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

                                    FORM 10-Q

                                   (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 For the Period Ended March 31, 2004 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 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 - 11,823,864 shares outstanding as of April 30,
2004



PART I - Financial Information
Item I - Financial Statements




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

                                                                           March 31,              December 31,
                                                                             2004                     2003
                                                                        --------------            ------------
                                ASSETS                                   (Unaudited)
                                                                                            
Current assets:
     Cash and cash equivalents                                          $      132,231            $    160,644
     Receivables, net of allowance for doubtful accounts
     (2004 - $1,396; 2003 - $1,388)                                            124,359                 118,745
     Inventories, net                                                           45,812                  47,604
     Prepaid expenses and other current assets                                  43,802                  21,406
                                                                        --------------            ------------
Total current assets                                                           346,204                 348,399

Property and equipment:
     Flight equipment                                                          326,803                 324,697
     Facilities and ground equipment                                           144,574                 142,032
                                                                        --------------            ------------
                                                                               471,377                 466,729
     Accumulated depreciation                                                 (225,976)               (213,247)
                                                                        --------------            ------------
                                                                               245,401                 253,482

Restricted cash                                                                 31,529                  48,301
Goodwill                                                                        14,887                  14,887
Prepaid aircraft rent                                                          158,013                 144,088
Investment in BATA                                                              14,352                  14,672
Deposits and other assets                                                       51,576                  46,158
                                                                        --------------            ------------
Total assets                                                            $      861,962            $    869,987
                                                                        ==============            ============


                LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
    Current maturities of long-term debt                                $       54,397            $     51,645
    Accounts payable                                                            31,617                  25,327
    Air traffic liabilities                                                    124,033                 102,831
    Accrued expenses                                                           161,313                 154,689
                                                                        --------------            ------------
Total current liabilities                                                      371,360                 334,492

Long-term debt, less current maturities                                        445,346                 443,051
Deferred gains from sale and leaseback of aircraft                              54,432                  55,392
Other deferred items                                                            79,250                  51,822
Redeemable preferred stock; authorized and issued 500 shares                    50,000                  56,330
                                                                        --------------            ------------
Total liabilities                                                            1,000,388                 941,087

Commitments and contingencies

Convertible redeemable preferred stock; authorized and issued 300
shares                                                                          30,000                  32,907

Shareholders' deficit:

    Preferred stock; authorized 9,999,200 shares; none issued                        -                       -
    Common stock, without par value; authorized 30,000,000 shares;
       issued 13,535,304 - 2004; 13,502,593 - 2003                              66,236                  65,711
    Treasury stock; 1,711,440 shares - 2004; 1,711,440 shares - 2003           (24,778)                (24,778)
    Additional paid-in capital                                                  17,938                  18,163
    Retained deficit                                                          (227,822)               (163,103)
                                                                        --------------            ------------
Total shareholders' deficit                                                   (168,426)               (104,007)
                                                                        --------------            ------------

Total liabilities and shareholders' deficit                             $      861,962            $    869,987
                                                                        ==============            ============

See accompanying notes.



                                       2








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

                                                          Three Months Ended March 31,
                                                            2004               2003
                                                       -------------       -----------
                                                         (Unaudited)        (Unaudited)
                                                                     
Operating revenues:
   Scheduled service                                   $    277,167        $   244,768
   Charter                                                   91,690            112,307
   Ground package                                             4,895              5,211
   Other                                                     13,581             11,343
                                                       -------------       -----------
Total operating revenues                                    387,333            373,629
                                                       -------------       -----------
Operating expenses:
   Salaries, wages and benefits                             107,668             94,278
   Fuel and oil                                              82,290             75,092
   Aircraft rentals                                          59,545             55,269
   Handling, landing and navigation fees                     33,355             30,057
   Aircraft maintenance, materials and rs                    19,902             13,479
   Crew and other employee travel                            17,017             14,987
   Depreciation and amortization                             13,631             15,193
   Other selling expenses                                    12,544             11,757
   Passenger service                                         11,336             10,249
   Advertising                                                9,827             10,275
   Commissions                                                6,820              6,026
   Facilities and other rentals                               6,384              5,824
   Insurance                                                  5,498              7,335
   Ground package cost                                        4,063              4,204
   Other                                                     19,804             18,084
                                                       -------------       -----------
Total operating expenses                                    409,684            372,109
                                                       -------------       -----------
Operating income (loss)                                     (22,351)             1,520

Other income (expense):
   Interest income                                              543                806
   Interest expense                                         (14,989)           (12,682)
   Loss on extinguishment of debt                           (27,314)                 -
   Other                                                       (233)              (636)
                                                       -------------       -----------
Other expense                                               (41,993)           (12,512)
                                                       -------------       -----------
Loss before income taxes                                    (64,344)           (10,992)
Income taxes                                                      -                  -
                                                       -------------       -----------
Net loss                                                    (64,344)           (10,992)
Preferred stock dividends                                      (375)              (375)
                                                       -------------       -----------
Loss available to common shareholders                  $    (64,719)       $   (11,367)
                                                       ============        ===========
Basic earnings per common share:
Average shares outstanding                               11,822,770         11,764,753
Net loss per share                                     $      (5.47)       $     (0.97)
                                                       ============        ===========
Diluted earnings per common share:
Average shares outstanding                               11,822,770         11,764,753
Net loss per share                                     $      (5.47)       $     (0.97)
                                                       ============        ===========

See accompanying notes.




                                       3







                                       ATA HOLDINGS CORP. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CHANGES IN PREFERRED STOCK AND SHAREHOLDERS'
                                                     DEFICIT
                                             (Dollars in thousands)

                                 Redeemable                            Additional                     Total
                                  Preferred    Common     Treasury      Paid-in      Retained     Shareholders'
                                    Stock       Stock      Stock        Capital       Deficit        Deficit
                                  --------     -------   ---------      ---------   ---------      ------------
                                                                                 
Balance as of December 31, 2003   $ 32,907     $65,711   $ (24,778)     $  18,163   $(163,103)     $   (104,007)

Net loss                                                                              (64,344)          (64,344)

Stock options exercised                            525                       (225)                          300

Preferred stock dividends           (2,907)                                              (375)             (375)

                                  --------     -------   ---------      ---------   ---------      ------------
Balance as of March 31, 2004      $ 30,000     $66,236   $ (24,778)     $  17,938   $(227,822)     $   (168,426)
                                  ========     =======   =========      =========   =========      ============

 See accompanying notes.



                                       4






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

                                                                        Three Months Ended March 31,
                                                                          2004                2003
                                                                      -------------        -----------
                                                                       (Unaudited)         (Unaudited)
                                                                                     
Operating activities:
Net loss                                                              $     (64,344)       $   (10,992)

Adjustments to reconcile net loss
  to net cash provided by operating activities:

   Depreciation and amortization                                             13,631             15,193
   Loss on extinguishment of debt                                            27,314                  -
   Other non-cash items                                                      (2,377)               759
Changes in operating assets and liabilities:
   U.S. Government grant receivable                                             -                6,158
   Other receivables                                                         (5,614)           (13,477)
   Inventories                                                                  955                332
   Prepaid expenses                                                         (17,304)            (2,269)
   Accounts payable                                                           6,290              5,054
   Air traffic liabilities                                                   21,202              6,106
   Accrued expenses                                                          16,690             14,109
   Other deferred items                                                      20,000                  -
                                                                      -------------        -----------
   Net cash provided by operating activities                                 16,443             20,973
                                                                      -------------        -----------
Investing activities:

Capital expenditures                                                         (4,428)           (10,147)
Noncurrent prepaid aircraft rent                                            (13,925)           (47,461)
(Additions) reductions to other assets                                       (7,437)             4,998
Proceeds from sales of property and equipment                                   -                   68
                                                                      -------------        -----------
   Net cash used in investing activities                                    (25,790)           (52,542)
                                                                      -------------        -----------
Financing activities:

Proceeds from long-term debt                                                      -              1,768
Payments of preferred dividends                                              (9,612)                 -
Payments on long-term debt and exchange offers                              (21,434)            (2,484)
Decrease (increase) in restricted cash                                       11,680             (7,294)
Proceeds from stock options exercises                                           300                  -
                                                                      -------------        -----------
   Net cash used in financing activities                                    (19,066)            (8,010)
                                                                      -------------        -----------
Decrease in cash and cash equivalents                                       (28,413)           (39,579)
Cash and cash equivalents, beginning of period                              160,644            200,160
                                                                      -------------        -----------
Cash and cash equivalents, end of period                              $     132,231        $   160,581
                                                                      =============        ===========
Supplemental disclosures:

Cash payments (receipts) for:
   Interest                                                           $      15,401        $    12,896
   Income tax refunds                                                        (4,264)           (16,745

Financing and investing activities not affecting cash:
   Accrued capitalized interest                                                 415                940
   Additional new notes                                                      12,991                  -
   Accrued preferred stock dividends                                              -                375

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.
     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, 2003.

     The consolidated financial statements for the quarters ended March 31, 2004
     and 2003 reflect, in the opinion of management,  all adjustments  necessary
     to present  fairly the financial  position,  results of operations and cash
     flows for such  periods.  Results for the three months ended March 31, 2004
     are not  necessarily  indicative  of  results to be  expected  for the full
     fiscal year ending December 31, 2004.

     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.

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




                                                              Three Months Ended March 31,
                                                               2004                 2003
                                                         ----------------      ---------------
                                                         (In thousands, except per share data)

                                                                         
Loss available to common shareholders, as
reported                                                 $        (64,719)     $       (11,367)

Deduct:  Total stock-based employee compensation
expense determined under fair value based method,
net of related tax effects                                             (3)                 (10)
                                                         ----------------      ---------------
Loss available to common shareholders, pro forma         $        (64,722)     $       (11,377)
                                                         ================      ===============

Basic and diluted loss per share, as reported            $          (5.47)     $         (0.97)
                                                         ================      ===============


Basic and diluted loss per share, pro forma              $          (5.47)     $         (0.97)
                                                         ================      ===============



                                       6


2.   State of the Industry and the Company

     The  geopolitical  impact of the conflict in the Middle East and  generally
     weak economic  conditions of the past several years have adversely affected
     the Company  and the airline  industry.  The  industry as a whole,  and the
     Company,  have suffered significant  financial losses since 2001. While the
     Company  realized net income for the year ended December 31, 2003, that net
     income  was  favorably  impacted  by the  Company's  receipt  in the second
     quarter of 2003 of $37.2 million in U.S.  Government  funds in  conjunction
     with the Emergency Wartime  Supplemental  Appropriations Act ("Supplemental
     Act").  The  Supplemental  Act  reimbursed  U.S.  air carriers for expenses
     incurred  and  revenue  foregone  related to  federally  mandated  enhanced
     aviation  security  subsequent to September 11, 2001. The  continuing  weak
     revenue environment combined with increasing fuel prices resulted in a loss
     for the Company in the first quarter of 2004.

     In response to the financial  losses since 2001,  certain air carriers have
     sought to reduce these losses,  at least partially,  by reducing their seat
     capacity.  As this has  been  accomplished  by  eliminating  aircraft  from
     operating fleets,  the fair value of aircraft,  including aircraft owned by
     the Company, has been adversely affected.  The Company recorded substantial
     charges to earnings  resulting from fleet  retirements and impairments over
     the  past  three  years.  However,  during  this  period  the  Company  has
     substantially  replaced its fleet of aging aircraft with new fuel-efficient
     Boeing aircraft.

     The  Company's  new  Boeing   aircraft  are  all  leased  and  have  higher
     fixed-ownership  costs  than the  older  fleets  that  they  replaced.  The
     original terms of many of these aircraft  operating  leases were determined
     before September 11, 2001, and many were structured to require  significant
     cash  payments  in the first few years of each lease in order to reduce the
     total rental cost over the entire lease  terms.  Consequently,  the Company
     made large cash lease payments on many of its aircraft, which resulted in a
     substantial   use  of  the  Company's  cash  by  December  31,  2003.  Also
     contributing to the Company's negative liquidity outlook were the scheduled
     repayments  of $175  million  outstanding  principal of its 10 1/2 % Senior
     Notes  ("2004  Notes")  in  August  2004 and the $125  million  outstanding
     principal of its 9 5/8% Senior Notes ("2005  Notes" and,  together with the
     2004 Notes, "Existing Notes") in December 2005.

     To address  these  liquidity  problems,  on January 30,  2004,  the Company
     successfully  completed  exchange  offers and issued  Senior Notes due 2009
     ("2009  Notes")  and cash  consideration  for certain of its 2004 Notes and
     issued  Senior  Notes due 2010 ("2010  Notes" and,  together  with the 2009
     Notes,  "New Notes") and cash  consideration for certain of its 2005 Notes.
     In completing the exchange  offers,  the Company accepted $260.3 million of
     Existing Notes  tendered for exchange,  issuing $163.1 million in aggregate
     principal  amount of 2009  Notes and  delivering  $7.8  million  in cash in
     exchange  for $155.3  million in aggregate  principal  amount of 2004 Notes
     tendered,  and issuing $110.2 million in aggregate principal amount of 2010
     Notes and delivering $5.2 million in cash in exchange for $105.0 million in
     aggregate  principal  amount of 2005  Notes.  In  addition to the New Notes
     issued,  $19.7 million in aggregate  principal amount of the 2004 Notes and
     $20.0  million  in  aggregate  principal  amount of the 2005  Notes  remain
     outstanding after the completion of the exchange offers. In connection with
     the exchange  offers,  the Company also obtained the consent of the holders
     of the  Existing  Notes to amend or  eliminate  certain of the  restrictive
     operating  covenants  and  certain  default  provisions  of the  indentures
     governing the Existing  Notes.  In accordance with the Emerging Issues Task
     Force  of the FASB No.  96-19,  Debtor's  Accounting  for  Modification  or
     Exchange of Debt Terms ("EITF 96-19"), the Company recorded a non-operating
     loss on extinguishment of debt of $27.3 million. The loss mainly relates to
     the  accounting for the $13 million cash  consideration  paid at closing of
     the exchange offers and the $13 million of incremental  notes issued during
     the  exchange  offers.  In  accordance  with EITF 96-19,  the New Notes are
     recorded in the  Company's  balance  sheet at fair value at the date of the
     exchange offers, which equates to their face value.

                                       7


     On January 30, 2004,  the Company also  completed the amendments of certain
     aircraft  operating  leases with its three major  lessors,  Boeing  Capital
     Services Corporation  ("BCSC"),  General Electric Capital Aviation Services
     ("GECAS") and International Lease Finance Corporation ("ILFC").  The effect
     of the lease amendments was to delay the payment of portions of the amounts
     due under those operating leases primarily  between June 30, 2003 and March
     31,  2005 and to extend the  leases  generally  for two years.  Most of the
     payments  delayed  during  this time period  will be  subsequently  paid at
     various  times  throughout  the remaining  life of the leases.  The Company
     received a refund of $29.8  million on January 30, 2004 related to payments
     made in 2003  under the  original  terms of certain  retroactively  amended
     leases.  The amendments will also result in approximately  $69.6 million in
     lower cash payments during 2004 under these operating  leases,  as compared
     to payments that would have been due under the original lease terms.

     While the Company  expects that adverse  industry  conditions are likely to
     continue throughout 2004, the Company's  management believes that, with the
     completion  of the exchange  offers and  operating  lease  amendments,  the
     Company has a viable plan to provide sufficient cash to fund operations for
     the remainder of 2004.  The  Company's  plan  continues to require  focused
     marketing  efforts  on those  businesses  and  markets  where  the  Company
     believes it can be a leading  provider,  the introduction of business class
     service, and the implementation of additional  cost-saving  initiatives the
     Company believes will maintain its low-cost advantage. Although the Company
     believes the  assumptions  underlying  its 2004 financial  projections  are
     reasonable, there are significant risks that could cause the Company's 2004
     financial  performance to be different than  projected.  These risks relate
     primarily to further declines in demand for air travel,  further  increases
     in fuel prices, competitive pricing and capacity increases, and the ongoing
     geopolitical impacts of the conflicts in the Middle East.

3.   Earnings per Share

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



                                                                  Three Months Ended March 31 ,
                                                              2004                           2003
                                                          ----------------               -----------------
                                                                                  
Numerator:
   Net loss                                              $    (64,344,000)              $     (10,992,000)
   Preferred stock dividends                                     (375,000)                       (375,000)
   Loss available to common                              ----------------               -----------------
   shareholders - numerator for basic and
   diluted earnings per share                            $    (64,719,000)              $     (11,367,000)
                                                         ================               =================

Denominator:
   Denominator for basic and diluted earnings per share
   - weighted average shares                                   11,822,770                      11,764,753
                                                         ================               =================

Basic and diluted loss per share                         $          (5.47)              $           (0.97)
                                                         ================               =================



     In accordance  with FASB  Statement of Financial  Accounting  Standards No.
     128,  Earnings  per Share ("FAS 128"),  the impact of  1,914,486  shares of
     convertible  redeemable preferred stock in the three months ended March 31,
     2004 and 2003 has been excluded from the  computation  of diluted  earnings
     per share because their effect would be antidilutive. Also, as of March 31,
     2004 and 2003, the impact of 1,672,148  incremental shares from the assumed
     exercise of warrants  issued in conjunction  with the secured term loan the
     Company  obtained in November 2002 were not included in the  computation of
     diluted earnings per share because their effect would be  antidilutive.  In
     addition,  the impact of 73,823 employee stock options for the period ended
     March 31, 2004 was not included in the computation of diluted  earnings per
     share because their effect would also be antidilutive.

                                       8


4.   Commitments and Contingencies

     The Company has a purchase  agreement with the Boeing Company ("Boeing") to
     purchase  seven new Boeing  737-800s,  which are  currently  scheduled  for
     delivery between July 2007 and December 2007. These aircraft are powered by
     General Electric CFM56-7B27 engines. The manufacturer's list price is $52.4
     million for each 737-800,  subject to  escalation.  The Company's  purchase
     price for each  aircraft is subject to various  discounts.  According  to a
     2004 amendment to the purchase  agreement with Boeing,  if the Company does
     not have permanent financing for these aircraft suitable to the Company and
     does not have suitable  pre-delivery deposit financing,  and if Boeing does
     not elect to  provide  such  financing  acceptable  to the  Company,  these
     deliveries can be delayed for one year periods  annually  through  December
     31, 2010. Aircraft  pre-delivery  deposits are required for these aircraft,
     and the Company has  historically  funded these  deposits for past aircraft
     deliveries  using  operating  cash  and  pre-delivery   deposit   financing
     facilities.  The Company can provide no  assurance  that it will be able to
     secure pre-delivery deposit financing facilities or permanent financing for
     any future aircraft  purchases.  As of March 31, 2004, the Company had $4.6
     million in long-term  pre-delivery deposits outstanding for future aircraft
     deliveries,  which were funded  with  operating  cash.  Upon  delivery  and
     financing of the aircraft, pre-delivery deposits funded with operating cash
     are  expected to be  returned to the  Company.  As of March 31,  2004,  the
     Company  also  has  purchase  rights  with  Boeing  for 40  Boeing  737-800
     aircraft.

     The Company has an agreement to lease one  additional  Boeing 737-800 under
     an operating lease from ILFC, which is currently  scheduled for delivery in
     May  2004.  The  Company  also has an  agreement  with  GECAS to lease  one
     additional  Boeing  737-800,  which is currently  scheduled for delivery in
     November 2004.

     The Company  has an  agreement  with  General  Electric  to  purchase  four
     CFM56-7827  spare  engines,  which are  currently  scheduled  for  delivery
     between 2005 and 2008.

     The Company  intends to finance all future  aircraft and engine  deliveries
     under purchase  agreements with leases  accounted for as 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 nine future
     aircraft   deliveries  and  four  spare  engines,   which  do  not  include
     obligations  for  leases  currently  in place,  are shown in the  following
     table:

                                       9





                    Expected
                     Future
                      Lease
                   Obligations
                 -------------
                 (in thousands)

              
2004             $       3,101

2005                     8,363

2006                     9,770

2007                    21,916

2008                    45,184

Thereafter             553,890
                 -------------
                 $     642,224
                 =============



     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.

     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, 2003,  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  recorded a full valuation  allowance  against its net deferred
     tax asset. In the first quarter of 2004 and 2003, the Company  continued to
     record a full valuation  allowance against its net deferred tax asset under
     the same presumption.  This valuation  allowance resulted in no tax benefit
     being recognized in the Company's first quarter of 2004 and 2003.

6.   Prepaid and Accrued Aircraft Rent

     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  because
     straight-line  expense  recognition  is  most  representative  of the  time
     pattern from which benefit from use of the aircraft is derived.  Forty-nine
     of the  Company's  aircraft  operating  leases were  structured  to require
     significant  cash in the early  years of the lease in order to obtain  more
     overall favorable lease rates. The amount of the cash payments in excess of
     the aircraft  rent  expense in these early years has created a  significant
     prepaid aircraft rent amount on the Company's balance sheet. The portion of
     the prepaid  aircraft  rent that will be utilized in the next twelve months
     is recorded as short-term  prepaid  expense while the remainder is recorded
     as long-term prepaid aircraft rent.  Twenty-four of the Company's  aircraft
     operating  leases require more significant cash payments later in the lease
     term resulting in an accrued  liability for aircraft rents on the Company's
     balance  sheet.  The portion of the accrued  liability that will be paid in
     the next twelve months is recorded as short-term accrued expenses while the
     remainder is recorded as long-term  deferred  items.  Two of the  Company's
     aircraft  operating  leases were structured  whereby monthly cash rents and
     monthly book rents are equal.  The table below  summarizes  the prepaid and
     accrued  aircraft  rents as of March 31,  2004 and  December  31, 2003 that
     result from this  straight-line  expense  recognition as reported under the
     following captions on the Company's balance sheet:

                                       10





                                                                      March 31,         December 31,
                                                                        2004                2003
                                                                     ------------      --------------
                                                                             (In thousands)
                                                                                 
Assets:


Prepaid expenses and other current assets (short-term)               $      6,117      $        3,879
Prepaid aircraft rent (long-term)                                         158,013             144,088
                                                                     ------------      --------------
Total prepaid aircraft rent                                          $    164,130      $      147,967
                                                                     ============      ==============
Liabilities:

Accrued expenses (short-term)                                        $      1,462      $       11,529
Other deferred items (long-term)                                           36,354              27,976
                                                                     ------------      --------------
Total accrued aircraft rent                                          $     37,816      $       39,505
                                                                     ============      ==============


7.   Dividends

     In 2000,  the  Company  issued and sold 300 shares of Series B  convertible
     redeemable preferred stock, without par value ("Series B Preferred"),  at a
     price of $100,000  per share.  The  purchaser  of the Series B Preferred is
     entitled to cumulative quarterly dividends at an annual rate of 5.0% on the
     liquidation  amount  ($100,000  per share) of the Series B  Preferred.  The
     annual rate is subject to an increase  to 8.44% on the  liquidation  amount
     ($100,000  per share) if the Company  fails to pay any  quarterly  dividend
     within ten days of the due date.  Once  dividends in arrears have been paid
     in full, the rate returns to the original annual rate of 5.0%. The Series B
     Preferred is  classified  between  liabilities  and equity on the Company's
     accompanying  balance  sheets.  The  dividends  related  to  the  Series  B
     Preferred  are  recorded  below net income on the  Company's  statement  of
     operations.

     Also,  in  2000,  the  Company  issued  and  sold 500  shares  of  Series A
     redeemable preferred stock, without par value ("Series A Preferred"),  at a
     price of $100,000  per share.  The  purchaser  of the Series A Preferred is
     entitled to cumulative  semiannual  dividends at an annual rate of 8.44% on
     the liquidation  amount ($100,000 per share) of the Series A Preferred.  As
     of July 1,  2003,  per  the  provisions  of  FASB  Statement  of  Financial
     Accounting Standards No. 150, Accounting for Certain Financial  Instruments
     with Characteristics of both Liabilities and Equity ("FAS 150"), the Series
     A Preferred  is  classified  as a liability on the  Company's  accompanying
     balance  sheets,  and the  dividends  related to the Series A Preferred are
     classified as interest expense on the Company's statement of operations.

                                       11


     Prior to and as of December 31, 2003, the Company's  unsecured senior notes
     indentures  contained certain restricted  payment covenants,  which limited
     the Company's  ability to pay preferred stock dividends.  At the end of the
     third  quarter  of 2002,  that  covenant  no longer  permitted  payment  of
     preferred  dividends.  The  Company  accrued  preferred  dividends  at  the
     appropriate  rates plus interest for the payments due between  December 15,
     2002 and December 31, 2003.  In January  2004, as a result of completion of
     the exchange  offers,  the restricted  payment  covenants were removed.  In
     addition,  the restricted  payment  covenants in the Senior Note indentures
     for the 2009  Notes and 2010 Notes  permits  the  Company to pay  preferred
     stock dividends. Concurrently with the completion of the exchange offers on
     January 30,  2004,  the Company  paid all accrued  preferred  dividends  in
     arrears of $9.2 million.

                                       12


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

Quarter Ended March 31, 2004, Versus Quarter Ended March 31, 2003

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"),  has been  operating  for 31 years and is the tenth  largest U.S.
airline in terms of 2003  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.  Chicago  Express has  announced it will end service to Cedar Rapids and
Lexington  effective  May 31, 2004 and will begin  offering  daily  service from
Chicago-Midway to Fort Wayne, Indiana on June 1, 2004. ATA also provides charter
service to independent tour operators,  specialty charter customers and the U.S.
military.

In the three months ended March 31, 2004, the Company recorded an operating loss
of $22.4  million,  as compared to operating  income of $1.5 million in the same
period of 2003. The Company had a loss available to common shareholders of $64.7
million  in the  three  months  ended  March 31,  2004,  as  compared  to a loss
available to common  shareholders  of $11.4  million in the same period of 2003.
The  first  quarter  2004  loss  available  to common  shareholders  includes  a
non-operating  charge of $27.3 million  related to a loss on  extinguishment  of
debt from the  exchange  offers  completed  on January 30,  2004.  See "Notes to
Consolidated  Financial  Statements  - Note 2 - State  of the  Industry  and the
Company" for additional information on the exchange offers.

Consolidated  revenue per available  seat mile ("RASM")  decreased  1.8% to 6.94
cents in the first  quarter  of 2004,  as  compared  to 7.07  cents in the first
quarter of 2003. In the first quarter of 2004, the Company's  scheduled  service
revenues were adversely affected by the industry's added capacity, especially in
the Company's  transcontinental  and other east-west markets.  In addition,  the
Company was  challenged by a competitive  pricing  environment,  which  included
extraordinary fare discounting by several airlines. As a result, the Company has
cancelled some of its east-west  routes  beginning in March and April 2004 while
continuing to review its other scheduled service markets. The Company intends to
enhance its  position as a leading  provider of  passenger  airline  services in
those markets where it can  capitalize on its  competitive  strengths.  In April
2004 after  implementing  these changes,  the Company estimates its unit revenue
will be up  approximately  6.4% as compared  to April 2003.  Military/government
charter  revenues  decreased  in the  first  quarter  of 2004 as a result of the
deactivation  of Civil Reserve Air Fleet ("CRAF") in the second quarter of 2003,
and  due to  the  lowered  availability  of  aircraft  for  use in the  military
business.

The  Company's  unit costs  remained  among the lowest of major  airlines in the
first  quarter  of 2004.  Consolidated  cost per  available  seat mile  ("CASM")
increased  4.3% to 7.34 cents in the first  quarter of 2004, as compared to 7.04
cents in the first  quarter of 2003.  This  increase is partially  due to a 4.6%
increase in the average cost per gallon of fuel in the first  quarter of 2004 as
compared  to the same  period in 2003.  In  addition,  the  Company  experienced
increases in maintenance costs resulting from a contractual rate increase on the
hourly engine  maintenance  agreement for the Company's  fleet of Boeing 757-200
aircraft,  and  increased  salary costs due to staffing  needs  arising from the
Company's increased capacity.

For the 2004 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,  competitive  price and capacity
actions,  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 2004.

                                       13


Critical Accounting Policies

Please  refer to the  Company's  Annual  Report on Form 10-K for the year  ended
December 31, 2003.

Results of Operations

For the quarter ended March 31, 2004, the Company had an operating loss of $22.4
million,  as  compared to  operating  income of $1.5  million in the  comparable
quarter of 2003. The Company had a net loss of $64.3 million in the three months
ended March 31,  2004,  as  compared to a net loss of $11.0  million in the same
period of 2003.

Operating  revenues  increased  3.7% to $387.3  million in the first  quarter of
2004,  as  compared to $373.6  million in the same period of 2003.  Consolidated
RASM  decreased  1.8% to 6.94 cents in the first quarter of 2004, as compared to
7.07 cents in the first quarter of 2003.  Scheduled  service revenues  increased
$32.4 million between periods,  or 13.2%, while charter revenues decreased $20.6
million between periods,  or 18.4%.  Scheduled  service unit revenues  reflected
weakness  in both  load  factors  and  yields  in the  first  quarter  of  2004.
Military/government  charter  operations  decreased in the first quarter of 2004
primarily as a result of the deactivation of CRAF in the second quarter of 2003.

Operating  expenses  increased  10.1% to $409.7  million in the first quarter of
2004,  as  compared  to  $372.1  million  in  the  comparable  period  of  2003.
Consolidated  CASM increased 4.3% to 7.34 cents in the first quarter of 2004, as
compared to 7.04 cents in the first quarter of 2003.

                                       14



Results of Operations in Cents Per ASM

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





                                                                         Cents per ASM
                                                                   Three Months Ended March 31,
                                                                    2004                 2003
                                                               ---------             ---------

                                                                               


Consolidated operating revenues:                                    6.94                  7.07

Consolidated operating expenses:
   Salaries, wages and benefits                                     1.93                  1.78
   Fuel and oil                                                     1.47                  1.42
   Aircraft rentals                                                 1.07                  1.05
   Handling, landing and navigation fees                            0.60                  0.57
   Aircraft maintenance, materials and repairs                      0.36                  0.26
   Crew and other employee travel                                   0.30                  0.28
   Depreciation and amortization                                    0.24                  0.29
   Other selling expenses                                           0.22                  0.22
   Passenger service                                                0.20                  0.19
   Advertising                                                      0.18                  0.19
   Commissions                                                      0.12                  0.11
   Facilities and other rentals                                     0.11                  0.11
   Insurance                                                        0.10                  0.14
   Ground package cost                                              0.07                  0.08
   Other                                                            0.37                  0.35
                                                               ---------             ---------
Total consolidated operating expenses                               7.34                  7.04
                                                               ---------             ---------
Consolidated operating income (loss)                               (0.40)                 0.03
                                                               =========             =========
ASMs (in thousands)                                            5,582,822             5,284,710



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 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.  Data for  subservice  operations,  which is  insignificant,  is not
included.

                                       15





                                                               Three Months Ended March 31,
                                                 2004               2003            Inc (Dec)         % Inc (Dec)
                                                                                             


Departures Jet                                   21,893             19,194             2,699              14.06
Departures SAAB                                  13,157             12,713               444               3.49
                                              ---------          ---------         ---------          ---------
   Total Departures                              35,050             31,907             3,143               9.85
                                              ---------          ---------         ---------          ---------
Block Hours Jet                                  68,009             60,816             7,193              11.83
Block Hours SAAB                                 12,958             12,423               535               4.31
                                              ---------          ---------         ---------          ---------
   Total Block Hours                             80,967             73,239             7,728              10.55
                                              ---------          ---------         ---------          ---------
RPMs Jet (000s)                               3,524,437          3,324,647           199,790               6.01
RPMs SAAB (000s)                                 46,505             46,051               454               0.99
                                              ---------          ---------         ---------          ---------
   Total RPMs (000s) (a)                      3,570,942          3,370,698           200,244               5.94
                                              ---------          ---------         ---------          ---------
ASMs Jet (000s)                               5,504,807          5,208,303           296,504               5.69
ASMs SAAB (000s)                                 78,015             76,407             1,608               2.10
                                              ---------          ---------         ---------          ---------
   Total ASMs (000s) (b)                      5,582,822          5,284,710           298,112               5.64
                                              ---------          ---------         ---------          ---------
Load Factor Jet (%)                               64.02              63.83              0.19               0.30
Load Factor SAAB (%)                              59.61              60.27             (0.66)             (1.10)
                                              ---------          ---------         ---------          ---------
   Total Load Factor (%)  (c)                     63.96              63.78              0.18               0.28
                                              ---------          ---------         ---------          ---------
Passengers Enplaned Jet                       2,563,101          2,377,678           185,423               7.80
Passengers Enplaned SAAB                        261,862            262,134              (272)             (0.10)
                                              ---------          ---------         ---------          ---------
   Total Passengers Enplaned (d)              2,824,963          2,639,812           185,151               7.01
                                              ---------          ---------         ---------          ---------

Revenue $ (000s)                                387,333            373,629            13,704               3.67
RASM in cents (e)                                  6.94               7.07             (0.13)             (1.84)
CASM in cents (f)                                  7.34               7.04              0.30               4.26
Yield in cents (g)                                10.85              11.08             (0.23)             (2.08)

Average Aircraft in Service
   Lockheed L-1011                                 2.59               4.35             (1.76)            (40.46)
   Boeing 737-800                                 29.37              28.77              0.60               2.09
   Boeing 757-200                                 14.17              14.73             (0.56)             (3.80)
   Boeing 757-300                                 10.44               9.67              0.77               7.96
   SAAB 340B                                      16.00              16.00                 -                  -

Average Block Hours Flown per day
   Lockheed L-1011                                10.64               8.82              1.82              20.63
   Boeing 737-800                                 11.81              10.83              0.98               9.05
   Boeing 757-200                                 13.20              12.44              0.76               6.11
   Boeing 757-300                                 10.85              11.63             (0.78)             (6.71)
   SAAB 340B                                       8.90               8.63              0.27               3.13




See footnotes (a) through (g) on page 17.

                                       16


(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
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.

                                       17


Operating Revenues

Total operating revenues in the first quarter of 2004 increased 3.7% to $387.3
million, as compared to $373.6 million in the first quarter of 2003. This
increase was due to a $32.4 million increase in scheduled service revenue, and a
$2.2 million increase in other revenues, partially offset by a $5.5 million
decrease in military/government charter revenue, a $15.1 million decrease in
commercial charter revenue, and a $0.3 million decrease in ground revenue.

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




                                                        Three Months Ended March 31,
                                         ---------------------------------------------------------
                                         2004            2003          Inc (Dec)       % Inc (Dec)
                                         ---------------------------------------------------------
                                                                             
Scheduled Service
     Departures                         33,124          28,906             4,218          14.59
     Block Hours                        72,219          60,158            12,061          20.05
     RPMs (000s)  (a)                3,079,937       2,684,481           395,456          14.73
     ASMs  (000s)  (b)               4,597,009       3,846,332           750,677          19.52
     Load Factor  (c)                    67.00           69.79             (2.79)         (4.00)
     Passengers Enplaned (d)         2,704,249       2,384,463           319,786          13.41
     Revenue $ (000s)                  277,167         244,768            32,399          13.24
     RASM in cents  (e)                   6.03            6.36             (0.33)         (5.19)
     Yield in cents  (g)                  9.00            9.12             (0.12)         (1.32)
     Revenue per segment $  (h)         102.49          102.65             (0.16)         (0.16)

Military Charter
    Departures                           1,438           1,718              (280)        (16.30)
    Block Hours                          7,084           8,416            (1,332)        (15.83)
    ASMs  (000s)  (b)                  855,949       1,083,089          (227,140)        (20.97)
    Revenue $ (000s)                    80,722          86,195            (5,473)         (6.35)
    RASM in cents  (e)                    9.43            7.96              1.47          18.47
    RASM excluding fuel escalation  (j)   9.14            7.75              1.39          17.94

Commercial Charter
     Departures                            440           1,283              (843)        (65.71)
     Block Hours                         1,536           4,665            (3,129)        (67.07)
     ASMs  (000s)  (b)                 120,738         355,289          (234,551)        (66.02)
     Revenue $ (000s)                   10,968          26,112           (15,144)        (58.00)
     RASM in cents  (e)                   9.08            7.35              1.73          23.54
     RASM excluding fuel escalation  (i)  8.92            6.89              2.03          29.46

Percentage of Consolidated Revenues:
     Scheduled Service                    71.6%           65.5%              6.1%          9.31
     Military Charter                     20.8%           23.1%             (2.3%)        (9.96)
     Commercial Charter                    2.8%            7.0%             (4.2%)       (60.00)




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

(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.

                                       18


(i) Commercial  charter contracts  generally provide that the tour operator will
reimburse the Company for certain fuel cost increases,  which, when earned,  are
accounted for as additional revenue. A separate RASM calculation,  excluding the
impact of fuel reimbursements, is provided as a separate measure of unit revenue
changes.

(j) Military/government  reimbursements to the Company are calculated based upon
a "cost plus" formula, including an assumed average fuel price for each contract
year. If actual fuel prices differ from the contract rate, revenues are adjusted
up or down to  neutralize  the impact of the change on the  Company.  A separate
RASM   calculation  is  provided,   excluding  the  impact  of  the  fuel  price
adjustments.

Scheduled Service  Revenues.  Scheduled service revenues in the first quarter of
2004 increased  13.2% to $277.2 million from $244.8 million in the first quarter
of 2003 due to increased capacity. Although scheduled service capacity increased
between 2004 and 2003, unit revenues,  load factor and yield declined. The lower
yields experienced in the first quarter of 2004 were primarily attributable to a
competitive pricing environment which included extraordinary fare discounting by
several airlines in many of the scheduled service markets the Company serves. In
addition,  the  Company's  load  factors  were  significantly  impacted  by  the
industry's  added  capacity,  especially in the Company's  transcontinental  and
other  east-west  markets.  As a result,  the Company has cancelled  some of its
east-west  routes  beginning in March and April 2004 while  continuing to review
its other scheduled  service markets.  The Company intends to combat the adverse
effects of the  foregoing  competitive  factors by  enhancing  its position as a
leading provider of passenger  airline services in selected markets where it can
capitalize on its competitive strengths.  In April 2004 after implementing these
changes, the Company estimates its unit revenue will be up approximately 6.3% as
compared to April 2003. However, the Company expects that it will continue to be
challenged by competitive pricing actions throughout 2004.

Approximately 65.7% of the Company's scheduled service capacity was generated by
flights either originating or terminating at Chicago-Midway in the first quarter
of 2004, as compared to 71.3% in the first quarter of 2003. The Hawaiian  market
generated  approximately  13.0% of total scheduled service capacity in the first
quarter of 2004,  as  compared  to 11.3% in the first  quarter of 2003.  Another
14.3% of total  scheduled  service  capacity was  generated in the  Indianapolis
market in the first  quarter of 2004,  as compared to 12.6% in the first quarter
of 2003.

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
mid-2004,  the Company  expects to occupy at least four  additional jet gates at
the new  airport  concourses,  as  compared to its ten jet gates as of March 31,
2004. 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.

Military/Government   Charter  Revenues.   Military/government  charter  revenue
decreased  6.4% to $80.7 million in the first quarter of 2004 from $86.2 million
in the first quarter of 2003.

The decrease in revenue for  military/government  charter  revenues in the first
quarter of 2004 was mainly due to the  deactivation  of the CRAF  program in the
second  quarter of 2003.  The CRAF program,  which ran from February 18, 2003 to
June 18, 2003,  required ATA to pledge up to 13 aircraft to  military/government
charter  use to support  Operation  Iraqi  Freedom  and  allowed  the Company to
increase its Lockheed L-1011 aircraft utilization (number of productive hours of
flying per day).

Although   military/government   charter  revenues   declined  between  periods,
military/government  charter  RASM  increased  18.5% to 9.43  cents in the first
quarter of 2004 from 7.96 cents in the first quarter of 2003. The primary reason
for this increase was the Company  utilizing  less L-1011-50 and 100 aircraft in
the first  quarter of 2004,  as  compared  to the first  quarter of 2003,  which
generate a lower RASM compared to other types of aircraft.

                                       19


Commercial  Charter  Revenues.  Commercial  charter revenues  decreased 58.0% to
$11.0  million  in the first  quarter  of 2004 from  $26.1  million in the first
quarter of 2003.

The  majority  of the  decline in  commercial  charter  revenues  was due to the
retirement   of  certain   Lockheed   L-1011   aircraft  that  the  Company  has
traditionally used in commercial charter flying.  Since aircraft  utilization 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.

Although  commercial  charter  revenues  declined  between  periods,  commercial
charter  RASM  increased  23.5% to 9.08 cents in the first  quarter of 2004 from
7.35 cents in the first quarter of 2003. The primary reason for the increase was
that the Company flew a higher  percentage of specialty  charter  flights in the
first quarter of 2004, as compared to same period of 2003. The specialty charter
flights,  which are designed to meet the customers'  needs,  historically  yield
higher  revenue per ASM than the track  charter  flights,  which are  repetitive
flights to vacation destinations marketed to tour operators.

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   subsidiary.   Ambassadair   Travel   Club   offers
tour-guide-accompanied  vacation packages to its approximately 32,000 individual
and family  members.  In the first  quarter  of 2004,  ground  package  revenues
decreased  5.8% to $4.9 million,  as compared to $5.2 million in the same period
of 2003.

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
administration  service fees,  Ambassadair Travel Club membership dues and cargo
revenue. Other revenues increased 20.4% to $13.6 million in the first quarter of
2004, as compared to $11.3  million in the same period of 2003  primarily due to
increases in cargo revenue and service fees.

Operating Expenses

Salaries,  Wages and Benefits.  Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees,  together with the Company's
cost of employee benefits and  payroll-related  local,  state and federal taxes.
Salaries,  wages and  benefits  expense in the first  quarter of 2004  increased
14.2% to $107.7  million,  as  compared  to $94.3  million in the same period of
2003.

The  increase in salaries,  wages and  benefits is partially  due to the Company
employing  additional  crewmembers and other operations  employees to handle its
increased  capacity  in the first  quarter  of 2004,  as  compared  to the first
quarter of 2003. The Company also incurred increasing costs in the first quarter
of 2004 for employee medical and workers'  compensation  benefits.  In addition,
the Company's salary costs increased due to contractual rate increases effective
July 1, 2003 for the Company's cockpit  crewmembers and the  implementation of a
new defined-contribution plan for these crewmembers effective January 1, 2003.

The Company is experiencing  an erosion of its competitive  labor cost advantage
relative  to other  carriers  as  other  carriers  reduce  their  costs  through
negotiated concessions.  In response to this situation, the Company is currently
in  discussions  with its  cockpit and cabin  crews to  postpone  scheduled  pay
increases due in 2004 and 2005.

Fuel and Oil. Fuel and oil expense  increased 9.6% to $82.3 million in the first
quarter  of 2004,  as  compared  to $75.1  million  in the same  period of 2003.
Although  jet block  hours  increased  11.8% in the first  quarter  of 2004,  as
compared to the same period of 2003, the Company only consumed 6.0% more gallons
of fuel, due to the Company continuing to replace its aging, less-fuel efficient
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 $4.0 million.

                                       20


During  the first  quarter  of 2004,  the  average  cost per  gallon of jet fuel
consumed  increased by 4.6% to $1.14,  as compared to $1.09 in the first quarter
of 2003,  resulting in an increase in fuel and oil expense of approximately $2.9
million.

Periodically,  the Company has entered into fuel price hedge contracts to reduce
the  risk of fuel  price  fluctuations.  The  Company  did not  have  any  hedge
contracts  in place in the first  quarter of 2004.  Although the Company did not
have  any  hedge  contracts  in  place,   the  Company  did  benefit  from  fuel
reimbursement  clauses and guarantees in its bulk scheduled service,  commercial
charter and  military/government  contracts  in the first  quarter of 2004.  The
benefit of these price guarantees was accounted for as revenue.

Aircraft Rentals.  The Company's operating leases require periodic cash payments
that vary in amount and  frequency.  Many of the  Company's  aircraft  operating
leases were originally  structured to require very significant cash in the early
years of the lease in order to obtain more overall  favorable  lease rates.  The
Company  accounts for aircraft rentals expense in equal monthly amounts over the
life of each operating lease because  straight-line  expense recognition is most
representative of the time pattern from which benefit is derived from use of the
aircraft.  Although the Company  restructured  many of its  operating  leases in
January 2004 resulting in  significant  cash  deferrals,  the amount of the cash
payments in excess of the  aircraft  rent expense in these early years has still
resulted in a significant  prepaid aircraft rent amount on the Company's balance
sheet. This prepaid aircraft rent would have been  substantially  larger had the
leases not been  restructured  resulting in a $29.8 million  refund  received on
January 30, 2004 related to payments  made in 2003 under the  original  terms of
certain  retroactively  amended  leases.  Aircraft  rentals expense in the first
quarter of 2004 increased 7.6% to $59.5 million from $55.3 million in 2003. This
increase was mainly  attributable  to the delivery of two leased Boeing 737-800,
two leased Boeing  757-300  aircraft,  and one leased 757-200  aircraft  between
March 2003 and March 2004.

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

Handling, landing and navigation fees increased by 11.0% to $33.4 million in the
first  quarter of 2004, as compared to $30.1 million in the same period of 2003.
The  increase in  handling,  landing and  navigation  fees  between  periods was
primarily due to a 14.1% increase in system-wide jet departures,  which resulted
in an increase in handling,  landing and navigation  fees of $3.8 million.  Also
contributing  to this  increase is an  increase in the cost of landing  fees per
departure resulting in $2.1 million more expense in the first quarter of 2004 as
compared to the same period of 2003.  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 $3.4 million less expense in the
first quarter of 2004, as compared to the same period of 2003.

Aircraft  Maintenance,  Materials and Repairs. This expense includes the cost of
expendable  aircraft  spare parts,  repairs to repairable  and rotable  aircraft
components, contract labor for maintenance activities, and other non-capitalized
direct costs related to fleet maintenance,  including spare engine leases, parts
loan and exchange fees, and related  shipping  costs. It also includes the costs
incurred under hourly engine maintenance agreements the Company has entered into
on its Boeing  737-800,  Boeing  757-200/300  and SAAB 340B power plants.  These
agreements provide for the Company to pay monthly fees based on a specified rate
per engine flight hour, in exchange for major engine  overhauls and maintenance.
Aircraft  maintenance,  materials and repairs  expense  increased 47.4% to $19.9
million in the first  quarter of 2004, as compared to $13.5 million in the first
quarter of 2003. The increase in  maintenance,  materials and repairs was mainly
due to a contractual rate increase in the cost of the hourly engine  maintenance
agreement for the Company's  Boeing  757-200  fleet  effective  January 1, 2004,
which  resulted in an increase in aircraft  maintenance,  materials  and repairs
expense in the first quarter of 2004 of $5.5  million,  as compared to the first
quarter of 2003.

                                       21


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  13.3% to $17.0  million in the first  quarter of 2004, as compared to
$15.0 million in the first  quarter of 2003.  This increase in the first quarter
of 2004 is primarily due to the increase in system-wide  jet departures of 14.1%
between periods.

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 10.5% to
$13.6  million in the first quarter of 2004, as compared to $15.2 million in the
first quarter of 2003.

The decrease in depreciation and amortization  expense is mainly attributable to
the L-1011-50 and 100 fleet. The Company retired four L-1011-50 and 100 aircraft
from revenue service since the first quarter of 2003. Due to these  retirements,
the Company  recorded $2.2 million less in  depreciation in the first quarter of
2004, as compared to the same period of 2003.

Other  Selling  Expenses.  Other  selling  expenses are  comprised  primarily of
booking fees paid to computer reservation systems ("CRS"),  credit card discount
expenses incurred when selling to customers using credit cards for payment,  and
toll-free  telephone  services  provided  to  customers  who contact the Company
directly to book  reservations.  Other selling expenses  increased 5.9% to $12.5
million in the first  quarter of 2004,  as compared to $11.8 million in the same
period of 2003.  The Company  experienced  increases in credit card and CRS fees
due to the increase in scheduled  service  passengers  enplaned between periods.
These increases were partially  offset by a decrease in toll-free  service costs
between periods due to contractual  rate decreases  offered by the Company's new
provider.

Passenger Service.  Passenger service expense includes the onboard costs of meal
and non-alcoholic  beverage  catering,  the cost of alcoholic  beverages and the
cost of onboard entertainment programs, together with certain costs incurred for
mishandled  baggage  and  passengers  inconvenienced  due to  flight  delays  or
cancellations.  For the first  quarters of 2004 and 2003,  catering  represented
80.3% and 81.1%, respectively, of total passenger service expense.

The total cost of  passenger  service  increased  10.8% to $11.3  million in the
first  quarter of 2004,  as  compared to $10.2  million in the first  quarter of
2003. This increase is mainly  attributable to the increase in scheduled service
passengers enplaned between periods.

Advertising.  Advertising  expense  decreased  4.9% to $9.8 million in the first
quarter of 2004,  as compared to $10.3  million in the same period of 2003.  The
Company incurs  advertising  costs  primarily to support  single-seat  scheduled
service sales. In the first quarter of 2003, the Company  increased  advertising
in an effort to increase customer  preference for the Company's enhanced product
with an advertising  campaign  identifying the Company as "An Honestly Different
Airline."  The brand  awareness  campaign  has  enabled  the  Company to achieve
efficiencies in the use of advertising resources causing the expense to decrease
in the first quarter of 2004, as compared to the same period of 2003.

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  increased  13.3% to $6.8  million  in the first
quarter of 2004, as compared to $6.0 million in the first  quarter of 2003.  The
Company  experienced an increase in  military/government  charter commissions of
$1.6 million  because  certain  CRAF  flights in the first  quarter of 2003 were
exempt from commissions.  CRAF ended in June 2003, so the military flights flown
in the first  quarter of 2004 were  commissionable.  This increase was partially
offset by a decrease in  scheduled  service  commissions  of $0.8 million in the
first  quarter of 2004,  as  compared to the first  quarter of 2003,  due to the
increasing  share of  non-commissionable  ticket purchases made on the Company's
own website.

                                       22


Facilities and Other Rentals.  Facilities and other rentals  include the cost of
all ground  facilities  that are leased by the  Company  such as airport  space,
regional  sales offices and general  offices.  The cost of facilities  and other
rentals  increased  10.3% to $6.4  million  in the  first  quarter  of 2004,  as
compared  to $5.8  million in the first  quarter of 2003.  Growth in  facilities
costs  between  periods was  primarily  attributable  to  facilities  at airport
locations  required to support new scheduled service  destinations added between
periods, and rate increases at some existing locations.

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 24.7% to $5.5 million in the first quarter of
2004, as compared to $7.3 million in the first quarter of 2003.  The decrease is
mainly  attributable  to decreased  contract  rates for the  Company's  hull and
liability insurance for the policy year beginning in September 2003.

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  customers.  Ground package cost
decreased 2.4% to $4.1 million in the first quarter of 2004, as compared to $4.2
million in the first quarter of 2003. See the "Ground Package  Revenues" section
above for an explanation of the ground package sales and related costs.

Other  Operating  Expenses.  Other  operating  expenses  increased 9.4% to $19.8
million in the first  quarter of 2004, as compared to $18.1 million in the first
quarter of 2003.  This  increase was  attributable  to various  changes in other
expenses comprising this line item, none of which was individually significant.

Interest Expense. Interest expense in the quarter ended March 31, 2004 increased
to $15.0 million,  as compared to $12.7 million in the same periods of 2003. The
Company  recorded $1.4 million in interest  expense in the first quarter of 2004
related to unsecured senior notes restructured in January 2004. The company also
recorded  interest  expense of $1.2 million related to dividends on the Series A
redeemable preferred stock, without par value ("Series A Preferred"). As of July
1, 2003,  per the  provisions of FAS 150, the dividends  related to the Series A
Preferred  are  classified  as interest  expense on the  Company's  statement of
operations  and the  Series  A  Preferred  is  recorded  as a  liability  in the
accompanying balance sheet.

Loss on  Extinguishment  of Debt. On January 30, 2004, the Company  successfully
completed  exchange  offers and issued  2009  Notes and cash  consideration  for
certain  of its 2004  Notes and issued  2010  Notes and cash  consideration  for
certain of its 2005 Notes. The Company accepted $260.3 million of Existing Notes
tendered for exchange,  issuing $163.1 million in aggregate  principal amount of
2009 Notes and delivering $7.8 million in cash in exchange for $155.3 million in
aggregate principal amount of 2004 Notes tendered, and issuing $110.2 million in
aggregate  principal amount of 2010 Notes and delivering $5.2 million in cash in
exchange for $105.0 million in aggregate  principal  amount of 2005 Notes.  As a
result  of this  transaction,  the  Company  recorded  a  non-operating  loss on
extinguishment  of debt of $27.3 million in accordance with EITF 96-19. The loss
mainly relates to the accounting for the $13 million cash  consideration paid at
closing of the exchange  offers and the $13 million of incremental  notes issued
during the exchange  offers.  In accordance  with EITF 96-19,  the New Notes are
recorded  in the  Company's  balance  sheet  at fair  value  at the  date of the
exchange offers, which equates to their face value.

                                       23


Income  Taxes.  The  Company did not record any income tax expense or benefit in
the first  quarter of 2004  applicable  to its $64.3 million in pre-tax loss for
that  period,  nor did it record any income tax  expense or benefit in the first
quarter of 2003 applicable to its $11.0 million in pre-tax loss for that period.

As of December 31, 2003, the Company had incurred a three-year  cumulative loss.
Because of this cumulative loss and the presumption under GAAP that net deferred
tax assets should be fully reserved if it is more likely than not that they will
not be realized through carrybacks or other strategies, the Company had recorded
a full  valuation  allowance  against its net deferred  tax asset.  In the first
quarter of 2004,  the Company  continued  to record a full  valuation  allowance
against its net deferred tax asset under the same presumption.

Liquidity and Capital Resources

Cash Flows.  In the three  months  ended March 31,  2004,  net cash  provided by
operating  activities  was $16.4  million,  as compared to $21.0 million for the
same period of 2003.  The  decrease in cash  provided  by  operating  activities
between  periods  primarily  resulted from the more  significant net loss in the
first  quarter of 2004,  as  compared  to the first  quarter of 2003,  partially
offset by the  receipt  of a  prepayment  for  future  revenue  in March of 2004
related to the  Company  entering  into a credit  card  agreement.  See the "ATA
Credit Card" section below for more information about the agreement.

Net cash used in investing  activities was $25.8 million in the first quarter of
2004,  as compared to $52.5  million in the same  period of 2003.  Such  amounts
included  capital  expenditures  totaling  $4.4 million in the first  quarter of
2004, as compared to $10.1  million in the first quarter of 2003.  Cash used for
non-current  prepaid  aircraft rent payments of $13.9 million,  net of the $29.8
million  refund  received on January 30, 2004  related to payments  made in 2003
under the original terms of certain  retroactively  amended leases, in the first
quarter of 2004 was less  significant  as compared to $47.5  million in the same
period of 2003,  mainly due to the completion of the lease amendments on January
30, 2004. See "Bond Exchange and Lease Amendments" section below.

Net cash used in financing  activities was $19.1 million in the first quarter of
2004, as compared to $8.0 million in the same period of 2003. Upon completion of
the exchange offers on January 30, 2004, the Company paid all accrued  preferred
dividends in arrears totaling $9.2 million. In addition, in the first quarter of
2004,  the  Company  also  paid  $13.0  million  as cash  consideration  for the
completion of the exchange offers and made other scheduled debt payments of $8.4
million.  In the first quarter of 2003, the Company made scheduled debt payments
of $2.5  million.  Also in the  first  quarter  of  2004,  the  Company  reduced
restricted cash $11.7 million primarily due to the cancellation of a surety bond
relating to the Department of  Transportation  ("DOT") charter  obligations.  In
contrast,  in the first quarter of 2003, the Company's restricted cash increased
by $7.3 million to collateralize additional letters of credit.

The Company  presently expects that the $132.2 million cash on hand at March 31,
2004,  together with cash generated by future operations,  will be sufficient to
fund the Company's  obligations  throughout 2004.  Although the Company believes
the assumptions underlying its 2004 financial projections are reasonable,  there
are significant risks that could cause the Company's 2004 financial  performance
to be different than projected. These risks relate primarily to further declines
in demand for air travel, further increases in fuel prices,  competitive pricing
and capacity actions,  and the ongoing  geopolitical impacts of the conflicts in
the Middle East.

Bond Exchange and Lease Amendments

The  geopolitical  impact of the conflict in the Middle East and generally  weak
economic conditions of the past several years has adversely affected the Company
and the airline  industry.  The Company's new Boeing aircraft are all leased and
have higher fixed ownership costs than the older fleets that they replaced.  The
terms of many of these  aircraft  operating  leases  were  initially  determined
before September 11, 2001, and were originally structured to require significant
cash  payments in the first few years of each lease in order to reduce the total
rental cost over the related lease terms.  Consequently,  the Company made large
cash lease payments on many of its aircraft in the year ended December 31, 2003,
which  resulted in a substantial  use of the Company's  cash. As of December 31,
2003,  the Company was also scheduled to repay its 2004 Notes in August 2004 and
its 2005 Notes in December 2005. The Company did not anticipate that its cash on
hand  together  with cash  generated  by future  operating  activities  would be
sufficient to meet its scheduled aircraft operating lease obligations  beginning
in 2004 and to repay its debt when it matured.

                                       24


To  address  these  liquidity  problems,   on  January  30,  2004,  the  Company
successfully   completed   exchange  offers  and  issued  2009  Notes  and  cash
consideration  for  certain  of its 2004  Notes and  issued  2010 Notes and cash
consideration  for certain of its 2005 Notes. In completing the exchange offers,
the Company  accepted  $260.3  million of Existing  Notes tendered for exchange,
issuing  $163.1  million  in  aggregate  principal  amount  of  2009  Notes  and
delivering  $7.8  million in cash in exchange  for $155.3  million in  aggregate
principal amount of 2004 Notes tendered, and issuing $110.2 million in aggregate
principal  amount of 2010 Notes and delivering  $5.2 million in cash in exchange
for $105.0 million in aggregate  principal  amount of 2005 Notes. In addition to
the New Notes issued,  $19.7 million in aggregate  principal  amount of the 2004
Notes and $20.0 million in aggregate  principal  amount of the 2005 Notes remain
outstanding  after the completion of the exchange offers. In connection with the
exchange  offers,  the Company  also  obtained the consent of the holders of the
Existing  Notes to amend  or  eliminate  certain  of the  restrictive  operating
covenants  and  certain  default  provisions  of the  indentures  governing  the
Existing  Notes.   In  accordance  with  EITF  96-19  the  Company   recorded  a
non-operating  loss on extinguishment of debt of $27.3 million.  The loss mainly
relates to the accounting for the $13 million cash consideration paid at closing
of the exchange  offers and the $13 million of  incremental  notes issued during
the exchange  offers.  In accordance with EITF 96-19, the New Notes are recorded
in the Company's balance sheet at fair value at the date of the exchange offers,
which equates to their face value.

On January 30,  2004,  the Company  also  completed  the  amendments  of certain
aircraft  operating  leases with its three major lessors,  BCSC, GECAS and ILFC.
The effect of the lease  amendments  was to delay the payment of portions of the
amounts due under those  operating  leases  primarily  between June 30, 2003 and
March 31,  2005 and to extend the leases  generally  for two years.  Most of the
payments  delayed during this time period will be  subsequently  paid at various
times throughout the remaining life of the leases. The Company received a refund
of $29.8  million on January 30, 2004 related to payments made in 2003 under the
original terms of certain retroactively amended leases. The amendments will also
result in  approximately  $69.6 million in lower cash payments during 2004 under
these operating leases, as compared to payments, which would have been due under
the original lease terms.

The table below  summarizes the significant  items that will affect liquidity in
the year  ending  December  31,  2004,  as a result of the  exchange  offers and
operating  lease  amendments in addition to deferring  $155.3 million dollars of
the senior indebtedness previously due in August 2004:




                                                                          Cash savings (outflows)
                                                                               (in thousands)
                                                                                 ----------
                                                                              
Refund of certain 2003 aircraft operating lease payments                         $   29,806
Reduction in aircraft operating lease payments in 2004                               69,546
Payment of cash consideration for 2004 Notes                                         (7,765)
Payment of cash consideration for 2005 Notes                                         (5,250)
Payment of preferred dividends accrued at December 31, 2003                          (9,237)
Payment of fees related to exchange offers and lease amendments in 2004              (7,777)
Additional interest costs related to Exchange Offers                                (12,910)
                                                                                 ----------
Total Net Cash Savings                                                           $   56,413
                                                                                 ==========



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 does not guarantee the debt of any other party.  The
following table  summarizes the Company's  contractual  debt and operating lease
obligations as of March 31, 2004, and the effect such  obligations  are expected
to have on its liquidity and cash flows in future periods.

                                       25





                                                                Cash Payments Currently Scheduled
                                                                ---------------------------------
                                             Total           2 Qtr- 4 Qtr          2005            2007          After
                                                                 2004             -2006           -2008          2008
                                        -----------           ---------         ----------      ----------    -----------
                                                                             (in thousands)

                                                                                               
Current and long-term debt              $   504,642           $  44,951         $  101,148      $   81,170    $   277,373

Lease obligations                         3,797,593             125,276            582,341         627,993      2,461,983

Expected future lease obligations (1)       642,224               3,101             18,133          67,100        553,890

Redeemable Preferred Stock (2)               50,000                   -                  -               -         50,000
                                        -----------           ---------         ----------      ----------    -----------
Total contractual cash obligations      $ 4,994,459           $ 173,328         $  701,622      $  776,263    $ 3,343,246
                                        ===========           =========         ==========      ==========    ===========




(1)  Represents  estimated  payments  on nine new Boeing  737-800  aircraft  the
Company is committed to taking delivery of in 2004 through 2007, 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 March  31,  2004,  as the
Company has not  received  the  aircraft.  Payments  for  expected  future lease
obligations were derived using terms of leases for comparable aircraft currently
in place.

(2) Represents the mandatory  redemption of the 500 shares of Series A Preferred
in equal  semiannual  installments  between 2010 and 2015.  Amount  excludes the
mandatory  redemption of the 300 shares of Series B convertible  preferred stock
in 2015,  as these shares can be  converted  into common stock at any time up to
the mandatory redemption date.

Aircraft  and Fleet  Transactions.  The  Company has a purchase  agreement  with
Boeing to purchase  directly  from Boeing seven new Boeing  737-800s,  which are
currently  scheduled  for delivery  between July 2007 and December  2007.  These
aircraft are powered by General Electric CFM56-7B27 engines.  The manufacturer's
list  price is $52.4  million  for each  737-800,  subject  to  escalation.  The
Company's  purchase  price for each  aircraft  is subject to various  discounts.
According  to a 2004  amendment to the purchase  agreement  with Boeing,  if the
Company does not have  permanent  financing for these  aircraft  suitable to the
Company,  and does not have  suitable  pre-delivery  deposit  financing,  and if
Boeing does not elect to provide such financing  suitable to the Company,  these
deliveries  can be delayed for one year periods  annually  through  December 31,
2010. Aircraft  pre-delivery  deposits are required for these aircraft,  and the
Company has  historically  funded these  deposits for past  aircraft  deliveries
using operating cash and pre-delivery  deposit finance  facilities.  The Company
can provide no  assurance  that it will be able to secure  pre-delivery  deposit
finance facilities or permanent financing for any future aircraft purchases.  As
of March 31,  2004,  the  Company  had $4.6  million in  long-term  pre-delivery
deposits  outstanding  for future  aircraft  deliveries,  which were funded with
operating  cash.  Upon  delivery  and  financing of the  aircraft,  pre-delivery
deposits  funded with operating cash are expected to be returned to the Company.
As of March 31, 2004,  the Company  also has purchase  rights with Boeing for 40
Boeing 737-800 aircraft.

The Company has an agreement to lease one  additional  Boeing  737-800  under an
operating  lease from ILFC,  which is  currently  scheduled  for delivery in May
2004.  The  Company  also has an  agreement  with GECAS to lease one  additional
Boeing 737-800, which is currently scheduled for delivery in November 2004.

The Company  has an  agreement  with  General  Electric  to purchase  four spare
engines CFM56-7B27  engines,  which are currently scheduled for delivery between
2005 and 2008.

                                       26


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 a limited  liability  agreement with Boeing
Capital Corporation - Equipment Leasing Corporation  ("BCC-ELC") forming BATA, a
50/50 joint venture.  BATA is remarketing  the Company's fleet of Boeing 727-200
aircraft in cargo  configurations.  In exchange for  supplying  the aircraft and
certain  operating  services to BATA, the Company has and expects to continue to
receive  both  cash and  equity in the  income or loss of BATA.  As of March 31,
2004, the Company had transferred 23 of its fleet of 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 two
Lockheed L-1011-500 aircraft,  one Lockheed L-1011-50 and 100 aircraft, two SAAB
340B  aircraft,  24 Rolls Royce RB211 spare engines and Boeing  757-200,  Boeing
757-300 and Boeing 737-800 rotables.

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

On March 30, 2004,  the Company  signed a letter  agreement with Boeing and ILFC
(together "Issuer") that provides a financing  commitment from the Issuer to ATA
for  up to  $30  million  to be  used  under  certain  specific  conditions.  As
consideration for the financing commitment, ATA must pay the Issuer $1.2 million
upon execution of a definitive  documentation  of the financing  agreement.  The
commitment  expires on January 3, 2005. If the Company uses financing  under the
financing commitment, that financing availability will be reduced by $10 million
per year on the anniversary of the funding, for up to three years.

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 2003, the Company  processed  approximately  $753.8 million in
MasterCard and Visa charges under its merchant processing agreement.

On September 21, 2001, the bank notified the Company that it had determined that
the terrorist attacks of September 11, 2001, the ensuing grounding of commercial
flights by the FAA, and the  significant  uncertainty  about the level of future
air travel  entitled the bank to retain cash  collected by it on processed  card
charges as a deposit, up to 100% of the full dollar amount of purchased services
to be  provided  at a future  date.  If the  Company  fails to perform  pre-paid
services  which  are  purchased  by a charge  to a card,  the  purchaser  may be
entitled to obtain a refund which, if not paid by the Company, is the obligation
of the bank. The deposit  secures this potential  obligation of the bank to make
such refunds. The bank exercised its right to withhold  distributions  beginning
shortly after its notice to the Company.  The retention  percentage  employed by
the bank ranged from 60% to 100% through  March 1, 2004 and was at 100% on March
1, 2004.

                                       27


On March 1, 2004,  the  Company  amended  its  agreement  with its  credit  card
processing  bank to reflect an extension for the  processing of sales charges on
MasterCard and Visa cards until March 31, 2005. The credit card  processing bank
agreed to reduce the  holdback  percentage  for sales for  future  travel to 75%
effective  with the execution of the  amendment.  The effect of  decreasing  the
holdback  percentage  from 100% to 75% increased  the Company's  cash balance by
approximately  $21 million based on the holdback balance at March 1, 2004, which
is reflected on the March 31, 2004 balance sheet. The amended agreement provides
quarterly financial covenants under which the Company may maintain a holdback at
75% or 50% of sales for  future  travel,  but at no time  during the life of the
amendment  will the  holdback  be lower  than 50% of sales  for  future  travel.
However,  the Company can provide no assurances that it will be able to maintain
the percentage of holdback below 100% in future periods under this amendment. As
of March 31, 2004 and March 31,  2003 the bank had  withheld  $61.2  million and
$37.4 million, respectively.

The  Company  has the  right to  terminate  its  agreement  with  the bank  upon
providing 90 days notice,  as does the bank.  In the event of such  termination,
the bank may retain a deposit equal to the amount of purchased  services not yet
performed, for up to 24 months from the date of termination.

Although the Company continues to process  significant  dollar amounts of ticket
sales using credit cards other than  MasterCard  and Visa, as of March 31, 2004,
no cash deposit  requirements  had been implemented by the issuers or processors
of those cards.

ATA Credit Card. On March 31, 2004, the Company  entered into  agreements with a
credit card issuer and Visa to  introduce  a consumer  credit card ("the  Card")
bearing  redemption  benefits  on ATA  Airlines,  Inc.  Holders of the Card will
accumulate  points through  purchases on the Card, which will allow them to earn
free travel on the airline once  certain  point  thresholds  are  attained.  The
Company  will earn  revenue  from the credit  card issuer as  consideration  for
issuing the Card with the Company's  logo, and certain  cooperative  advertising
activities.  Upon signing the agreement,  the Company  received a prepayment for
future revenue to be earned from the issuer, all of which was accounted for as a
deferred  item as of March 31, 2004.  The Company  expects to launch the Card in
the third quarter of 2004.

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  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.

The Company has also historically provided both escrow arrangements and a surety
bond to the DOT to meet DOT charter obligations.  Prior to the terrorist attacks
of  September  11,  2001,  the Company  had  provided a letter of credit of $1.5
million as security to its surety  bond  issuer for its total  estimated  surety
bond obligations,  including the DOT charter obligations.  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 at
that date.  The  Company's  letter of credit was adjusted  accordingly,  and the
Company has been subject to further  adjustments of its letter of credit,  based
upon  further  revisions  to the  estimated  liability  for total  surety  bonds
outstanding.  The cash  pledged  to secure  the  Company's  letter of credit was
included in non-current restricted cash.

On December 15, 2003,  upon  cancellation of the DOT charter  obligation  surety
bond by the  issuer,  the  Company  entered  into an  escrow  arrangement  which
requires the Company to place advance  receipts for certain charter flights into
escrow  until the flight  operates.  Once the flight  occurs the Company is paid
from the escrow  account  those  advance  deposits  specific  to that  completed
flight.  As of March 31, 2004,  the Company has $5.1 million in advance  charter
receipts  deposited in escrow,  which was included in prepaid expenses and other
current  assets on the Company's  balance sheet as of that date. The surety bond
of $12.9  million  relating to the DOT charter  obligations  was released in the
first quarter of 2004, and the restricted cash securing the letter of credit was
returned to the Company.

                                       28


As of March 31,  2004,  the  Company's  restricted  cash  pledged  to secure its
letters of credit for all surety  bonds,  totaled  $31.5 million and is shown as
non-current restricted cash on the Company's balance sheet.

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 schedules and pricing;
o        weather conditions;
o        governmental legislation and regulation;
o        consumer perceptions of the Company's products;
o        demand for air transportation overall and specifically in markets in
         which the Company operates;
o        higher costs associated with new security directives;
o        higher costs for insurance and the continued availability of such
         insurance;
o        the Company's ability to raise additional financing and to refinance
         existing borrowings upon maturity;
o        declines in the value of the Company's aircraft, as these may result in
         lower collateral value and additional impairment charges; and
o        other risks and uncertainties listed from time to time in reports the
         Company periodically files with the Securities and Exchange Commission.

The Company is under no obligation to update,  and will not undertake to update,
its   forward-looking   statements  to  reflect  future  events  or  changes  in
circumstances.

                                       29


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 2003.

                                       30


PART I - Financial Information
Item IV - Controls and Procedures

The  Company  conducted  an  evaluation  (under  the  supervision  and  with the
participation of the Company's management, including the Chief Executive Officer
and Chief  Financial  Officer),  pursuant to Rule 13a-15  promulgated  under the
Securities   Exchange  Act  of  1934  ("Exchange  Act"),  as  amended,   of  the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures as of March 31, 2004.  Based on this  evaluation,  the Company's
Chief Executive  Officer and Chief Financial Officer concluded that, as of March
31, 2004,  the  controls and  procedures  were  effective to provide  reasonable
assurance that information required to be disclosed by the Company in reports it
files or submits under the Exchange Act is recorded,  processed,  summarized and
reported  within  the time  periods  specified  in the  rules  and  forms of the
Securities and Exchange Commission.

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

                                       31


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 January 5, 2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report  filed on January  12,  2004,  furnishing  items under Item 5. Other
     Events, Item 7. Financial  Statements and Exhibits,  and Item 9. Regulation
     FD Disclosure.

     Report  filed on January  22,  2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report  filed on January  23,  2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report  filed on January  27,  2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report  filed on January  30,  2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report  filed on January  30,  2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report filed on January 30, 2004, furnishing items under Item 9. Regulation
     FD Disclosure.

     Report  filed on  February  2, 2004,  furnishing  items under Item 5. Other
     Events and Item 7. Financial Statements and Exhibits.

     Report  filed  on  February  24,  2004,  furnishing  items  under  Item  9.
     Regulation FD Disclosure.

                                       32


     Report filed on April 12, 2004, furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on April 30, 2004, furnishing items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report  filed on May 6, 2004,  furnishing  items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on May 6, 2004,  furnishing  items under Item 9. Regulation FD
     Disclosure.

     Report  filed on May 7, 2004,  furnishing  items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

     Report filed on May 13, 2004,  furnishing  items under Item 5. Other Events
     and Item 7. Financial Statements and Exhibits.

                                       33


Signatures

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


                            ATA Holdings Corp.
                           (Registrant)




Date     May 14, 2004       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 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002