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

                                    FORM 10-Q

                                   (Mark One)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 For the Period Ended June 30, 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 - 11,765,553 shares  outstanding as of July 31,
2003.

PART I - Financial Information
Item I - Financial Statements


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

                                                                           June 30,              December 31,
                                                                             2003                    2002
                                                                        -------------            -------------
                                                                         (Unaudited)
                                                                                           
ASSETS
Current assets:
     Cash and cash equivalents                                          $     185,982            $     200,160
     Aircraft pre-delivery deposits                                             8,394                   16,768
     Receivables, net of allowance for doubtful accounts
     (2003 - $1,258; 2002 - $2,375)                                            94,613                   86,377
     Inventories, net                                                          49,404                   51,233
     Prepaid expenses and other current assets                                 36,495                   39,214
                                                                        -------------            -------------
Total current assets                                                          374,888                  393,752

Property and equipment:
     Flight equipment                                                         323,599                  312,652
     Facilities and ground equipment                                          137,571                  134,355
                                                                        -------------            -------------
                                                                              461,170                  447,007
     Accumulated depreciation                                                (194,030)                (181,380)
                                                                        -------------            -------------
                                                                              267,140                  265,627

Restricted cash                                                                38,570                   30,360
Goodwill                                                                       14,887                   14,887
Assets held for sale                                                            4,857                    5,090
Prepaid aircraft rent                                                         132,710                   68,828
Investment in BATA, LLC                                                        24,117                   22,968
Deposits and other assets                                                      40,099                   46,624
                                                                        -------------            -------------
Total assets                                                            $     897,268            $     848,136
                                                                        =============            =============

LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
    Current maturities of long-term debt                                $      24,874            $      14,191
    Short-term debt                                                             4,197                    8,384
    Accounts payable                                                           22,413                   23,688
    Air traffic liabilities                                                   109,528                   94,693
    Accrued expenses                                                          162,109                  160,924
                                                                        -------------            -------------
Total current liabilities                                                     323,121                  301,880

Long-term debt, less current maturities                                       478,777                  486,853
Deferred gains from sale and leaseback of aircraft                             53,491                   54,889
Other deferred items                                                           47,080                   42,038
                                                                        -------------            -------------
Total liabilities                                                             902,469                  885,660

Commitments and Contingencies

Redeemable preferred stock; authorized and issued 800 shares                   85,345                  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 and 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                                                         (149,432)                (178,895)
                                                                        -------------            -------------
Total shareholders' deficit                                                   (90,546)                (120,009)
                                                                        -------------            -------------
Total liabilities and shareholders' deficit                             $     897,268            $     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 June 30,           Six Months Ended June 30,
                                                        2003                 2002             2003                 2002
                                                     ----------          ----------        ----------          ----------
                                                     (Unaudited)         (Unaudited)       (Unaudited)         (Unaudited)

                                                                                                   
Operating revenues:
  Scheduled service                                  $  278,009          $  224,515        $  522,777          $  432,798
  Charter                                                94,550              73,667           206,857             170,513
  Ground package                                          3,265               9,731             8,476              24,977
  Other                                                  12,298              10,628            23,641              20,823
                                                     ----------          ----------        ----------          ----------
Total operating revenues                                388,122             318,541           761,751             649,111
                                                     ----------          ----------        ----------          ----------
Operating expenses:
  Salaries, wages and benefits                           98,875              91,701           193,153             169,688
  Fuel and oil                                           68,081              51,151           143,173              98,394
  Aircraft rentals                                       56,065              45,033           111,334              84,487
  Handling, landing and navigation fees                  31,399              28,450            61,456              56,130
  Crew and other employee travel                         16,856              13,578            31,843              27,448
  Depreciation and amortization                          13,796              22,718            28,989              41,408
  Other selling expenses                                 13,085              11,376            24,842              22,359
  Passenger service                                      10,756               9,531            21,005              19,298
  Aircraft maintenance, materials and repairs            10,751              14,660            24,230              26,080
  Advertising                                            10,030              11,296            20,305              20,628
  Insurance                                               7,526               7,936            14,861              15,671
  Facilities and other rentals                            5,797               5,753            11,621              11,198
  Commissions                                             4,214               5,002            10,240              14,125
  Ground package cost                                     2,786               7,726             6,990              20,075
  Aircraft impairments and retirements                        -              17,241                 -              17,241
  U.S. Government funds                                 (37,156)             15,210           (37,156)             15,210
  Other                                                  19,316              19,472            37,400              38,906
                                                     ----------          ----------        ----------          ----------
Total operating expenses                                332,177             377,834           704,286             698,346
                                                     ----------          ----------        ----------          ----------
Operating income (loss)                                  55,945             (59,293)           57,465             (49,235)

Other income (expense):
  Interest income                                           705                 823             1,511               1,512
  Interest expense                                      (12,959)            (10,012)          (25,641)            (18,250)
  Other                                                    (376)               (501)           (1,012)               (368)
                                                     ----------          ----------        ----------          ----------
Other expense                                           (12,630)             (9,690)          (25,142)            (17,106)
                                                     ----------          ----------        ----------          ----------
Income (loss) before income taxes                        43,315             (68,983)           32,323             (66,341)
Income taxes (credits)                                        -             (13,585)                -             (12,823)
                                                     ----------          ----------        ----------          ----------
Net income (loss)                                        43,315             (55,398)           32,323             (53,518)

Preferred stock dividends                                (2,485)             (2,485)           (2,860)             (2,860)
                                                     ----------          ----------        ----------          ----------
Income (loss) available to common shareholders       $   40,830          $  (57,883)       $   29,463          $  (56,378)
                                                     ==========          ==========        ==========          ==========


Basic earnings per common share:

Average shares outstanding                           11,764,753          11,752,957        11,764,753          11,658,184
Net income (loss) per share                          $     3.47          $    (4.92)       $     2.50          $    (4.84)
                                                     ==========          ==========        ==========          ==========

Diluted earnings per common share:

Average shares outstanding                           15,351,387          11,752,957         15,351,387         11,658,184
Net income (loss) per share                          $     2.68          $    (4.92)        $     1.97         $    (4.84)
                                                     ==========          ==========         ==========         ==========

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)
                                      =========     ========  =========      ========     ==========         ==========

  Net income                                  -            -          -             -         43,315             43,315

  Accrued preferred stock dividends       2,485            -          -             -         (2,485)            (2,485)
                                       --------     --------   ---------      --------     ----------         ----------
 Balance, June 30, 2003               $  85,345    $  65,290  $ (24,778)     $ 18,374     $ (149,432)        $  (90,546)
                                      =========    =========  =========      ========     ==========         ==========

See accompanying notes.

                                       4



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

                                                                    Six Months Ended June 30,
                                                                     2003                  2002
                                                                  ---------             ---------
                                                                  (Unaudited)           (Unaudited)
                                                                                  
Operating activities:

Net income (loss)                                                 $  32,323             $ (53,518)
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
  Depreciation and amortization                                      28,989                41,408
  Aircraft impairments and retirements                                    -                17,241
  Deferred income taxes                                                   -                (3,633)
  Other non-cash items                                                4,969                15,073
Changes in operating assets and liabilities:
  U.S. Government grant receivable                                    6,158                15,210
  Other receivables                                                 (14,394)              (10,342)
  Inventories                                                          (151)               (7,653)
  Prepaid expenses                                                    2,719               (12,192)
  Accounts payable                                                   (1,275)                9,209
  Air traffic liabilities                                            14,835                 7,074
  Accrued expenses                                                    2,551                 1,363
                                                                  ---------             ---------
  Net cash provided by operating activities                          76,724                19,240
                                                                  ---------             ---------
Investing activities:

Aircraft pre-delivery deposits                                        8,374                43,898
Capital expenditures                                                (29,523)              (43,283)
Noncurrent prepaid aircraft rent                                    (63,882)              (21,926)
Investment in BATA, LLC                                                   -                18,632
Reductions to other assets                                            4,909                    96
Proceeds from sales of property and equipment                           171                   286
                                                                  ---------             ---------
  Net cash used in investing activities                             (79,951)               (2,297)
                                                                  ---------             ---------
Financing activities:

Preferred stock dividends                                                 -                (2,860)
Proceeds from sale/leaseback transactions                                 -                 2,794
Payments on short-term debt                                          (4,187)              (20,680)
Proceeds from long-term debt                                          5,729               194,491
Payments on long-term debt                                           (4,283)             (222,031)
Increase in restricted cash                                          (8,210)                    -
Proceeds from stock options exercises                                     -                   449
Purchase of treasury stock                                                -                   (10)
                                                                  ---------             ---------
  Net cash used in financing activities                             (10,951)              (47,847)
                                                                  ---------             ---------
Decrease in cash and cash equivalents                               (14,178)              (30,904)
Cash and cash equivalents, beginning of period                      200,160               184,439
                                                                  ---------             ---------
Cash and cash equivalents, end of period                          $ 185,982             $ 153,535
                                                                  =========             =========


Supplemental disclosures:

Cash payments for:
  Interest                                                        $  22,999             $  22,148
  Income taxes (refunds)                                          $ (16,711)            $   3,132

Financing and investing activities not affecting cash:
  Accrued capitalized interest                                    $     752             $  (6,239)
  Accrued preferred stock dividends                               $   2,860             $       -

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 June 30, 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 six months ended June 30, 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 Financial
     Accounting  Standards  Board  ("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.
                                       6

       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 using the fair value
       method of FAS 123 follows:
      
        
                                               Three Months Ended June 30,
                                                 2003            2002
                                             ------------------------------
                                            (In thousands, except per share
                                                         data)
                                                          
Net income (loss) available to common
shareholders, as reported                      $40,830          $(57,883)

Deduct:  Total stock-based employee
compensation expense determined under
fair value based method, net of related
tax effects                                          0               (31)
                                                ------           -------
Net income (loss) available to common
shareholders, pro forma                         40,830           (57,914)
                                                ======           =======

Basic income (loss) per share, as
reported                                          3.47             (4.92)
                                                ======           =======
Diluted income (loss) per share, as
reported                                          2.68             (4.92)
                                                ======           =======
Basic income (loss) per share, pro forma          3.47             (4.93)
                                                ======           =======
Diluted income (loss) per share, pro forma        2.68             (4.93)
                                                ======           =======





                                               Six Months Ended June 30,
                                                 2003            2002
                                             ------------------------------
                                            (In thousands, except per share
                                                         data)
                                                          
Net income (loss) available to common
shareholders, as reported                      $29,463          $(56,378)

Deduct:  Total stock-based employee
compensation expense determined under
fair value based method, net of related
tax effects                                        (10)              (80)
                                                ------           -------
Net income (loss) available to common
shareholders, pro forma                         29,453           (56,458)
                                                ======           =======
Basic income (loss) per share, as
reported                                          2.50             (4.84)
                                                ======           =======
Diluted income (loss) per share, as
reported                                          1.97             (4.84)
                                                ======           =======
Basic income (loss) per share, pro forma          2.50             (4.84)
                                                ======           =======
Diluted income (loss) per share, pro forma        1.97             (4.84)
                                                ======           =======

                                       7


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. While the Company experienced a profit in the second quarter of 2003,
     much of that profit resulted from the Company's receipt of $37.2 million in
     conjunction  with the Emergency  Wartime  Supplemental  Appropriations  Act
     ("Supplemental  Act").  The Supplemental Act made available $2.3 billion in
     funds to U.S.  air carriers  for  expenses  incurred  and revenue  foregone
     related to enhanced aviation security subsequent to September 11, 2001.

     During  2002,  two major air  carriers,  US  Airways  Group,  Inc.  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 aircraft
     are all leased under operating leases and have higher fixed ownership costs
     than the  older  fleets  that  they  replaced.  Certain  of these  aircraft
     operating  leases require  significant cash payments in the first few years
     of the lease. Consequently, the Company made large operating 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.

     In  addition  to the funds  received  in the second  quarter  of 2003,  the
     Company  has  benefited  from  certain  other  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. 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  consequences 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.

     However,  the Company is scheduled to make large principal  payments on its
                                       8

     outstanding  senior  indebtedness  and on its aircraft  operating leases in
     2004 and 2005. In August 2004,  $175 million of the Company's  senior notes
     are due in full,  with another $125 million of senior notes due in December
     2005.  Although the $175 million notes are properly classified as long-term
     debt at June 30, 2003, they will become current in August 2003. The Company
     also has substantial  fixed payment  obligations  under aircraft  operating
     leases in 2003,  2004 and 2005,  including  cash payments of  approximately
     $170.9  million in the first  quarter  of 2004.  The  Company is  currently
     unable to obtain any additional financing and does not expect to be able to
     do so in the near future. The Company does not anticipate that cash on hand
     as of June 30,  2003,  together  with cash  generated  by future  operating
     activities  and  the  return  of  pre-delivery  cash  deposits  held by the
     manufacturers on future aircraft and engine deliveries,  will be sufficient
     to meet its scheduled  aircraft  operating lease  obligations  beginning in
     2004 and  repay  its debt  when it  matures.  On April  10,  2003,  Moody's
     Investors Service  downgraded its ratings of the unsecured debt from "Caa1"
     to "Caa3" and indicated that it has a negative  outlook for future ratings.
     On July 30, 2003, S&P downgraded the Company's corporate credit rating from
     "B-" to "CCC" and its senior  unsecured debt rating from "CCC" to "CC." The
     Company's  ratings  remain on Credit  Watch.  The downgrade was based on an
     announcement  that the Company  does not expect to have enough cash to meet
     its scheduled  aircraft  operating lease obligations  beginning in 2004 and
     repay its debt when it  matures  and  cannot  currently  obtain  additional
     financing.

     The Company's  failure to make scheduled  payments of interest or principal
     under the outstanding  senior notes or to make its scheduled payments under
     its aircraft  operating  leases would  constitute an event of default under
     many of the agreements governing its indebtedness (including its government
     guaranteed  loan) due to  cross-default  provisions.  Also,  the  Company's
     government  guaranteed  loan  contains a covenant  requiring the Company to
     maintain  a cash  balance  of $40  million.  Failure  to  comply  with this
     covenant would constitute an event of default. In addition,  if the Company
     fails to pay the principal amounts due under its outstanding  senior notes,
     the trustee or the holders of at least 25 percent of the  principal  amount
     of those  notes  would  have the option to take legal  action  against  the
     Company to accelerate  its  obligations  under the senior notes and collect
     the amounts due. If the Company fails to make scheduled  payments under the
     aircraft  operating leases,  the lessors may repossess the aircraft subject
     to the leases,  effectively shutting down its operations.  Finally, in such
     circumstances  the Company's  credit card processors may elect to hold back
     up to 100 percent of its pre-paid sales,  which would aggravate its current
     liquidity difficulties.

     In an effort to address its current liquidity difficulties, the Company has
     entered  into  discussions  with its major  lessors  to amend the  aircraft
     operating leases with those lessors to reduce the Company's  scheduled cash
     payments  under  those  leases in the  immediate  term and result in a more
     constant  stream of rental  payments due under those leases over the entire
     term. In addition, the Company has engaged two investment banks to evaluate
     the Company's options with respect to a refinancing or restructuring of its
     outstanding  senior notes. If the Company is unable to reach a satisfactory
     agreement with its aircraft lessors and its creditors,  it may be forced to
     restructure its debts in bankruptcy.
                                       9

3.   Earnings per Share

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


                                                                      Three Months Ended June 30 ,
                                                                        2003                    2002
                                                                    ------------          -------------
                                                                                    
Numerator:
   Net income (loss)                                                $ 43,315,000          $ (55,398,000)
   Preferred stock dividends                                          (2,485,000)            (2,485,000)
                                                                    ------------          -------------
   Income (loss) available to common
   shareholders - numerator for basic
   earnings per share                                               $ 40,830,000          $ (57,883,000)
                                                                    ------------          -------------
Effect of dilutive securities:
   Convertible redeemable preferred stock                                375,000                      -
                                                                    ------------           -------------
Numerator for diluted earnings per share                            $ 41,205,000          $ (57,883,000)
                                                                    ============          =============
Denominator:
   Denominator for basic earnings per share
   - weighted average shares                                          11,764,753             11,752,957
   Effect of potential dilutive securities:
     Employee stock options                                                    -                      -
     Convertible redeemable preferred stock                            1,914,486                      -
     Warrants issued under secured term loan                           1,672,148                      -
                                                                    ------------          -------------
   Denominator for diluted earnings per share
    - adjusted weighted average shares                                15,351,387             11,752,957
                                                                    ============          =============
Basic income (loss) per share                                       $       3.47          $      (4.92)
                                                                    ============          =============
Diluted income (loss) per share                                     $       2.68          $      (4.92)
                                                                    ============          =============

                                       10



                                                                      Six Months Ended June 30 ,
                                                                        2003                    2002
                                                                    ------------          -------------
                                                                                    
Numerator:
   Net income (loss)                                                $ 32,323,000          $ (53,518,000)
   Preferred stock dividends                                          (2,860,000)            (2,860,000)
                                                                    ------------          -------------
   Income (loss) available to common
   shareholders - numerator for basic
   earnings per share                                               $ 29,463,000          $ (56,378,000)
                                                                    ------------          -------------
Effect of dilutive securities:
   Convertible redeemable preferred stock                                750,000                      -
                                                                    ------------          -------------
Numerator for diluted earnings per share                            $ 30,213,000          $ (56,378,000)
                                                                    ============          =============

Denominator:
   Denominator for basic earnings per share
   - weighted average shares                                          11,764,753             11,658,184
   Effect of potential dilutive securities:
     Employee stock options                                                    -                      -
     Convertible redeemable preferred stock                            1,914,486                      -
     Warrants issued under secured term loan                           1,672,148                      -
                                                                    ------------          -------------
   Denominator for diluted earnings per share
    - adjusted weighted average shares                                15,351,387             11,658,184
                                                                    ============          =============

Basic income (loss) per share                                       $       2.50          $       (4.84)
                                                                    ============          =============

Diluted income (loss) per share                                     $       1.97          $       (4.84)
                                                                    ============          =============

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

4.   Commitments and Contingencies

     The Company has  purchase  agreements  with the Boeing  Company to purchase
     directly from Boeing one new Boeing 757-300 and seven new Boeing  737-800s,
     which are  currently  scheduled  for delivery  between July 2003 and August
     2005.  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 June 30, 2003, the Company
     had $12.8 million in pre-delivery  deposits outstanding for future aircraft
     deliveries,  of which  $4.2  million  was  provided  by a  deposit  finance
     facility. Upon delivery of the aircraft,  pre-delivery deposits funded with
                                       11

     operating  cash will be returned to the Company,  and those funded with the
     deposit facility will be used to repay that facility.  As of June 30, 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 two additional Boeing 737-800s
     under  operating  leases from a third  party  lessor,  which are  currently
     scheduled for delivery in November 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 2005 and 2008.

     The Company  intends to finance all future  aircraft and engine  deliveries
     under purchase  agreements 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 10 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             $       12,614

2004                      5,884

2005                     14,024

2006                     49,971

2007                     52,214

Thereafter              596,090
                 --------------
                 $      730,797
                 ==============

     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  have 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 June 30,  2003,  as  management  does not  believe  it is
     probable that it will be paid.
                                       12

     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
     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 six months of 2003, the Company  continued
     to record a full  valuation  allowance  against its net  deferred tax asset
     under  the  same  presumption.   The  partial  reversal  of  the  valuation
     allowance, recorded in income tax expense, resulted in no tax expense being
     realized on the Company's pre-tax income in the first six months of 2003.


6.   Recently Issued Accounting Pronouncements

     In January 2003, the FASB issued  Interpretation  No. 46,  Consolidation of
     Variable  Interest Entities ("FIN 46"). FIN 46 requires that companies that
     control another entity through interests other than voting interests should
     consolidate the controlled entity. The provisions of FIN 46 must be applied
     immediately to variable  interest  entities created after January 31, 2003.
     The provisions must be applied to variable  interest  entities that existed
     prior to February 1, 2003 by the first interim period  beginning after June
     15, 2003. The related  disclosure  requirements are effective  immediately.
     Although the Company does not expect this interpretation to have a material
     impact on the Company,  it is  continuing to evaluate its interest in other
     entities in accordance with this complex interpretation.

     On May  15,  2003,  the  FASB  issued  Statement  of  Financial  Accounting
     Standards  No. 150,  Accounting  for  Certain  Financial  Instruments  with
     Characteristics  of  both  Liabilities  and  Equity  ("FAS  150").  FAS 150
     establishes  standards for classifying and measuring as liabilities certain
     financial  instruments  that  embody  obligations  of the  issuer  and have
     characteristics  of both  liabilities  and equity.  FAS 150 must be applied
     immediately to instruments  entered into or modified after May 31, 2003 and
     applied to previously existing instruments as of the beginning of the first
     interim financial reporting period beginning after June 15, 2003.

     As a result of FAS 150, the Company will  classify its 500 shares of Series
     A redeemable  preferred stock, which are valued at $54.2 million as of June
     30, 2003, as a liability on the Company's  balance sheet  beginning July 1,
     2003. The Company's 300 shares of Series B convertible redeemable preferred
     stock,  which are valued at $31.1 million as of June 30, 2003,  will remain
     classified between liabilities and equity on the Company's balance sheet.
                                       13

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

Quarter and Six Months Ended June 30, 2003,  Versus Quarter and Six Months Ended
June 30, 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,  Charlotte and Pittsburgh.  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  quarter  and six  months  ended  June 30,  2003,  the  Company  recorded
operating income of $55.9 million and $57.5 million,  respectively,  as compared
to an operating  loss of $59.3  million and $49.2 million in the same periods of
2002.  In the quarter and six months ended June 30, 2003,  the Company had a net
income of $43.3 million and $32.3  million,  respectively,  as compared to a net
loss of $55.4  million and $53.5  million in the same  periods of 2002.  The net
income  recorded  in the second  quarter  and first six months of 2003  includes
$37.2  million  received  under the  Supplemental  Act,  which was recorded as a
reduction in operating expenses.

Consolidated  revenue per available  seat mile ("RASM")  decreased to 7.23 cents
and 7.15 cents, respectively, in the quarter and six months ended June 30, 2003,
as  compared  to 7.50  cents and 7.59  cents,  respectively,  in the  comparable
periods of 2002.  These  decreases were mainly due to a weak  scheduled  service
pricing  environment in the first six months of 2003,  which was impacted by the
war in the Middle East and a  continuing  weakened  economy.  In  addition,  the
Company's  scheduled  service  unit  revenues  were  adversely  affected  by the
Company's  aggressive  capacity  growth between the six month periods ended June
30, 2003 and 2002 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  supported  Operation  Iraqi Freedom.  In the first six
months of 2003, the Company's  military  charter  revenue  increased  97.8%,  as
compared  to the first six months of 2002.  The CRAF  program  ended on June 18,
2003, and the Company expects its military/government charter revenues to return
to 2002 levels for the remainder of 2003.

The  Company's  unit costs  remained  among the lowest of major  airlines in the
first six months of 2003.  Consolidated  cost per  available  seat mile ("CASM")
decreased  to 6.19 cents and 6.61  cents,  respectively,  in the quarter and six
months  ended  June  30,  2003,  as  compared  to 8.89  cents  and  8.16  cents,
respectively, in the comparable periods of 2002. These 2003 CASM amounts reflect
the impact of the receipt of $37.2 million,  or 0.69 cents and 0.35 cents in the
quarter and six months ended June 30, 2003,  in U.S.  Government  funds from the
Supplemental  Act in the second quarter of 2003.  The 2002 CASM amounts  reflect
the impact of $15.2 million, or 0.36 cents and 0.18 cents in the quarter and six
months ended June 30,  2002,  charged to U.S.  Government  funds as a reserve in
connection  with  the  potential   reversal  of  anticipated   U.S.   Government
compensation, and $17.2 million, or 0.41 cents and 0.20 cents in the quarter and
six months ended June 30, 2002, of aircraft impairments and retirements charges.
The CASM declines were 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.  These CASM declines
were achieved despite a 9.0% and a 24.1% increase in the average cost per gallon
of jet fuel  consumed  in the  second  quarter  and  first  six  months of 2003,
respectively,  as compared to the same periods of 2002. These increases cost the
Company an incremental  $5.5 million and $22.6 million in the second quarter and
first six months of 2003,  respectively,  net of a $1.3 million and $6.6 million
                                       14

increase in fuel escalation revenues, respectively.

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
consequences  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.

Results of Operations

For the quarter ended June 30, 2003,  the Company had operating  income of $55.9
million, as compared to an operating loss of $59.3 million in the same period of
2002.  The  Company had a net income of $43.3  million in the second  quarter of
2003, as compared to a net loss of $55.4 million in the same period of 2002.

Operating  revenues  increased  21.9% to $388.1 million in the second quarter of
2003,  as  compared to $318.5  million in the same period of 2002.  Consolidated
RASM decreased 3.60% to 7.23 cents in the second quarter of 2003, as compared to
7.50 cents in the second quarter of 2002.  Scheduled service revenues  increased
$53.5 million between periods,  or 23.8%, while charter revenues increased $20.9
million  between  periods,  or  28.4%.  Military/government  charter  operations
increased  in the  second  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 second quarter of 2003.

Operating  expenses  decreased  12.1% to $332.2 million in the second quarter of
2003,  as  compared to $377.8  million in the same period of 2002.  Consolidated
CASM decreased 30.4% to 6.19 cents in the second quarter of 2003, as compared to
8.89 cents in the  second  quarter of 2002.  Operating  expenses  for the second
quarter of 2003 reflect the receipt of $37.2  million in U.S.  Government  funds
from the  Supplemental  Act,  which was  recorded  as a reduction  to  operating
expenses.

For the six months  ended June 30,  2003,  the Company had  operating  income of
$57.5  million,  as compared to an operating  loss of $49.2  million in the same
period of 2002.  The Company had a net income of $32.3  million in the first six
months of 2003, as compared to a net loss of $53.5 million in the same period of
2002.

Operating  revenues increased 17.4% to $761.8 million in the first six months of
2003,  as  compared to $649.1  million in the same period of 2002.  Consolidated
RASM  decreased  5.8% to 7.15 cents in the first six months of 2003, as compared
to 7.59  cents in the  first  six  months of 2002.  Scheduled  service  revenues
increased  $90.0  million  between  years,  or  20.8%,  while  charter  revenues
increased  $36.3 million between years,  or 21.3%.  Military/government  charter
operations  increased  in the first six months 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 six months of 2003.

Operating  expenses  increased 0.9% to $704.3 million in the first six months of
2003,  as  compared to $698.3  million in the same period of 2002.  Consolidated
CASM decreased  19.0% to 6.61 cents in the first six months of 2003, as compared
to 8.16 cents in the same period of 2002.  Operating  expenses for the first six
months of 2003  reflect the receipt of $37.2  million in U.S.  Government  funds
from the  Supplemental  Act,  which was  recorded  as a reduction  to  operating
expenses.
                                       15

Results of Operations in Cents Per ASM

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


                                                                Cents per ASM                                   Cents per ASM
                                                            Three Months Ended June 30,                   Six Months Ended June 30,
                                                            2003                 2002                      2003              2002
                                                            ---------------------------                   -------------------------
                                                                                                            
Consolidated operating revenues:                            7.23                 7.50                      7.15              7.59

Consolidated operating expenses:
   Salaries, wages and benefits                             1.84                 2.16                      1.81              1.98
   Fuel and oil                                             1.27                 1.20                      1.34              1.15
   Aircraft rentals                                         1.04                 1.06                      1.04              0.99
   Handling, landing and navigation fees                    0.58                 0.67                      0.58              0.66
   Crew and other employee travel                           0.31                 0.32                      0.30              0.32
   Depreciation and amortization                            0.26                 0.53                      0.27              0.48
   Other selling expenses                                   0.24                 0.27                      0.23              0.26
   Passenger service                                        0.20                 0.22                      0.20              0.23
   Aircraft maintenance, materials and repairs              0.20                 0.34                      0.23              0.30
   Advertising                                              0.19                 0.27                      0.19              0.24
   Insurance                                                0.14                 0.19                      0.14              0.18
   Facilities and other rentals                             0.11                 0.14                      0.11              0.13
   Commissions                                              0.08                 0.12                      0.10              0.17
   Ground package cost                                      0.05                 0.18                      0.07              0.23
   Aircraft impairments and retirements                        -                 0.41                         -              0.20
   U.S. Government funds                                   (0.69)                0.36                     (0.35)             0.18
   Other                                                    0.37                 0.45                      0.35              0.46
                                                       ---------            ---------                ----------         ---------
Total consolidated operating expenses                       6.19                 8.89                      6.61              8.16
                                                       ---------            ---------                ----------         ---------
Consolidated operating income                               1.04                (1.39)                     0.54             (0.57)
                                                       =========            =========                ==========         =========

ASMs (in thousands)                                    5,370,153            4,249,829                10,654,863         8,556,259

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.

                                       16



                                                               Three Months Ended June 30,
                                                  2003              2002            Inc (Dec)         % Inc (Dec)
                                              -------------------------------------------------------------------
                                                                                            
Departures Jet                                   19,786             16,055             3,731             23.24
Departures SAAB                                  13,084              8,996             4,088             45.44
                                              ----------------------------------------------------------------
   Total Departures                              32,870             25,051             7,819             31.21
                                              ----------------------------------------------------------------
Block Hours Jet                                  61,716             47,677            14,039             29.45
Block Hours SAAB                                 12,797              8,415             4,382             52.07
                                              ----------------------------------------------------------------
   Total Block Hours                             74,513             56,092            18,421             32.84
                                              ----------------------------------------------------------------
RPMs Jet (000s)                               3,732,628          3,091,681           640,947             20.73
RPMs SAAB (000s)                                 51,922             33,795            18,127             53.64
                                              ----------------------------------------------------------------
 Total RPMs (000s) (a)                        3,784,550          3,125,476           659,074             21.09
                                              ----------------------------------------------------------------
ASMs Jet (000s)                               5,292,058          4,201,657         1,090,401             25.95
ASMs SAAB (000s)                                 78,095             48,172            29,923             62.12
                                              ----------------------------------------------------------------
   Total ASMs (000s) (b)                      5,370,153          4,249,829         1,120,324             26.36
                                              ----------------------------------------------------------------
Load Factor Jet (%)                               70.53              73.58             (3.05)            (4.15)
Load Factor SAAB (%)                              66.49              70.15             (3.66)            (5.22)
                                              ----------------------------------------------------------------
   Total Load Factor (%)  (c)                     70.47              73.54             (3.07)            (4.17)
                                              ----------------------------------------------------------------
Passengers Enplaned Jet                       2,658,408          2,322,864           335,544             14.45
Passengers Enplaned SAAB                        295,799            211,512            84,287             39.85
                                              ----------------------------------------------------------------
   Total Passengers Enplaned (d)              2,954,207          2,534,376           419,831             16.57
                                              ----------------------------------------------------------------
Revenue $ (000s)                                388,122            318,541            69,581             21.84
RASM in cents (e)                                  7.23               7.50             (0.27)            (3.60)
CASM in cents (f)                                  6.19               8.89             (2.70)           (30.37)
Yield in cents (g)                                10.26              10.19              0.07              0.69

See footnotes (a) through (g) on pages 18-19.
                                       17



                                                               Six Months Ended June 30,
                                                  2003              2002            Inc (Dec)         % Inc (Dec)
                                              --------------------------------------------------------------------
                                                                                            
Departures Jet                                   38,980             32,158             6,822             21.21
Departures SAAB                                  25,797             17,313             8,484             49.00
                                              ----------------------------------------------------------------
   Total Departures                              64,777             49,471            15,306             30.94
                                              ----------------------------------------------------------------
Block Hours Jet                                 122,532             95,252            27,280             28.64
Block Hours SAAB                                 25,220             16,200             9,020             55.68
                                              ----------------------------------------------------------------
   Total Block Hours                            147,752            111,452            36,300             32.57
                                              ----------------------------------------------------------------
RPMs Jet (000s)                               7,057,275          6,094,743           962,532             15.79
RPMs SAAB (000s)                                 97,973             62,407            35,566             56.99
                                              ----------------------------------------------------------------
   Total RPMs (000s) (a)                      7,155,248          6,157,150           998,098             16.21
                                              ----------------------------------------------------------------
ASMs Jet (000s)                              10,500,361          8,463,484         2,036,877             24.07
ASMs SAAB (000s)                                154,502             92,775            61,727             66.53
                                             -----------------------------------------------------------------
   Total ASMs (000s) (b)                     10,654,863          8,556,259         2,098,604             24.53
                                             -----------------------------------------------------------------
Load Factor Jet (%)                               67.21              72.01             (4.80)            (6.67)
Load Factor SAAB (%)                              63.41              67.27             (3.86)            (5.74)
                                              ----------------------------------------------------------------
   Total Load Factor (%) (c)                      67.15              71.96             (4.81)            (6.68)
                                              ----------------------------------------------------------------
Passengers Enplaned Jet                       5,036,086          4,563,890           472,196             10.35
Passengers Enplaned SAAB                        557,933            392,501           165,432             42.15
                                              ----------------------------------------------------------------
   Total Passengers Enplaned (d)              5,594,019          4,956,391           637,628             12.86
                                              ----------------------------------------------------------------
Revenue $ (000s)                                761,751            649,111           112,640             17.35
RASM in cents (e)                                  7.15               7.59             (0.44)            (5.80)
CASM in cents (f)                                  6.61               8.16             (1.55)           (19.00)
Yield in cents (g)                                10.65              10.54              0.11              1.04

See footnotes (d) through (g) on page 19.

(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
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
                                       18

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.

Operating Revenues

Total operating revenues in the second quarter of 2003 increased 21.9% to $388.1
million,  as  compared  to $318.5  million  in the second  quarter of 2002;  and
operating  revenues  in the first six months of 2003  increased  17.4% to $761.8
million, as compared to $649.1 million in the same period of 2002.

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.
                                       19




                                                           Three Months Ended June 30,
                                           2003              2002          Inc (Dec)      % Inc (Dec)
                                           ----------------------------------------------------------
                                                                                
Scheduled Service
     Departures                              30,344          22,554           7,790          34.54
     Block Hours                             63,530          46,863          16,667          35.57
     RPMs (000's)  (a)                    3,191,216       2,521,530         669,686          26.56
     ASMs  (000's)  (b)                   4,172,529       3,294,756         877,773          26.64
     Load Factor  (c)                         76.48           76.53           (0.05)         (0.07)
     Passengers Enplaned (d)              2,753,353       2,241,872         511,481          22.81
     Revenue                                278,009         224,515          53,494          23.83
     RASM in cents  (e)                        6.66            6.81           (0.15)         (2.20)
     Yield in cents  (g)                       8.71            8.90           (0.19)         (2.13)
     Revenue per segment $  (h)              100.97          100.15            0.82           0.82

Military Charter
     Departures                               1,602             902             700          77.61
     Block Hours                              7,707           3,842           3,865         100.60
     ASMs  (000's)  (b)                     947,338         510,425         436,913          85.60
     Revenue                                 78,020          43,542          34,478          79.18
     RASM in cents  (e)                        8.24            8.53           (0.29)         (3.40)
     RASM excluding fuel escalation  (j)       8.21            8.53           (0.32)         (3.75)

Commercial Charter
     Departures                                 915           1,590            (675)        (42.45)
     Block Hours                              3,255           5,366          (2,111)        (39.34)
     ASMs  (000's)  (b)                     248,534         441,036        (192,502)        (43.65)
     Revenue                                 16,530          30,125         (13,595)        (45.13)
     RASM in cents  (e)                        6.65            6.83           (0.18)         (2.64)
     RASM excluding fuel escalation  (i)       6.32            6.70           (0.38)         (5.67)

Percentage of Consolidated Revenues:
     Scheduled Service                         71.6%           70.5%            1.1%          1.56
     Commercial Charter                         4.3%            9.5%           (5.2%)       (54.74)
     Military Charter                          20.1%           13.7%            6.4%         46.72

See footnotes (a) through (j) on pages 18-19 and 21.
                                       20




                                                           Six Months Ended June 30,
                                           2003              2002          Inc (Dec)      % Inc (Dec)
                                           ----------------------------------------------------------
                                                                                
Scheduled Service
     Departures                              59,250          43,640          15,610          35.77
     Block Hours                            123,688          89,795          33,893          37.74
     RPMs (000's)  (a)                    5,875,697       4,704,885       1,170,812          24.89
     ASMs  (000's)  (b)                   8,018,861       6,315,276       1,703,585          26.98
     Load Factor  (c)                         73.27           74.50           (1.23)         (1.65)
     Passengers Enplaned (d)              5,137,816       4,214,550         923,266          21.91
     Revenue                                522,777         432,798          89,979          20.79
     RASM in cents  (e)                        6.52            6.85           (0.33)         (4.82)
     Yield in cents  (g)                       8.90            9.20           (0.30)         (3.26)
     Revenue per segment $  (h)              101.75          102.69           (0.94)         (0.92)

Military Charter
      Departures                              3,320           1,724           1,596          92.58
      Block Hours                            16,123           7,557           8,566         113.35
      ASMs  (000's)  (b)                  2,030,427       1,004,091       1,026,336         102.22
      Revenue                               164,215          83,019          81,196          97.80
      RASM in cents  (e)                       8.09            8.27           (0.18)         (2.18)
      RASM excluding fuel escalation  (j)      7.96            8.34           (0.38)         (4.56)

Commercial Charter
     Departures                               2,198           4,100          (1,902)        (46.39)
     Block Hours                              7,920          14,061          (6,141)        (43.67)
     ASMs  (000's)  (b)                     603,823       1,230,837        (627,014)        (50.94)
     Revenue                                 42,642          87,494         (44,852)        (51.26)
     RASM in cents  (e)                        7.06            7.11           (0.05)         (0.70)
     RASM excluding fuel escalation  (i)       6.66            7.06           (0.40)         (5.67)

Percentage of Consolidated Revenues:
     Scheduled Service                         68.6%           66.7%            1.9%          2.85
     Commercial Charter                         5.6%           13.5%           (7.9%)       (58.52)
     Military Charter                          21.6%           12.8%            8.8%         68.75


See footnotes (a) through (g) on pages 18-19.

(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.  RASM excluding fuel escalation depicts RASM without the impact of fuel
volatility.

(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
                                       21

adjustments.  RASM excluding fuel escalation  depicts RASM without the impact of
fuel volatility.

Scheduled Service Revenues.  Scheduled service revenues in the second quarter of
2003 increased 23.8% to $278.0 million from $224.5 million in the second quarter
of 2002,  and scheduled  service  revenues in the six months ended June 30, 2003
increased  20.8% to $522.8  million  from  $432.8  million in the same period 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 load
factor and yield in the second  quarter and first six months of 2003, as the war
in the Middle East continued 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 34.5% in the second quarter of 2003,  compared
to the ASM growth of 26.6%. This reflects the growth of the Chicago Express SAAB
340B fleet from 15  aircraft  as of June 30,  2002 to 17 aircraft as of June 30,
2003. The additional SAAB aircraft  generated 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 65.7% of the Company's scheduled service capacity was generated by
flights  either  originating  or  terminating  at  Chicago-Midway  in the second
quarter  of 2003,  as  compared  to 71.8% in the  second  quarter  of 2002.  The
Hawaiian  market  generated  approximately  13.4%  of  total  scheduled  service
capacity  in the second  quarter  of 2003,  as  compared  to 14.0% in the second
quarter of 2002. Another 13.5% of total scheduled service capacity was generated
in the Indianapolis market in the second quarter of 2003, as compared to 9.1% in
the second 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 ten jet gates and
one  commuter  gate as of June 30, 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 154 peak
daily jet and commuter departures from Chicago-Midway and served 39 destinations
on a nonstop basis in the second  quarter of 2003, as compared to 125 peak daily
jet and commuter departures and 34 nonstop destinations in the second quarter of
2002.

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

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, the addition of nonstop  service to New  York-LaGuardia
and Phoenix  beginning in the third quarter of 2002, and the addition of nonstop
service to San Francisco in the second quarter of 2003.

Military/Government   Charter  Revenues.   Military/government  charter  revenue
increased  79.3% to $78.0  million  in the  second  quarter  of 2003 from  $43.5
million in the  second  quarter  of 2002,  and in the six months  ended June 30,
2003, military/government charter revenue increased 97.8% to $164.2 million from
$83.0 million in the same period of 2002.
                                       22

The increase in revenue for  military/government  charter  revenues in the first
six months of 2003 was mainly due to the  activation  of Civil Reserve Air Fleet
("CRAF") in February  2003,  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  7.1 daily hours of  utilization  in the first six
months of 2003, as compared to 5.1 daily hours of utilization in the same period
of  2002.  The  increased   utilization  allowed  the  Company  to  operate  its
military/government  charter service more efficiently between periods.  The CRAF
program ended on June 18, 2003, and the Company expects its  military/government
charter revenues to return to 2002 levels for the remainder of 2003.

Commercial  Charter  Revenues.  Commercial  charter revenues  decreased 45.2% to
$16.5  million  in the second  quarter of 2003 from $30.1  million in the second
quarter of 2002, and in the six months ended June 30, 2003,  commercial  charter
revenue  decreased  51.3% to $42.6 million from $87.5 million in the same period
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.

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 Travel Club Inc.  ("Ambassadair")  and ATA Leisure Corp.
("ATALC")  subsidiaries.   Ambassadair  offers  tour-guide-accompanied  vacation
packages to its approximately 31,100 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 second quarter of 2003,  ground package revenues  decreased 66.0% to $3.3
million,  as compared to $9.7 million in the second  quarter of 2002, and in the
six months ended June 30, 2003, ground package revenues  decreased 66.0% to $8.5
million from $25.0 million in the same period of 2002.  These declines in ground
package  sales (and  related  ground  package  costs) are  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 16.0% to $12.3 million in the second quarter
of 2003 from $10.6 million in the second  quarter of 2002, and in the six months
ended  June 30,  2003,  other  revenues  increased  13.5% to $23.6  million,  as
compared to $20.8 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.
                                       23

Salaries,  wages and benefits  expense  increased  7.9% to $98.9  million in the
second  quarter of 2003 from $91.7 million in the second quarter of 2002, and in
the six  months  ended  June 30,  2003,  salaries,  wages and  benefits  expense
increased  13.8% to $193.2  million,  as compared to $169.7  million in the same
period of 2002.

The  increases  in  salaries,  wages and  benefits  between the quarters and six
months  ended  June 30,  2002 and 2003  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. In accordance with the amended agreement,  the
Company  recorded an $8.4 million  signing bonus in the second  quarter of 2002,
which is  reflected  in the lower  growth rate in  salaries,  wages and benefits
between  quarters.  The Company  also  incurred  increasing  costs in the second
quarter  and  first  six  months  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  33.0% to $68.1  million  in the
second quarter of 2003, as compared to $51.2 million in the same period of 2002,
and increased  45.5% to $143.2 million in the six months ended June 30, 2003, as
compared to $98.4 million in the same period of 2002.

Although  jet block hours  increased  29.5% and 28.6% in the second  quarter and
first six months of 2003,  as compared to the same periods of 2002,  the Company
only consumed  22.7% and 18.1%,  respectively,  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  $10.8 million and $16.8 million in the second quarter of 2003
and first six months of 2003, respectively.

During the  quarter and six months  ended June 30,  2003,  the average  cost per
gallon of jet fuel consumed increased by 9.0% and 24.1%, respectively,  compared
to the same periods of 2002, resulting in an increase in fuel and oil expense of
approximately  $6.8  million  and $29.3  million,  respectively,  between  those
periods.

Periodically,  the Company has entered into fuel price hedge contracts to reduce
the risk of fuel price fluctuations.  During the first half of 2002, the Company
recorded  losses of $0.3  million on these hedge  contacts.  The Company did not
have any  hedge  contracts  in place in the  first  half 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 half of 2003.
The benefit of these price guarantees was accounted for as revenue.

Although the cost per gallon of jet fuel declined in the second  quarter of 2003
as compared to the first  quarter of 2003,  any future  increases in the cost of
fuel will adversely affect the Company.

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 second quarter of 2003 increased  24.7% to $56.1 million
from $45.0 million in the second quarter of 2002, and increased  31.7% to $111.3
million in the six months ended June 30, 2003,  as compared to $84.5  million in
the same  period  of 2002.  These  increases  were  mainly  attributable  to the
delivery of 9 leased Boeing 737-800 and 3 leased Boeing 757-300 aircraft between
June 2002 and June 30, 2003.

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
                                       24

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 10.2% to $31.4 million in the
second quarter of 2003, as compared to $28.5 million in the same period of 2002,
and increased by 9.6% to $61.5 million in the six months ended June 30, 2003, as
compared to $56.1 million in the same period of 2002. The increases in handling,
landing and navigation fees was primarily due to a 23.2% and a 21.2% increase in
system-wide  jet  departures in the second quarter and first six months of 2003,
as  compared  to the same  periods of 2002,  which  resulted  in an  increase in
handling and landing fees of $ 4.7 million and $9.2 million,  respectively.  The
Company also incurred  $2.5 million and $3.6 million more in navigation  fees in
the second quarter and first six months of 2003, as compared to the same periods
of 2002,  due to the increase in  military/government  flying  between  periods.
These increases were partially  offset by a decrease in the cost of handling per
departure due to the negotiation of favorable terms in new contracts,  resulting
in $2.6 million and $6.5  million  less expense in the second  quarter and first
six months of 2003,  respectively,  as compared to the same periods of 2002. The
increases were also partially offset by the temporary  suspension of the payment
of the aviation security  infrastructure fee by the Company from June 1, 2003 to
September 30, 2003,  pursuant to the Supplemental Act. In the second quarter and
six months  ended June 30,  2003,  the  Company  saved $0.4  million in security
infrastructure fees forgone.  The Company anticipates saving  approximately $1.1
million more in the third quarter of 2003 due to the suspension of this fee.

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  24.3% to $16.9 million in the second  quarter of 2003, as compared to
$13.6  million  in the  second  quarter of 2002,  and  increased  16.1% to $31.8
million in the six months ended June 30, 2003,  as compared to $27.4  million in
the same period of 2002. The Company also incurred  higher hotel and positioning
costs in the second quarter and first six months of 2003, due to the increase in
military flying.  Since military flights often operate to and from points remote
from the Company's crew bases, the Company incurs significant travel expenses on
other  airlines.  The  increases are also due to an increase in crew per diem of
nearly $1.3 million and $2.3 million in the second  quarter and first six months
of 2003,  respectively,  as  compared to the same  periods 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.

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 39.2% to
$13.8 million in the second quarter of 2003, as compared to $22.7 million in the
second quarter of 2002,  and decreased  30.0% to $29.0 million in the six months
ended June 30, 2003, as compared to $41.4 million in the same period of 2002.

The decrease in depreciation and amortization  expense is mainly attributable to
the L-1011-50  and 100 fleet.  The Company  retired four of these  aircraft from
revenue  service  in 2002,  and three  more from  revenue  service  in 2003.  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 FASB  Statement  of  Financial  Accounting  Standards  No. 144,
Accounting for the Impairment or Disposal of Long-Lived  Assets ("FAS 144"). Due
to the reduced cost basis of the remaining  assets and the  retirements  in 2002
and  2003,  the  Company   recorded  $4.8  million  and  $7.7  million  less  in
depreciation  in the second  quarter  of 2003 and first six  months of 2003,  as
compared to the same periods 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
                                       25

contact  the Company  directly  to book  reservations.  Other  selling  expenses
increased  14.9% to $13.1 million in the second  quarter of 2003, as compared to
$11.4  million  in the  second  quarter of 2002,  and  increased  10.7% to $24.8
million in the six months ended June 30, 2003,  as compared to $22.4  million in
the same period in 2002. The Company experienced increases in all areas of other
selling expenses due to the increase in scheduled  service  passengers  enplaned
between both periods of 2003 as compared to the comparable 2002 periods.

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 second quarters of 2003 and 2002,  catering  represented
83.0%  and  81.8%,  respectively,  of total  passenger  service  expense,  while
catering represented 82.1% and 79.5%,  respectively,  of total passenger service
expense for the six month periods ended June 30, 2003 and 2002.

The total cost of  passenger  service  increased  13.7% to $10.8  million in the
second  quarter of 2003,  as compared to $9.5  million in the second  quarter of
2002, and increased 8.8% to $21.0 million in the six months ended June 30, 2003,
as compared to $19.3  million in the same period of 2002.  These  increases  are
mainly attributable to the increase in military flying in the second quarter and
first six months of 2003,  as compared to the same periods of 2002,  as a higher
quality catering product is offered on military flights.

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  decreased 26.5% to $10.8
million  in the second  quarter of 2003,  as  compared  to $14.7  million in the
second  quarter of 2002,  and decreased  7.3% to $24.2 million in the six months
ended June 30, 2003, as compared to $26.1 million in the same period of 2002.

The decreases in maintenance,  materials and repairs were primarily attributable
to the  retirement of the Company's  aging Boeing 727-200 fleet and the set-down
of certain  L-1011  aircraft,  which were replaced  with new Boeing  737-800 and
757-300 aircraft.  The decrease is also attributable to the renegotiation of the
rates on hourly  engine  maintenance  agreements  on the  Boeing  737-800  fleet
effective April 1, 2003.  These decreases were partially  offset by the addition
of an hourly engine  maintenance  agreement for the Boeing  757-200 fleet in the
fourth quarter of 2002.

Advertising.  Advertising expense decreased 11.5% to $10.0 million in the second
quarter of 2003, as compared to $11.3 million in the second quarter of 2002, and
decreased  1.5% to $20.3  million in the six  months  ended  June 30,  2003,  as
compared  to $20.6  million  in the same  period  of 2002.  The  Company  incurs
advertising  costs  primarily to support  single-seat  scheduled  service sales.
These decreases are primarily attributable to more sales promotions in the first
six months of 2002 to regain  customers  after the September 11, 2001  terrorist
attacks.

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 5.1% to $7.5 million in the second quarter of
2003, as compared to $7.9 million in the second  quarter of 2002,  and decreased
5.1% to $14.9  million in the six months  ended June 30,  2003,  as  compared to
$15.7  million  in  the  same  period  of  2002.   These  decreases  are  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.

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,
                                       26

regional  sales offices and general  offices.  The cost of facilities  and other
rentals  was $5.8  million in the second  quarter of 2003,  as  compared to $5.8
million in the second  quarter of 2002,  and increased  3.6% to $11.6 million in
the six months  ended June 30,  2003,  as compared to $11.2  million in the same
period  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.

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  16.0% to $4.2  million in the second
quarter of 2003, as compared to $5.0 million in the second  quarter of 2002, and
decreased  27.7% to $10.2  million in the six months  ended  June 30,  2003,  as
compared to $14.1 million in the same period of 2002.  The decrease is primarily
attributable 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.

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  63.6% to $2.8 million in the second quarter of 2003, as
compared  to  $7.7  million  in  the  second  quarter  of  2002,   approximately
proportional to the decrease in ground package revenues,  and decreased 65.2% to
$7.0 million in the six months ended June 30, 2003, as compared to $20.1 million
in the same period of 2002. See the "Ground Package  Revenues" section above for
an explanation of the decline in both ground package sales and related costs.

Aircraft  Impairments  and  Retirements.  Following  the events of September 11,
2001,  the  Company  decided to retire its Boeing  727-200  fleet  earlier  than
originally  planned.  All of the  aircraft  were retired from service by May 31,
2002. In accordance  with FASB Statement of Financial  Accounting  Standards No.
121,  Accounting  for the  Impairment  of Long-Lived  Assets and for  Long-Lived
Assets to Be Disposed Of ("FAS 121"), the Company recorded an impairment  charge
in 2001.  In  accordance  with FAS 121,  the Company  continues  to  re-evaluate
current fair market values of previously  impaired assets. In the second quarter
of 2002, the Company  recorded an additional  asset  impairment  charge of $14.8
million  against  its  remaining  net book  value of  Boeing  727-200  aircraft,
including those recorded as an investment in the BATA joint venture.

In addition,  in the second quarter of 2002,  the Company  retired one L-1011-50
aircraft,  which resulted in a charge of $2.4 million.  This charge was included
as part of aircraft impairments and retirements.

U.S.  Government  funds.  On April 16, 2003,  President Bush signed into law the
Emergency  Wartime  Supplemental  Appropriations  Act, which made 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.
Pursuant to this  legislation,  the Company  received $37.2 million in May 2003,
which was recorded as U.S.  Government  funds in the second quarter of 2003. The
Company does not expect to receive any further material  compensatory funds from
the U.S. Government.

After the terrorist attacks of September 11, 2001, the Air Transportation Safety
and System Stabilization Act ("Act") was passed, which provided for, among other
things,  up to $5.0  billion in  compensation  to U.S.  carriers  for direct and
incremental losses resulting for the September 11, 2001 terrorist  attacks.  The
Company had recorded $66.3 million in U.S.  Government grant  compensation as of
December  31,  2001,  based  on  guidance   available  from  the  Department  of
Transportation  ("DOT")  at the time of  identifying  those  expenses  it deemed
reimbursable. As of December 31, 2001, the Company had received $44.5 million in
cash under the Act,  and had a  receivable  of $21.8  million for the  remaining
amount. Throughout 2002, the Company discussed the calculation with the DOT, and
as  a  result  of  those   discussions,   the  Company  recorded  a  reserve  of
approximately  $15.2 million  against its  receivable  in the second  quarter of
2002.  The Company  subsequently  finalized its  discussion  with the DOT in the
first quarter of 2003 and received the final cash  compensation of $6.2 million.
                                       27

Other  Operating  Expenses.  Other  operating  expenses  decreased 1.0% to $19.3
million  in the second  quarter of 2003,  as  compared  to $19.5  million in the
second  quarter of 2002,  and decreased  3.9% to $37.4 million in the six months
ended June 30,  2003,  as compared to $38.9  million in the same period of 2002.
These  decreases  were   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 and the six months
ended June 30, 2003 increased to $13.0 million and $25.6 million,  respectively,
as  compared  to $10.0  million  and $18.3  million,  respectively,  in the same
periods of 2002. The Company  recorded $3.4 million and $6.9 million in interest
expense in the  quarter and the six months  ended June 30,  2003  related to the
$168  million  secured  term loan  acquired in November  2002.  The Company also
capitalized interest of $0.6 million and $1.5 million less in the second quarter
and first six months of 2003,  as  compared to the same  periods of 2002,  since
there were fewer aircraft  pre-delivery deposits outstanding for future aircraft
deliveries in 2003.

Income  Taxes.  The  Company did not record any income tax expense in the second
quarter or first six months ended June 30, 2003  applicable to $43.3 million and
$32.3 million, respectively, in pre-tax income for those periods. In comparison,
in the quarter and six months ended June 30, 2002, the Company  recorded  income
tax credit of $13.6 million and $12.8 million, respectively, applicable to $69.0
million and $66.3 million,  respectively, in pre-tax loss for those periods. The
effective tax rates applicable to the quarter and six months ended June 30, 2002
were 19.7% and 19.3%, respectively.

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 six
months of 2003, the income tax expense recorded on the Company's  pre-tax income
was offset by the  reversal  of a portion of the  valuation  allowance  that was
previously recorded against its net deferred tax asset.

Liquidity and Capital Resources

Since 2001,  the  profitability  and financial  results of airlines  serving the
Company's  markets have been  materially  and adversely  affected by the current
economic  downturn which has reduced the demand for business and leisure travel.
These  difficult  economic  conditions  were  exacerbated  significantly  by the
terrorist  attacks of September 11, 2001 whose  continuing  effects have further
reduced  demand for  airline  services  and have  increased  costs for  security
measures,  fuel and insurance.  As result of these factors,  the Company and the
airline  industry as a whole suffered  significant  financial losses in 2002 and
2001.

The Company has experienced  significantly  reduced revenue per passenger as the
result of increased  public fears of future terrorist  attacks,  recent fears of
communicable   diseases,   the  conflict  in  the  Middle  East  and  continuing
recessionary  economic  conditions,  higher  operating  costs as the  result  of
increased  insurance  premiums,   increased  passenger  security   requirements,
compliance  with other new regulations and higher fuel prices and increased fare
discounting and other competitive pressures from its competitors,  most of which
are  larger and better  capitalized  than the  Company.  At June 30,  2003,  the
Company had  approximately  $507.8 million of  outstanding  debt. As of June 30,
2003,  the Company faces  scheduled  principal and operating  lease  payments of
$143.8  million  in the  remainder  of 2003,  $499.1  million in 2004 and $452.1
million  in 2005.  Due to its  weakened  financial  condition,  the  Company  is
currently unable to obtain  additional  financing and does not expect to be able
to do so in the near future.  The Company does not anticipate  that cash on hand
as of June 30, 2003, together with cash generated by future operating activities
and the return of pre-delivery cash deposits held by the manufacturers on future
aircraft  and  engine  deliveries,  will be  sufficient  to meet  its  scheduled
aircraft  operating lease obligations  beginning in 2004 and repay its debt when
it matures. As a result of the foregoing,  the Company is currently experiencing
liquidity  difficulties  that if not  addressed may lead to an inability to meet
its obligations in the future.
                                       28

Cash  Flows.  In the six  months  ended  June 30,  2003,  net cash  provided  by
operating  activities  was $76.7  million,  as compared to $19.2 million for the
same period of 2002.  The  increase in cash  provided  by  operating  activities
between  periods was mainly  attributable  to the receipt of $37.2 million under
the Supplemental  Act in May 2003 and favorable  changes in operating assets and
liabilities.

Net cash used in investing  activities was $80.0 million in the first six months
of 2003,  while net cash used in  investing  activities  was $2.3 million in the
six-month period ended June 30, 2002. Such amounts included capital expenditures
totaling  $29.5  million in the first six months of 2003,  as  compared to $43.3
million in the same period of 2002.  The  Company  had $8.4  million in aircraft
pre-delivery  deposits  returned in the first six months of 2003. In comparison,
the Company had $43.9 million of net aircraft  pre-delivery deposits returned in
the first six months of 2002.  Non-current prepaid aircraft rent increased $63.9
million in the first six months of 2003 as compared to $21.9 million in the same
period of 2002, reflecting additional cash rents paid in the first six months of
2003 on aircraft deliveries made throughout 2002.

Net cash used in financing  activities was $11.0 million in the six months ended
June 30, 2003, while net cash used in financing  activities was $47.8 million in
the six months ended June 30, 2002. In the first six months of 2003, the Company
recorded $8.2 million in restricted cash to collateralize  additional letters of
credit.  In the  first  half  of  2003,  the  Company  repaid  $4.2  million  in
pre-delivery  deposit  facilities  related  to  deposits  returned  on  aircraft
deliveries, as compared to $20.7 million in the first half of 2002. In addition,
in the first six months of 2002, the Company  borrowed and repaid $192.5 million
in  temporary  bridge debt  related to the  purchase of certain  Boeing  737-800
aircraft and Boeing 757-300 aircraft.  These aircraft were subsequently financed
through operating leases in the second quarter of 2002.

The Company presently expects that cash on hand at June 30, 2003,  together with
cash generated by future operations 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. The Company also has  substantial  fixed
payment obligations under aircraft operating leases in 2004 and 2005,  including
a cash payment of approximately $170.9 million in the first quarter of 2004. The
Company is  currently  unable to obtain any  additional  financing  and does not
expect to be able to do so in the near future.  The Company does not  anticipate
that cash on hand as of June 30, 2003,  together  with cash  generated by future
operating  activities and the return of  pre-delivery  cash deposits held by the
manufacturers  on future aircraft and engine  deliveries,  will be sufficient to
meet its scheduled  aircraft  operating lease obligations  beginning in 2004 and
repay its debt when it matures.

The Company's failure to make scheduled  payments of interest or principal under
the  outstanding  senior  notes  or to make its  scheduled  payments  under  the
aircraft operating leases would constitute an event of default under many of the
agreements governing its indebtedness (including its government guaranteed loan)
due to cross-default provisions.  Also, the Company's government guaranteed loan
contains a covenant  requiring  the  Company to  maintain a cash  balance of $40
million.  Failure to comply  with this  covenant  would  constitute  an event of
default.  In addition,  if the Company  fails to pay the  principal  amounts due
under its  outstanding  senior notes,  the trustee or the holders of at least 25
percent of the  principal  amount of those  notes  would have the option to take
legal action against the Company to accelerate its obligations  under the senior
notes and  collect  the amounts  due.  If the  Company  fails to make  scheduled
payments  under the aircraft  operating  leases,  the lessors may  repossess the
aircraft  subject  to the  leases,  effectively  shutting  down its  operations.
Finally, in such circumstances the Company's credit card processors may elect to
hold back up to 100 percent of its pre-paid  sales,  which would  aggravate  its
current liquidity difficulties.

In an effort to address  its  current  liquidity  difficulties,  the Company has
entered into discussions with its major lessors to amend the aircraft  operating
leases with those lessors to reduce the Company's  scheduled cash payments under
those  leases in the  immediate  term and  result in a more  constant  stream of
rental  payments due under those leases over the entire term.  In addition,  the
                                       29

Company has engaged two investment banks to evaluate the Company's  options with
respect to a refinancing or  restructuring  of its outstanding  senior notes. If
the  Company  is  unable to reach a  satisfactory  agreement  with its  aircraft
lessors  and its  creditors,  it may be  forced  to  restructure  its  debts  in
bankruptcy.

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 global uncertainties,  including political unrest; (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;  (8) the Company's  ability to retain its  management  and other
employees in light of current industry conditions;  and (9) the threat of future
terrorist attacks.

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, including
its subsidiaries.  The following table summarizes the Company's contractual debt
and  operating  lease  obligations  as of June 30,  2003,  and the  effect  such
obligations  are  expected  to have on its  liquidity  and cash  flows in future
periods.



                                                                Cash Payments Currently Scheduled
                                                                ---------------------------------
                                             Total            3 Qtr- 4 Qtr          2004            2006           After
                                         As of 6/30/03            2003             -2005           -2007           2007
                                         -------------            ----             -----           -----           ----
                                                                            (in thousands)

                                                                                                  
Current and long-term debt  (2)            $  514,137            $ 14,134         $371,492         $ 60,477      $   68,034

Lease obligations                           3,577,021             117,058          559,777          539,590       2,360,596

Expected future lease obligations (1)         730,797              12,614           19,908          102,185         596,090
                                           ----------            --------          -------         --------      ----------
Total contractual cash obligations         $4,821,955            $143,806         $951,177         $702,252      $3,024,720
                                           ==========            ========         ========         ========      ==========


(1)  Represents  estimated  payments on 10 new Boeing 757-300 and Boeing 737-800
aircraft the Company is committed to taking delivery of in 2003 through 2005, as
well as four spare  engines the Company is  committed  to taking  delivery of in
2005 through 2008.  The Company  intends to finance  these  aircraft and engines
with operating leases. However, no such leases are in place as of June 30, 2003,
as the Company has not received the aircraft and engines.  Payments for expected
future lease  obligations  were derived  using  leases for  comparable  aircraft
currently in place. For further discussion, see "Financial Statements - Notes to
Consolidated Financial Statements - Note 4 - 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 one new Boeing 757-300 and seven
new Boeing  737-800s,  which are currently  scheduled for delivery  between July
2003 and  August  2005.  The  Boeing  737-800  aircraft  are  powered by General
Electric CFM56-7B27 engines, and the Boeing 757-300 aircraft are powered by
                                       30

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 June 30, 2003, the Company had $12.8 million in  pre-delivery
deposits outstanding for future aircraft  deliveries,  of which $4.2 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 June 30, 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 two  additional  Boeing  737-800s
under operating leases from a third-party lessor,  which are currently scheduled
for delivery in November 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 2005 and 2008.

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. In the first six months of 2002,  the Company  borrowed
$192.5  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 six months 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 June 30, 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.
                                       31

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
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 June 30, 2003 is $6.3 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 Federal Aviation Administration,  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 June 30, 2003,  the bank had  withheld  $39.7
million in cash. As of December 31, 2002, the bank had withheld $30.0 million in
cash.  The  deposits  as of June 30,  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.  That  percentage  is
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 $26.5 million by the bank at June
30, 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.

The Company's  agreement with the bank expires on December 31, 2003,  subject to
automatic  renewals for one-year  terms,  unless either party gives notice of an
intent not to renew 90 days prior to the expiration date.  However,  the Company
can give no assurance  that this  agreement  will be renewed or that the Company
will be able to enter into a new agreement with another bank on comparable terms
or at all.

Although the Company continues to process  significant  dollar amounts of ticket
sales using credit cards other than MasterCard and Visa, as of June 30, 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 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
                                       32

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
of credit to secure 100% of estimated  surety bond  obligations,  which  totaled
$19.8 million. The Company's letter of credit was adjusted accordingly,  and the
Company  is  subject to future  adjustments  of its letter of credit  based upon
further revisions to the estimated liability for total surety bonds outstanding.
As of June 30,  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 June 30, 2003, the Company's
secured  letters of credit,  including  the  letter of credit  securing  the DOT
surety bond  obligations  discussed  above,  totaled  $38.6  million.  The funds
collateralizing  these  letters  of  credit is shown as  restricted  cash on the
balance sheet as of June 30, 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    threat of future terrorist attacks;
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;
o    other  risks and  uncertainties  listed  from time to time in  reports  the
     Company  periodically  files with the  Securities  and Exchange  Commission
     ("SEC"); and
                                       33

o    ability to renegotiate operating leases.

The Company  does not  undertake  to update the  forward-looking  statements  to
reflect future events or circumstances.
                                       34


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.
                                       35

PART I - Financial Information
Item IV - Controls and Procedures

As of the end of the  period  covered  by 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-15e and
15d-15e)  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 SEC rules and forms.

There have been no significant  changes in the Company's  internal  control over
financial  reporting  or in other  factors that could  significantly  affect the
Company's internal control over financial  reporting,  subsequent to the date of
the evaluation.
                                       36

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 May 22,  2003,  furnishing  items under Item 5. Other
          Events and Item 7. Financial Statements and Exhibits.

          Report  filed on May 23,  2003,  furnishing  items under Item 5. Other
          Events and Item 7. Financial Statements and Exhibits.

          Report  filed on June 06, 2003,  furnishing  items under Item 5. Other
          Events and Item 7. Financial Statements and Exhibits.

          Report  filed on July 17, 2003,  furnishing  items under Item 5. Other
          Events and Item 7. Financial Statements and Exhibits.

          Report  filed  on  July  28,  2003,  furnishing  items  under  Item 9.
          Regulation FD Disclosure.

          Report  filed on July 29, 2003,  furnishing  items under Item 5. Other
          Events and Item 7. Financial Statements and Exhibits.
                                       37

Signatures

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


                                             ATA Holdings Corp.
                                             (Registrant)




Date     August 14, 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.

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

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

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