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

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended March 31, 2003 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 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 April 30,
2003

PART I - Financial Information
Item I - Financial Statements



                            ATA HOLDINGS CORP. AND SUBSIDIARIES
                                CONSOLIDATED BALANCE SHEETS
                                  (Dollars in thousands)

                                                                 March 31,      December 31,
                                                                    2003             2002
                                                               ------------    --------------
                              ASSETS                            (Unaudited)
                                                                         
Current assets:
     Cash and cash equivalents                                 $    160,581    $      200,160
     Aircraft pre-delivery deposits                                  16,768            16,768
     Receivables, net of allowance for doubtful accounts
     (2003 - $2,450; 2002 - $2,375)                                  93,696            86,377
     Inventories, net                                                49,992            51,233
     Prepaid expenses and other current assets                       41,483            39,214
                                                               ------------    --------------
Total current assets                                                362,520           393,752

Property and equipment:
     Flight equipment                                               319,726           312,652
     Facilities and ground equipment                                136,102           134,355
                                                               ------------    --------------
                                                                    455,828           447,007
     Accumulated depreciation                                      (193,752)         (181,380)
                                                               ------------    --------------
                                                                    262,076           265,627

Restricted cash                                                      37,654            30,360
Goodwill                                                             14,887            14,887
Assets held for sale                                                  4,983             5,090
Prepaid aircraft rent                                               116,289            68,828
Investment in BATA, LLC                                              23,128            22,968
Deposits and other assets                                            40,845            46,624
                                                               ------------    --------------
Total assets                                                   $    862,382    $      848,136
                                                               ============    ==============

                LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
    Current maturities of long-term debt                       $     18,188    $       14,191
    Short-term debt                                                   8,384             8,384
    Accounts payable                                                 28,742            23,688
    Air traffic liabilities                                         100,799            94,693
    Accrued expenses                                                176,538           160,924
                                                               ------------    --------------
Total current liabilities                                           332,651           301,880

Long-term debt, less current maturities                             482,809           486,853
Deferred gains from sale and leaseback of aircraft                   53,215            54,889
Other deferred items                                                 42,223            42,038
                                                               ------------    --------------
Total liabilities                                                   910,898           885,660

Commitments and Contingencies

Redeemable preferred stock; authorized and issued 800 shares         82,860            82,485

Shareholders' deficit:

    Preferred stock; authorized 9,999,200 shares; none issued            -                 -
    Common stock, without par value; authorized 30,000,000 shares;
       issued 13,476,193 - 2003; 13,476,193 - 2002                   65,290            65,290
    Treasury stock; 1,711,440 shares - 2003; 1,711,440
    shares - 2002                                                   (24,778)          (24,778)
    Additional paid-in capital                                       18,374            18,374
    Retained deficit                                               (190,262)         (178,895)
                                                               ------------    --------------
Total shareholders' deficit                                        (131,376)         (120,009)
                                                               ------------    --------------
Total liabilities and shareholders' deficit                    $    862,382    $      848,136
                                                               ============    ==============
See accompanying notes.

                                       2



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

                                                                Three Months Ended March 31,
                                                                    2003            2002
                                                                ------------    -----------
                                                                 (Unaudited)     (Unaudited)
                                                                          
Operating revenues:
  Scheduled service                                             $    244,768    $   208,283
  Charter                                                            112,307         96,846
  Ground package                                                       5,211         15,246
  Other                                                               11,343         10,195
                                                                ------------    -----------
Total operating revenues                                             373,629        330,570
                                                                ------------    -----------
Operating expenses:

  Salaries, wages and benefits                                        94,278         77,987
  Fuel and oil                                                        75,092         47,243
  Aircraft rentals                                                    55,269         39,454
  Handling, landing and navigation fees                               30,057         27,680
  Depreciation and amortization                                       15,193         18,690
  Crew and other employee travel                                      14,987         13,870
  Aircraft maintenance, materials and repairs                         13,479         11,420
  Other selling expenses                                              11,757         10,983
  Advertising                                                         10,275          9,332
  Passenger service                                                   10,249          9,767
  Insurance                                                            7,335          7,735
  Commissions                                                          6,026          9,123
  Facilities and other rentals                                         5,824          5,445
  Ground package cost                                                  4,204         12,349
  Other                                                               18,084         19,434
                                                                ------------    -----------
Total operating expenses                                             372,109        320,512
                                                                ------------    -----------
Operating income                                                       1,520         10,058

Other income (expense):
  Interest income                                                        806            689
  Interest expense                                                   (12,682)        (8,238)
  Other                                                                 (636)           133
                                                                ------------    -----------
Other expense                                                        (12,512)        (7,416)
                                                                ------------    -----------
Income (loss) before income taxes                                    (10,992)         2,642
Income taxes                                                               -            762
                                                                 -----------    -----------
Net income (loss)                                                    (10,992)         1,880

Preferred stock dividends                                               (375)          (375)
                                                                ------------    -----------
Income (loss) available to common shareholders                  $    (11,367)   $     1,505
                                                                ============    ===========
Basic earnings per common share:
Average shares outstanding                                        11,764,753     11,562,357
Net income (loss) per share                                     $      (0.97)   $      0.13
                                                                ============    ===========
Diluted earnings per common share:
Average shares outstanding                                        11,764,753     12,043,058
Net income (loss) per share                                     $      (0.97)   $      0.12
                                                                ============    ===========

See accompanying notes.

                                       3



                                 ATA HOLDINGS CORP. AND SUBSIDIARIES
       CONSOLIDATED STATEMENT OF CHANGES IN REDEEMABLE PREFERRED STOCK, COMMON STOCK AND OTHER
                                        SHAREHOLDERS' DEFICIT
                                       (Dollars in thousands)

                                     Redeemable                           Additional                    Total
                                     Preferred     Common     Treasury      Paid-in      Retained    Shareholders'
                                       Stock        Stock      Stock        Capital       Deficit       Deficit
                                     --------     --------   ---------    --------      ----------    ----------
                                                                                    
Balance, December 31, 2002           $ 82,485     $ 65,290   $ (24,778)   $ 18,374      $ (178,895)   $ (120,009)
                                     --------     --------   ---------    --------      ----------    ----------

  Net loss                                  -            -           -           -         (10,992)       (10,992)

  Accrued preferred stock dividends       375            -           -           -            (375)          (375)
                                     --------     --------   ---------    --------      ----------    ----------
Balance, March 31, 2003              $ 82,860     $ 65,290   $ (24,778)   $ 18,374      $ (190,262)   $  (131,376)
                                     ========     ========   =========    ========      ==========    ===========

See accompanying notes.

                                       4



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

                                                                    Three Months Ended March 31,
                                                                      2003               2002
                                                                    ------------     ----------
                                                                    (Unaudited)      (Unaudited)
                                                                               
Operating activities:

Net income (loss)                                                   $    (10,992)    $    1,880
Adjustments to reconcile net income (loss)
  to net cash provided by operating activities:
  Depreciation and amortization.                                          15,193         18,690
  Deferred income taxes                                                        -            736
  Other non-cash items                                                       759          7,172
Changes in operating assets and liabilities:
  U.S. Government grant receivable                                         6,158              -
  Other receivables                                                      (13,477)       (24,574)
  Inventories                                                                332         (2,519)
  Prepaid expenses                                                        (2,269)        (5,470)
  Accounts payable                                                         5,054          3,148
  Air traffic liabilities                                                  6,106         14,655
  Accrued expenses                                                        14,109          4,489
                                                                    ------------     ----------
  Net cash provided by operating activities                               20,973         18,207
                                                                    ------------     ----------
Investing activities:

Aircraft pre-delivery deposits                                                 -         21,837
Capital expenditures                                                     (10,147)      (145,413)
Noncurrent prepaid aircraft rent                                         (47,461)       (27,767)
Additions to other assets                                                  4,998          6,373
Proceeds from sales of property and equipment                                 68             84
                                                                    ------------     ----------
  Net cash used in investing activities                                  (52,542)      (144,886)
                                                                    ------------     ----------
Financing activities:

Preferred stock dividends                                                      -           (375)
Payments on short-term debt                                                    -        (10,850)
Proceeds from long-term debt                                               1,768        140,910
Payments on long-term debt                                                (2,484)       (49,893)
Increase in restricted cash                                               (7,294)             -
Proceeds from stock options exercises                                          -            153
                                                                    ------------     ----------
  Net cash provided by (used in) financing activities                     (8,010)        79,945
                                                                    ------------     ----------
Decrease in cash and cash equivalents                                    (39,579)       (46,734)
Cash and cash equivalents, beginning of period                           200,160        184,439
                                                                    ------------     ----------
Cash and cash equivalents, end of period                            $    160,581     $  137,705
                                                                    ============     ==========

Supplemental disclosures:

Cash payments for:
  Interest                                                          $     12,896     $   11,831
  Income taxes (refunds)                                            $    (16,745)    $    3,016

Financing and investing activities not affecting cash:
  Accrued capitalized interest                                      $        940     $   (3,813)

See accompanying notes.

                                       5

                       ATA HOLDINGS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   Basis of Presentation and Stock Based Compensation

     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 ("GAAP").  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, 2002.

     The consolidated financial statements for the quarters ended March 31, 2003
     and 2002 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 three months ended March 31, 2003
     are not  necessarily  indicative  of  results to be  expected  for the full
     fiscal year ending December 31, 2003.

     During  1996,  the  Company  adopted  the  disclosure  provisions  of  FASB
     Statement  of  Financial  Accounting  Standards  No.  123,  Accounting  for
     Stock-Based  Compensation ("FAS 123") with respect to its stock options. As
     permitted  by FAS 123,  the  Company has elected to continue to account for
     employee stock options  following the intrinsic  value method of Accounting
     Principles  Board Opinion No. 25,  Accounting for Stock Issued to Employees
     ("APB 25") and related interpretations.  Under APB 25, because the exercise
     price of the Company's  employee  stock options  equals the market price of
     the  underlying  stock on the date of grant,  no  compensation  expense  is
     recognized.

     The Company has not granted options since the year ended December 31, 2001.
     For  purposes  of pro forma  disclosure,  the  estimated  fair value of the
     options is amortized to expense  over the options'  vesting  period (1 to 3
     years). The Company's pro forma information follows:



                                                            Three Months Ended March 31,
                                                                2003           2002
                                                       -------------------------------------
                                                       (In thousands, except per share data)
                                                                         
Net income (loss) available to common shareholders,
as reported                                                  $ (11,367)        1,505

Deduct:  Total stock-based employee compensation
expense determined under fair value based method,
net of related tax effects                                         (10)          (43)
                                                             ---------      --------
Net income (loss) available to common shareholders,
pro forma                                                      (11,377)        1,462
                                                             =========      ========
Basic income (loss) per share, as reported                       (0.97)         0.13
                                                             =========      ========
Diluted income (loss) per share, as reported                     (0.97)         0.12
                                                             =========      ========
Basic income (loss) per share, pro forma                         (0.97)         0.13
                                                             =========      ========
Diluted income (loss) per share, pro forma                       (0.97)         0.12
                                                             =========      ========

                                       6

2.   State of the Industry and the Company

     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.  The terrorist attacks and generally weak economic  conditions have
     adversely affected the Company and the airline industry.  The industry as a
     whole, and the Company,  suffered very significant  financial losses in the
     years ended  December  31, 2002 and 2001 and three  months  ended March 31,
     2003.  During  2002,  two  major air  carriers,  US  Airways  Group and UAL
     Corporation, filed for reorganization under Chapter 11 of the United States
     Bankruptcy Code.  Historically,  air carriers  involved in  reorganizations
     have  substantially  reduced their fares, which could reduce airline yields
     further  from current  levels.  Certain air carriers are seeking to recover
     from financial losses, at least partially, by reducing their seat capacity.
     As this is accomplished by eliminating  aircraft from operating fleets, the
     market value of aircraft may be adversely  affected.  The Company  recorded
     substantial  charges  to  earnings  resulting  from fleet  retirements  and
     impairments in the years ended December 31, 2002 and 2001. However,  during
     the same  period  the  Company  substantially  replaced  its fleet of aging
     aircraft with new fuel-efficient Boeing aircraft. These new Boeing aricraft
     are all leased under operating leases and have higher fixed ownership costs
     than the older fleets that they replaced.  Certain of these aircraft leases
     require  significant  cash  payments  in the first few years of the  lease.
     Consequently,  the Company made large lease  payments on these  aircraft in
     the first  quarter of 2003,  which  caused a  substantial  decrease  in the
     Company's  cash  balance  from  December  31,  2002 to March 31,  2003.  In
     addition,  since all of these aircraft are leased,  the Company has pledged
     receivables  and other assets to secure its debt,  leaving the Company with
     few  unencumbered  assets.  Since  September 11, 2001, the industry and the
     Company have also been adversely impacted by substantially higher insurance
     costs, passenger security costs, and the war in Iraq.

     The Company has benefited  from some of the U.S.  Government's  initiatives
     for assisting the airline industry. Most significant to the Company was the
     Air  Transportation  Safety and System  Stabilization Act ("Act") passed in
     2001,  which  provided  for,  among  other  things,  up to $5.0  billion in
     before-tax  compensation to U.S. airlines and air cargo carriers for direct
     and  incremental  losses  resulting  from the September 11, 2001  terrorist
     attacks,  and the  availability  of up to $10.0 billion in U.S.  Government
     guarantees of certain loans made to air carriers, which are administered by
     the newly-established Air Transportation  Stabilization Board ("ATSB"). The
     Company received $50.1 million of U.S.  Government grant compensation under
     the Act, of which the final  payment of $6.2  million  was  received in the
     first quarter of 2003. The Company also obtained a $168.0  million  secured
     term loan in November  2002,  of which $148.5  million is guaranteed by the
     ATSB.

     While it is  expected  that  adverse  industry  conditions  are  likely  to
     continue  throughout  the  remainder  of  2003,  the  Company's  management
     believes it has a viable plan to ensure  sufficient cash to fund operations
     during 2003. In addition to the assistance the Company received in the form
     of U.S.  Government  grant  compensation,  the  secured  term  loan and the
     additional   aid  expected   from  the   Emergency   Wartime   Supplemental
     Appropriations Act (see "Note 6 - Subsequent  Events"),  the plan calls for
     focusing  marketing  efforts on those routes where the Company  believes it
     can  be a  leading  provider  and  implementing  a  number  of  cost-saving
     initiatives  the Company  believes  will  enhance its  low-cost  advantage.
     Although the Company believes the assumptions underlying its full-year 2003
     financial  projections  are reasonable,  there are significant  risks which
     could cause the Company's 2003  financial  performance to be different than
     projected.  These risks relate  primarily to further declines in demand for
     air travel,  further increases in fuel prices, the uncertain outcome of the
     two major airline  bankruptcies  filed in 2002,  the  possibility  of other
     airline bankruptcy  filings,  and the ongoing  geopolitical  impacts of the
     conflicts in the Middle East. Furthermore, the Company is scheduled to make
     large payments of principal on its outstanding  senior  indebtedness and on
     its aircraft operating leases in 2004 and 2005. Given the current operating
     environment,  the Company is  uncertain  that it will be able to make those
     payments as they come due.  The Company is currently  exploring  options to
     address this issue.
                                       7

3.   Earnings per Share

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


                                                                      Three Months Ended March 31 ,
                                                                        2003                      2002
                                                                ---------------              ------------
                                                                                       
Numerator:

   Net income (loss)                                            $   (10,992,000)             $  1,880,000

   Preferred stock dividends                                           (375,000)                 (375,000)
   Income (loss) available to common                            ---------------              ------------
   shareholders - numerator for basic and
   diluted earnings per share                                   $   (11,367,000)             $  1,505,000
                                                                ===============              ============


Denominator:
   Denominator for basic earnings per share
   - weighted average shares                                         11,764,753                11,562,357
   Effect of potential dilutive securities:
     Employee stock options                                                   -                   480,701
                                                                ---------------              ------------
   Denominator for diluted earnings per share
    - adjusted weighted average shares                               11,764,753                12,043,058
                                                                ===============              ============

Basic income (loss) per share                                   $         (0.97)             $       0.13
                                                                ===============              ============
Diluted income (loss) per share                                 $         (0.97)             $       0.12
                                                                ===============              ============


     In accordance with Financial  Accounting Standards Board ("FASB") Statement
     No.  128,   "Earnings  per  Share,"  the  impact  of  1,914,486  shares  of
     convertible  redeemable preferred stock in the three months ended March 31,
     2003 and 2002 has been excluded from the  computation  of diluted  earnings
     per share  because  their effect would be  antidilutive.  In addition,  for
     March 31, 2003, the impact of 1,672,148 incremental shares from the assumed
     exercise of warrants  issued in conjunction  with the secured term loan the
     Company  obtained in November 2002 were not included in the  computation of
     diluted earnings per share because their effect would be antidilutive.

4.   Commitments and Contingencies

     The Company has  purchase  agreements  with the Boeing  Company to purchase
     directly from Boeing two new Boeing 757-300s and seven new Boeing 737-800s,
     which are currently  scheduled  for delivery  between May 2003 and December
     2004.  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 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.  Aircraft  pre-delivery  deposits are required for these
     purchases,  and the Company has funded these deposits using  operating cash
     and  short-term  deposit  finance  facilities.  As of March 31,  2003,  the
     Company had $21.2 million in pre-delivery  deposits  outstanding for future
     aircraft  deliveries,  of which  $8.4  million  was  provided  by a deposit
     finance  facility.  Upon  delivery of the aircraft,  pre-delivery  deposits
     funded  with  operating  cash will be returned  to the  Company,  and those
     funded with the deposit facility will be used to repay that facility. As of
                                       8

     March 31,  2003,  the Company  also has  purchase  rights for eight  Boeing
     757-300 aircraft and 40 Boeing 737-800 aircraft directly from Boeing.

     The  Company  has  agreements  in place to lease  three  additional  Boeing
     737-800s  under  operating  leases  from a third  party  lessor,  which are
     currently scheduled for delivery between June 2003 and the end of 2005.

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

     The Company  intends to finance  all of these  future  aircraft  and engine
     deliveries with operating  leases.  The Company has estimated the amount of
     payments for these expected  future lease  obligations,  using the terms of
     leases for comparable  aircraft  currently in place.  The estimated  future
     payments  for these 12 future  aircraft  deliveries,  which do not  include
     obligations  for  leases  currently  in place,  are shown in the  following
     table:
      
     
                   Expected
                    Future
                     Lease
                  Obligations
                 --------------
                (in thousands)


              
     2003        $    5,155

     2004            33,716

     2005            56,755

     2006            64,369

     2007            59,738

     Thereafter     658,180
                 ----------
                 $  877,913
                 ==========


     In 2001, the Company  entered into  short-term  operating  leases with BATA
     Leasing LLC ("BATA"), a 50/50 joint venture with Boeing Capital Corporation
     ("BCC"),  to  lease  back  nine  Boeing  727-200  aircraft  which  had been
     previously  contributed  to the joint venture by the Company,  all of which
     leases  had been  terminated.  The  Company  is  subject  to  lease  return
     conditions on these nine former operating  leases,  upon BATA's delivery by
     lease  or  sale  of any  aircraft  subject  to the  operating  leases  to a
     third-party.  On January 31, 2003, BATA entered into a lease agreement with
     a third-party lessee on one of the nine aircraft. The return conditions set
     forth in the short-term operating lease were satisfied by the completion of
     a cargo conversion, without incurring additional expense on the airframe or
     engines.  Management  believes it is  reasonably  possible that a lessee or
     buyer will be identified  for the  remaining  eight  aircraft.  The Company
     estimates that it could incur approximately $6.0 million of expense to meet
     the return conditions,  if all eight of the aircraft were leased by BATA to
     third parties.  If the aircraft are leased as cargo carriers,  it is likely
     the lease  return  conditions  will be satisfied  by  completing  the cargo
     conversion on the aircraft. No liability has been recorded for these return
     conditions  as of March 31,  2003,  as  management  does not  believe it is
     probable that it will be paid.

     In the  Company's  aircraft  financing  agreements,  the Company  typically
     indemnifies  the  financing  parties,  trustees  acting on their behalf and
     other related parties against  liabilities that arise from the manufacture,
     design,  ownership,  financing,  use,  operation  and  maintenance  of  the
     aircraft and for tort liability, whether or not these liabilities arise out
     of or relate to the  negligence of these  indemnified  parties,  except for
     their gross negligence or willful  misconduct.  The Company expects that it
     would be  covered  by  insurance  (subject  to  deductibles)  for most tort
                                       9

     liabilities  and related  indemnities  under  these  aircraft  leases.  The
     Company cannot determine its maximum exposure related to these indemnities.

     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.

5.   Income Taxes

     As of December 31, 2002,  the Company had incurred a three-year  cumulative
     loss.  Because of this cumulative loss and the presumption  under GAAP that
     net deferred tax assets should be fully  reserved if it is more likely than
     not that they will not be realized through  carrybacks or other strategies,
     the  Company  had  recorded  a full  valuation  allowance  against  its net
     deferred tax asset. In the first quarter of 2003, the Company  continued to
     record a full valuation  allowance against its net deferred tax asset under
     the same  presumption.  This  valuation  allowance,  recorded in income tax
     expense,  resulted in no tax benefit being realized on the Company's  first
     quarter loss in 2003.

6.   Subsequent Events

     On April 16, 2003,  President  Bush signed into law the  Emergency  Wartime
     Supplemental  Appropriations Act ("Supplemental Act"). The Supplemental Act
     makes  available  $2.3  billion in  reimbursement  to U.S. air carriers for
     expenses  incurred  and  revenue  foregone  related  to  enhanced  aviation
     security  subsequent to September 11, 2001. The Company currently estimates
     that it may receive up to $31.0 million in cash reimbursements,  based upon
     the eligibility requirements set forth in the Supplemental Act. The Company
     anticipates  it will receive  payment of funds due in the second quarter of
     2003.

     In addition,  the Supplemental Act temporarily  suspends the payment of the
     aviation  security  infrastructure  fee by the Company from June 1, 2003 to
     September 30, 2003, which will save the Company approximately $1.4 million.
     The  Supplemental  Act also  suspends  the  collection  and  payment of the
     September  11  security  fee for  tickets  sold  between  June  1,  2003 to
     September 30, 2003.
                                       10

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

Quarter Ended March 31, 2003, Versus Quarter Ended March 31, 2002

Overview

The Company is a leading  provider of scheduled  airline services to leisure and
other  value-oriented  travelers,  and a leading provider of charter services to
the U.S. military. The Company, through its principal subsidiary,  ATA Airlines,
Inc. ("ATA"), formerly American Trans Air, Inc., has been operating for 30 years
and is the tenth largest U.S. airline in terms of 2002 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,
Newark  and  Charlotte.   The  Company's  commuter  subsidiary  Chicago  Express
Airlines,  Inc. ("Chicago  Express") provides commuter scheduled service between
Chicago-Midway and the cities of Indianapolis, Cedar Rapids, Dayton, Des Moines,
Flint,  Grand  Rapids,  Lexington,   Madison,  Milwaukee,  Moline,  South  Bend,
Springfield and Toledo.  ATA also provides  charter service to independent  tour
operators, specialty charter customers and the U.S. military.

In the three months ended March 31, 2003, the Company recorded  operating income
of $1.5  million,  as compared to operating  income of $10.1 million in the same
period of 2002.  The Company had a net loss of $11.0 million in the three months
ended March 31,  2003,  as compared to a net income of $1.8  million in the same
period of 2002.

Consolidated  revenue per available  seat mile ("RASM")  decreased  7.9% to 7.07
cents in the first  quarter  of 2003,  as  compared  to 7.68  cents in the first
quarter of 2002. This decline was mainly due to a weak scheduled service pricing
environment  in the first quarter of 2003,  which was impacted by the war in the
Middle East and a  continuing  weakened  economy.  In  addition,  the  Company's
scheduled  service revenues were adversely  affected by the timing of the Easter
holiday from the first  quarter in 2002 to the second  quarter in 2003,  and the
Company's  aggressive capacity growth between periods due to the addition of new
Boeing 737-800 and Boeing 757-300  aircraft to the Company's  fleet. The Company
was able to utilize  some of the  increased  capacity  in its  military  charter
service in order to meet the increased flying  requirements of the Civil Reserve
Air Fleet ("CRAF")  activation in February 2003,  which has supported  Operation
Iraqi  Freedom.  In the first quarter of 2003,  the Company's  military  charter
revenue increased 118.3%, as compared to the first quarter of 2002.

The  Company's  unit costs  remained  among the lowest of major  airlines in the
first  quarter  of 2003.  Consolidated  cost per  available  seat mile  ("CASM")
decreased  5.4% to 7.04 cents in the first  quarter of 2003, as compared to 7.44
cents in the first quarter of 2002.  This decline is mainly due to the Company's
continuing  efforts to further  reduce  operating  expenses;  the benefits  from
increased aircraft and crew utilization;  and the cost savings realized from the
addition  of its new fleets  comprised  of Boeing  737-800  and  Boeing  757-300
aircraft. This CASM decline was achieved despite a 41.6% increase in the average
cost per gallon of jet fuel  consumed in the first  quarter of 2003, as compared
to the same period of 2002, which cost the Company an incremental  $17.1 million
in the first quarter of 2003, net of a $5.3 million  increase in fuel escalation
revenue between periods.

For the 2003 fiscal  year,  the Company  currently  expects  that it may earn an
operating  profit.  However,  significant  uncertainties  continue to exist with
respect  to unit  revenues  and  fuel  prices,  both of which  may be  adversely
affected by geopolitical and economic events, including the uncertain outcome of
the two  major  airline  bankruptcies  filed  in 2002  and the  continuation  of
conflict in the Middle East,  which are not within the Company's direct control.
Therefore,  the Company can provide no assurance  that it will earn an operating
profit in 2003.

Critical Accounting Policies

Please refer to the Company's Annual Report on Form 10-K for the year ended
December 31, 2002.
                                       11

Results of Operations

For the quarter ended March 31, 2003,  the Company had operating  income of $1.5
million,  as compared to  operating  income of $10.1  million in the  comparable
quarter of 2002. The Company had a net loss of $11.0 million in the three months
ended March 31,  2003 as  compared  to a net income of $1.8  million in the same
period of 2002.

Operating  revenues  increased  13.0% to $373.6  million in the first quarter of
2003,  as  compared to $330.6  million in the same period of 2002.  Consolidated
RASM  decreased  7.9% to 7.07 cents in the first quarter of 2003, as compared to
7.68 cents in the first quarter of 2002.  Scheduled  service revenues  increased
$36.5 million between periods,  or 17.5%, while charter revenues increased $15.5
million  between  periods,  or  16.0%.  Military/government  charter  operations
increased  in the first  quarter  of 2003 as a result  of the war in the  Middle
East.  Scheduled service unit revenues  reflected  weakness in both load factors
and yields in the first quarter of 2003.

Operating  expenses  increased  16.1% to $372.1  million in the first quarter of
2003,  as  compared  to  $320.5  million  in  the  comparable  period  of  2002.
Consolidated  CASM decreased 5.4% to 7.04 cents in the first quarter of 2003, as
compared to 7.44 cents in the first quarter of 2002.
                                       12

Results of Operations in Cents Per ASM

The following table sets forth, for the periods indicated, operating revenues
and expenses expressed as cents per available seat mile ("ASM").




                                                                       Cents per ASM
                                                              Three Months Ended March 31,
                                                                  2003              2002
                                                              ----------------------------
                                                                           
Consolidated operating revenues:                                   7.07               7.68

Consolidated operating expenses:
   Salaries, wages and benefits                                    1.78               1.81
   Fuel and oil                                                    1.42               1.10
   Aircraft rentals                                                1.05               0.92
   Handling, landing and navigation fees                           0.57               0.64
   Depreciation and amortization                                   0.29               0.43
   Crew and other employee travel                                  0.28               0.32
   Aircraft maintenance, materials and repairs                     0.26               0.26
   Other selling expenses                                          0.22               0.26
   Advertising                                                     0.19               0.22
   Passenger service                                               0.19               0.23
   Insurance                                                       0.14               0.18
   Commissions                                                     0.11               0.21
   Facilities and other rentals                                    0.11               0.13
   Ground package cost                                             0.08               0.29
   Other                                                           0.35               0.44
                                                              ---------          ---------
Total consolidated operating expenses                              7.04               7.44
                                                              ---------          ---------
Consolidated operating income                                      0.03               0.24
                                                              =========          =========

ASMs (in thousands)                                           5,284,710          4,306,430


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.
                                       13



                                                            Three Months Ended March 31,
                                                 2003               2002           Inc (Dec)         % Inc (Dec)
                                             -------------------------------------------------------------------
                                                                                            
Departures Jet                                  19,194             16,103             3,091             19.20
Departures SAAB                                 12,713              8,317             4,396             52.86
                                             -------------------------------------------------------------------
   Total Departures                             31,907             24,420             7,487             30.66
                                             -------------------------------------------------------------------

Block Hours Jet                                 60,816             47,575            13,241             27.83
Block Hours SAAB                                12,423              7,785             4,638             59.58
                                             -------------------------------------------------------------------
   Total Block Hours                            73,239             55,360            17,879             32.30
                                             -------------------------------------------------------------------

RPMs Jet (000s)                              3,324,647          3,003,062           321,585             10.71
RPMs SAAB (000s)                                46,051             28,612            17,439             60.95
                                             -------------------------------------------------------------------
   Total RPMs (000s) (a)                     3,370,698          3,031,674           339,024             11.18
                                             -------------------------------------------------------------------

ASMs Jet (000s)                              5,208,303          4,261,827           946,476             22.21
ASMs SAAB (000s)                                76,407             44,603            31,804             71.30
                                             -------------------------------------------------------------------
   Total ASMs (000s) (b)                     5,284,710          4,306,430           978,280             22.72
                                             -------------------------------------------------------------------

Load Factor Jet (%)                              63.83              70.46             (6.63)            (9.41)
Load Factor SAAB (%)                             60.27              64.15             (3.88)            (6.05)
                                             -------------------------------------------------------------------
   Total Load Factor (%)  (c)                    63.78              70.40             (6.62)            (9.40)
                                             -------------------------------------------------------------------

Passengers Enplaned Jet                      2,377,678          2,241,026           136,652              6.10
Passengers Enplaned SAAB                       262,134            180,989            81,145             44.83
                                             -------------------------------------------------------------------
   Total Passengers Enplaned (d)             2,639,812          2,422,015           217,797              8.99
                                             -------------------------------------------------------------------

Revenue $ (000s)                               373,629            330,570            43,059             13.03
RASM in cents (e)                                 7.07               7.68             (0.61)            (7.94)
CASM in cents (f)                                 7.04               7.44             (0.40)            (5.38)
Yield in cents (g)                               11.08              10.90              0.18              1.65


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

(a) 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.

(b) 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.

(c) 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 the right to
use an entire aircraft is sold by the Company instead of individual seats. Since
                                       14

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.

(d) 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."

(e) 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 (g) below for the definition of yield).

(f) 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.

(g) 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
right to use an 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.
                                       15

Operating Revenues

Total operating  revenues in the first quarter of 2003 increased 13.0% to $373.6
million,  as  compared  to $330.6  million in the first  quarter  of 2002.  This
increase was due to a $36.5 million  increase in scheduled  service  revenue,  a
$46.7 million increase in military/government charter revenue and a $1.1 million
increase in other  revenues,  partially  offset by a $31.3  million  decrease in
commercial charter revenue and a $10.0 million decrease in ground revenue.

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




                                                      Three Months Ended March 31,
                                           ----------------------------------------------------------
                                             2003            2002         Inc (Dec)     % Inc (Dec)
                                           ----------------------------------------------------------
                                                                                
Scheduled Service
     Departures                              28,906          21,086           7,820          37.09
     Block Hours                             60,158          42,932          17,226          40.12
     RPMs (000's)  (a)                    2,684,481       2,183,355         501,126          22.95
     ASMs  (000's)  (b)                   3,846,332       3,020,520         825,812          27.34
     Load Factor  (c)                         69.79           72.28           (2.49)         (3.44)
     Passengers Enplaned (d)              2,384,463       1,972,678         411,785          20.87
     Revenue                                244,768         208,283          36,485          17.52
     RASM in cents  (e)                        6.36            6.90           (0.54)         (7.83)
     Yield in cents  (g)                       9.12            9.54           (0.42)         (4.40)
     Revenue per segment $  (h)              102.65          105.58           (2.93)         (2.78)

Commercial Charter
     Departures                               1,283           2,510          (1,227)        (48.88)
     Block Hours                              4,665           8,695          (4,030)        (46.35)
     ASMs  (000's)  (b)                     355,289         789,801        (434,512)        (55.02)
     Revenue                                 26,112          57,369         (31,257)        (54.48)
     RASM in cents  (e)                        7.35            7.26            0.09           1.24
     RASM excluding fuel escalation  (i)       6.89            7.26           (0.37)         (5.10)

Military Charter
     Departures                               1,718             822             896         109.00
     Block Hours                              8,416           3,715           4,701         126.54
     ASMs  (000's)  (b)                   1,083,089         493,666         589,423         119.40
     Revenue                                 86,195          39,477          46,718         118.34
     RASM in cents  (e)                        7.96            8.00           (0.04)         (0.50)
     RASM excluding fuel escalation  (j)       7.75            8.13           (0.38)         (4.67)

Percentage of Consolidated Revenues:
     Scheduled Service                         65.5%           63.0%            2.5%          3.97
     Commercial Charter                         7.0%           17.4%          (10.4%)       (59.77)
     Military Charter                          23.1%           11.9%           11.2%         94.12



See footnotes (a) through (j) on pages 14-15 and 17.
                                       16

(h) 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.

(i) 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.

(j) 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.

Scheduled Service  Revenues.  Scheduled service revenues in the first quarter of
2003 increased  17.5% to $244.8 million from $208.3 million in the first quarter
of 2002. As scheduled  service  capacity  increased in 2003 from 2002, both load
factor and yield declined.  The Company continued to see a decline in the demand
for its  services  in the first  quarter of 2003,  as the war in the Middle East
began and the pace of the economic  activity in the United States remained slow.
The Company also believes that its unit revenues were adversely  affected by its
own rapid growth in total seat capacity,  and by aggressive pricing of competing
carriers in Chicago and other of the  Company's  significant  scheduled  service
markets.

Scheduled service  departures grew 37.1% in the first quarter of 2003,  compared
to the ASM growth of 27.3%. This reflects the growth of the Chicago Express SAAB
340B fleet from 11  aircraft as of March 31, 2002 to 17 aircraft as of March 31,
2003. The additional SAAB aircraft generated significantly more departures,  but
because the aircraft seats only 34 passengers and operates on short stage length
flights, the increase in ASMs was not as great as the increase in departures.

Approximately 71.3% of the Company's scheduled service capacity was generated by
flights either originating or terminating at Chicago-Midway in the first quarter
of 2003, as compared to 70.7% in the first quarter of 2002. The Hawaiian  market
generated  approximately  11.3% of total scheduled service capacity in the first
quarter of 2003,  as  compared  to 11.5% in the first  quarter of 2002.  Another
12.6% of total  scheduled  service  capacity was  generated in the  Indianapolis
market in the first  quarter of 2003,  as compared to 10.2% in the first quarter
of 2002.

The Company  anticipates  that its  Chicago-Midway  operation  will  continue to
represent a  substantial  proportion of its  scheduled  service  business in the
future.  The Company also anticipates  further growth at  Chicago-Midway,  which
will be accomplished in conjunction with the completion of new terminal and gate
facilities at the Chicago-Midway  Airport.  Once all construction is complete in
2004,  the  Company  expects  to occupy  at least 14 jet gates and one  commuter
aircraft gate at the new airport concourses,  as compared to eight jet gates and
one commuter  gate as of March 31, 2003. A Federal  Inspection  Service  ("FIS")
facility was also  completed  at  Chicago-Midway  in the first  quarter of 2002,
which  allowed  the  Company  to  begin  nonstop  international   services  from
Chicago-Midway  to Mexico and Caribbean  destinations.  Also contributing to the
growth at Chicago-Midway is Chicago Express, which has been performing well as a
commuter feeder of passengers to ATA's jet system. The Company operated 157 peak
daily jet and commuter departures from Chicago-Midway and served 41 destinations
on a nonstop  basis in the first  quarter of 2003, as compared to 112 peak daily
jet and commuter departures and 32 nonstop  destinations in the first quarter of
2002.

In the Hawaiian market, the Company provided nonstop services in both years from
Los  Angeles,  Phoenix  and  San  Francisco  to both  Honolulu  and  Maui,  with
connecting service between Honolulu and Maui.

The Company's growth in the Indianapolis market is primarily attributable to the
addition of limited jet service between  Indianapolis and  Chicago-Midway in the
second   quarter  of  2002,   and  the  addition  of  nonstop   service  to  New
York-LaGuardia  and Phoenix  beginning in the third quarter of 2002.
                                       17

Commercial  Charter  Revenues.  Commercial  charter revenues  decreased 54.5% to
$26.1  million  in the first  quarter  of 2003 from  $57.4  million in the first
quarter of 2002.

The  majority  of the  decline in  commercial  charter  revenues  was 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 as the
fleet  supporting  this  business  continues  to shrink as a result of  aircraft
retirements.

Military/Government   Charter  Revenues.   Military/government  charter  revenue
increased  118.3% to $86.2  million  in the  first  quarter  of 2003 from  $39.5
million in the first quarter of 2002.

The increase in revenue for  military/government  charter  revenues in the first
quarter of 2003 was  mainly due to the  activation  of Civil  Reserve  Air Fleet
("CRAF"),  which required ATA to pledge up to 13 aircraft to military/government
charter use to support  Operation  Iraqi Freedom.  The CRAF program  allowed the
Company to increase its Lockheed L-1011 aircraft utilization, which averaged 7.8
daily  hours of  utilization  in the first  quarter of 2003,  as compared to 5.8
daily  hours  of  utilization  in the  first  quarter  of  2002.  The  increased
utilization  allowed  the  Company to operate  its  military/government  charter
service more efficiently  between periods.  The Company  continued to experience
increased  military/government  activity in April 2003 due to CRAF. However, the
Company is uncertain  that this level of  military/government  charter  activity
will continue throughout 2003.

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   Ambassadair  and  ATA  Leisure  Corp.   ("ATALC")   subsidiaries.
Ambassadair Travel Club offers  tour-guide-accompanied  vacation packages to its
approximately 31,000 individual and family members. ATALC offers numerous ground
accommodations  to the general public,  which are marketed through travel agents
as well as directly by the Company.

In the first quarter of 2003,  ground package  revenues  decreased 65.8% to $5.2
million,  as compared to $15.2 million in the same period of 2002.  This decline
in ground  package sales (and related  ground package costs) is primarily due to
the Company's  July 1, 2002  outsourcing  of the management and marketing of its
ATA Vacations and Travel Charter International brands to Mark Travel Corporation
("MTC").   Under  that   outsourcing   agreement,   MTC  directly  sells  ground
arrangements  to customers  who also purchase  charter or scheduled  service air
transportation  from the Company.  Therefore,  ground package sales (and related
ground  package  costs) are no longer  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  operations  of  the  Company,   such  as   cancellation   and
miscellaneous  service fees,  Ambassadair  Travel Club membership dues and cargo
revenue. Other revenues increased 10.8% to $11.3 million in the first quarter of
2003, as compared to $10.2 million in the same period of 2002.

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries,  wages and  benefits  expense in the first  quarter of 2003  increased
20.9% to $94.3 million, as compared to $78.0 million in the same period of 2002.
                                       18

The increase in salaries,  wages and benefits  primarily  reflects the impact of
the Company's amended  collective  bargaining  agreement,  which was ratified in
July 2002, with the Company's  cockpit  crewmembers,  who are represented by Air
Line  Pilots  Association  ("ALPA").  Cockpit  crewmember  contract  salary rate
increases  became  effective July 1, 2002.  Additionally,  the amended  contract
provides  for  expanded  defined-contribution  retirement  benefits  for cockpit
crewmembers  effective  January 1, 2003, which resulted in additional  salaries,
wages and benefits expense between periods. The Company also incurred increasing
costs  in  the  first  quarter  of  2003  for  employee   medical  and  workers'
compensation benefits.  The Company expects future salaries,  wages and benefits
costs to be significantly  increased by the amended cockpit crewmember contract.
The  amended  contract is expected  to  increase  cockpit  crewmembers'  average
salaries by approximately 80% over the four-year contract period.

Fuel and Oil. Fuel and oil expense increased 59.1% to $75.1 million in the first
quarter  of 2003,  as  compared  to $47.2  million  in the same  period of 2002.
Although  jet block  hours  increased  27.8% in the first  quarter  of 2003,  as
compared  to the same  period of 2002,  the  Company  only  consumed  13.7% more
gallons of fuel, due to the Company  continuing to replace its aging,  less-fuel
efficient  Boeing 727-200 and Lockheed  L-1011  aircraft with new Boeing 737-800
and Boeing 757-300  aircraft.  The increase in gallons  consumed  resulted in an
increase in fuel and oil expense of approximately $6.0 million.

During  the first  quarter  of 2003,  the  average  cost per  gallon of jet fuel
consumed  increased by 41.6% to $1.09 in the first  quarter of 2003, as compared
to $0.77 in the first quarter of 2002,  resulting in an increase in fuel and oil
expense of approximately $22.4 million.

Periodically,  the Company has entered into fuel price hedge contracts to reduce
the risk of fuel  price  fluctuations.  During the first  quarter  of 2002,  the
Company recorded losses of $0.4 million on these hedge contacts. The Company did
not have any hedge contracts in place in the first quarter of 2003. Although the
Company did not have any hedge contracts in place,  the Company did benefit from
fuel  reimbursement  clauses  and  guarantees  in its  bulk  scheduled  service,
commercial  charter and  military/government  contracts in the first  quarter of
2003. The benefit of these price guarantees was accounted for as revenue.

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. Aircraft
rentals  expense in the first quarter of 2003  increased  40.0% to $55.3 million
from $39.5  million  in 2002.  This  increase  was  mainly  attributable  to the
delivery of 16 leased  Boeing  737-800 and five leased Boeing  757-300  aircraft
between periods.

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

Handling,  landing and navigation fees increased by 8.7% to $30.1 million in the
first  quarter of 2003, as compared to $27.7 million in the same period of 2002.
The  increase in  handling,  landing and  navigation  fees  between  periods was
primarily due to a 19.2% increase in system-wide jet departures,  which resulted
in an increase in handling,  landing and navigation  fees of $5.6 million.  This
increase  was  partially  offset  by a  decrease  in the  cost of  handling  per
departure due to the negotiation of favorable terms in new contracts,  resulting
in $3.9  million  less  expense in the first  quarter of 2003 as compared to the
same period of 2002. The Company also  experienced  increased  de-icing costs in
the first quarter of 2003 due to inclement weather,  and higher airport security
costs  associated with increased  security  requirements  implemented  after the
terrorist attacks on September 11, 2001.
                                       19

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.  Depreciation and amortization  expense decreased 18.7% to
$15.2  million in the first quarter of 2003, as compared to $18.7 million in the
first quarter of 2002.

The decrease in depreciation and amortization  expense is mainly attributable to
the L-1011-50 and 100 fleet.  The Company  retired four L-1011-50  aircraft from
revenue  service in 2002. In addition,  the Company  recorded a reduction in the
carrying  value of the  L-1011-50  and 100  aircraft  and related  assets in the
fourth  quarter of 2002,  in  accordance  with FAS 144.  Due to the reduced cost
basis of the remaining  assets and the retirements in 2002, the Company recorded
$3.2 million less in  depreciation  in the first quarter of 2003, as compared to
the same period 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  crewmembers  incurred to position  crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
increased  7.9% to $15.0  million in the first  quarter of 2003,  as compared to
$13.9 million in the first  quarter of 2002.  This increase in the first quarter
of 2003 is mainly due to an increase in crew per diem of nearly $1.1  million as
compared to the same period of 2002.  The amended  cockpit  crewmember  contract
substantially  increased  per  diem  rates  paid  to  cockpit  crewmembers.   As
stipulated  in the  flight  attendants'  collective  bargaining  agreement,  the
Company  must also pay these  amended  per diem  rates to the  flight  attendant
group.

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,  Boeing  757-200/300  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  increased 18.4% to $13.5
million in the first  quarter of 2003, as compared to $11.4 million in the first
quarter of 2002.

The increase in maintenance, materials and repairs was mainly due to an increase
in the cost of the hourly engine maintenance agreement for the Company's growing
fleet of Boeing  737-800  aircraft and the Company's  growing fleet of SAAB 340B
propeller aircraft operated by Chicago Express. In addition, the Company entered
into an hourly engine maintenance  agreement for the Boeing 757-200 fleet in the
fourth quarter of 2002,  which resulted in an increase in aircraft  maintenance,
materials  and repairs  expense in the first quarter of 2003, as compared to the
first quarter of 2002.

Other  Selling  Expenses.  Other  selling  expenses are  comprised  primarily of
booking fees paid to computer reservation systems, credit card discount expenses
incurred when selling 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  7.3% to $11.8  million in the first  quarter of 2003,  as compared to
$11.0 million in the same period of 2002. The Company  experienced  increases in
all areas of other  selling  expenses due to the  increase in scheduled  service
passengers enplaned between periods.

Advertising.  Advertising  expense increased 10.8% to $10.3 million in the first
quarter of 2003,  as  compared to $9.3  million in the same period of 2002.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service  sales.  The Company  continues to increase  advertising in an effort to
increase consumer  preference for the Company's enhanced product,  especially in
its  important  Chicago-Midway  hub,  which  includes  an  advertising  campaign
identifying the Company as "An Honestly Different Airline."
                                       20

Passenger Service.  Passenger service expense includes the onboard costs of meal
and non-alcoholic  beverage  catering,  the cost of alcoholic  beverages and the
cost of onboard entertainment programs, together with certain costs incurred for
mishandled  baggage  and  passengers  inconvenienced  due to  flight  delays  or
cancellations.  For the first  quarters of 2003 and 2002,  catering  represented
81.1% and 77.3%, respectively, of total passenger service expense.

The total cost of passenger service increased 4.1% to $10.2 million in the first
quarter of 2003, as compared to $9.8 million in the first quarter of 2002.  This
increase  is  mainly  attributable  to a  7.2%  increase  in  scheduled  service
passengers boarded between periods.

Insurance. Insurance expense represents the Company's cost of hull and liability
insurance  and the costs of  general  insurance  policies  held by the  Company,
including workers' compensation insurance premiums and claims handling fees. The
total cost of insurance  decreased  5.2% to $7.3 million in the first quarter of
2003, as compared to $7.7 million in the first quarter of 2002.  The decrease is
mainly attributable to the U.S. Government providing increased war-risk coverage
in 2003. This coverage was provided at higher rates by the commercial  insurance
markets in 2002.

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  34.1% to $6.0  million  in the first
quarter of 2003, as compared to $9.1 million in the first quarter of 2002.

The Company  experienced a decrease in  commissions of $3.5 million in the first
quarter of 2003,  as  compared  to the first  quarter of 2002,  attributable  to
scheduled  service  commissions 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. In addition, commissions paid to travel agents by ATALC decreased $1.8
million in the first  quarter of 2003, as compared to the first quarter of 2002,
which is consistent with the decrease in related  revenue.  These decreases were
partially offset by an increase in  military/government  charter  commissions of
$2.4 million, which is consistent with the increase in related revenue.

Facilities and Other Rentals.  Facilities and other rentals  include the cost of
all ground  facilities  that are leased by the  Company  such as airport  space,
regional  sales offices and general  offices.  The cost of facilities  and other
rentals increased 7.4% to $5.8 million in the first quarter of 2003, as compared
to $5.4 million in the first quarter of 2002. Growth in facilities costs between
periods was primarily  attributable to facilities at airport locations  required
to support new  scheduled  service  destinations  added in both years,  and rate
increases at some existing locations.

Ground  Package  Cost.  Ground  package cost is incurred by the Company  through
hotels,  car rental  companies,  cruise  lines and  similar  vendors who provide
ground and cruise  accommodations  to Ambassadair  and ATALC  customers.  Ground
package cost  decreased  65.9% to $4.2 million in the first  quarter of 2003, as
compared  to  $12.3  million  in  the  first  quarter  of  2002,   approximately
proportional to the decrease in ground package revenues. See the "Ground Package
Revenues" section above for an explanation of the decline in both ground package
sales and related costs.

Other  Operating  Expenses.  Other  operating  expenses  decreased 6.7% to $18.1
million in the first  quarter of 2003, as compared to $19.4 million in the first
quarter of 2002.  This  decrease was  attributable  to various  changes in other
expenses comprising this line item, none of which was individually significant.

Interest  Income and Expense.  Interest  expense in the quarter  ended March 31,
2003 increased to $12.7 million, as compared to $8.2 million in the same periods
of 2002.  The Company  recorded  $3.5  million in interest  expense in the first
quarter of 2003  related to the $168.0  million  secured  term loan  acquired in
November 2002. The Company also capitalized interest of $0.9 million less in the
first  quarter of 2003,  as compared to the first  quarter of 2002,  since there
                                       21

were fewer  aircraft  pre-delivery  deposits  outstanding  for  future  aircraft
deliveries in the 2003 period.

The Company  invested excess cash balances in short-term  government  securities
and commercial  paper and thereby earned $0.8 million in interest  income in the
first quarter of 2003, as compared to $0.7 million in the same period of 2002.

Income Taxes. The Company did not record any income tax expense or credit in the
first  quarter of 2003  applicable  to its $11.0  million in  pre-tax  loss.  In
comparison, the Company recorded income tax expense of $0.8 million in the first
quarter of 2002 applicable to its $2.6 million in pre-tax income.  The effective
tax rate for the first quarter of 2002 was 28.8%.

As of December 31, 2002, the Company had incurred a three-year  cumulative loss.
Because of this cumulative loss and the presumption under GAAP that net deferred
tax assets should be fully reserved if it is more likely than not that they will
not be realized through carrybacks or other strategies, the Company had recorded
a full  valuation  allowance  against its net deferred  tax asset.  In the first
quarter of 2003,  the Company  continued  to record a full  valuation  allowance
against its net deferred tax asset under the same  presumption.  This  valuation
allowance,  recorded in income tax  expense,  resulted  in no tax benefit  being
realized on the Company's first quarter loss in 2003.

Liquidity and Capital Resources

Cash Flows.  In the three  months  ended March 31,  2003,  net cash  provided by
operating  activities  was $21.0  million,  as compared to $18.2 million for the
same period of 2002.  The  increase in cash  provided  by  operating  activities
between periods  primarily  resulted from favorable  changes in operating assets
and  liabilities,  partially  offset by the net loss in 2003, as compared to the
net profit in 2002.

Net cash used in investing  activities was $52.5 million in the first quarter of
2003,  as compared to $144.9  million in the same period of 2002.  Such  amounts
included  capital  expenditures  totaling  $10.1 million in the first quarter of
2003, as compared to $145.4  million in the first  quarter of 2002.  Included in
the 2002  capital  expenditures  was $114.7  million for the purchase of certain
Boeing 757-300 aircraft financed through bridge debt as of March 31, 2002. These
aircraft  were  subsequently  financed  through  operating  leases in the second
quarter of 2002.  In  addition,  the Company had $21.8  million of net  aircraft
pre-delivery  deposits  returned in the first  quarter of 2002 as aircraft  were
delivered.  There was no change in outstanding  aircraft  pre-delivery  deposits
during the first quarter of 2003.  Non-current  prepaid  aircraft rent increased
more in the  first  quarter  of 2003 as  compared  to the same  period  of 2002,
reflecting  additional  cash rents paid in the first quarter of 2003 on aircraft
deliveries made throughout 2002.

Net cash used in financing  activities  was $8.0 million in the first quarter of
2003,  while net cash provided by financing  activities was $79.9 million in the
same period of 2002.  In the first  quarter of 2003,  the Company  recorded $7.3
million in restricted cash to collateralize additional letters of credit. In the
first quarter of 2002, the Company  borrowed $140.9 million in temporary  bridge
debt  related to the  purchase of certain  Boeing  737-800  aircraft  and Boeing
757-300  aircraft,  of which  the  Company  repaid  $37.6  million  in that same
quarter.  These aircraft were subsequently  financed through operating leases in
the second  quarter of 2002.  In  addition,  in the first  quarter of 2002,  the
Company  repaid $10.9  million in  pre-delivery  deposit  facilities  related to
deposits returned on aircraft deliveries.

The Company presently expects that cash on hand at March 31, 2003, together with
cash  generated  by  future  operations,   expected   reimbursements   from  the
Supplemental  Act,  and the return of  pre-delivery  cash  deposits  held by the
manufacturers  on future aircraft and engine  deliveries,  will be sufficient to
fund  the  Company's  obligations  throughout  2003.  However,  the  Company  is
scheduled  to  make  large  payments  of  principal  on its  outstanding  senior
indebtedness  in 2004 and 2005.  Given the current  operating  environment,  the
                                       22

Company is  uncertain  that it will be able to make those  payments as they come
due. The Company is currently exploring options to address this issue.

The adverse impact of current airline  industry  conditions on the Company,  and
the ongoing  sufficiency of its financial  resources to absorb that impact, will
depend upon a number of factors, including but not limited to: (1) the Company's
ability to continue to reduce its  operating  costs and conserve  its  financial
resources;  (2) the pace and extent of seat capacity reductions in the industry,
if any, as these may affect competitive pricing for the Company's services;  (3)
the  resolution of the conflict in the Middle East;  (4) changes in, if any, the
Company's  current credit card holdback  levels;  (5) the number of crew members
who may be called for duty in the United States armed forces,  and the resulting
impact on the Company's ability to operate as planned;  (6) any further declines
in the values of the aircraft in the Company's  fleet, and any aircraft or other
asset impairment charges; (7) the price of jet fuel consumed by the Company; and
(8) the Company's  ability to retain its management and other employees in light
of current industry conditions.

Debt and Operating  Lease Cash Payment  Obligations.  The Company is required to
make cash  payments  in the future on debt  obligations  and  operating  leases.
Although  the Company is obligated  on a number of  long-term  operating  leases
which are not  recorded  on the balance  sheet  under  GAAP,  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 as of March 31, 2003, and the effect such  obligations  are expected
to have on its liquidity and cash flows in future periods.



                                                                Cash Payments Currently Scheduled
                                         --------------------------------------------------------------------------------
                                             Total            2 Qtr- 4 Qtr          2004            2006           After
                                         As of 3/31/03            2003             -2005           -2007           2007
                                         -------------       -------------    ------------      ---------     -----------
                                                                            (in thousands)
                                                                                              
Current and long-term debt  (2)          $   516,138          $  20,040       $   373,063       $  60,477    $     62,558

Lease obligations                          3,509,577            168,072           548,597         517,891       2,275,017

Expected future lease obligations (1)        877,913              5,155            90,471         124,107         658,180
                                         -----------          ---------       ------------      ---------     -----------
Total contractual cash obligations       $ 4,903,628          $ 193,267       $  1,012,131      $ 702,475     $ 2,995,755
                                         ===========          =========       ============      =========     ===========

(1)  Represents  estimated  payments on 12 new Boeing 757-300 and Boeing 737-800
aircraft  the Company is committed  to taking  delivery of in 2003 and 2004,  as
well as four spare  engines the Company is  committed  to taking  delivery of in
2003 through 2006.  The Company  intends to finance  these  aircraft and engines
with  operating  leases.  However,  no such  leases are in place as of March 31,
2003, as the Company has not received the aircraft. Payments for expected future
lease  obligations  were derived using terms of leases for  comparable  aircraft
currently in place. For further discussion, see "Financial Statements - Notes to
Consolidated Financial Statements - Note 3 - Commitments and Contingencies."

(2) The  2004-2005  amounts  reflect  anticipated  payments of  principal on the
Company's  two series of  outstanding  senior  notes.  A $175 million  principal
payment is due on August 1, 2004 and a $125 million  principal payment is due on
December 15, 2005.

Aircraft and Fleet  Transactions.  The Company has purchase  agreements with the
Boeing  Company to purchase  directly  from Boeing two new Boeing  757-300s  and
seven new Boeing  737-800s,  which are currently  scheduled for delivery between
May 2003 and December 2004.  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  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
                                       23

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.
Aircraft pre-delivery deposits are required for these purchases, and the Company
has funded these deposits using  operating cash and short-term  deposit  finance
facilities.  As of March 31, 2003, the Company had $21.2 million in pre-delivery
deposits outstanding for future aircraft  deliveries,  of which $8.4 million was
provided  by  a  deposit  finance  facility.  Upon  delivery  of  the  aircraft,
pre-delivery  deposits  funded  with  operating  cash  will be  returned  to the
Company,  and those funded with the deposit  facility will be used to repay that
facility.  As of March 31, 2003, the Company also has purchase  rights for eight
Boeing 757-300 aircraft and 40 Boeing 737-800 aircraft directly from Boeing.

The Company has agreements in place to lease three  additional  Boeing  737-800s
under operating leases from a third party lessor,  which are currently scheduled
for delivery between June 2003 and the end of 2005.

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

Although  the Company  typically  finances  aircraft  with  long-term  operating
leases, it has a bridge financing  facility that provides for maximum borrowings
of $200.0 million to finance new Boeing 737-800  aircraft and new Boeing 757-300
aircraft.  Borrowings  under the facility  bear  interest,  at the option of the
Company, 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.  During the first quarter of 2002, the Company borrowed
$140.9  million  under this bridge  facility for the purchase of certain  Boeing
737-800 and 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.  The Company had no borrowings under this facility during the
first quarter of 2003.

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.  The Company took  delivery of all six SAAB 340B  aircraft  under this
agreement in 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 of accounting. 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.
As of March 31, 2003, the Company has transferred 23 of its original fleet of 24
Boeing 727-200 aircraft to BATA.

Significant Financings.  In November 2002, the Company obtained a $168.0 million
secured  term  loan,  of  which  $148.5   million  was  guaranteed  by  the  Air
Transportation  Stabilization  Board.  The net proceeds of the secured term loan
were approximately  $164.8 million,  after deducting issuance costs. The Company
used a portion of the net  proceeds to repay  borrowings  on its  existing  bank
credit facility and to collateralize new letters of credit,  previously  secured
under the bank  facility.  The remaining  funds were used for general  corporate
purposes.  Interest is payable monthly at LIBOR plus a margin. Guarantee fees of
5.5% of the outstanding guaranteed principal balance in 2003, with escalation to
9.5% on the outstanding  guaranteed  principal balance in 2004 through 2008, are
payable quarterly.

The  secured  term loan is  subject  to  certain  restrictive  covenants  and is
collateralized  primarily  by  certain  receivables,   certain  aircraft,  spare
engines,  and rotable  parts.  The aircraft,  spare engines and parts consist of
three Lockheed  L-1011-500  aircraft,  nine Lockheed L-1011-50 and 100 aircraft,
two SAAB 340B aircraft,  24 Rolls Royce RB211 spare engines and Boeing  757-200,
Boeing 757-300 and Boeing 737-800 rotables.

In  conjunction  with  obtaining  the secured  term loan,  the Company  issued a
warrant to the Federal  Government  to purchase up to 1.5 million  shares of its
                                       24

common stock, and additional  warrants to other loan participants to purchase up
to 0.2 million shares of its common stock,  in each case at an exercise price of
$3.53 per share for a term of ten years.  The Company  recorded  $7.4 million as
the total fair value of  warrants  issued,  which was  recorded  as  unamortized
discount on the secured loan at the date of the loan. The  unamortized  discount
balance as of March 31, 2003 is $6.8 million.

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 2002, the Company processed approximately $633.0
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.  As of March 31, 2003,  the bank had withheld  $37.4
million in cash. As of December 31, 2002, the bank had withheld $30.0 million in
cash.  The  deposits as of March 31,  2003 and  December  31,  2002  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
subsequently  agreed to a 60% deposit,  with that  percentage  being  subject to
increase  up to  either  75% or 100%,  in the  event  that  certain  restrictive
covenants are not met. A deposit of 100% of this obligation  would have resulted
in the  additional  retention of $24.9 million by the bank at March 31, 2003 and
$20.0  million at December 31, 2002.  The bank's right to maintain a 60% 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,  as  does  the  bank.  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 24 months from the date of termination.

Although the Company continues to process  significant  dollar amounts of ticket
sales using credit cards other than MasterCard and Visa, as of March 31, 2003 no
cash deposit  requirements  had been implemented by the issuers or processors of
those cards.

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  Department  of  Transportation  ("DOT") also  requires the
Company to provide a surety bond or an escrow to secure  potential refund claims
of  charter  customers  who have made  prepayments  to the  Company  for  future
transportation.  One issuer currently provides all surety bonds issued on behalf
of the Company.

Prior to the terrorist attacks of September 11, 2001, 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
                                       25

of credit to secure 100% of estimated  surety bond  obligations,  which  totaled
$19.8 million. The Company's letter of credit was adjusted accordingly,  and the
Company  is  subject to future  adjustments  of its letter of credit  based upon
further revisions to the estimated liability for total surety bonds outstanding.
As of March  31,  2003,  the  letter of credit  requirement  decreased  to $15.2
million, reflecting an actual decline in outstanding charter deposit obligations
of the Company. 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.

In addition,  the Company must provide secured letters of credit in satisfaction
for various other regulatory  requirements.  As of March 31, 2003, the Company's
secured  letters of credit,  including  the  letter of credit  securing  the DOT
surety bond  obligations  discussed  above,  totaled  $37.7  million.  The funds
collateralizing  these  letters  of  credit is shown as  restricted  cash on the
balance sheet as of March 31, 2003.

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  overall,  considering  the impact of
         September 11, 2001, and  specifically in markets in which the Company
         operates;
o        higher costs associated with new security directives;
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; and
o        other risks and uncertainties listed from time to time in reports the
         Company periodically files with the SEC.

The Company  does not  undertake  to update the  forward-looking  statements  to
reflect future events or circumstances.
                                       26

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 2002.
                                       27

PART I - Financial Information
Item IV - Controls and Procedures

Within  the 90 days prior to the filing of this  report,  management,  under the
supervision  of the  Company's  Chief  Executive  Officer  and  Chief  Financial
Officer,  evaluated  the  effectiveness  of  the  design  and  operation  of the
Company's  disclosure controls and procedures.  Based upon this evaluation,  the
Chief Executive  Officer and Chief  Financial  Officer have concluded that these
disclosure  controls and  procedures  (as defined in Exchange Act Rules 13a - 14
and 15d - 14) are  effective,  in all material  respects,  in ensuring  that the
information  required to be disclosed in the reports filed under the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods specified in Securities and Exchange Commission rules and forms.

There have been no significant  changes in the Company's internal controls or in
other factors that could significantly affect these controls,  subsequent to the
date of the evaluation.
                                       28

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 February 4, 2003, furnishing items under Item 9. Regulation
     FD Disclosure.

     Report filed on February 12, 2003, furnishing items under Item 7. Financial
     Statements and Exhibits and Item 9. Regulation FD Disclosure.

     Report filed on March 5, 2003,  furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on March 19, 2003, furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on March 21, 2003, furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on April 25, 2003, furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on April 29, 2003,  furnishing  items under Item 9. Regulation
     FD Disclosure.

     Report filed on April 29, 2003, furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.
                                       29

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     May 14, 2003                    by /s/ David M. Wing
     -----------------                  ----------------------
                                        David M. Wing
                                        Executive Vice President and
                                        Chief Financial Officer
                                        On behalf of the Registrant

                                                            Index to Exhibits

   Exhibit No.

99.1 CEO  Certification  Pursuant to Section #302 of the  Sarbanes-Oxley  Act of
     2002

99.2 CFO  Certification  Pursuant to Section #302 of the  Sarbanes-Oxley  Act of
     2002

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