.....................................                17,502             (5,921)
Changes in operating assets and liabilities:
  U.S. Government grant receivable.........................                15,210                  -
  Other receivables........................................               (10,342)            25,619
  Inventories..............................................                (7,653)           (11,329)
  Prepaid expenses.........................................               (12,192)             1,966
  Accounts payable.........................................                 9,209             23,288
  Air traffic liabilities..................................                 7,074                263
  Accrued expenses.........................................                 1,363              4,413
                                                                    --------------     --------------
  Net cash provided by operating activities                                19,240            110,062
                                                                    --------------     --------------

Investing activities:

Aircraft pre-delivery deposits.............................                43,898            (70,873)
Capital expenditures.......................................               (43,283)           (93,243)
Noncurrent prepaid aircraft rent...........................               (21,926)           (17,712)
Investment in BATA, LLC....................................                18,632             18,043
Reductions to other assets.................................                    96                319
Proceeds from sales of property and equipment..............                   286                 32
                                                                    --------------     --------------
  Net cash used in investing activities                                    (2,297)          (163,434)
                                                                    --------------     --------------

Financing activities:

Preferred stock dividends..................................                (2,860)            (2,708)
Proceeds from sale/leaseback transactions..................                 2,794                369
Proceeds from short-term debt..............................                     -             55,140
Payments on short-term debt................................               (20,680)            (3,773)
Proceeds from long-term debt...............................               194,491                  -
Payments on long-term debt.................................              (222,031)            (2,497)
Proceeds from stock options exercises......................                   449                868
Purchase of treasury stock.................................                   (10)              (204)
                                                                    --------------     --------------
  Net cash provided by (used in) financing activities                     (47,847)            47,195
                                                                    --------------     --------------

Decrease in cash and cash equivalents......................               (30,904)            (6,177)
Cash and cash equivalents, beginning of period.............               184,439            129,137
                                                                    --------------     --------------
Cash and cash equivalents, end of period                             $    153,535       $    122,960
                                                                    ==============     ==============

Supplemental disclosures:

Cash payments for:
  Interest.................................................          $     22,148       $     21,431
  Income taxes (refunds)...................................          $      3,132       $     (5,470)

Financing and investing activities not affecting cash:
  Accrued capitalized interest                                       $     (6,239)      $      7,994

See accompanying notes.


                                       5






                       ATA HOLDINGS CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Basis of Presentation

     The accompanying  consolidated  financial statements of ATA Holdings Corp.,
     formerly 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 June 30, 2002
     and 2001 reflect, in the opinion of management,  all adjustments  necessary
     to present  fairly the financial  position,  results of operations and cash
     flows for such periods.  Results for the six months ended June 30, 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. Upon  resuming its
     pre-attack schedule, 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 June 30, 2002,
     the Company had recalled approximately 800 of the furloughed employees, and
     during  the  second  quarter of 2002 it  operated  a flight  schedule  with
     approximately the same capacity as the second quarter of 2001.

     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  ("ATSB");  (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 the Company 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. In 2001, the Company received
     $44.5 million in cash compensation  under the Act and recorded a receivable
     in the amount of $21.8 million for the remaining portion.

     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
     general  guidance on what items are  reimbursable,  but the process  offers
     each airline the  opportunity  to present its own arguments  concerning the
     reimbursement  due for special items.  The final rules also require certain
     agreed upon procedures to be performed on the application by an independent
     certified public accountant prior to submission.  The Company submitted its
     final application,  with the accountant's report on agreed upon procedures,
     during the second quarter of 2002. Based upon ongoing  discussions with the
     DOT concerning the Company's application, the Company has determined that a
     portion of the  receivable  recorded in 2001 may not be collected  when the
     DOT provides its final decision on that application.  The Company therefore
     recorded a reserve of $15.2 million against the receivable of $21.8 million
     in the  second  quarter  of  2002.  The  reserve  recorded  by the  Company
     represents  its best  current  estimate of the amount of  receivable  to be
     collected,  but since a final decision by the DOT is still  pending,  it is
     possible  that the amount  collected  will be  greater  or lesser  than the
     amount recorded by the Company as of June 30, 2002.

     During the second quarter of 2002, the Company  submitted an application to
     the ATSB for a $165.0 million secured loan, of which 90%, or $148.5 million
     would be guaranteed by the Federal Government,  as provided by the Act. The
     Company  believes it meets the  qualifications  to receive such a loan. See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations - Liquidity and Capital Resources" for further information.

     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 August 17, 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.


                                       7



3.     Earnings per Share

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





                                                                                Three Months Ended June 30,
                                                                          2002                               2001
                                                                   ------------------                  -----------------
                                                                                                 
Numerator:
   Net income (loss)                                               $     (55,398,000)                  $      6,531,000
   Preferred stock dividends                                              (2,485,000)                        (2,333,000)
                                                                   ------------------                  -----------------
   Income (loss) available to common
   shareholders                                                    $     (57,883,000)                  $      4,198,000
                                                                   ------------------                  -----------------
Effect of dilutive securities:
   Convertible redeemable preferred stock                                          -                            375,000
                                                                   ------------------                  -----------------
Numerator for diluted earnings per share                           $     (57,883,000)                  $      4,573,000
                                                                   ==================                  =================

Denominator:
   Denominator for basic earnings per share
   - weighted average shares                                              11,752,957                         11,427,076
   Effect of dilutive securities:
     Employee stock options                                                        -                            620,047
     Convertible redeemable preferred stock                                        -                          1,914,486
                                                                   ------------------                  -----------------

   Dilutive potential securities                                                   -                          2,534,533
                                                                   ------------------                  -----------------
   Denominator for diluted earnings per share
    - adjusted weighted average shares                                    11,752,957                         13,961,609
                                                                   ==================                  =================

Basic earnings (loss) per share                                    $           (4.92)                  $           0.37
                                                                   ==================                  =================
Diluted earnings (loss) per share                                  $           (4.92)                  $           0.33
                                                                   ==================                  =================



                                       8







                                                                                 Six Months Ended June 30,
                                                                          2002                               2001
                                                                   ------------------                  -----------------
                                                                                                 
Numerator:
    Net income (loss)                                              $     (53,518,000)                  $      2,147,000
    Preferred stock dividends                                             (2,860,000)                        (2,708,000)
                                                                   ------------------                  -----------------
    Loss available to common
    shareholders                                                   $     (56,378,000)                          (561,000)
                                                                   ------------------                  -----------------
 Effect of dilutive securities:
    Convertible redeemable preferred stock                                         -                                  -
                                                                   ------------------                  -----------------
 Numerator for diluted earnings per share                          $     (56,378,000)                  $       (561,000)
                                                                   ==================                  =================

 Denominator:
    Denominator for basic earnings per share
    - weighted average shares                                             11,658,184                         11,403,503
    Effect of dilutive securities:
      Employee stock options                                                       -                                  -
      Convertible redeemable preferred stock                                       -                                  -
                                                                   ------------------                  -----------------
    Dilutive potential securities                                                  -                                  -
                                                                   ------------------                  -----------------
    Denominator for diluted earnings per share
     - adjusted weighted average shares                                   11,658,184                         11,403,503
                                                                   ==================                  =================

Basic earnings (loss) per share                                    $           (4.84)                  $          (0.05)
                                                                   ==================                  =================
Diluted earnings (loss) per share                                  $           (4.84)                  $          (0.05)
                                                                   ==================                  =================



     In accordance with Financial  Accounting Standards Board ("FASB") Statement
     No. 128, "Earnings per Share," the impact of 1,914,486 shares of redeemable
     preferred stock in the three months and six months ended June 30, 2002, has
     been excluded from the  computation  of diluted  earnings per share because
     their effect would be antidilutive.  In addition, the impact of 385,780 and
     436,013  employee stock options,  respectively,  has been excluded from the
     computation  of diluted  earnings  per share for the same  periods  because
     their effect would be antidilutive.  In comparison, in the six months ended
     June 30, 2001 the impact of 1,914,486 shares of redeemable  preferred stock
     and 515,662  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.

                                       9


     Segment  financial  data as of and for the three and six months  ended June
     30, 2002 and 2001 follows:





                                                       For the Three Months Ended June 30, 2002
                                      --------------------------------------------------------------------------
                                                                                   Other/
                                           Airline             ATALC            Eliminations     Consolidated
                                      ---------------   ----------------    -----------------   ----------------
                                                                    (In thousands)
                                                                                     
Operating revenue (external)          $      286,248     $        11,143     $        21,150     $      318,541
Inter-segment revenue                          5,815                 305              (6,120)                 -
Operating expenses (external)                349,106               9,392              19,336            377,834
Inter-segment expenses                         1,544               2,564              (4,108)                 -
Operating income (loss)                      (58,587)               (508)               (198)           (59,293)
Segment assets (at quarter-end)            1,086,857             181,149            (342,790)           925,216






                                                       For the Three Months Ended June 30, 2001
                                      --------------------------------------------------------------------------
                                                                                   Other/
                                           Airline             ATALC            Eliminations     Consolidated
                                      ---------------   ----------------    -----------------   ----------------
                                                                    (In thousands)
                                                                                     
Operating revenue (external)          $      320,089     $        20,572     $        18,234     $      358,895
Inter-segment revenue                          8,794                 525              (9,319)                 -
Operating expenses (external)                309,989              15,675              16,672            342,336
Inter-segment expenses                         1,873               5,370              (7,243)                 -
Operating income (loss)                       17,021                  52                (514)            16,559
Segment assets (at quarter-end)            1,250,273             221,708            (365,512)         1,106,469






                                                        For the Six Months Ended June 30, 2002
                                      --------------------------------------------------------------------------
                                                                                   Other/
                                           Airline             ATALC            Eliminations     Consolidated
                                      ---------------   ----------------    -----------------   ----------------
                                                                    (In thousands)
                                                                                     
Operating revenue (external)          $      573,431     $        32,405     $        43,275     $      649,111
Inter-segment revenue                         13,709                 732             (14,441)                 -
Operating expenses (external)                633,580              27,604              37,162            698,346
Inter-segment expenses                         3,079               6,305              (9,384)                 -
Operating income (loss)                      (49,519)               (772)              1,056            (49,235)
Segment assets (at quarter-end)            1,086,857             181,149            (342,790)           925,216



                                       10





                                                        For the Six Months Ended June 30, 2001
                                      --------------------------------------------------------------------------
                                                                                   Other/
                                           Airline             ATALC            Eliminations     Consolidated
                                      ---------------   ----------------    -----------------   ----------------
                                                                    (In thousands)
                                                                                     
Operating revenue (external)          $      613,312     $        54,570    $         38,498      $     706,380
Inter-segment revenue                         24,433                 990             (25,423)                 -
Operating expenses (external)                618,373              39,763              33,919            692,055
Inter-segment expenses                         4,455              15,625             (20,080)                 -
Operating income (loss)                       14,917                 172                (764)            14,325
Segment assets (at quarter-end)            1,250,273             221,708            (365,512)         1,106,469



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 June 30, 2002,  the Company had taken  delivery of
     eight Boeing  737-800s and eight Boeing  757-300s  obtained  directly  from
     Boeing.  All  remaining  aircraft to be purchased  directly from Boeing are
     scheduled  for  delivery  between  August  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 June 30,  2002,  the  Company  had  $126.8  million  in  pre-delivery
     deposits  outstanding  for  these  aircraft,  of which  $97.6  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  currently has purchase  rights  remaining for eight
     Boeing 757-300 aircraft and 40 Boeing 737-800 aircraft.

     The Company has operating lease  agreements in place to lease 14 new Boeing
     737-800s from International Lease Finance Corporation  ("ILFC"). As of June
     30, 2002,  the Company had taken  delivery of 12 Boeing  737-800s  that are
     being leased from ILFC.  The remaining two aircraft  under these  operating
     lease agreements are scheduled for delivery in June 2003 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 June 30,  2002,  the Company  had taken  delivery of four
     Boeing 737-800 aircraft that are being leased from GECAS. The one remaining
     aircraft was delivered in July 2002.

     The Company has an agreement  with General  Electric to purchase four spare
     engines, which are scheduled for delivery between 2003 and 2006.

     In May  2002,  the  Company  entered  into an  agreement  with AMR  Leasing
     Corporation  to lease six Saab 340B  aircraft with an option to lease up to
     10 additional aircraft. As of June 30, 2002, the Company had taken delivery
     of the first four of these Saab 340B  aircraft.  The remaining two aircraft
     are scheduled for delivery in the third quarter of 2002.

                                       11


     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 is expected to 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.  Also in
     2001, the Company  entered into  short-term  operating  leases with BATA on
     nine of the 12 transferred  aircraft.  As of June 30, 2002, all of the nine
     leases had terminated. The Company is subject to lease return conditions on
     these nine  operating  leases upon  delivery of any of these  aircraft to a
     third party by BATA. As of June 30, 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 sold or leased by BATA
     to  third  parties.  No  liability  has  been  recorded  for  these  return
     conditions.

     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.

6.   New Accounting Pronouncements

     In June 2001, the 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 from several business  acquisitions  completed
     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 six
     months  of  2002.  Prior to  2002,  the  Company  amortized  goodwill  on a
     straight-line basis over 20 years in accordance with Accounting  Principles
     Board Opinion 17. The Company  recorded  goodwill  amortization  expense of
     $0.3  million and $0.6  million,  respectively,  in the three and six month
     periods ended June 30, 2001.

     As required  upon  adoption of FAS 142, as of June 30, 2002 the Company had
     completed  transitional  impairment  reviews on its  goodwill.  The Company
     determined  that  no  impairment  adjustment  was  required  for any of its
     goodwill.  In accordance with FAS 142, the Company will continue to perform
     annual goodwill impairment reviews.

7.   Subsequent Events

     On July 1, 2002, the Company outsourced the management operations of two of
     its ATALC brands, ATA Vacations and Travel Charter  International  ("TCI"),
     to Milwaukee-based  The Mark Travel Corporation  ("MTC").  MTC will create,
     advertise,  take  reservations  and deliver  these ATALC  brands.  MTC will
     receive revenue from the ground package sales, and the Company will receive
     a royalty  fee from  MTC.  As a result of the  outsourcing  agreement,  the
     Company  has  reduced  marketing,  product  development,  reservations  and
     administrative  staff at the  ATALC  headquarters  in Troy,  Michigan.  The
     Company  anticipates closing those offices by the end of the third quarter.
     Other ATALC  products,  including Key Tours' Canadian Rail programs and Key
     Tours' Las Vegas ground  operations,  will not be  outsourced,  but will be
     operated out of ATALC's Windsor office. Staffing at the Windsor call center
     has also been  reduced to reflect the  outsourcing  of the ATA Vacation and
     TCI brands.

                                       12


     On July 16, 2002, the Company's cockpit crewmembers, who are represented by
     the Air Line Pilots  Association  ("ALPA"),  ratified an amended collective
     bargaining agreement for which tentative agreement had been reached on June
     18,  2002.  The  amended  agreement  became  effective  July 1,  2002.  The
     agreement came after more than 25 months of negotiations including mediated
     talks  under the  auspices  of the  National  Mediation  Board.  Of the 823
     crewmembers eligible to vote, 95 % participated with 80.2 % casting ballots
     in favor of the amended agreement.

     On August 5, 2002, the Company  announced the resignation of John P. Tague,
     who had held the role of  President  and  Chief  Executive  Officer  of the
     Company. In addition, the Company announced that, effective immediately, J.
     George Mikelsons, the Company's chairman and founder, would assume the role
     of President and Chief Executive Officer.


                                       13

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

Quarter and Six Months Ended June 30, 2002,  Versus Quarter and Six Months Ended
June 30, 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, American Trans
Air, Inc. ("ATA"), has been operating for 29 years and is the tenth largest U.S.
airline in terms of 2001  capacity  and  traffic.  ATA  provides  jet  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,  and  Newark.  The
Company's commuter subsidiary Chicago Express Airlines, Inc. ("Chicago Express")
also provides commuter  scheduled service between  Chicago-Midway and the cities
of Indianapolis,  Milwaukee,  Des Moines,  Dayton, Grand Rapids,  Madison, South
Bend,  Springfield,  Moline,  and Toledo.  ATA also provides  charter service to
independent tour operators, specialty charter customers and the U.S. military.

In the  quarter and six months  ended June 30,  2002,  the  Company  recorded an
operating loss of $59.3 million and $49.2 million,  respectively, as compared to
operating income of $16.6 million and $14.3 million in the same periods of 2001.
Consolidated yield declined by 11.8% and 10.1%, respectively, in the quarter and
six months ended June 30, 2002,  as compared to the same periods of 2001,  while
consolidated load factors declined only slightly between years. Weak pricing was
evident in both the scheduled  service and commercial  charter business units in
2002,  and reflects the continuing  impacts of severely  reduced demand for both
business and leisure air travel subsequent to the terrorist attacks of September
11, 2001.  The Company also believes that  consumer  confidence  continues to be
eroded by an unsettled  economic climate in the United States,  which has placed
further  pressure on airline fares,  given a relatively  unchanged seat capacity
between years in the Company's  markets,  particularly in the Company's hub city
of Chicago.  The Company expects continued  weakness in unit revenue  throughout
the remainder of 2002, and is particularly concerned about further yield erosion
that likely will occur  during the  traditionally  weak  fourth  quarter  travel
period.

The Company's  unit costs  remained  among the lowest of major airlines in 2002.
Consolidated  CASM was 8.89 cents and 8.16 cents,  respectively,  in the quarter
and six months  ended June 30,  2002,  as compared to 8.16 cents and 8.33 cents,
respectively,  in the comparable periods of 2001. Included in the second quarter
and six months  ended June 30, 2002  operating  expenses  were  several  special
non-cash charges,  including:  (1) an unfavorable  adjustment to U.S. government
grant revenues of $15.2 million;  (2) an additional charge for impairment of the
Company's  Boeing  727-200  fleet of  $14.8  million;  and (3) a charge  of $8.4
million to record a signing bonus  relating to  recently-ratified  amendments to
the cockpit crew  collective  bargaining  agreement.  After  adjusting for these
special items,  consolidated  CASM was 7.99 cents and 7.71 cents,  respectively,
for the quarter and six months  ended June 30, 2002.  The Company is  continuing
its efforts to further  reduce its  operating  costs in the second half of 2002,
and also expects to continue to realize  operating cost savings from the ongoing
deliveries of its new fleet of Boeing 737-800 and Boeing 757-300  aircraft,  and
ongoing retirements of Lockheed L-1011 aircraft.  The Company had retired all of
its Boeing 727-200 aircraft by June 30, 2002.

The Company, however, does not expect that it will be able to fully mitigate the
effects on its results of  operations  of weak  revenues,  through  cost savings
initiatives. Consequently, the Company expects to incur operating and net losses
for the full year 2002,  with  individual  losses expected in both the third and
fourth quarters.

                                       14


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  following  areas as critical
accounting policies.

Goodwill  Accounting.  In June 2001,  the FASB issued new  accounting  standards
pertaining to goodwill in FAS 142,  effective for fiscal years  beginning  after
December 15, 2001. Under FAS 142,  goodwill and intangible assets deemed to have
indefinite  lives  will no longer be  amortized,  but will be  subject to annual
impairment  reviews.  The Company's goodwill is related to its ATALC, ATA Cargo,
Inc. ("ATA Cargo") and Chicago Express subsidiaries acquired in 1999.

FAS 142  requires  companies  to  perform  transitional  impairment  reviews  of
goodwill as of the date of adoption of the statement, which was January 1, 2002.
The transitional  goodwill  impairment test was required to be completed by June
30, 2002, based upon the carrying values and estimated fair values as of January
1,  2002.  This test is a two-step  process.  Step one  compares  the fair value
(determined  through market quotes or the present value of estimated future cash
flows) of a reporting unit with its carrying  amount  (assets less  liabilities,
including  goodwill.) If the estimated  fair value exceeds the carrying  amount,
goodwill of the reporting unit is considered  not impaired,  and step two of the
impairment  test is not  necessary.  If the carrying  amount of a reporting unit
exceeds its  estimated  fair value,  the second step of the goodwill  impairment
test is then  performed,  which compares the implied fair value of the reporting
unit's goodwill  (determined in accordance with purchase  accounting),  with the
carrying amount of the reporting unit's goodwill.  If the carrying amount of the
reporting  unit's  goodwill  exceeds the implied fair value of the goodwill,  an
impairment  loss  is  recognized  in an  amount  equal  to  that  excess.  If an
impairment  loss is  recognized,  the adjusted  carrying  amount of the goodwill
becomes the new accounting basis for future impairment tests.

The fair market values of all of the Company's  reporting  units were  estimated
using  discounted  future  cash  flows,  since  market  quotes  were not readily
available.  For Chicago Express and ATA Cargo,  future cash flows were estimated
based on historical performance.  In both cases, the estimated fair market value
was  higher  than  the  carrying  amount  of the  reporting  unit,  and  thus no
impairment was indicated.

The fair market  value of ATALC was  estimated  based on  projected  future cash
flows from the Key Tours and Key Tours Las Vegas  brands,  estimated  cash flows
from  royalties  under  the new  management  services  contract  with  MTC,  and
incremental cash flows from the increased sale of scheduled service seats to ATA
Vacations customers.  Based on this analysis, the estimated fair market value of
ATALC was higher than its carrying amount, and thus no impairment was indicated.

All of the  estimates of fair market  value for the  Company's  three  reporting
units involved highly subjective judgments on the part of management,  including
the  amounts  of cash  flows  to be  received,  their  estimated  duration,  and
perceived  risk as reflected in selected  discount  rates.  In some cases,  cash
flows were estimated without the benefit of historical data, although historical
data was used where  available.  Although the Company believes its estimates and
judgments to be  reasonable,  different  assumptions  and  judgments  might have
resulted in the impairment of some or all of the Company's  recorded goodwill of
$21.8 million under the transitional testing rules of FAS 142.

                                       15


U. S. Government Grant Reimbursement  Accounting.  The Air Transportation Safety
and System  Stabilization  Act passed in  response  to the  September  11,  2001
terrorist  attacks  provided  for,  among other  things,  up to $5.0  billion in
compensation for the direct and incremental  losses resulting from the terrorist
attacks  incurred by U. S. domestic  passenger and cargo airlines from September
11, 2001 through December 31, 2001.

Due to the  limited  guidance  provided  by the  legislation  and  the  evolving
guidance  provided by the  interpretive  rules of the DOT,  the Company has made
subjective and judgmental  estimates in calculating  and recording the amount of
grant  revenue to  recognize.  In the third and  fourth  quarters  of 2001,  the
Company  recognized  $66.3 million in total grant  revenues.  As of December 31,
2001,  $44.5  million had been  received,  and $21.8  million was  recorded as a
receivable.

In the second quarter of 2002, the DOT issued new guidelines for receiving grant
reimbursement and the Company submitted a final application,  accompanied by the
required  accountant's report on agreed upon procedures.  Based on review of its
application with the DOT, the Company now believes it is probable that a portion
of the receivable recorded in 2001 may not be collected and therefore recorded a
valuation  allowance of $15.2 million against the $21.8 million receivable as of
June 30, 2002. It is possible that further material  adjustments may be required
in future accounting periods. See "Financial  Statements - Notes to Consolidated
Financial  Statements - Note 2 - Continuing  Effects of September  11, 2001" for
further details.

Fleet  Impairment  Accounting.  The Company  adopted FASB Statement of 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, but 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.

Fleet  impairment   accounting  is  governed  by  FASB  Statement  of  Financial
Accounting  Standard No. 121, Accounting for the Impairment of Long-Lived Assets
and for 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 asset net book values are compared.  The Company has been
performing  impairment  reviews  in  accordance  with  FAS  121 on the  Lockheed
L-1011-50 and 100 and the Boeing 727-200 fleets since the end of 2000.

FAS 121 requires that whenever events or circumstances indicate that the Company
may not be able to recover the net book value of its  productive  assets through
future cash flows,  an  assessment  must be  performed  of expected  future cash
flows, and undiscounted  estimated future cash flows must be compared to the net
book value of these  productive  assets to determine if impairment is indicated.
The  application  of FAS 121  requires the use of  significant  judgment and the
preparation of numerous significant estimates. The Company estimated future cash
flows from the  productive  use of these fleets by  estimating  the expected net
cash  contribution  from revenues  less  operating  expenses,  and adjusting for
estimated  cash outflows for heavy  maintenance  and estimated cash inflows from
final  disposal of the assets.  Such estimates were required for up to ten years
into the future.  Although the Company believes that its estimates of cash flows
in the application of FAS 121 were reasonable, and were based upon all available
information,  including extensive  historical cash flow data about the prior use
of these fleets, such estimates  nevertheless required substantial judgments and
were based upon material assumptions about future events.

Further  significant  assumptions  were required  concerning  the estimated fair
market value of both fleets,  since FAS 121 specifies  that  impaired  assets be
written down to their  estimated  fair market  value by recording an  impairment
charge to  earnings.  As  provided  under FAS 121,  the Company  primarily  used
discounted  cash flow analysis,  together with other available  information,  to
estimate fair market values.  Such estimates were significant in determining the
amount of the impairment charge to be recorded, which could have been materially
different under different sets of assumptions and estimates.

                                       16


As FAS 121 requires the Company to  continuously  evaluate fair market values of
previously  impaired assets, it is possible that future estimates of fair market
value may result in additional material charges to earnings,  if those estimates
indicate a material  reduction in fair market value as compared to the estimates
made at the end of the second quarter of 2002.

In the fourth quarter of 2001, the Company  determined  that, in accordance with
FAS 121, the estimated  future cash flows  expected from the Lockheed  L-1011-50
and 100 fleet were less than the net book value of that fleet, including related
rotable  parts  and  inventory.  As a  result,  the  Company  recorded  an asset
impairment  charge of $67.8  million.  The Company  continues  to  evaluate  the
estimated future cash flows expected from this fleet and has taken no additional
impairment charges.

In the third quarter of 2001,  following  the events of September 11, 2001,  the
Company  retired  most of its  Boeing  727-200  fleet  earlier  than  originally
planned. As a result of this, the Company recorded an asset impairment charge of
$35.2 million. The Company continues to evaluate the estimated future cash flows
expected  from this fleet,  and recorded an additional  $9.3 million  impairment
charge on the fleet in the  fourth  quarter  of 2001,  and an  additional  $14.8
million  impairment  charge in the second quarter of 2002. As the Boeing 727-200
aircraft are retired,  they are transferred to BATA Leasing LLC, an entity which
intends to re-market these aircraft in either passenger or cargo  configurations
by leasing or selling  them to third  parties.  The Company has a 50%  ownership
interest in this leasing  company,  which is reflected as an  investment  on its
balance  sheet.  The value of this  investment  is  primarily  comprised  of the
Company's share of expected  future rental revenues from the re-marketed  Boeing
727-200 fleet.  If the future rental revenues do not reach expected levels or do
not  occur in the  expected  timeframes,  the  Company  could  incur  additional
impairment charges in the future.

Results of Operations

For the quarter ended June 30, 2002,  the Company had an operating loss of $59.3
million,  as compared to  operating  income of $16.6  million in the  comparable
quarter of 2001;  and the Company  had a $57.9  million  net loss  available  to
common  shareholders  in the second  quarter of 2002,  as compared to net income
available to common shareholders of $4.2 million in the second quarter of 2001.

Operating  revenues  decreased  11.3% to $318.5 million in the second quarter of
2002,  as  compared to $358.9  million in the same period of 2001.  Consolidated
revenue per available  seat mile ("RASM")  decreased  12.3% to 7.50 cents in the
second quarter of 2002, as compared to 8.55 cents in the second quarter of 2001.

Operating  expenses  increased  10.4% to $377.8 million in the second quarter of
2002,  as  compared  to  $342.3  million  in  the  comparable  period  of  2001.
Consolidated  operating cost per available seat mile ("CASM")  increased 8.9% to
8.89  cents in the  second  quarter of 2002,  as  compared  to 8.16 cents in the
second quarter of 2001.

For the six months  ended June 30, 2002,  the Company had an  operating  loss of
$49.2  million,  as  compared  to  operating  income  of  $14.3  million  in the
comparable  quarter  of  2001;  and the  Company  had a $56.4  million  net loss
available  to common  shareholders  in the six months  ended June 30,  2002,  as
compared to net loss  available  to common  shareholders  of $0.6 million in the
same period of 2001.

Operating revenues decreased 8.1% to $649.1 million in the six months ended June
30, 2002, as compared to $706.4 million in the same period of 2001. Consolidated
RASM  decreased  10.7% to 7.59 cents in the six months ended June 30,  2002,  as
compared to 8.50 cents in the same period of 2001.

Operating expenses increased 0.9% to $698.3 million in the six months ended June
30,  2002,  as  compared  to $692.1  million in the  comparable  period of 2001.
Consolidated operating CASM decreased 2.0% to 8.16 cents in the six months ended
June 30, 2002, as compared to 8.33 cents in the same period of 2001.

                                       17


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                             Cents per ASM
                                                          Three Months Ended June 30,                Six Months Ended June 30,
                                                           2002                 2001                   2002              2001
                                                   ------------------------------------------   -----------------------------------
                                                                                                           
Consolidated operating revenues:                           7.50                 8.55                   7.59              8.50

Consolidated operating expenses:
Salaries, wages and benefits                               2.16                 1.99                   1.98              1.98
Fuel and oil                                               1.20                 1.62                   1.15              1.66
Aircraft rentals                                           1.06                 0.51                   0.99              0.50
Handling, landing and navigation fees                      0.67                 0.59                   0.66              0.59
Depreciation and amortization                              0.53                 0.80                   0.48              0.83
Aircraft maintenance, materials and repairs                0.34                 0.38                   0.30              0.43
Crew and other employee travel                             0.32                 0.38                   0.32              0.38
Other selling expenses                                     0.27                 0.27                   0.26              0.27
Advertising                                                0.27                 0.17                   0.24              0.16
Passenger service                                          0.22                 0.27                   0.23              0.28
Ground package cost                                        0.18                 0.29                   0.23              0.36
Facilities and other rentals                               0.14                 0.12                   0.13              0.11
Commissions                                                0.12                 0.24                   0.17              0.25
Impairment loss                                            0.35                  -                     0.17                -
U.S. Government grant                                      0.36                  -                     0.18                -
Other                                                      0.70                 0.53                   0.67              0.53
                                                           ----                 ----                   ----              ----
Total consolidated operating expenses                      8.89                 8.16                   8.16              8.33
                                                           ----                 ----                   ----              ----
Consolidated operating income (loss)                      (1.39)                0.39                  (0.57)             0.17
                                                          ======                ====                  ======             ====

ASMs (in thousands)                                       4,249,829             4,196,738              8,556,259         8,310,993



                                       18


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 June 30,
                                              2002               2001           Inc (Dec)
                                        --------------------------------------------------
                                                                    
Airline and Other
   Operating revenue (000s)              $    307,093       $   337,798      $    (30,705)
   RASM (cents)                                  7.23              8.05             (0.82)
   Operating expenses (000s)             $    365,878       $   321,291      $     44,587
   CASM (cents)                                  8.61              7.66              0.95
   Adjusted CASM (cents) Note 1                  7.90              7.66              0.24

ATALC
   Operating revenue (000s)              $     11,448       $    21,097      $     (9,649)
   RASM (cents)                                  0.27              0.50             (0.23)
   Operating expenses (000s)             $     11,956       $    21,045      $     (9,089)
   CASM (cents)                                  0.28              0.50             (0.22)






                                                      Six Months Ended June 30,
                                              2002              2001            Inc (Dec)
                                        --------------------------------------------------
                                                                    
Airline and Other
   Operating revenue (000s)              $    615,974       $   650,820      $    (34,846)
   RASM (cents)                                  7.20              7.83             (0.63)
   Operating expenses (000s)             $    664,437       $   636,667      $     27,770
   CASM (cents)                                  7.77              7.66              0.11
   Adjusted CASM (cents) Note 1                  7.42              7.66             (0.24)

ATALC
   Operating revenue (000s)              $     33,137      $     55,560      $    (22,423)
   RASM (cents)                                  0.39              0.67             (0.28)
   Operating expenses (000s)             $     33,909      $     55,388      $    (21,479)
   CASM (cents)                                  0.39              0.67             (0.28)

Note 1 - Airline  adjusted CASM  excludes  impairment  loss and U.S.  Government
grant compensation from operating expenses in 2002.



                                       19



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 as the ATA Connection.




                                                               Three Months Ended June 30,
                                        ---------------------------------------------------------------------------
                                               2002               2001             Inc (Dec)        % Inc (Dec)
                                        ---------------------------------------------------------------------------
                                                                                             
Departures Jet                                  16,055             14,928                1,127             7.55
Departures Saab                                  8,996              6,349                2,647            41.69
                                        ---------------------------------------------------------------------------
   Total Departures (a)                         25,051             21,277                3,774            17.74
                                        ---------------------------------------------------------------------------
Block Hours Jet                                 47,677             45,087                2,590             5.74
Block Hours Saab                                 8,415              5,779                2,636            45.61
                                        ---------------------------------------------------------------------------
   Total Block Hours (b)                        56,092             50,866                5,226            10.27
                                        ---------------------------------------------------------------------------
RPMs Jet (000s)                              3,091,681          3,083,775                7,906             0.26
RPMs Saab (000s)                                33,795             23,978                9,817            40.94
                                        ---------------------------------------------------------------------------
   Total RPMs (000s) (c)                     3,125,476          3,107,753               17,723             0.57
                                        ---------------------------------------------------------------------------
ASMs Jet (000s)                              4,201,657          4,162,629               39,028             0.94
ASMs Saab (000s)                                48,172             34,109               14,063            41.23
                                        ---------------------------------------------------------------------------
   Total ASMs (000s) (d)                     4,249,829          4,196,738               53,091             1.27
                                        ---------------------------------------------------------------------------
Load Factor Jet (%)                              73.58              74.08                (0.50)           (0.67)
Load Factor Saab (%)                             70.15              70.30                (0.15)           (0.21)
                                        ---------------------------------------------------------------------------
   Total Load Factor (%)  (e)                    73.54              74.05                (0.51)           (0.69)
                                        ---------------------------------------------------------------------------
Passengers Enplaned Jet                      2,322,864          2,223,168               99,696             4.48
Passengers Enplaned Saab                       211,512            146,355               65,157            44.52
                                        ---------------------------------------------------------------------------
   Total Passengers Enplaned (f)             2,534,376          2,369,523              164,853             6.96
                                        ---------------------------------------------------------------------------

Revenue $ (000s)                               318,541            358,895              (40,354)          (11.24)
RASM in cents (g)                                 7.50               8.55                (1.05)          (12.28)
CASM in cents (h)                                 8.89               8.16                 0.73             8.95
Yield in cents (i)                               10.19              11.55                (1.36)          (11.77)



See footnotes (a) through (i) on page 21-22.

                                       20





                                                                Six Months Ended June 30,
                                        ---------------------------------------------------------------------------
                                               2002               2001             Inc (Dec)        % Inc (Dec)
                                        ---------------------------------------------------------------------------
                                                                                             
Departures Jet                                  32,158             29,696                2,462             8.29
Departures Saab                                 17,313             11,933                5,380            45.09
                                        ---------------------------------------------------------------------------
   Total Departures (a)                         49,471             41,629                7,842            18.84
                                        ---------------------------------------------------------------------------
Block Hours Jet                                 95,252             90,096                5,156             5.72
Block Hours Saab                                16,200             10,970                5,230            47.68
                                        ---------------------------------------------------------------------------
   Total Block Hours (b)                       111,452            101,066               10,386            10.28
                                        ---------------------------------------------------------------------------
RPMs Jet (000s)                              6,094,743          5,983,367              111,376             1.86
RPMs Saab (000s)                                62,407             45,966               16,441            35.77
                                        ---------------------------------------------------------------------------
   Total RPMs (000s) (c)                     6,157,150          6,029,333              127,817             2.12
                                        ---------------------------------------------------------------------------
ASMs Jet (000s)                              8,463,484          8,245,822              217,662             2.64
ASMs Saab (000s)                                92,775             65,171               27,604            42.36
                                        ---------------------------------------------------------------------------
   Total ASMs (000s) (d)                     8,556,259          8,310,993              245,266             2.95
                                        ---------------------------------------------------------------------------
Load Factor Jet (%)                              72.01              72.56                (0.55)           (0.76)
Load Factor Saab (%)                             67.27              70.53                (3.26)           (4.62)
                                        ---------------------------------------------------------------------------
   Total Load Factor (%)  (e)                    71.96              72.55                (0.59)           (0.81)
                                        ---------------------------------------------------------------------------
Passengers Enplaned Jet                      4,563,890          4,325,424              238,466             5.51
Passengers Enplaned Saab                       392,501            278,149              114,352            41.11
                                        ---------------------------------------------------------------------------
   Total Passengers Enplaned (f)             4,956,391          4,603,573              352,818             7.66
                                        ---------------------------------------------------------------------------

Revenue $ (000s)                               649,111            706,380              (57,269)           (8.11)
RASM in cents (g)                                 7.59               8.50                (0.91)          (10.71)
CASM in cents (h)                                 8.16               8.33                (0.17)           (2.04)
Yield in cents (i)                               10.54              11.72                (1.18)          (10.07)



See footnotes (d) through (i) on page 22.

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

(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.

                                       21


(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 (i) 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.

                                       22


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 as the ATA Connection.




                                                               Three Months Ended June 30,
                                        ---------------------------------------------------------------------------
                                               2002               2001             Inc (Dec)        % Inc (Dec)
                                        ---------------------------------------------------------------------------
                                                                                             
Departures Jet                                  13,558             11,830                1,728            14.61
Departures Saab                                  8,996              6,349                2,647            41.69
                                        ---------------------------------------------------------------------------
   Total Departures (a)                         22,554             18,179                4,375            24.07
                                        ---------------------------------------------------------------------------
Block Hours Jet                                 38,448             34,162                4,286            12.55
Block Hours Saab                                 8,415              5,779                2,636            45.61
                                        ---------------------------------------------------------------------------
   Total Block Hours (b)                        46,863             39,941                6,922            17.33
                                        ---------------------------------------------------------------------------
RPMs Jet (000s)                              2,487,735          2,327,205              160,530             6.90
RPMs Saab (000s)                                33,795             23,978                9,817            40.94
                                        ---------------------------------------------------------------------------
   Total RPMs (000s) (c)                     2,521,530          2,351,183              170,347             7.25
                                        ---------------------------------------------------------------------------
ASMs Jet (000s)                              3,246,584          2,921,718              324,866            11.12
ASMs Saab (000s)                                48,172             34,109               14,063            41.23
                                        ---------------------------------------------------------------------------
   Total ASMs (000s) (d)                     3,294,756          2,955,827              338,929            11.47
                                        ---------------------------------------------------------------------------
Load Factor Jet (%)                              76.63              79.65                (3.02)           (3.79)
Load Factor Saab (%)                             70.15              70.30                (0.15)           (0.21)
                                        ---------------------------------------------------------------------------
   Total Load Factor (%)  (e)                    76.53              79.54                (3.01)           (3.78)
                                        ---------------------------------------------------------------------------
Passengers Enplaned Jet                      2,030,360          1,810,709              219,651            12.13
Passengers Enplaned Saab                       211,512            146,355               65,157            44.52
                                        ---------------------------------------------------------------------------
   Total Passengers Enplaned (f)             2,241,872          1,957,064              284,808            14.55
                                        ---------------------------------------------------------------------------

Revenue $ (000s)                               224,515            235,523              (11,008)           (4.67)
RASM in cents (g)                                 6.81               7.97                (1.16)          (14.55)
Yield in cents (i)                                8.90              10.02                (1.12)          (11.18)
Revenue per segment $ (j)                       100.15             120.35               (20.20)          (16.78)



See footnotes (a) through (i) on pages 21-22.

(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.

                                       23





                                                                Six Months Ended June 30,
                                        ---------------------------------------------------------------------------
                                               2002               2001             Inc (Dec)        % Inc (Dec)
                                        ---------------------------------------------------------------------------
                                                                                             
Departures Jet                                  26,327             23,411                2,916            12.46
Departures Saab                                 17,313             11,933                5,380            45.09
                                        ---------------------------------------------------------------------------
   Total Departures (a)                         43,640             35,344                8,296            23.47
                                        ---------------------------------------------------------------------------
Block Hours Jet                                 73,595             67,519                6,076             9.00
Block Hours Saab                                16,200             10,970                5,230            47.68
                                        ---------------------------------------------------------------------------
   Total Block Hours (b)                        89,795             78,489               11,306            14.40
                                        ---------------------------------------------------------------------------
RPMs Jet (000s)                              4,642,478          4,414,819              227,659             5.16
RPMs Saab (000s)                                62,407             45,966               16,441            35.77
                                        ---------------------------------------------------------------------------
   Total RPMs (000s) (c)                     4,704,885          4,460,785              244,100             5.47
                                        ---------------------------------------------------------------------------

ASMs Jet (000s)                              6,222,501          5,707,467              515,034             9.02
ASMs Saab (000s)                                92,775             65,171               27,604            42.36
                                        ---------------------------------------------------------------------------
   Total ASMs (000s) (d)                     6,315,276          5,772,638              542,638             9.40
                                        ---------------------------------------------------------------------------

Load Factor Jet (%)                              74.61              77.35                (2.74)           (3.54)
Load Factor Saab (%)                             67.27              70.53                (3.26)           (4.62)
                                        ---------------------------------------------------------------------------
   Total Load Factor (%)  (e)                    74.50              77.27                (2.77)           (3.58)
                                        ---------------------------------------------------------------------------

Passengers Enplaned Jet                      3,822,049          3,499,095              322,954             9.23
Passengers Enplaned Saab                       392,501            278,149              114,352            41.11
                                        ---------------------------------------------------------------------------
   Total Passengers Enplaned (f)             4,214,550          3,777,244              437,306            11.58
                                        ---------------------------------------------------------------------------

Revenue $ (000s)                               432,798            447,554              (14,756)           (3.30)
RASM in cents (g)                                 6.85               7.75                (0.90)          (11.61)
Yield in cents (i)                                9.20              10.03                (0.83)           (8.28)
Revenue per segment $ (j)                       102.69             118.49               (15.80)          (13.33)



See footnotes (a) through (i) on pages 21-22.
See footnote (j) on pages 23.

Scheduled  service  revenues  in the second  quarter of 2002  decreased  4.7% to
$224.5  million from $235.5 million in the second quarter of 2001; and scheduled
service  revenues in the six months ended 2002  decreased 3.3% to $432.8 million
from  $447.6  million in the same  period of 2001.  Scheduled  service  revenues
comprised 70.5% and 66.7%, respectively, of consolidated revenues in the quarter
and  six  months  ended  June  30,  2002,   as  compared  to  65.6%  and  63.4%,
respectively,  of consolidated  revenues in the same periods of 2001.  While the
Company's  capacity in 2002 has increased from 2001,  both load factor and yield
have declined from the prior year.

                                       24


The Company's second quarter 2002 scheduled service at Chicago-Midway  accounted
for approximately 71.8% of scheduled service ASMs and 87.5% of scheduled service
departures, as compared to 65.4% and 85.9%, respectively,  in the second 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 between Chicago-Midway and
the  cities of Newark and Miami.  The  Company  has  further  announced  nonstop
service from Chicago-Midway to Charlotte,  North Carolina beginning in the third
quarter  of 2002 and  nonstop  service  to San Jose,  California,  Montego  Bay,
Jamaica and Puerto Vallarta, Mexico beginning in the fourth quarter of 2002.

Chicago  Express  operates,  as of June 30, 2002,  15 34-seat Saab 340B aircraft
between  Chicago-Midway and the cities of Indianapolis,  Milwaukee,  Des Moines,
Dayton,  Grand  Rapids,  Madison,  Moline,  Springfield,  South Bend and Toledo.
Chicago Express has announced service beginning in the third and fourth quarters
of 2002 between Chicago-Midway and the cities of Flint, Michigan,  Cedar Rapids,
Iowa and Lexington,  Kentucky. Chicago Express will add two additional Saab 340B
aircraft to its fleet in the second half of 2002 to accommodate flights to these
new locations.

The Company  anticipates  that its  Chicago-Midway  operation  will  continue to
represent a substantial  proportion of its scheduled service business throughout
2002 and  beyond.  Chicago  Express  has  been  performing  well as a feeder  of
passengers  to the jet  system,  so the Company  intends to  continue  expanding
Chicago  Express and will increase its fleet of Saab 340B aircraft from 11 to 17
aircraft  during  2002.  The Company  operated  125 peak daily jet and  commuter
departures from  Chicago-Midway and served 34 destinations on a nonstop basis in
the  second  quarter of 2002,  as  compared  to 97 peak  daily jet and  commuter
departures and 28 nonstop destinations in the second quarter of 2001.

The Company's  anticipated  growth at  Chicago-Midway  will be  accomplished  in
conjunction  with the  completion  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 at least 12 jet
gates and one commuter aircraft gate at the new airport concourses. One new gate
was occupied in October  2001,  and the Company  moved to seven  additional  new
gates in the first quarter of 2002. The five remaining  gates are expected to be
available  for  use by the  Company  in  2004.  The  construction  of a  Federal
Inspection Service ("FIS") facility at Chicago-Midway was completed in the first
quarter of 2002,  and the opening of this facility  allowed the Company to begin
nonstop international services from Chicago-Midway in the first quarter of 2002,
as noted above.  The Company plans to continue to add new nonstop jet service to
international   destinations  using  this  customs  facility  at  Chicago-Midway
Airport.

The Company's Hawaii service  accounted for 14.0% of scheduled  service ASMs and
3.3% of scheduled service  departures in the second quarter of 2002, as compared
to 20.2% and 4.3%,  respectively,  in the second  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. In June 2002,  the Company began service to Lihue from Los Angeles and
San Francisco.  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 9.1% of scheduled service ASMs
and 5.9% of  scheduled  service  departures  in the second  quarter of 2002,  as
compared to 8.7% and 6.8%, respectively,  in the second 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 also began limited jet service,  in the second quarter of 2002,  between
Indianapolis and  Chicago-Midway,  with continuing  service to Seattle,  and has
announced  nonstop  service to New York LaGuardia and Phoenix from  Indianapolis
beginning in the third quarter of 2002. The Company has served  Indianapolis for
29 years through the  Ambassadair  Travel Club,  and in scheduled  service since
1986.

                                       25


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 increased capacity in its scheduled service network in 2002 as
it continues to accept new aircraft  deliveries.  However,  the  Company's  unit
revenue fell,  due primarily to lower yields.  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 9.5% and 13.5%, respectively of
consolidated  revenues  in the quarter and six months  ended June 30,  2002,  as
compared to 15.0% and 16.5%, respectively in the comparable periods 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 June 30,
                                                  --------------------------------------------------------------------------
                                                           2002               2001             Inc (Dec)         % Inc (Dec)
                                                  --------------------------------------------------------------------------
                                                                                                     
Departures (a)                                               1,590              2,105              (515)           (24.47)
Block Hours (b)                                              5,366              6,745            (1,379)           (20.44)
RPMs (000s) (c)                                            349,164            504,126          (154,962)           (30.74)
ASMs (000s) (d)                                            441,036            662,190          (221,154)           (33.40)
Passengers Enplaned (f)                                    224,655            346,394          (121,739)           (35.14)
Revenue $ (000s)                                            30,125             53,815           (23,690)           (44.02)
RASM in cents (g)                                             6.83               8.13             (1.30)           (15.99)
RASM excluding fuel escalation in cents (k)                   6.70               7.77             (1.07)           (13.77)






                                                                           Six Months Ended June 30,
                                                  --------------------------------------------------------------------------
                                                           2002               2001             Inc (Dec)         % Inc (Dec)
                                                  --------------------------------------------------------------------------
                                                                                                     
Departures (a)                                               4,100              4,414              (314)            (7.11)
Block Hours (b)                                             14,061             14,595              (534)            (3.66)
RPMs (000s) (c)                                            982,042          1,080,590           (98,548)            (9.12)
ASMs (000s) (d)                                          1,230,837          1,440,962          (210,125)           (14.58)
Passengers Enplaned (f)                                    626,028            702,036           (76,008)           (10.83)
Revenue $ (000s)                                            87,494            116,795           (29,301)           (25.09)
RASM in cents (g)                                             7.11               8.11             (1.00)           (12.33)
RASM excluding fuel escalation in cents (k)                   7.06               7.68             (0.62)            (8.07)



See footnotes (a) through (g) on pages 21-22.

(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.

                                       26


The majority of the decline in commercial charter revenues in the second quarter
and six months ended June 30, 2002, as compared to the same periods of 2001, was
principally due to the retirement of certain  Lockheed L-1011 and Boeing 727-200
aircraft that the Company has traditionally  used in commercial  charter flying.
Since aircraft  utilization  (number of productive  hours of flying per aircraft
each  month) is  typically  much lower for  commercial  charter,  as compared to
scheduled service flying, the Company's replacement fleets of new Boeing 737-800
and Boeing  757-300  aircraft are  economically  disadvantaged  when used in the
charter business,  because of their higher  fixed-ownership cost.  Consequently,
the  Company  expects  its  commercial  charter  revenues to continue to decline
throughout the remainder of 2002 as the fleet supporting this business continues
to shrink through aircraft retirements.

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
$23.4 million and $68.1  million,  respectively,  in revenues in the quarter and
six months ended June 30, 2002, as compared to $45.1 million and $90.7  million,
respectively, in the comparable periods of 2001.

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
$2.6 million and $6.7 million,  respectively, in revenues in the quarter and six
months  ended June 30,  2002,  as  compared to $2.3  million  and $9.5  million,
respectively, in the comparable periods 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 June 30,
                                                  --------------------------------------------------------------------------
                                                           2002               2001             Inc (Dec)         % Inc (Dec)
                                                  --------------------------------------------------------------------------
                                                                                                     
Departures (a)                                                 902                992               (90)            (9.07)
Block Hours (b)                                              3,842              4,176              (334)            (8.00)
RPMs (000s) (c)                                            252,956            251,993               963              0.38
ASMs (000s) (d)                                            510,425            578,012           (67,587)           (11.69)
Passengers Enplaned (f)                                     67,457             65,835             1,622              2.46
Revenue $ (000s)                                            43,542             42,774               768              1.80
RASM in cents (g)                                             8.53               7.40              1.13             15.27
RASM excluding fuel escalation in cents (l)                   8.53               7.07              1.46             20.65



                                       27





                                                                          Six Months Ended June 30,
                                                  --------------------------------------------------------------------------
                                                           2002               2001             Inc (Dec)         % Inc (Dec)
                                                  --------------------------------------------------------------------------
                                                                                                     
Departures (a)                                               1,724              1,855              (131)            (7.06)
Block Hours (b)                                              7,557              7,925              (368)            (4.64)
RPMs (000s) (c)                                            467,564            482,756           (15,192)            (3.15)
ASMs (000s) (d)                                          1,004,091          1,089,038           (84,947)            (7.80)
Passengers Enplaned (f)                                    115,240            122,858            (7,618)            (6.20)
Revenue $ (000s)                                            83,019             82,179               840              1.02
RASM in cents (g)                                             8.27               7.55              0.72              9.54
RASM excluding fuel escalation in cents (l)                   8.34               7.22              1.12             15.51



See footnotes (a) through (g) on pages 21-22.

(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.

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 quarter and
six months ended June 30, 2002, as compared to the same periods of 2001, was due
primarily  to rate  increases  awarded  for the  current  contract  year  ending
September 30, 2002,  based upon cost data submitted to the U.S.  military by the
Company and other air carriers  providing these services and the mix of aircraft
flown.  The Company has renewed its U.S.  military  contract for the fiscal year
beginning October 1, 2002, and has obtained an average rate nearly flat compared
to the current  contract year. The Company expects the volume of military flying
to be higher than in the contract year ended  September 30, 2002, but due to the
small rate increases  expects  military/government  charter RASM in the contract
year  beginning  October 1, 2002 to be only  slightly  higher  than the  current
contract year.

                                       28


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 second quarter of 2002,  ground package revenues  decreased 34.5% to $9.7
million,  as compared to $14.8 million in the second quarter of 2001, and in the
six months ended June 30, 2002, ground package revenues decreased 31.5% to $25.0
million,  as compared to $36.5 million in the same period of 2001. 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 can change  from period to
period.

The Company  experienced  declines in ground  package sales (and related  ground
package  costs) for all of its leisure  travel brands in the first six months of
2002, as compared to the first six months of 2001,  primarily due to the reduced
demand for leisure travel  subsequent to the terrorist  attacks of September 11,
2001.  Effective  July 1, 2002,  the Company  outsourced  its ATA  Vacations and
Travel Charter,  International brands to MTC. Under that outsourcing  agreement,
MTC will  directly  sell ground  arrangements  to  customers  who also  purchase
charter or scheduled service air transportation from the Company. Therefore, the
Company anticipates that ground package sales (and related ground package costs)
will continue to experience  significant  year-over-year  declines in the second
half of 2002,  as these  sales will no longer be recorded by the Company for ATA
Vacations and Travel Charter, International.

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 miscellaneous service fees, Ambassadair Travel
Club membership dues and cargo revenue.  Other revenues decreased 10.9% to $10.6
million  in the second  quarter of 2002,  as  compared  to $11.9  million in the
second quarter of 2001,  and decreased  11.1% to $20.8 million in the six months
ended June 30,  2002,  as compared to $23.4  million in the same period of 2001.
Although certain  administrative  fee revenue  increased  between periods,  most
other revenues declined in association with the ongoing diminished travel demand
subsequent to the terrorist attacks of September 11, 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 second  quarter of 2002  increased
9.8% to $91.7  million,  as compared to $83.5  million in the second  quarter of
2001,  and in the six  months  ended  June 30,  2002,  increased  3.2% to $169.7
million, as compared to $164.5 million in the same period of 2001.

                                       29


The increase in salaries,  wages and benefits in the second  quarter of 2002, as
compared  to the  second  quarter  of  2001,  is  primarily  due to the  Company
recording  $8.4  million  in the second  quarter of 2002 for a signing  bonus as
provided by the recently-ratified amended cockpit crewmember contract.

In the  quarter  and six months  ended June 30,  2002,  as  compared to the same
periods of 2001, the Company's average headcount was lower due to the continuing
impact of some furloughs from late 2001,  except for Chicago Express  headcount,
which increased in association with both schedule and fleet expansion.  However,
these headcount  savings were offset by increasing costs for employee  benefits,
primarily for health insurance and workers' compensation.

The  Company   expects  future   salaries,   wages  and  benefits  costs  to  be
significantly  impacted by the ratified amended cockpit crewmember contract. The
amended  contract is expected to increase cockpit  crewmembers'  average wage by
approximately 80% over the four year contract period.  The amended contract also
is   expected  to   increase   per  diem  rates  paid  to  cockpit   crewmembers
substantially.  As stipulated in the flight  attendants'  collective  bargaining
agreement,  the Company must also pay these amended per diem rates to the flight
attendant  group.  Additionally,  the amended  contract  provides  for  expanded
retirement  benefits for cockpit  crewmembers.  Although their  existing  401(k)
employer match will be capped in future years, a defined  contribution  plan has
been established for cockpit crewmembers. Certain insurance benefits for cockpit
crewmembers  have also been  enhanced as a result of the amended  contract.  The
Company  expects to begin  realizing much of the economic  impact of the amended
contract in the third quarter of 2002.

Fuel and Oil.  Fuel and oil  expense  decreased  24.7% to $51.2  million  in the
second quarter of 2002, as compared to $68.0 million in the same period of 2001,
and  decreased  28.7% to $98.4 million in the six months ended June 30, 2002, as
compared to $138.0 million in the same period of 2001.

Total jet block hours  increased  5.7%, in both the quarter and six months ended
June 30, 2002, as compared to the same periods of 2001.  Despite this  increase,
the  Company  consumed  17.8% and 14.6%  fewer  gallons  of jet fuel for  flying
operations,  respectively,  between the quarter and six-month periods ended June
30, 2002 and 2001, which resulted in a decrease in fuel expense of approximately
$12.5 million and $20.5 million,  respectively.  This decrease was primarily due
to the addition of 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,  which were  subsequently  retired
from service.

During the quarter and six months ended June 30,  2002,  the  Company's  average
cost per gallon of jet fuel consumed decreased by 11.8% and 18.3%, respectively,
as compared to the same periods of 2001, resulting in a decrease in fuel and oil
expense of approximately $6.7 million and $21.4 million,  respectively,  between
those periods.

The Company has entered into  several  fuel price hedge  contracts to reduce the
risk of fuel price  fluctuations.  No material  gains or losses were recorded in
any period.  As of June 30, 2002,  the Company had entered into swap  agreements
for  approximately  10.3  million  gallons  of heating  oil for future  delivery
between July 2002 and September 2002,  which represents  approximately  17.1% of
total  expected fuel  consumption  in the third quarter of 2002. See "Item III -
Quantitative and Qualitative Disclosures About Market Risk."

                                       30


Aircraft Rentals.  The Company's operating leases require periodic cash payments
that vary in amount and  frequency.  The Company  accounts for aircraft  rentals
expense in equal monthly  amounts over the life of each operating  lease.  As of
June 30,  2002 and 2001,  the  Company  had  recorded  $71.1  million  and $49.2
million,  respectively,  of prepaid  aircraft rent under its  operating  leases.
Aircraft  rentals  expense for the second  quarter of 2002  increased  110.3% to
$45.0  million from $21.4 million in the second  quarter of 2001,  and increased
104.1% to $84.5  million in the six months ended June 30,  2002,  as compared to
$41.4 million in the same period of 2001.  The increase was mainly  attributable
to the  delivery of 24 leased  Boeing  737-800 and eight leased  Boeing  757-300
aircraft between May 2001 and June 2002, which resulted in an increase in rental
expense of $24.8 million and $44.6 million, respectively, in the quarter and six
months ended June 30, 2002, as compared to the same periods of 2001. The Company
took  delivery of one  additional  Boeing  757-200  aircraft  financed  under an
operating  lease in December  2001  resulting  in a increase of $1.1 million and
$2.2 million,  respectively, in expense in the quarter and six months ended June
30, 2002, as compared to the same periods of 2001. The Company also renegotiated
an existing lease on one Boeing 757-200  aircraft,  which resulted in a decrease
of $0.4 million and $1.2 million, respectively, in rental expense in the quarter
and six months ended June 30, 2002, as compared to the same periods of 2001. The
Company also terminated operating leases on several Boeing 727-200 aircraft with
BATA, and incurred no 2002 rental expense on other Boeing 727-200 aircraft which
were removed from revenue service in late 2001.

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 14.5% to $28.5 million in the
second  quarter of 2002, as compared to $24.9  million in the second  quarter of
2001,  and  increased by 15.2% to $56.1 million in the six months ended June 30,
2002, as compared to $48.7  million in the same period of 2001.  The increase in
handling,  landing and navigation  fees between the second  quarters of 2002 and
2001 and the six  months  ended  June 30,  2002 and 2001,  was  partly due to an
increase in  system-wide  jet  departures,  which  increased by 7.5% between the
second  quarters of 2002 and 2001 to 16,055 from 14,928,  and which increased by
8.3%  between the six months ended June 30, 2002 and 2001 to 32,158 from 29,696.
The Company's average cost to handle its aircraft increased in 2002, as compared
to 2001, primarily due to higher costs incurred for airport security as a result
of the terrorist attacks on September 11, 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 32.6% to
$22.7 million in the second quarter of 2002, as compared to $33.7 million in the
second quarter of 2001,  and decreased  40.2% to $41.4 million in the six months
ended June 30, 2002, as compared to $69.2 million in the same period of 2001.

During the first nine  months of 2001,  the  Company  depreciated  the  Lockheed
L-1011-50 and 100 fleet assuming a common  retirement  date of 2004.  However in
2001, the Company retired three Lockheed L-1011-50 aircraft from revenue service
early,  immediately  preceding their next heavy  maintenance  check.  During the
fourth  quarter of 2001,  the Company also  determined  that the  remaining  ten
Lockheed L-1011-50 and 100 aircraft,  rotable parts and inventory were impaired.
These assets were subsequently classified as held for use in accordance with FAS
121,  requiring them to be 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 their estimated  remaining  useful lives. Due primarily to the
reduced cost basis of the remaining ten  aircraft,  and the  retirement of three
aircraft  in 2001 and three  aircraft  in the first  half of 2002,  the  Company
recorded  $4.3 million and $9.7 million,  respectively,  less  depreciation  and
amortization expense for this fleet in the quarter and six months ended June 30,
2002, as compared to the same periods of 2001.

                                       31


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  were 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
sheets 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 quarter and six months
ended June 30,  2002,  which  resulted in a decrease of $10.2  million and $20.9
million,  respectively,  in depreciation and amortization expense in the quarter
and six months ended June 30, 2002, as compared to the same periods 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 increased $0.8
million and decreased $1.8 million,  respectively, in the quarter and six months
ended June 30, 2002,  as compared to the same periods 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 $1.0 million and $1.7 million,  respectively,  in the
quarter and six months ended June 30,  2002,  as compared to the same periods 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.

Depreciation  and  amortization  expense  also  increased  $1.7 million and $2.9
million,  respectively,  in the quarter and six months ended June 30,  2002,  as
compared to the same periods of 2001, 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.

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 8.1% to $14.7 million in
the second  quarter of 2002, as compared to $16.0 million in the second  quarter
of 2001,  and decreased  26.3% to $26.1 million in the six months ended June 30,
2002, as compared to $35.4 million in the same period of 2001.

The decline in  maintenance,  material and repairs expense in the second quarter
and six months ended June 30, 2002, as compared to the same periods 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 and the first half of
2002, the Company  placed 20 Boeing 727-200  aircraft into BATA, and retired six
Lockheed  L-1011-50 and 100 aircraft prior to the due dates of heavy maintenance
visits.  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.

                                       32


This decline in  maintenance,  materials and repairs was partially  offset by an
increase in return  conditions  expense of $0.5  million and $2.5 million in the
second  quarter  and six months  ended June 30,  2002,  as  compared to the same
months of 2001.  In 2001,  the  Company  recorded  a  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 comparable periods of 2002.

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  14.5% to $13.6 million in the second  quarter of 2002, as compared to
$15.9  million  in the  second  quarter of 2001,  and  decreased  13.3% to $27.4
million in the six months ended June 30, 2002,  as compared to $31.6  million in
the  same  period  of 2001.  These  decreases  were  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  18.8% in the second quarter of 2002 and 20.5% in the first six months
of 2002, as compared to the same periods of 2001.  The decreases  also reflect a
decline  in  non-crew  member  employee  travel  in the first  half of 2002,  as
compared  to  the  first  half  of  2001,  due  to  the  Company's  cost-cutting
initiatives implemented after the September 11 terrorist attacks.

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 1.8% to $11.4 million in the
second  quarter of 2002, as compared to $11.2  million in the second  quarter of
2001, and increased 2.3% to $22.4 million in the six months ended June 30, 2002,
as compared to $21.9 million in the same period of 2001.

Approximately  $0.2  million of this  increase  in the second  quarter  and $0.8
million in the first six months 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.  For the six-month period ended June 30, 2002, this increase was
partially offset by a decrease of $0.3 million for 800 service related to both a
rate decrease and fewer calls received due to improved operational performance.

Advertising.  Advertising expense increased 61.4% to $11.3 million in the second
quarter of 2002, as compared to $7.0 million in the second  quarter of 2001, and
increased  52.6% to $20.6  million in the six months  ended  June 30,  2002,  as
compared  to $13.5  million  in the same  period  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 the promotion of the new scheduled service destinations added in
the first six months 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.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and  non-alcoholic  beverage  catering,  the  cost of  alcoholic  beverages  and
in-flight movie headsets sold, and the cost of onboard  entertainment  programs,
together  with certain  costs  incurred for  mishandled  baggage and  passengers
inconvenienced due to flight delays or cancellations.  For the second quarter of
2002 and 2001,  catering  represented  81.8% and 73.8%,  respectively,  of total
passenger  service  expense,   while  catering   represented  79.5%  and  72.6%,
respectively, of total passenger service expense for the six month periods ended
June 30, 2002 and 2001.

                                       33


The total  cost of  passenger  service  decreased  16.7% to $9.5  million in the
second  quarter of 2002, as compared to $11.4  million in the second  quarter of
2001 and decreased 16.5% to $19.3 million in the six months ended June 30, 2002,
as compared to $23.1 million in the same period of 2001. The Company experienced
a decrease of approximately 14.2% and 16.2%,  respectively,  in the average unit
cost of catering  each  passenger  between the quarter and six months ended June
30, 2002, and  comparable  periods of 2001,  primarily  because in the first two
quarters  of 2002 the  Company  boarded  a higher  ratio  of  scheduled  service
passengers  to charter  passengers  than in the same periods of 2001;  scheduled
service  passengers are provided a significantly less expensive catering service
than is provided to commercial charter and military passengers. In addition, the
Company introduced round-trip catering for flights originating in Chicago-Midway
to reduce catering  service charges in the quarter and six months ended June 30,
2002. These differences  resulted in a  price-and-business-mix  decrease of $1.0
million and $2.4 million,  respectively, in catering expense between the quarter
and six months ended June 30, 2002,  and the comparable  periods of 2001.  Total
jet passengers boarded increased 4.5% and 5.5%,  respectively,  between the same
time  periods,  resulting  in  approximately  $0.4  million  and  $0.9  million,
respectively,  in higher volume-related  catering expenses between the same sets
of  comparative  periods.  In the quarter and six months ended June 30, 2002, as
compared to the same periods of 2001,  the Company also  incurred  approximately
$1.4 million and $2.3 million, respectively, less expense for mishandled baggage
and  passenger  inconvenience,  due to  significantly  fewer  flight  delays and
cancellations in 2002.

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  35.8% to $7.7 million in the second  quarter of 2002,  as compared to
$12.0  million  in the  second  quarter of 2001,  and  decreased  33.7% to $20.1
million in the six months ended June 30, 2002,  as compared to $30.3  million in
the same period of 2001.  Ground package costs vary based on the 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.  Ground package costs between years  decreased
in approximate proportion to the decrease in ground package revenues.

The Company  experienced  declines in ground  package sales (and related  ground
package  costs) for all of its leisure  travel brands in the first six months of
2002, as compared to the first six months of 2001,  primarily due to the reduced
demand for leisure travel  subsequent to the terrorist  attacks of September 11,
2001.  Effective  July 1, 2002,  the Company  outsourced  its ATA  Vacations and
Travel Charter,  International brands to MTC. Under that outsourcing  agreement,
MTC will  directly  sell ground  arrangements  to  customers  who also  purchase
charter or scheduled service air transportation from the Company. Therefore, the
Company anticipates that ground package sales (and related ground package costs)
will continue to experience  significant  year-over-year  declines in the second
half of 2002,  as these  sales will no longer be recorded by the Company for ATA
Vacations and Travel Charter, International.

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  20.8% to $5.8  million  in the second  quarter  of 2002,  as
compared to $4.8 million in the second quarter of 2001,  and increased  20.4% to
$11.2 million in the six months ended June 30, 2002, as compared to $9.3 million
in the same  period 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 in the last six months of 2001
and  the  first  six  months  of  2002,   and  expanded   services  at  existing
destinations,  including the new  Chicago-Midway  terminal which opened in March
2001.

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  50.5% to $5.0  million in the second
quarter of 2002, as compared to $10.1 million in the second quarter of 2001, and
decreased  32.2% to $14.1  million in the six months  ended  June 30,  2002,  as
compared to $20.8 million in the same period of 2001.

The Company  experienced  a decrease  in  commissions  of $1.1  million and $2.6
million,  respectively,  in the  quarter  and six months  ended  June 30,  2002,
attributable to commissions paid to travel agents by ATALC,  which is consistent
with the decrease in related revenue. In addition, scheduled service commissions
decreased  $3.6 million and $3.8 million,  respectively,  in the quarter and six
months ended June 30, 2002,  primarily due to the elimination of standard travel
agency commissions for sales made after March 21, 2002. The Company continues to
pay special travel agency  commissions  targeted to specific markets and periods
of the year.

                                       34


Impairment Loss. Following the events of September 11, 2001, the Company decided
to retire its Boeing 727-200 fleet earlier than originally planned.  Most of the
aircraft  were  retired  from  revenue  service in the  fourth  quarter of 2001,
although  some were used for  charter  service  through the first five months of
2002.  In  accordance  with FAS 121,  the  Company  determined  in 2001 that the
estimated future  undiscounted cash flows expected to be generated by the Boeing
727-200s  were less than the net book value of these  aircraft  and the  related
rotable parts and  inventory.  Therefore,  an impairment  change was recorded in
2001.

In accordance  with FAS 121, the Company  continues to re-evaluate  current fair
market values of previously  impaired assets. In the second quarter of 2002, the
Company  determined that an additional asset impairment  charge of $14.8 million
should be recorded for its remaining net book value of Boeing 727-200  aircraft,
including those recorded as an investment in the BATA joint venture.

Significant assumptions were required concerning the estimated fair market value
of the fleet,  since FAS 121 specifies  that impaired  assets be written down to
their estimated fair market value by recording an impairment charge to earnings.
As provided  under FAS 121,  the Company  primarily  used  discounted  cash flow
analysis,  together with other  available  information,  to estimate fair market
values.  Such  estimates  were  significant  in  determining  the  amount of the
impairment  charge to be  recorded  in 2002,  which  could have been  materially
different under different sets of assumptions and estimates. As FAS 121 requires
the Company to continuously  evaluate fair market values of previously  impaired
assets,  it is possible that future estimates of fair market value may result in
additional material charges to earnings,  if those estimates indicate a material
reduction  in fair market  value as compared to the  estimates  made on June 30,
2002.

U.S  Government  Grant.  As a result of the  terrorist  attacks of September 11,
President  Bush  signed  into  law  the Air  Transportation  Safety  and  System
Stabilization Act ("Act"). The Act, among other things, provided $5.0 billion in
compensation  for the direct losses incurred by all U.S.  airlines and air cargo
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.  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 based on August 2001 available seat miles or ton miles.

The Company believes it is eligible to receive up to approximately $74.0 million
in connection  with the Act, based on the Company's  allocation  calculated from
August 2001 available seat miles. In 2001, the Company calculated its direct and
incremental  losses  to be $66.3  million,  and  recorded  that  amount  as U.S.
Government  Grant  compensation.  The $66.3 million was comprised of lost profit
contribution  and certain special  charges deemed  directly  attributable to the
terrorist attacks,  partially offset by expense reductions as a direct result of
lower costs  incurred by the Company  after the  attacks.  The Company  received
$44.5  million  in cash  compensation  under  the Act in 2001,  and  recorded  a
receivable for the remaining amount of $21.8 million.

The DOT issued  revised  guidelines  for  compensation  in April  2002,  and the
Company completed and submitted its third application,  in the second quarter of
2002.  The Company  continues to review its  application  with the DOT. Based on
these discussions with the DOT, the Company has determined that a portion of the
receivable recorded in 2001 may not be collected when the DOT provides its final
ruling of what  qualifies  as  reimbursable.  The Company  recorded a reserve of
$15.2 million against the receivable in the second quarter of 2002.

                                       35


Other  Operating  Expenses.  Other operating  expenses  increased 33.6% to $29.8
million  in the second  quarter of 2002,  as  compared  to $22.3  million in the
second quarter of 2001,  and increased  28.7% to $57.0 million in the six months
ended June 30,  2002,  as compared to $44.3  million in the same period of 2001.
The Company  recorded  $5.2 million and $10.4  million  more hull and  liability
insurance,  respectively,  in the quarter and six months ended June 30, 2002, as
compared to the same periods 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.

Interest  Income and  Expense.  Interest  expense in the  quarter and six months
ended June 30, 2002 increased to $10.0 million and $18.3 million,  respectively,
as compared to $7.0 million and $14.3 million, respectively, in the same periods
of 2001. The Company  incurred $2.0 million and $2.6 million,  respectively,  in
the quarter and six months ended June 30, 2002, in interest  expense relating to
three  Boeing  757-300  aircraft  and one  Boeing  737-800  aircraft  which were
temporarily  financed  with bridge debt.  No such  financing was in place in the
first six months of 2001. The Boeing  737-800 was  refinanced  with an operating
lease at the end of the first quarter of 2002 and the three Boeing 757-300s were
refinanced  with operating  leases at the end of the second quarter of 2002. The
Company  also  capitalized  interest  of $0.9  million  and $1.1  million  less,
respectively,  between the quarters and six months ended June 30, 2002 and 2001,
associated with its funding of the aircraft pre-delivery deposit requirements.

The Company  invested excess cash balances in short-term  government  securities
and  commercial  paper  and  thereby  earned  $0.8  million  and  $1.5  million,
respectively,  in interest  income in the quarter and six months  ended June 30,
2002,  as compared to $1.4 million and $3.1 million,  respectively,  in the same
periods of 2001. The decrease in interest  income  between  periods is primarily
due to a decline in the interest rate earned.

Income  Tax  Expense.  In the  quarter  and six months  ended June 30,  2002 the
Company  recorded  an income  tax  credit of $13.6  million  and $12.8  million,
respectively,  applicable to $69.0 million and $66.3 million,  respectively,  in
pre-tax loss for those  periods,  while in the quarter and six months ended June
30,  2001 the  Company  recorded  income tax  expense of $4.2  million  and $0.9
million,   respectively,   applicable   to  $10.7   million  and  $3.0  million,
respectively,  in  pre-tax  income for those  periods.  The  effective  tax rate
applicable  to the  quarter  and six months  ended June 30,  2002 were 19.7% and
19.3%, respectively,  as compared to 39.1% and 29.3%, respectively,  in the same
periods of 2001.

In the second quarter of 2002, the Company  announced that it expects to incur a
loss for the full year.  When combined  with annual losses  reported in 2000 and
2001, this three-year  cumulative  loss creates a presumption  under  accounting
principles  generally accepted in the United States that net deferred tax assets
should be fully reserved, if their recovery cannot be reasonably assured through
carry-backs or other tax  strategies.  As of June 30, 2002 the Company  projects
that it will have a net  deferred  tax asset of $41.0  million  as of the end of
2002, and that it can be reasonably  assured of recovering $18.4 million of that
deferred  tax asset in cash  refunds in 2003,  using a five-year  carry-back  of
expected  2002  alternative  minimum  tax net  operating  loss to the years 1997
through 2001.  Therefore,  the Company has determined that a full reserve of the
remaining net deferred tax asset of $22.6 million is required,  by adjusting the
Company's  effective tax rate for 2002  prospectively  from the second  quarter.
This reserve adjustment  included in income tax expense resulted in an effective
tax rate of 19.3% for tax credits  applicable  to losses  incurred in the second
quarter of 2002.

Liquidity and Capital Resources

Cash Flows. In the six months ended June 30, 2002 and 2001, net cash provided by
operating  activities was $19.2 million and $110.1  million,  respectively.  The
decrease in cash provided by operating  activities between periods was primarily
due to a decrease in earnings,  and lower depreciation and amortization  expense
due to the retirement  and  impairment  write-down of certain Boeing 727-200 and
Lockheed  L-1011-50  and 100 aircraft in the second half of 2001.  This decrease
was partially offset by a non-cash  impairment  write-down on the Boeing 727-200
fleet recorded in the second quarter of 2002. In addition, the decrease resulted
from changes in operating assets and liabilities, most significantly in accounts
receivable,  which resulted  primarily from an increase in credit card reserves.
For  additional  details  with  respect  to  credit  card  reserves  see "- Card
Agreement".

                                       36


Net cash used in  investing  activities  was $2.3  million  and $163.4  million,
respectively,  in the  six-month  periods  ended  June 30,  2002 and 2001.  Such
amounts primarily included capital expenditures totaling $43.3 million and $93.2
million,  respectively.  The decline in capital expenditures is primarily due to
fewer  engine  overhauls in the first six months of 2002 as compared to the same
period of 2001 on the Lockheed  L1011-500  and the Boeing  727-200  fleets,  the
purchase of three Boeing 727-200 aircraft off lease in 2001, which did not occur
in 2002, and declining  capitalized  interest as more aircraft  deliveries  were
completed.  Also  contributing  to the  decrease  in net cash used in  investing
activities  is the progress in aircraft  deliveries.  In the first six months of
2002 as new aircraft were delivered,  the Company was refunded through operating
leases $43.9 million of aircraft pre-delivery deposits, net of new deposits made
for  future  deliveries.   In  contrast,  the  Company  paid  $70.9  million  of
pre-delivery deposit payments in the first six months of 2001.

Net cash used by financing  activities was $47.8 million in the six months ended
June 30, 2002, while net cash provided by financing activities was $47.2 million
in the six months  ended  June 30,  2001.  In the first six months of 2002,  the
Company borrowed and repaid $192.5 million in temporary financing related to the
purchase  of one Boeing  737-800 and three  Boeing  757-300  aircraft.  All four
aircraft were  subsequently  financed through operating leases. In the first six
months of 2002,  the Company  repaid $20.7  million in short term debt which had
financed pre-delivery deposits on certain aircraft delivered during that period.
In  addition,  in the six  months  ended June 30,  2002,  the  Company  made net
payments of $25.0 million on its revolving  credit  facility.  In the six months
ended June 30, 2001,  the Company  received  $48.1  million in net proceeds from
short-term debt which financed certain pre-delivery deposits on aircraft.

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  manufacturers  on future aircraft and engine
deliveries, the receipt of additional U.S. Government grant compensation and the
receipt  of funds  from a pending  government-guaranteed  secured  term loan the
Company is seeking,  will be  sufficient to fund  operations  during the next 12
months.  If the  Company  does not obtain  this  loan,  or the  existing  credit
facility is not extended  past its current  expiration  date of January 2, 2003,
the Company  will pursue  other  sources to fund  operations  during the next 12
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.  The
Company's  operating  leases require  periodic cash payments that vary in amount
and  frequency.  The Company  accounts  for  aircraft  rentals  expense in equal
monthly amounts over the life of each operating  lease.  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,  the Company has no  off-balance  sheet debt and,  with the exception of
insignificant amounts not requiring  disclosure,  does not guarantee the debt of
any other party. The following table  summarizes the Company's  contractual debt
and  operating  lease  obligations  at  June  30,  2002,  and  the  effect  such
obligations  are  expected  to have on its  liquidity  and cash  flows in future
periods.

                                       37





                                                             Cash Payments Currently Scheduled
                                     ----------------------------------------------------------------------------------

                                             Total            3Qtr-4Qtr       2003          2005           After
                                         As of 6/30/02          2002         -2004         -2006           2006
                                         -----------        -----------   ----------     ---------    -----------
                                                                         (in thousands)
                                                                                       
Current and long-term debt               $   449,424        $   100,789   $  194,729     $ 135,640    $    18,266

Lease obligations                          3,202,821             88,791      491,253       448,067      2,174,710
                                         -----------        -----------   ----------     ---------    -----------
Total contractual cash obligations       $ 3,652,245        $   189,580   $  685,982     $ 583,707    $ 2,192,976
                                         ===========        ===========   ==========     =========    ===========



In addition, the Company is committed to taking future delivery of 19 new Boeing
757-300 and Boeing 737-800 aircraft,  as well as four 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 June 30,
2002, the Company had taken  delivery of eight Boeing  737-800s and eight Boeing
757-300s obtained directly from Boeing.  All remaining  aircraft to be purchased
directly from Boeing are scheduled for delivery  between  August 2002 and August
2004. Aircraft pre-delivery  deposits are required for these purchases,  and the
Company has funded these deposits using operating cash and primarily  short-term
deposit finance facilities.  As of June 30, 2002, the Company had $126.8 million
in pre-delivery  deposits outstanding for these aircraft, of which $97.6 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.

The  Company  has  operating  lease  agreements  in place to lease 14 new Boeing
737-800s  from ILFC. As of June 30, 2002,  the Company had taken  delivery of 12
Boeing  737-800s that are being leased from ILFC.  The remaining  aircraft under
these operating lease agreements are scheduled for delivery in June 2003 and May
2004.

The Company has an agreement to acquire five  additional new Boeing  737-800s to
be financed by operating leases with GECAS. As of June 30, 2002, the Company had
taken delivery of four Boeing 737-800 aircraft that are being leased from GECAS.
The one remaining aircraft was delivered in July 2002.

Although  the Company  typically  finances  aircraft  with  long-term  operating
leases, it has a 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.  On January 31,  February 28,  March 26, and April 2, 2002,  the
Company borrowed $37.6 million,  $51.6 million, $51.7 million and $51.6 million,
respectively, under this bridge facility, for the purchase of one Boeing 737-800
aircraft  and  three  Boeing  757-300  aircraft.  As of  June  30,  2002,  these
borrowings were repaid in full,  while the related  aircraft were financed under
long-term operating leases.

                                       38


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

In May 2002, the Company entered into an agreement with AMR Leasing  Corporation
to lease six Saab  340B  aircraft,  with  options  to lease up to 10  additional
aircraft.  As of June 30, 2002, the Company had taken delivery of four Saab 340B
aircraft  under this  agreement.  The  remaining  two aircraft are scheduled for
delivery in the third quarter of 2002.

In March 2001, the Company entered into a limited  liability  company  agreement
with 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 is expected  to 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, and transferred
eight of the remaining 12 Boeing 727-200 aircraft to BATA in June 2002.

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,
declining to $60.0 million as of June 30, 2002, and to 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
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,
2001. As of June 30, 2002, the Company had  borrowings of $10.0 million  against
the facility,  and had outstanding letters of credit of $49.3 million secured by
the facility.  As of June 30, 2002, the bank has assigned a collateral borrowing
base of $64.7 million to the various aircraft and parts securing the bank credit
facility, which is less than their book value.

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 June 30, 2002, the Company had borrowed $97.6 million against
these three  facilities.  All of this debt has been  classified as short-term 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.

                                       39


Federally  Guaranteed Loan. The Company is seeking a $165.0 million secured term
loan that would replace the existing credit  facility.  The Company has filed an
application  with the ATSB for a $148.5 million Federal  guarantee of that loan.
The loan would be secured with  collateral  similar to that securing the current
credit  facility,  plus some  additional  equipment  and  receivables.  The loan
interest  rate is  expected  to be  variable,  based on  LIBOR,  and the loan is
expected to have a term of six years.  In addition to interest on the loan,  the
Company  expects  to be  required  to  pay  to the  Federal  Government  certain
guarantee fees, based on the outstanding loan balance.  The Company also expects
the  loan to be  subject  to  certain  restrictive  covenants,  and the  Federal
Government may require an equity stake in the Company.

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, 2001, 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 processed  card
charges as a deposit, up to 100% of the full dollar amount of purchased services
to be  provided  at a future  date.  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, is the obligation
of the bank. The deposit  secures this potential  obligation of the bank to make
such refunds.

The bank exercised its right to withhold  distributions  beginning shortly after
its notice to the Company.  It subsequently  agreed to accept a letter of credit
as security for this potential liability.  As of December 31, 2001, the bank had
withheld  $3.1 million in cash with an  additional  $20.0  million  secured by a
letter of credit  provided  on behalf of the  Company  by the  Company's  senior
lenders under its revolving  bank  facility.  As of June 30, 2002,  the bank had
withheld  $11.8 million in cash,  and $20.0 million was secured by the letter of
credit.  The  deposits and letter of credit as of June 30, 2002 and December 31,
2001 constituted  approximately 60% of the Company's total future obligations to
provide  services  purchased by charges to card accounts as of those dates.  The
bank has agreed to a 60% deposit, with that percentage being subject to increase
up to 100% at any time at the sole  discretion of the bank. A deposit of 100% of
this obligation would have resulted in the additional retention of $15.4 million
by the bank at December 31, 2001, and $27.2 million at June 30, 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,
for up to 16 months from the date of termination.

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.

                                       40


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 June 30, 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.

In addition,  there are risk factors that relate  specifically  to the September
11,  2001  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;

                                       41


o the extent of benefits paid to the Company under the Act, including challenges
  to and interpretations or amendments 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.


                                       42

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 ATA
Holdings  Corp's  Annual  Report  on Form  10-K for the  year  2001,  except  as
discussed below.

During the first six months of 2002, the Company entered into additional heating
oil swap agreements to further minimize the risk of jet fuel price fluctuations.
As of June 30, 2002, the Company had outstanding fuel hedge agreements  totaling
10.3  million  gallons,  or  17.1%  of the  Company's  projected  aircraft  fuel
requirements for the third quarter of 2002.

The following  table depicts the estimated  fair values the Company would pay on
June  30,  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 June 30, 2002.





                                                                                        Estimated Fair
                                            Notional Amount     Average Contract Rate       Values
                                             (in Gallons)             per Gallon        (Pay)/Receive
                                        ---------------------------------------------------------------
                                                                              
Swap Contracts - Heating Oil                   10,250,000                $0.6445              $412,425



                                       43


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

(a) Exhibits are filed as a separate section of this report as set forth in the
    Index to Exhibits attached to this report.

(b) Report filed on April 24,  2002,  furnishing  items under Item 7.  Financial
    Statements and Exhibits and Item 9. Regulation FD Disclosure.

    Report filed on May 20, 2002,  furnishing  items under Item 9. Regulation FD
    Disclosure.

    Report filed  on  June 5, 2002, furnishing  items  under  Item  7. Financial
    Statements and Exhibits and Item 9. Regulation FD Disclosure.


                                       44


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.


                           ATA Holdings Corp.
                           ------------------------------------
                           (Registrant)




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






                                Index to Exhibits

Exhibit No.

99.1     Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002