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 September 30, 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 West Washington Street
         Indianapolis, Indiana                                     46231
- ----------------------------------------                     -------------------
(Address of principal executive offices)                        (Zip  Code)


                                 (317) 247-4000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not applicable
- --------------------------------------------------------------------------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such shorter  periods that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No ______

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule  12b-2 of the  Exchange  Act).  Yes ______ No X

                      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 - 11,824,287  shares  outstanding as of October
31, 2004



Part I - Financial Information
Item 1 - Financial Statements



                                                     ATA HOLDINGS CORP. AND SUBSIDIARIES
                                         (Debtor and Debtors-In-Possession as of October 26, 2004)
                                                        CONSOLIDATED BALANCE SHEETS
                                                           (Dollars in thousands)

                                                                                        September 30,            December 31,
                                                                                             2004                   2003
                                                                                       --------------           -------------
                                    ASSETS                                               (Unaudited)
                                                                                                          
Current assets:
     Cash and cash equivalents                                                         $       57,595           $     160,644
     Receivables, net of allowance for doubtful accounts
     (2004 - $1,099; 2003 - $1,388)                                                           120,904                 118,745
     Inventories, net                                                                          51,476                  47,604
     Prepaid expenses and other current assets                                                 38,834                  21,406
                                                                                       --------------           -------------
Total current assets                                                                          268,809                 348,399

Property and equipment:
     Flight equipment                                                                         328,266                 324,697
     Facilities and ground equipment                                                          148,974                 142,032
                                                                                       --------------           -------------
                                                                                              477,240                 466,729
     Accumulated depreciation                                                                (241,911)               (213,247)
                                                                                       --------------           -------------
                                                                                              235,329                 253,482

Restricted cash                                                                                31,881                  48,301
Goodwill                                                                                       14,887                  14,887
Prepaid aircraft rent                                                                         131,112                 144,088
Investment in BATA                                                                             13,167                  14,672
Deposits and other assets                                                                      49,974                  46,158
                                                                                       --------------           -------------
Total assets                                                                           $      745,159           $     869,987
                                                                                       ==============           =============

                    LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
                                                                                       $      157,696           $           -
    Long-term debt in default                                                                  13,675                  51,645
    Current maturities of long-term debt                                                       21,786                  25,327
    Accounts payable                                                                          105,398                 102,831
    Air traffic liabilities                                                                   155,849                 154,689
                                                                                       --------------           -------------
    Accrued expenses                                                                          454,404                 334,492
Total current liabilities

Long-term debt, less current maturities and long-term debt in default                         293,877                 443,051
Deferred gains from sale and leaseback of aircraft                                             52,537                  55,392
Other deferred items                                                                           89,704                  51,822
Mandatorily redeemable preferred stock; authorized and issued 500 shares                       50,000                  56,330
                                                                                         --------------           -------------
Total liabilities                                                                             940,522                 941,087

Commitments and contingencies


Convertible redeemable preferred stock; authorized and issued 300 shares                       30,375                  32,907

Shareholders' deficit:

    Preferred stock; authorized 9,999,200 shares; none issued                                       -                       -
    Common stock, without par value; authorized 30,000,000 shares;
       issued 13,535,727 - 2004; 13,476,193 - 2003                                             66,233                  65,711
    Treasury stock; 1,711,440 shares - 2004; 1,711,440 shares - 2003                          (24,778)                (24,778)
    Additional paid-in capital                                                                 17,945                  18,163
    Accumulated deficit                                                                      (285,138)               (163,103)
                                                                                       --------------           -------------
Total shareholders' deficit                                                                  (225,738)               (104,007)
                                                                                       --------------           -------------
Total liabilities and shareholders' deficit                                            $      745,159           $     869,987
                                                                                       ==============           =============

See accompanying notes.



                                       2




                                                     ATA HOLDINGS CORP. AND SUBSIDIARIES
                                         (Debtor and Debtors-In-Possession as of October 26, 2004)
                                                    CONSOLIDATED STATEMENT OF OPERATIONS
                                               (Dollars in thousands, except per share data)


                                                    Three Months Ended September 30,         Nine Months Ended September 30,
                                                       2004                2003                 2004                  2003
                                                 --------------       --------------       --------------        --------------
                                                   (Unaudited)         (Unaudited)           (Unaudited)         (Unaudited)
                                                                                                    
Operating revenues:
  Scheduled service                              $      285,978       $      293,549       $      863,895       $       816,326
  Charter                                                96,219               78,536              260,585               285,393
  Ground package                                          3,074                2,857               10,947                11,333
  Other                                                  15,948               12,761               43,899                36,402
                                                 --------------       --------------       --------------        --------------
Total operating revenues                                401,219              387,703            1,179,326             1,149,454
                                                 --------------       --------------       --------------        --------------
Operating expenses:
  Salaries, wages and benefits                          106,349              100,195              321,411               293,348
  Fuel and oil                                           96,931               65,215              265,058               208,388
  Aircraft rentals                                       62,981               57,086              182,361               168,420
  Handling, landing and navigation fees                  29,847               25,111               93,300                86,567
  Aircraft maintenance, materials and
repairs                                                  19,673               10,834               59,087                35,064
  Crew and other employee travel                         15,835               16,041               45,819                47,884
  Other selling expenses                                 13,487               13,155               40,046                37,997
  Depreciation and amortization                          13,023               14,095               39,473                43,084
  Passenger service                                      11,181               10,221               32,614                31,226
  Advertising                                             9,364                8,290               29,591                28,595
  Commissions                                             7,096                5,962               19,592                16,202
  Facilities and other rentals                            6,765                6,221               19,878                17,842
  Insurance                                               5,980                6,390               17,456                21,251
  Ground package cost                                     2,586                2,315                9,157                 9,305
  U.S. Government Funds                                       -                    -                    -               (37,156)
   Other                                                 16,299               17,106               53,535                54,506
                                                 --------------       --------------       --------------        --------------
Total operating expenses                                417,397              358,237            1,228,378             1,062,523
                                                 --------------       --------------       --------------        --------------

Operating income (loss)                                 (16,178)              29,466              (49,052)               86,931

Other income (expense):
  Interest income                                           668                  674                1,743                 2,185
  Interest expense                                      (15,071)             (14,345)             (45,501)              (39,986)
  Loss on extinguishment of debt                              -                    -              (27,314)                    -
  Other                                                    (323)                (761)                (786)               (1,773)
                                                 --------------       --------------       --------------        --------------
Other expense                                           (14,726)             (14,432)             (71,858)              (39,574)
                                                 --------------       --------------       --------------        --------------
Income (loss) before income taxes                       (30,904)              15,034             (120,910)               47,357
Income taxes                                                 -                 7,311                    -                 7,311
                                                 --------------       --------------       --------------        --------------
Net income (loss)                                       (30,904)               7,723             (120,910)               40,046
Preferred stock dividends                                  (375)              (1,149)              (1,125)               (4,009)
                                                 --------------       --------------       --------------        --------------
 Income (loss) available to common shareholders  $      (31,279)      $        6,574       $     (122,035)      $        36,037
                                                 ==============       ==============       ==============        ==============
Basic earnings per common share:
Average shares outstanding                           11,824,144           11,773,901           11,823,595            11,767,836
Net income (loss) per share                      $        (2.65)      $         0.56       $       (10.32)      $          3.06
                                                 ==============       ==============       ==============        ==============
Diluted earnings per common share:
Average shares outstanding                           11,824,144           14,647,294           11,823,595            14,336,591
Net income (loss) per share                      $        (2.65)      $         0.53       $       (10.32)       $         2.65
                                                 ==============       ==============       ==============        ==============


See accompanying notes.

                                       3





                                        ATA HOLDINGS CORP. AND SUBSIDIARIES
                             (Debtor and Debtors-In-Possession as of October 26, 2004)
                    CONSOLIDATED STATEMENTS OF CHANGES IN CONVERTIBLE REDEEMABLE PREFERRED STOCK
                                             AND SHAREHOLDERS' DEFICIT
                                               (Dollars in thousands)

                                    Convertible
                                     Redeemable                            Additional                     Total
                                     Preferred     Common   Treasury        Paid-in    Accumulated     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)
                                      =======     =======  =========       =========   ==========      ============
Net loss                                    -           -          -               -      (25,662)          (25,662)

Preferred stock dividends                   -           -          -               -         (375)             (375)
                                      -------     -------  ---------       ---------   ----------      ------------
Balance as of June 30, 2004           $30,000     $66,236  $ (24,778)      $  17,938   $ (253,859)     $   (194,463)
                                      =======     =======  =========       =========   ==========      ============
Net loss                                    -           -          -               -      (30,904)          (30,904)

Stock options exercised                     -          (3)         -               7             -                4

Accrued preferred stock
dividends                                 375           -          -               -         (375)             (375)
                                      -------     -------  ---------       ---------   ----------      ------------
Balance as of September 30, 2004      $30,375     $66,233  $ (24,778)      $  17,945   $ (285,138)     $   (225,738)
                                      =======     =======  =========       =========   ==========      ============

 See accompanying notes.


                                       4





                                     ATA HOLDINGS CORP. AND SUBSIDIARIES
                        (Debtor and Debtors-In-Possession as of October 26, 2004)
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          (Dollars in thousands)

                                                                     Nine Months Ended September 30,
                                                                         2004               2003
                                                                    ------------        -----------
                                                                     (Unaudited)         (Unaudited)
                                                                                  
Operating activities:
Net income (loss)                                                   $   (120,910)       $    40,046
Adjustments to reconcile net income (loss)
  to net cash provided by (used in) operating activities:
   Depreciation and amortization                                          39,473             43,084
   Loss on extinguishment of debt                                         27,314                  -
   Other non-cash items                                                   12,267             30,725
Changes in operating assets and liabilities:
   U.S. Government grant receivable                                            -              6,158
   Other receivables                                                      (2,159)           (17,751)
   Inventories                                                            (6,109)             1,335
   Prepaid expenses                                                      (12,719)            11,611
   Accounts payable                                                       (3,541)            (9,055)
   Air traffic liabilities                                                 2,567             13,035
   Accrued expenses                                                       11,734             (3,718)
   Other deferred items                                                   20,000                  -
                                                                    ------------        -----------
   Net cash provided by (used in) operating activities                   (32,083)           115,470
                                                                    ------------        -----------
Investing activities:

Aircraft pre-delivery deposits                                                 -             16,582
Capital expenditures                                                     (21,381)           (36,178)
Noncurrent prepaid aircraft rent                                          12,976            (84,740)
(Additions) reductions to other assets                                    (8,136)             3,843
Proceeds from sales of property and equipment                                323                217
                                                                    ------------        -----------
   Net cash (used in) investing activities                               (16,218)          (100,276)
                                                                    ------------        -----------
Financing activities:

Proceeds from long-term debt                                               1,500              5,729
Payments of preferred dividends                                           (9,987)                 -
Payments on short-term debt                                                    -             (8,384)
Payments on long-term debt and exchange offers                           (58,277)            (5,820)
Decrease (increase) in restricted cash                                    11,712            (10,157)
Proceeds from stock options exercises                                        304                210
                                                                    ------------        -----------
   Net cash (used in) financing activities                               (54,748)           (18,422)
                                                                    ------------        -----------

Decrease in cash and cash equivalents                                   (103,049)            (3,228)
Cash and cash equivalents, beginning of period                           160,644            200,160
                                                                    ------------        -----------
Cash and cash equivalents, end of period                            $     57,595        $   196,932
                                                                    ============        ===========

Supplemental disclosures:

Cash payments (receipts) for:
   Interest                                                         $     41,011        $    36,187
   Income tax refunds                                                     (4,018)           (13,985)
Financing and investing activities not affecting cash:
   Accrued capitalized interest                                     $        524        $       107
   Accrued preferred stock dividends                                         375              4,009
   Additional new notes                                                   12,991                  -

See accompanying notes.



                                       5


                       ATA HOLDINGS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Debtor and Debtors-In-Possession as of October 26, 2004)

1.   The Company and the Chapter 11 Filing

     As a result of the continuing financial difficulties previously reported by
     ATA Holdings Corp. (the "Company") as well as factors  adversely  affecting
     the airline industry generally,  on October 26, 2004 (the "Petition Date"),
     the Company,  and seven of its  subsidiaries  including ATA Airlines,  Inc.
     ("ATA")  and   Chicago   Express   Airlines,   Inc.   ("Chicago   Express")
     (collectively,  the "Debtors"),  filed voluntary  petitions for relief (the
     "Filing")  under  Chapter  11 of the  U.S.  Bankruptcy  Code  in  the  U.S.
     Bankruptcy  Court for the  Southern  District of Indiana  (the  "Bankruptcy
     Court").  As of the date of the  Filing  the  Company's  unrestricted  cash
     balance was approximately $53.8 million.  The Filing followed the Company's
     failure to meet its  September  30, 2004,  trailing-twelve-months  earnings
     before  interest,  taxes,  depreciation,  amortization  and  aircraft  rent
     ("EBITDAR")  to fixed charges ratio  covenant  under its secured term loan,
     which is partially guaranteed by the Air Transportation Stabilization Board
     ("ATSB"),  and identical covenants in its Union Planters Bank mortgage note
     payable  agreements.  Also, the Company  defaulted  under its Fleet Capital
     Corporation note payable agreements that contain  cross-default  provisions
     to  uncured  events of  default  on other  indebtedness  agreements  of the
     Company.  These obligations have been classified as current  liabilities on
     the Company's  consolidated  balance  sheet as of September  30, 2004.  The
     Filing triggered  defaults on substantially  all debt and lease obligations
     of the Debtors.  Subject to certain  exceptions  under the Bankruptcy Code,
     the Filing  automatically  enjoined,  or stayed,  the  continuation  of any
     judicial or administrative proceedings or other actions against the Debtors
     or their property to recover on, collect or secure a claim arising prior to
     the Petition Date. For example,  creditor  actions to obtain  possession of
     property  from the  Debtors,  or to create,  perfect  or  enforce  any lien
     against the property of the Debtors, or to collect on or otherwise exercise
     rights or remedies  with  respect to a  pre-petition  claim,  are  enjoined
     unless and until the Bankruptcy Court lifts the automatic stay.

     On October 29, 2004 the  Bankruptcy  Court  entered an interim  order which
     permits the Company to operate by utilizing the unrestricted cash, eligible
     accounts  receivable and other  collateral  pledged to secure the Company's
     secured  term loan, a  significant  portion of which is  guaranteed  by the
     ATSB.  The  interim  order has the effect of giving the ATSB a  replacement
     lien on  unrestricted  cash and certain  other assets  generated  after the
     Filing.  This interim order has been extended for successive short periods,
     and requires  compliance  by the Company with  certain  terms,  such as the
     maintenance  of minimum cash  collateral  balances  and periodic  reporting
     requirements.  Future  renewals  cannot be assured,  and a failure to renew
     this arrangement  would be material and adverse to the Company's ability to
     reorganize under Chapter 11 of the U. S. Bankruptcy Code.

     Notwithstanding  the above general  discussion of the automatic  stay,  the
     Debtors' right to retain and operate certain aircraft, aircraft engines and
     other  equipment  defined in section 1110 of the  Bankruptcy  Code that are
     leased or subject to a security  interest or conditional  sale contract are
     specifically  governed by section 1110 of the Bankruptcy Code. That section
     provides,  in relevant part, that unless the Debtors,  within 60 days after
     the Petition Date (the "Section 1110 Deadline") or December 24, 2004, agree
     to perform obligations under the lease, security agreement,  or conditional
     sale  contract  and cure all  defaults  there under  (other  than  defaults
     constituting  a breach of provisions  relating to the filing of the Chapter
     11 cases,  the  Debtors'  insolvency  or other  financial  condition of the
     Debtors)  within  the time  specified  in  section  1110,  the right of the
     lessor,  secured  party or  conditional  vendor to take  possession of such
     equipment  in  compliance  with  the  provisions  of  the  lease,  security
     agreement,  or  conditional  sale  contract and to enforce any of its other
     rights or remedies  under such lease,  security  agreement,  or conditional
     sale contract is not limited or otherwise  affected by the automatic  stay,
     by any  other  provision  of the  Bankruptcy  Code,  or by any power of the
     Bankruptcy  Court. The provisions of section 1110 may materially impact the
     Debtors' options with respect to development of a plan of reorganization.

                                       6


     The Debtors have the  exclusive  right for 120 days after the Petition Date
     to file a plan of reorganization  and, if they do so, 60 additional days to
     obtain  necessary  acceptances of their plan. These periods may be extended
     by the  Bankruptcy  Court for cause.  If the  Debtors'  exclusivity  period
     lapses,  any party in interest may file a plan of reorganization for any of
     the  Debtors.  In addition to being voted on by holders of impaired  claims
     and  equity  interests,  a plan  of  reorganization  must  satisfy  certain
     requirements of the Bankruptcy Code and must be approved, or confirmed,  by
     the Bankruptcy Court in order to become effective. A plan has been accepted
     by holders of claims against and equity  interests in the Debtors if (1) at
     least one-half in number and two-thirds in dollar amount of claims actually
     voting in each  impaired  class of claims have voted to accept the plan and
     (2) at least  two-thirds in amount of equity  interests  actually voting in
     each  impaired  class of equity  interests  have  voted to accept the plan.
     Under certain  circumstances set forth in the provisions of section 1129(b)
     of the Bankruptcy  Code,  the  Bankruptcy  Court may confirm a plan even if
     such plan has not been  accepted  by all  impaired  classes  of claims  and
     equity  interests.  A class of  claims or  equity  interests  that does not
     receive or retain any property  under the plan on account of such claims or
     interests  is  deemed  to have  voted  to  reject  the  plan.  The  precise
     requirements and evidentiary showing for confirming a plan  notwithstanding
     its rejection by one or more impaired classes of claims or equity interests
     depends upon a number of factors, including the status and seniority of the
     claims or equity interests in the rejecting class,  i.e., secured claims or
     unsecured claims, subordinated or senior claims, preferred or common stock.

     As required by the Bankruptcy Code, the United States Trustee has appointed
     an official  committee of unsecured  creditors (the "Official  Committee").
     The Official  Committee  and its legal  representatives  have a right to be
     heard on all matters that come before the Bankruptcy Court. There can be no
     assurance that the Official  Committee will support the Debtors'  positions
     in the reorganization  cases or any plan of reorganization,  once proposed,
     and  disagreements  between the Debtors and the  Official  Committee  could
     protract the  reorganization  cases,  could negatively  impact the Debtors'
     ability  to  operate  during  the  Chapter  11 cases,  and could  delay the
     Debtors' emergence from Chapter 11.

     The  disposition  of assets and  liquidation or sales of liabilities in the
     Chapter 11 cases are subject to significant uncertainty. While operating as
     debtors-in-possession  under the protection of Chapter 11 of the Bankruptcy
     Code,  and  subject  to the  Bankruptcy  Court  approval  or  otherwise  as
     permitted  in the  normal  course  of  business,  the  Debtors  may sell or
     otherwise dispose of assets and liquidate or settle liabilities for amounts
     other  than  those  reflected  in  the  attached   consolidated   financial
     statements.  Further, a plan of reorganization  could materially change the
     amounts  and  classifications  reported  in  these  consolidated  financial
     statements,  which do not give effect to any  adjustments  to the  carrying
     value or  amounts of  liabilities  that might  result as a  consequence  of
     confirmation of a plan of reorganization.

     Although the Debtors expect to develop a reorganization  plan for emergence
     from Chapter 11 in 2005,  there can be no assurance  that a  reorganization
     plan will be proposed by the Debtors or confirmed by the Bankruptcy  Court,
     or that any such plan will be  consummated.  The Company has  incurred  and
     will   continue   to   incur   significant   costs   associated   with  the
     reorganization.  The amount of these  costs,  which are being  expensed  as
     incurred,  are expected to significantly  affect its results of operations.
     For additional  information  regarding the Filing and material developments
     in the Chapter 11 cases, see "Note 10 - Other Subsequent Events."

                                       7


2.   Basis of Presentation and Stock Based Compensation

     The accompanying consolidated financial statements of 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 periods ended September 30,
     2004 and 2003 are presented prior to the adoption of the American Institute
     of  Certified  Public  Accountants  Statement of Position  90-7,  Financial
     Reporting by Entities in  Reorganization  under the  Bankruptcy  Code ("SOP
     90-7") and 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 periods  ended  September 30, 2004
     are not  necessarily  indicative  of  results to be  expected  for the full
     fiscal year ending  December  31, 2004.  On October 26,  2004,  the Debtors
     filed  voluntary  petitions for relief under  Chapter 11 of the  Bankruptcy
     Code (see "Note 1 - The  Company  and the Chapter 11 Filing" and "Note 10 -
     Other  Subsequent  Events").  SOP 90-7, which is applicable to companies in
     Chapter 11, generally does not require filers to change the manner in which
     their financial statements are prepared.  However, it does require that the
     financial statements for periods subsequent to the filing of the Chapter 11
     petition  distinguish  transactions and events that are directly associated
     with the reorganization from the ongoing operations of the business.

     The Company's revenues,  expenses (including  professional fees),  realized
     gains and losses, and provisions for losses that can be directly associated
     with the  reorganization and restructuring of the business must be reported
     separately  as  reorganization  items  in the  consolidated  statements  of
     operations   beginning  in  the  quarter  ending  December  31,  2004.  The
     consolidated  balance  sheet  must  distinguish   pre-petition  liabilities
     subject to compromise from both those pre-petition liabilities that are not
     subject to compromise and from post-petition liabilities.  Liabilities that
     may be affected by the reorganization  plan must be reported at the amounts
     expected to be allowed,  even if they may be settled for lesser amounts. In
     addition,  cash used or provided by reorganization  items must be disclosed
     separately in the consolidated statement of cash flows.

     The  Company  adopted  SOP 90-7  effective  on the  Petition  Date and will
     segregate those items as outlined above in financial  statements issued for
     all reporting periods subsequent to the Petition Date.

     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 total pro forma  stock-based  employee  compensation
     expense  determined  under  fair value  based  method,  net of related  tax
     effects,  is  immaterial  for the  quarter and nine  months  periods  ended
     September 30, 2004 and 2003, and has no effect on basic or diluted earnings
     per share for these periods.

                                       8


3.   Cost Structure Reduction Initiatives

     In the first nine months of 2004,  the Company  took  significant  steps to
     address its  liquidity  problems  created by the  economic  conditions  the
     Company has faced since 2001.  On January 30, 2004,  the Company  completed
     exchange  offers and issued  Senior Notes due 2009 ("2009  Notes") and cash
     consideration  for certain of its $175  million 10 1/2% Senior Notes due in
     August 2004 ("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 $125 million 9 5/8% Senior Notes due in December 2005 ("2005
     Notes", and together with the 2004 Notes,  "Existing 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  remained   outstanding  after  the
     completion  of  the  exchange   offers.   The  remaining  2004  Notes  were
     subsequently  paid on August  1,  2004.  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 FASB Emerging Issues Task Force Issue
     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  in the  first  quarter  of  2004.  The  loss is
     primarily related 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 closely  approximated their face value.
     As a result of the Filing, the Company is in default under the terms of the
     agreements of its unsecured  senior  notes.  Subject to certain  exceptions
     under the Bankruptcy  Code,  the Filing  provides an automatic stay against
     the  continuation  of any judicial or  administrative  proceedings or other
     actions  against  the Debtors or their  property to recover on,  collect or
     secure a claim  arising  prior to the  Petition  Date until the  Bankruptcy
     Court lifts the stay.

     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
     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.  The effect of the lease
     amendments  was to delay the  payment of  portions of the amounts due under
     those operating leases,  primarily between September 30, 2003 and March 31,
     2005,  and to  extend  the  leases  generally  for two  years.  Most of the
     payments  delayed  during this time period are to 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 ,  substantially  all of which had been
     realized as of  September  30,  2004,  under  these  operating  leases,  as
     compared  to  payments  that would have been due under the  original  lease
     terms.

     In  addition to the bond  exchange  and lease  restructurings,  the Company
     implemented  other initiatives in 2004,  including  amending the collective
     bargaining  agreement with its cockpit  crewmembers to forego scheduled pay
     increases,  implementing  pay reductions for certain of its  non-crewmember
     employees, and eliminating other jobs where appropriate.

                                       9


4.   Earnings per Share

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




                                                                           Three Months Ended September 30,
                                                                               2004                2003
                                                                         ---------------       ------------
                                                                                         
Numerator:
   Net income (loss)                                                     $   (30,904,000)      $  7,723,000
   Preferred stock dividends                                                    (375,000)        (1,149,000)
                                                                         ---------------       ------------
   Income (loss) available to common
   shareholders - numerator for basic
   earnings per share                                                    $   (31,279,000)      $  6,574,000
                                                                         ---------------       ------------
Effect of dilutive securities:
    Convertible redeemable preferred stock                               $             -       $  1,149,000
                                                                         ---------------       ------------
Numerator for diluted earnings per share                                 $   (31,279,000)      $  7,723,000
                                                                         ===============       ============
Denominator:
   Denominator for basic earnings per share
   - weighted average shares                                                  11,824,144         11,773,901
Effect of potential dilutive securities:
    Employee stock options                                                             -              4,323
    Convertible redeemable preferred stock                                             -          1,914,486
    Warrants  issued under secured term loan                                           -            954,584
                                                                         ---------------       ------------
   Denominator for diluted earnings per share
   - adjusted weighted average shares                                         11,824,144         14,647,294
                                                                         ===============       ============
Basic income (loss) per share                                            $         (2.65)      $       0.56
                                                                         ===============       ============
Diluted income (loss) per share                                          $         (2.65)      $       0.53
                                                                         ===============       ============


                                       10






                                                                              Nine Months Ended September 30 ,
                                                                            2004                             2003
                                                              -------------------------            ------------------
                                                                                             
Numerator:
   Net income (loss)                                          $            (120,910,000)           $       40,046,000
   Preferred stock dividends                                                 (1,125,000)                   (4,009,000)
                                                              -------------------------            ------------------
   Income (loss) available to common
   shareholders - numerator for basic
   earnings per share                                         $            (122,035,000)           $       36,037,000
                                                              -------------------------            ------------------
Effect of dilutive securities:
  Convertible redeemable preferred stock                                              -            $        1,899,000
                                                              -------------------------            ------------------
Numerator for diluted earnings per share                      $            (122,035,000)           $       37,936,000
                                                              =========================            ==================
Denominator:
   Denominator for basic earnings per share
   - weighted average shares                                                 11,823,595                    11,767,836

Effect of potential dilutive securities:
    Convertible redeemable preferred stock                                            -                     1,914,486
    Warrants  issued under secured term loan                                          -                       654,269
                                                              -------------------------            ------------------
   Denominator for diluted earnings per share
   - adjusted weighted average shares                                        11,823,595                    14,336,591
                                                              =========================            ==================
Basic income (loss) per share                                 $                  (10.32)           $             3.06
                                                              =========================            ==================
Diluted income (loss) per share                               $                  (10.32)           $             2.65
                                                              =========================            ==================




     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 and nine months ended
     September  30,  2004 has been  excluded  from the  computation  of  diluted
     earnings per share because their effect would be  antidilutive.  Also,  the
     impact of 777,802  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 for the nine months ended  September  30, 2004,  because their effect
     would be  antidilutive.  In  addition,  the  impact of 112  employee  stock
     options has been  excluded  from the  computation  of diluted  earnings per
     share for the nine months ended  September  30, 2004,  because their effect
     would be antidilutive.

5.   Commitments and Contingencies

     The following  commitments and  contingencies are as of September 30, 2004.
     The  effect  of the  Filing  and  subsequent  reorganization  plan on these
     commitments and contingencies is not yet known.

                                       11


     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 September 30, 2004, the Company had
     $4.9 million in long-term  pre-delivery  deposits outstanding for the seven
     future aircraft  deliveries,  which were funded with operating cash. In the
     event of delivery and  financing  of the  aircraft,  pre-delivery  deposits
     funded with  operating cash are  contractually  scheduled to be returned to
     the Company. As of September 30, 2004, the Company also has purchase rights
     with Boeing for 40 Boeing 737-800 aircraft.

     The Company also has  commitments  to take delivery of four spare  engines,
     all of which are currently  scheduled  for delivery  between 2005 and 2008.
     The Company  intends to finance all future  aircraft and engine  deliveries
     with leases accounted for as operating leases.

     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.

     In January  2002,  the Company  entered into an agreement  (the "Lease") to
     lease land from the City of Chicago (the "City"),  which had been purchased
     by the City with Chicago  Midway  Airport  Revenue  Bonds  ("MARB's").  The
     Company also entered into a redevelopment  agreement (the "Agreement") with
     the City in January 2002 to develop real estate on the property. As part of
     the  Agreement,  the City agreed to pay for the debt  service on the MARB's
     from the  incremental  tax revenue  expected to be generated  from the real
     estate developments. Under the Agreement, if the incremental tax revenue is
     insufficient  to fund the MARB's  debt  service,  the City has the right to
     require the Company to provide  those  funds as  additional  rent under the
     lease. The total amount of the debt service,  including interest, from 2006
     through 2021 is approximately  $27.2 million.  The Company is continuing to
     work with the City to find alternate uses for the property.

     The Company has received  $5.1 million in grants from the State of Illinois
     to assist with costs  related to site  development  and  construction  of a
     training  center on the land  leased from the City (the  "Project").  As of
     September  30, 2004,  $5.7  million has been spent on costs  related to the
     Project.  In addition to requiring  completion  of the Project,  the grants
     require the Company to achieve  certain  employment  levels in the State of
     Illinois  by  December  31,  2005.  In the event  that the  Project  is not
     completed or the  employment  levels are not achieved as  stipulated in the
     grant,  the State of  Illinois  has the right to seek  recovery  of all the
     funds  received by the Company  under the grant.  The Company is  uncertain
     whether it can achieve the required employment levels by December 31, 2005.
     The  Company  is  working  with the  State of  Illinois  to  determine  the
     appropriate course of action due to the Company's Filing.

6.   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 nine  months of 2004,  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 nine months of 2004.

                                       12


7.   Prepaid and Accrued Aircraft Rent

     The Company's  operating leases,  including those leases amended on January
     30, 2004, 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  amortized  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 September  30, 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 and does not give any effect to the
     potential future impact of the Filing.





                                                                      September 30,             December 31,
                                                                           2004                     2003
                                                                  -----------------           ----------------
                                                                                 (In thousands)
                                                                                        
Assets:

Prepaid expenses and other current assets (short-term)            $           2,294           $          3,879
Prepaid aircraft rent (long-term)                                           131,112                    144,088
                                                                  -----------------           ----------------
Total prepaid aircraft rent                                       $         133,406           $        147,967
                                                                  =================           ================

Liabilities:

Accrued expenses (short-term)                                     $             645           $         11,529
Other deferred items (long-term)                                             49,377                     27,976
                                                                   -----------------           ----------------
Total accrued aircraft rent                                       $          50,022           $         39,505
                                                                   =================           ================




                                       13


8.   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 Company must redeem the Series B Preferred
     no later than  September 20, 2015.  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
     mandatorily redeemable Series B Preferred is classified between liabilities
     and  equity on the  Company's  accompanying  balance  sheets  because it is
     convertible into the Company's  common stock. The dividends  related to the
     Series B Preferred  are recorded  below net income or loss on the Company's
     statement of operations.

     Also,  in  2000,  the  Company  issued  and  sold 500  shares  of  Series A
     mandatorily  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  because it is mandatorily  redeemable and not
     convertible,  and the  dividends  related  to the  Series A  Preferred  are
     classified as interest expense on the Company's statement of operations.

     Prior to and as of December 31, 2003, the Company's  unsecured  senior note
     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,  those  covenants  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 senior note  restricted  payment  covenants with
     respect to payment of preferred  dividends were removed.  In addition,  the
     restricted  payment  covenants in the Senior Note  indentures  for the 2009
     Notes and 2010 Notes permit 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 stock dividends in arrears of
     $9.2 million.  As of September 30, 2004, the Company had paid all dividends
     due to the Series A Preferred,  and accrued,  but did not pay , $375,000 in
     preferred stock dividends due to the Series B Preferred. Subject to certain
     exceptions under the Bankruptcy Code, the Filing provides an automatic stay
     against the continuation of any judicial or  administrative  proceedings or
     other actions  against the Debtors or their property to recover on, collect
     or secure a claim arising  prior to the Petition Date until the  Bankruptcy
     Court lifts the stay.

9.   Management Changes

     On October 19, 2004, the Company  appointed  David M. Wing as its Executive
     Vice President and Chief Financial Officer.  Mr. Wing had previously served
     in this role from March 2003 until June 2004.  The Company  also  appointed
     Gilbert F. Viets as its Executive  Vice  President and Chief  Restructuring
     Officer.  Mr. Viets served as Executive Vice President and Chief  Financial
     Officer from June 2004 to October 2004. Mr. Viets will continue to serve on
     the Company's Board of Directors.

10.  Other Subsequent Events

     On November 5, 2004,  the  Company's  common  stock was  delisted  from the
     Nasdaq  National  Market.  The common stock trades in the  over-the-counter
     market under the symbol "ATAHQ." The value of the Company's common stock is
     highly speculative. The Company urges that appropriate caution be exercised
     with respect to existing and future  investments in any liabilities  and/or
     securities of the Company or the other Debtors.

                                       14


     On November 16, 2004, the Company and ATA entered into an Asset Acquisition
     Agreement with AirTran Airways, Inc. ("AirTran Airways"),  by which AirTran
     Airways  has agreed to acquire  assets and assume  liabilities  relating to
     ATA's operations at Chicago-Midway Airport (the "AirTran Transaction".)

     The agreement also provides for assignment to AirTran  Airways of leases at
     airports  served  by  ATA  from  Chicago-Midway,   excluding   Indianapolis
     International Airport and certain other airports which ATA expects to serve
     following  its  reorganization.  AirTran  Airways  also  has an  option  to
     purchase or assume leases for ground  support and related  equipment of ATA
     at  Chicago-Midway  and the other  airports  whose leases are assumed.  The
     parties expect the closing will occur on or before December 23, 2004.

     The purchase price,  excluding  amounts to be paid for purchased  equipment
     and assumed leases,  is approximately  $90 million,  subject to adjustment.
     The purchase  price will be paid as follows:  approximately  $42 million to
     the Company and approximately $7 million to the City of Chicago at closing;
     approximately  $12  million  to  the  Company  on  January  11,  2005;  and
     approximately  $7 million to the Company on April 1, 2005. In addition,  up
     to a total of $22 million will be paid to the Company from closing  through
     December 31, 2012 depending upon the frequency of certain AirTran  Airways'
     flights to and from Chicago-Midway.

     ATA  expects to maintain  its current  domestic  flight  service  levels at
     Chicago-Midway   through   January  11,   2005  and,   subject  to  certain
     contingencies,  to make available to AirTran  Airways up to twelve of ATA's
     Boeing 737-800  aircraft on a "wet lease" basis for varying periods of time
     through  approximately  June 4, 2005. ATA also expects to continue to serve
     international destinations from Chicago-Midway.

     In addition,  the parties intend to negotiate a number of agreements for an
     expanded  relationship between them, including joint code sharing and joint
     marketing  arrangements,  an arrangement by which Chicago Express Airlines,
     Inc.,  a  subsidiary  of  the  Company,   would  support  AirTran  Airways'
     Chicago-Midway  operations,  and  agreements  by which  the  parties  would
     support each  other's  operations  at certain  airports.  In addition,  the
     agreement contemplates that the parties will negotiate an agreement for the
     assumption  by AirTran  Airways of  responsibility  for  passenger  tickets
     previously sold by ATA for air travel to or from Chicago-Midway.

     Any  closing  of  the  AirTran  Transaction  is  subject  to  a  number  of
     conditions,  including  approvals  by the  Bankruptcy  Court,  the  City of
     Chicago,  the Federal  Aviation  Administration  ("FAA") and other affected
     regulatory  authorities.  In addition, it is possible that the Company will
     receive  superior  proposals  to acquire all or part of the assets that are
     subject to the AirTran  Transaction  pursuant to Bid Procedures approved by
     the Bankruptcy  Court on November 19, 2004. Other parties have indicated to
     the  Bankruptcy  Court that they intend to submit bids to purchase all or a
     portion  of  the  Company's  assets  by  December  13,  2004.  The  AirTran
     Transaction  provides for the payment to AirTran  Airways of a  termination
     fee of  approximately  $3.25 million or reimbursement of its expenses up to
     $1 million if the  agreement is  terminated  under  certain  circumstances,
     including,  among  others,  the  transfer  of one or more of the assets and
     leases related to ATA's  Chicago-Midway  operations to a third party or the
     sale or merger of the Company or ATA with a third party.

     On  November  17,  2004,   ATA  closed  a   transaction   (the   "Financing
     Transaction")  with the Indiana  Transportation  Finance Authority ("ITFA")
     that will provide ATA with over $15 million of debtor-in-possession ("DIP")
     financing as it continues to negotiate a  restructuring  of its  operations
     with lessors,  creditors and other affected parties.  Under this agreement,
     ATA  received  $15 million on November  17,  2004.  The Company and ATA are
     currently  operating  as   debtors-in-possession  in  jointly  administered
     Chapter 11 cases pending in Indianapolis.

                                       15


     Under the Financing Transaction,  ATA sold property consisting primarily of
     aircraft  parts,  free and clear of any liens to the ITFA. The ITFA in turn
     leased that  property to the IAA and the IAA subleased the property to ATA.
     ATA is obligated to  repurchase  the property  upon the earlier to occur of
     the closing of the AirTran  Transaction or an alternative  transaction  (as
     defined in the Bid Procedures  discussed  above),  or February 15, 2005. As
     part of the  repurchase  of the property,  ATA will  reimburse the ITFA for
     interest on the funds it provided  which carry interest at a variable rate,
     currently equal to approximately 3% per annum.

     As part of the  Financing  Transaction,  ATA has  committed  to continue to
     operate from its  headquarters in  Indianapolis,  maintain  substantial hub
     operations at Indianapolis International Airport, provide passenger service
     to destinations  in Indiana and continue to employ a substantial  number of
     Indianapolis-based  employees.  A breach of these  covenants  would  likely
     require ATA to pay an additional fee of $1.5 million to the IAA.

     The Financing  Transaction was approved by the Bankruptcy Court on November
     16, 2004.

                                       16


Part I - Financial Information
Item 2 -  Management's  Discussion  and  Analysis of  Financial  Conditions  and
Results of Operations

Quarter and Nine Months Ended September 30, 2004, Versus Quarter and Nine Months
Ended September 30, 2003

Overview

On October 26, 2004,the Company, and seven of its subsidiaries including ATA and
Chicago  Express  filed  voluntary  petitions for relief under Chapter 11 of the
U.S.  Bankruptcy Code in the U.S.  Bankruptcy Court for the Southern District of
Indiana.  In  connection  with this Filing,  the Company is developing a plan of
reorganization  to address its debt and other  obligations and to lower its cost
structure,  while  operating in the normal  course of business.  On November 16,
2004,  the Company  and ATA entered  into an asset  acquisition  agreement  with
AirTran  Airways  providing for the sale or transfer of assets and assumption of
liabilities  relating  to  ATA's  operations  at  Chicago-Midway   Airport.  The
agreement  with  AirTran  Airways is subject  to several  conditions,  including
approval  of the  Bankruptcy  Court,  the  City of  Chicago,  the FAA and  other
affected   regulatory   authorities.   On  November  17,  2004,   ATA  closed  a
debtor-in-possession  financing  arrangement with the ITFA and the IAA providing
over $15 million of  debtor-in-possession  financing as the Company continues to
negotiate a restructuring  of its operations  with lessors,  creditors and other
affected parties.  For further  information on the Chapter 11 filing and related
developments,  see "Notes to  Consolidated  Financial  Statements - Note 1 - The
Company and the Chapter 11 Filing" and "Note 10 - Other Subsequent Events."

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, 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 provides commuter scheduled service between
Chicago-Midway and the cities of Indianapolis,  Dayton, Des Moines,  Flint, Fort
Wayne, Grand Rapids,  Madison,  Milwaukee,  Moline, South Bend,  Springfield and
Toledo.  ATA also  provides  charter  service  to  independent  tour  operators,
specialty charter customers and the U.S. military.

In the quarter and nine months ended September 30, 2004, the Company recorded an
operating loss of $16.2 million and $49.1 million,  respectively, as compared to
an operating  income of $29.5  million and $86.9  million in the same periods of
2003. In the quarter and nine months ended September 30, 2004, the Company had a
loss  available  to common  shareholders  of $31.3  million and $122.0  million,
respectively,  as compared to income  available to common  shareholders  of $6.6
million and $36.0  million in the same  periods of 2003.  The loss  available to
common  shareholders  for the first nine months of 2004 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.  The first nine months of 2003
results  include  $37.2  million  received  from  the  U.S.   Government  for  a
reimbursement  of expenses  incurred  and revenue  foregone  related to enhanced
aviation security after September 11, 2001, which was recorded as a reduction in
operating expenses.  See "Notes to Consolidated  Financial Statements - Note 3 -
Cost Structure Reduction Initiatives" for additional information on the exchange
offers.

                                       17


Consolidated  revenue per available  seat mile ("RASM")  decreased to 7.42 cents
and 7.24  cents,  respectively,  in the third  quarter  and first nine months of
2004, as compared to 7.46 cents and 7.25 cents, respectively,  in the comparable
periods  of 2003.  In the first nine  months of 2004,  the  Company's  scheduled
service revenues were adversely affected by the industry's added capacity, which
especially impacted the Company's  transcontinental  and other east-west markets
in early 2004. As a result,  the Company  cancelled some of its east-west routes
beginning in March and April 2004 while continuing to review its other scheduled
service  markets.  In  addition,  in the first nine  months of 2004 the  Company
continued to be challenged by competitive  pricing which included  extraordinary
fare discounting by several airlines. The Company's third quarter 2004 scheduled
service  revenues  were also  adversely  impacted by the  hurricanes in Florida.
Military/government  revenue  increased  in  the  three  and  nine  month  ended
September  30, 2004,  as compared to the same periods of 2003,  mainly due to an
increase in fuel escalation  revenue as a result of the increasing cost of fuel.
In the third  quarter  of 2004,  military/government  revenue  increased  due to
higher military block hours operated, as compared to the same period of 2003.

The  Company's  unit costs  remained  among the lowest of major  airlines in the
third  quarter and first nine months of 2004.  Consolidated  cost per  available
seat mile ("CASM") increased to 7.72 cents and 7.54 cents, respectively,  in the
quarter and nine months ended  September 30, 2004, as compared to 6.90 cents and
6.70  cents,  respectively,  in the  comparable  periods of 2003.  The 2003 nine
months CASM amount  reflects the benefit from the receipt of $37.2  million,  or
0.23 cents, in U.S. Government funds received in the second quarter of 2003. The
Company's 2004 CASM was adversely  affected by a 39.1% and 22.4% increase in the
average  cost per gallon of fuel in the third  quarter  and first nine months of
2004,  as  compared  to the same  periods  of 2003.  In  addition,  the  Company
experienced  higher  maintenance  costs in the  first  nine  months of 2004 as a
result  of  a  contractual  rate  increase  in  the  hourly  engine  maintenance
agreements for the Company's fleets of Boeing 757-200, Boeing 757-300 and Boeing
737-800  aircraft.  Personnel  costs also  increased in 2004,  due  primarily to
contractual  rate  increases  for  cockpit  crew  received  in July 2003 and the
continuing increase in benefits costs experienced by the Company.

Critical Accounting Policies

Please  refer to the  Company's  Annual  Report on Form 10-K for the year  ended
December 31, 2003. See "Notes to  Consolidated  Financial  Statements - Note 2 -
Basis of Presentation  and Stock Based  Compensation"  with regard to the future
adoption  of  SOP  90-7,   which  is  applicable  to  companies  in  Chapter  11
reorganization.

Results of Operations

Operating  revenues  increased  3.5% to $401.2  million in the third  quarter of
2004,  as compared to $387.7  million in the same period of 2003,  and increased
2.6% to $1.179  billion in the first nine months of 2004,  as compared to $1.149
billion in the same period of 2003.  Consolidated  RASM  decreased  0.5% to 7.42
cents and 0.1% to 7.24 cents in the third quarter and first nine months of 2004,
respectively,  as compared to 7.46 cents and 7.25 cents in the third quarter and
first nine months of 2003.  Scheduled  service  revenues  decreased $7.6 million
between the third  quarters of 2003 and 2004, or 2.6%,  while  charter  revenues
increased  $17.7 million or 22.5% between the same  periods.  Scheduled  service
revenues increased $47.6 million between the first nine months of 2003 and 2004,
or 5.8%, while charter revenues decreased $24.8 million or 8.7% between the same
periods.

Operating  expenses  increased  16.5% to $417.4  million in the third quarter of
2004,  as  compared  to $358.2  million in the  comparable  period of 2003,  and
increased  15.5% to $1.228 billion in the first nine months of 2004, as compared
to $1.063 billion in the same period of 2003.  Consolidated CASM increased 11.9%
to 7.72 cents in the third  quarter of 2004,  as  compared  to 6.90 cents in the
third  quarter  of 2003,  and  increased  12.5% to 7.54  cents in the first nine
months of 2004, as compared to 6.70 cents in the same period of 2003.  Operating
expenses were primarily  impacted by the increasing cost of fuel, which resulted
in a CASM  increase of 0.53 cents and 0.32 cents in the third  quarter and first
nine months,  respectively.  In addition,  operating expenses for the first nine
months of 2003  benefited  from the receipt of $37.2 million in U.S.  Government
funds for the reimbursement of expenses incurred and revenue foregone related to
enhanced  aviation  security after  September 11, 2001,  which was recorded as a
reduction to operating expenses.

                                       18


Results of Operations in Cents Per ASM

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




                                                          Cents per ASM                              Cents per ASM
                                                     Three Months Ended September 30,          Nine Months Ended September 30,
                                                            2004              2003              2004                 2003
                                                          ---------        ---------         ----------           ----------
                                                                                                      

Consolidated operating revenues:                               7.42             7.46              7.24               7.25

Consolidated operating expenses:
   Salaries, wages and benefits                                1.97             1.93              1.97               1.85
   Fuel and oil                                                1.79             1.26              1.63               1.31
   Aircraft rentals                                            1.17             1.10              1.12               1.06
   Handling, landing and navigation fees                       0.55             0.48              0.57               0.55
   Aircraft maintenance, materials and repairs                 0.36             0.21              0.36               0.22
   Crew and other employee travel                              0.29             0.31              0.28               0.30
   Other selling expenses                                      0.25             0.25              0.25               0.24
   Depreciation and amortization                               0.24             0.27              0.24               0.27
   Passenger service                                           0.21             0.20              0.20               0.20
   Advertising                                                 0.17             0.16              0.18               0.18
   Commissions                                                 0.13             0.11              0.12               0.10
   Facilities and other rentals                                0.13             0.12              0.12               0.11
   Insurance                                                   0.11             0.12              0.11               0.13
   Ground package cost                                         0.05             0.05              0.06               0.06
   U.S. Government Funds                                          -                -                 -              (0.23)
   Other                                                       0.30             0.33              0.33               0.35
                                                          ---------        ---------         ----------           ----------
Total consolidated operating expenses                          7.72             6.90              7.54               6.70
                                                          ---------        ---------         ----------           ----------
Consolidated operating income (loss)                         (0.30)             0.56             (0.30)              0.55
                                                          =========        =========         ==========           ==========

ASMs (in thousands)                                      5,405,354         5,193,885        16,298,636         15,848,748



Consolidated Flight Operating and Financial Data

The following tables set 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.

                                       19






                                                                         Three Months Ended September 30,
                                                 ----------------------------------------------------------------------------
                                                    2004                    2003              Inc (Dec)           % Inc (Dec)
                                                 ----------------------------------------------------------------------------
                                                                                                               
Departures Jet                                     21,304                  19,939                 1,365                  6.85
Departures SAAB                                    13,443                  12,945                   498                  3.85
                                                ---------               ---------               -------                  ----
 Total Departures                                  34,747                  32,884                 1,863                  5.67
                                                ---------               ---------               -------                  ----
Block Hours Jet                                    64,561                  60,679                 3,882                  6.40
Block Hours SAAB                                   12,773                  12,789                   (16)                (0.13)
                                                ---------               ---------               -------                  ----
 Total Block Hours                                 77,334                  73,468                 3,866                  5.26
                                                ---------               ---------               -------                  ----
RPMs Jet (000s)                                 3,960,047               3,710,311               249,736                  6.73
RPMs SAAB (000s)                                   48,217                  46,599                 1,618                  3.47
                                                ---------               ---------               -------                  ----
 Total RPMs (000s) (a)                          4,008,264               3,756,910               251,354                  6.69
                                                ---------               ---------               -------                  ----
ASMs Jet (000s)                                 5,330,591               5,117,266               213,325                  4.17
ASMs SAAB (000s)                                   74,763                  76,619                (1,856)                (2.42)
                                                ---------               ---------               -------                  ----
 Total ASMs (000s) (b)                          5,405,354               5,193,885               211,469                  4.07
                                                ---------               ---------               -------                  ----
Load Factor Jet (%)                                 74.29                   72.51                  1.78                  2.45
Load Factor SAAB (%)                                64.49                   60.82                  3.67                  6.03
                                                ---------               ---------               -------                  ----
 Total Load Factor (%)  (c)                         74.15                   72.33                  1.82                  2.52
                                                ---------               ---------               -------                  ----
Passengers Enplaned Jet                         2,811,011               2,631,412               179,599                  6.83
Passengers Enplaned SAAB                          290,376                 264,007                26,369                  9.99
                                                ---------               ---------               -------                  ----
 Total Passengers Enplaned (d)                  3,101,387               2,895,419               205,968                  7.11
                                                ---------               ---------               -------                  ----

Revenue $ (000s)                                  401,219                 387,703                13,516                  3.49
RASM in cents (e)                                    7.42                    7.46                 (0.04)                (0.54)
CASM in cents (f)                                    7.72                    6.90                  0.82                 11.88
Yield in cents (g)                                  10.01                   10.32                 (0.31)                (3.00)

Average Aircraft in Service
    Lockheed L-1011                                  4.48                    4.65                 (0.17)                (3.66)
    Boeing 737-800                                  31.11                   29.59                  1.52                  5.14
    Boeing 757-200                                  14.59                   13.80                  0.79                  5.72
    Boeing 757-300                                  10.94                   11.17                 (0.23)                (2.06)
    SAAB 340B                                       16.00                   16.00                     -                     -

Average Block Hours Flown per day
    Lockheed L-1011                                 11.55                    9.83                  1.72                 17.50
    Boeing 737-800                                  11.35                   10.96                  0.39                  3.56
    Boeing 757-200                                  12.76                   12.38                  0.38                  3.07
    Boeing 757-300                                  10.83                   11.27                 (0.44)                (3.90)
    SAAB 340B                                        8.77                    8.79                 (0.02)                (0.23)


See footnotes (a) through (g) on page 22.

                                       20







                                                                         Nine Months Ended September 30,
                                                  ------------------------------------------------------------------------
                                                      2004                  2003              Inc (Dec)         % Inc (Dec)
                                                  ------------------------------------------------------------------------
                                                                                                            
Departures Jet                                       64,636                58,919                5,717                9.70
Departures SAAB                                      39,914                38,742                1,172                3.03
                                                 ----------            ----------              -------                ----
 Total Departures                                   104,550                97,661                6,889                7.05
                                                 ----------            ----------              -------                ----
Block Hours Jet                                     196,987               183,211               13,776                7.52
Block Hours SAAB                                     38,687                38,009                  678                1.78
                                                 ----------            ----------              -------                ----
 Total Block Hours                                  235,674               221,220               14,454                6.53
                                                 ----------            ----------              -------                ----
RPMs Jet (000s)                                  11,234,005            10,767,586              466,419                4.33
RPMs SAAB (000s)                                    144,091               144,572                 (481)              (0.33)
                                                 ----------            ----------              -------                ----
 Total RPMs (000s) (a)                           11,378,096            10,912,158              465,938                4.27
                                                 ----------            ----------              -------                ----
ASMs Jet (000s)                                  16,068,556            15,617,627              450,929                2.89
ASMs SAAB (000s)                                    230,080               231,121               (1,041)              (0.45)
                                                 ----------            ----------              -------                ----
 Total ASMs (000s) (b)                           16,298,636            15,848,748              449,888                2.84
                                                 ----------            ----------              -------                ----
Load Factor Jet (%)                                   69.91                 68.95                 0.96                1.39
Load Factor SAAB (%)                                  62.63                 62.55                 0.08                0.13
                                                 ----------            ----------              -------                ----
 Total Load Factor (%)  (c)                           69.81                 68.85                 0.96                1.39
                                                 ----------            ----------              -------                ----
Passengers Enplaned Jet                           8,189,762             7,667,498              522,264                6.81
Passengers Enplaned SAAB                            839,789               821,940               17,849                2.17
                                                 ----------            ----------              -------                ----
 Total Passengers Enplaned (d)                    9,026,551             8,489,438              540,113                6.36
                                                 ----------            ----------              -------                ----

Revenue $ (000s)                                  1,179,326             1,149,454               29,872                2.60
RASM in cents (e)                                      7.24                  7.25                (0.01)              (0.14)
CASM in cents (f)                                      7.54                  6.70                 0.84               12.54
Yield in cents (g)                                    10.36                 10.53                (0.17)              (1.61)

Average Aircraft in Service
  Lockheed L-1011                                      4.85                  6.78                (1.93)             (28.47)
  Boeing 737-800                                      31.05                 29.32                 1.73                5.90
  Boeing 757-200                                      14.61                 14.34                 0.27                1.88
  Boeing 757-300                                      11.40                 10.21                 1.19               11.66
  SAAB 340B                                           16.00                 16.00                    -                   -

Average Block Hours Flown per day
  Lockheed L-1011                                     10.19                  9.00                 1.19               13.22
  Boeing 737-800                                      11.44                 10.87                 0.57                5.24
  Boeing 757-200                                      13.00                 12.37                 0.63                5.09
  Boeing 757-300                                      11.14                 11.16                (0.02)              (0.18)
  SAAB 340B                                            8.86                  8.70                 0.16                1.84


See footnotes (a) through (g) on page 22.

                                       21


(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." In the case of  commercial  charter and  military/government  charter,
passengers enplaned is less relevant because the right to use an entire aircraft
is sold by the Company instead of individual seats.

(e) Revenue per ASM (expressed in cents) is total  operating  revenue divided by
total ASMs.  This  measure is also  referred  to as "RASM."  RASM  measures  the
Company's  unit revenue  using total  available  seat  capacity.  In the case of
scheduled  service,  RASM is a measure of the combined impact of load factor and
yield (see (g) below for the definition of yield).

(f) Cost per ASM  (expressed  in cents) is total  operating  expense  divided by
total ASMs.  This  measure is also  referred  to as "CASM."  CASM  measures  the
Company's unit cost using total available seat capacity.

(g) Revenue per RPM (expressed in cents) is total  operating  revenue divided by
total RPMs.  This measure is also  referred to as "yield."  Yield is relevant to
the  evaluation of scheduled  service  because yield is a measure of the average
price paid by customers  purchasing  individual seats. Yield is less relevant to
the commercial  charter and  military/government  charter businesses because the
right to use an entire aircraft is sold at one time for one price.  Consolidated
yields and  scheduled  service  yields are shown in the  appropriate  tables for
industry comparability, but yields for individual charter businesses are omitted
from applicable tables.

Operating Revenues

Total  operating  revenues in the third quarter of 2004 increased 3.5% to $401.2
million,  as  compared  to $387.7  million  in the third  quarter  of 2003;  and
operating  revenues  in the first nine months of 2004  increased  2.6% to $1.179
billion, as compared to $1.149 billion in the same period of 2003.

                                       22


The following tables set 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 September 30,
                                                  -----------------------------------------------------------------------------
                                                  2004                      2003               Inc (Dec)            % Inc (Dec)
                                                  -----------------------------------------------------------------------------
                                                                                                              

Scheduled Service
   Departures                                   32,713                     30,982                 1,731                  5.59
   Block Hours                                  68,645                     65,248                 3,397                  5.21
   RPMs (000s)  (a)                          3,448,905                  3,258,465               190,440                  5.84
   ASMs  (000s)  (b)                         4,383,676                  4,309,846                73,830                  1.71
   Load Factor  (c)                              78.68                      75.61                  3.07                  4.06
   Passengers Enplaned (d)                   2,974,566                  2,736,208               238,358                  8.71
   Revenue $ (000s)                            285,978                    293,549                (7,571)                (2.58)
   RASM in cents  (e)                             6.52                       6.81                 (0.29)                (4.26)
   Yield in cents  (g)                            8.29                       9.01                 (0.72)                (7.99)
   Revenue per segment $  (h)                    96.14                     107.28                (11.14)               (10.38)

Military Charter
   Departures                                    1,656                      1,246                   410                 32.91
   Block Hours                                   7,403                      5,957                 1,446                 24.27
   ASMs  (000s)  (b)                           910,129                    711,320               198,809                 27.95
   Revenue $ (000s)                             88,419                     65,535                22,884                 34.92
   RASM in cents  (e)                             9.71                       9.21                  0.50                  5.43
   RASM excluding fuel escalation  (j)            9.03                       9.18                 (0.15)                (1.63)

Commercial Charter
   Departures                                      332                        649                  (317)               (48.84)
   Block Hours                                   1,115                      2,246                (1,131)               (50.36)
   ASMs  (000s)  (b)                            94,777                    171,141               (76,364)               (44.62)
   Revenue $ (000s)                              7,799                     13,001                (5,202)               (40.01)
   RASM in cents  (e)                             8.23                       7.60                  0.63                  8.29
   RASM excluding fuel escalation  (i)            7.78                       7.38                  0.40                  5.42

Percentage of Consolidated Revenues:
   Scheduled Service                             71.3%                      75.7%                 (4.4%)                (5.81)
   Military Charter                              22.0%                      16.9%                  5.1%                 30.18
   Commercial Charter                             1.9%                       3.4%                 (1.5%)               (44.12)


See footnotes (a) through (j) on pages 22 and 24.

                                       23





                                                                       Nine Months  Ended September 30,
                                               --------------------------------------------------------------------------------
                                               2004                         2003                Inc (Dec)           % Inc (Dec)
                                               --------------------------------------------------------------------------------
                                                                                                               
Scheduled Service
   Departures                                 98,994                       90,232                   8,762                 9.71
   Block Hours                               211,317                      188,936                  22,381                11.85
   RPMs (000s)  (a)                        9,930,919                    9,134,162                 796,757                 8.72
   ASMs  (000s)  (b)                      13,478,273                   12,328,707               1,149,566                 9.32
   Load Factor  (c)                            73.68                        74.09                   (0.41)               (0.55)
   Passengers Enplaned (d)                 8,682,843                    7,874,024                 808,819                10.27
   Revenue $ (000s)                          863,895                      816,326                  47,569                 5.83
   RASM in cents  (e)                           6.41                         6.62                   (0.21)               (3.17)
   Yield in cents  (g)                          8.70                         8.94                   (0.24)               (2.68)
   Revenue per segment $  (h)                  99.49                       103.67                   (4.18)               (4.03)

Military Charter
   Departures                                  4,377                        4,566                    (189)               (4.14)
   Block Hours                                20,258                       22,080                  (1,822)               (8.25)
   ASMs  (000s)  (b)                       2,486,362                    2,741,747                (255,385)               (9.31)
   Revenue $ (000s)                          234,679                      229,750                   4,929                 2.15
   RASM in cents  (e)                           9.44                         8.38                    1.06                12.65
   RASM excluding fuel escalation  (j)          8.97                         8.28                    0.69                 8.33

Commercial Charter
   Departures                                  1,074                        2,847                  (1,773)              (62.28)
   Block Hours                                 3,773                       10,166                  (6,393)              (62.89)
   ASMs  (000s)  (b)                         306,638                      774,964                (468,326)              (60.43)
   Revenue $ (000s)                           25,905                       55,643                 (29,738)              (53.44)
   RASM in cents  (e)                           8.45                         7.18                    1.27                17.69
   RASM excluding fuel escalation  (i)          8.31                         6.82                    1.49                21.85

Percentage of Consolidated Revenues:
   Scheduled Service                           73.3%                        71.0%                    2.3%                 3.24
   Military Charter                            19.9%                        20.0%                   (0.1%)               (0.50)
   Commercial Charter                           2.2%                         4.8%                   (2.6%)              (54.17)



See footnotes (a) through (g) on page 22.

(h) Revenue per segment flown is determined by dividing total scheduled  service
revenues  by the number of  passengers  boarded.  Revenue per segment is a broad
measure  of the  average  price  obtained  for  all  flight  segments  flown  by
passengers in the Company's scheduled service route network.

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

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

                                       24


Scheduled Service  Revenues.  Scheduled service revenues in the third quarter of
2004  decreased  2.6% to $286.0 million from $293.5 million in the third quarter
of 2003, and scheduled  service  revenues in the nine months ended September 30,
2004  increased 5.8% to $863.9 million from $816.3 million in the same period of
2003.  For the three  months and nine months  ended  September  30,  2004,  unit
revenues   decreased  4.2%  and  3.2%  and  yields   decreased  8.0%  and  2.7%,
respectively,  as compared to the same periods of 2003. During 2004, the Company
continued  to  experience   significant  pressure  from  a  competitive  pricing
environment including extraordinary fare discounting by several airlines in many
of the scheduled service markets the Company serves.  The primary reason for the
competitive  pricing  environment has been the industry's added capacity,  which
especially impacted the Company's  transcontinental  and other east-west markets
in early 2004. As a result,  the Company  cancelled some of its east-west routes
beginning in March and April 2004 while continuing to review its other scheduled
service  markets.  In addition,  the Company's  third quarter 2004 revenues were
adversely impacted by the hurricanes in Florida.

Approximately 63.2% of the Company's scheduled service capacity was generated by
flights either originating or terminating at Chicago-Midway in the third quarter
of 2004, as compared to 65.1% in the third quarter of 2003. The Hawaiian  market
generated  approximately  15.7% of total scheduled service capacity in the third
quarter of 2004,  as  compared  to 14.9% in the third  quarter of 2003.  Another
13.0% of total  scheduled  service  capacity was  generated in the  Indianapolis
market in the third  quarter of 2004,  as compared to 13.0% in the third quarter
of 2003.

The  Company   operated  168  peak  daily  jet  and  commuter   departures  from
Chicago-Midway  and  served  37  destinations  on a  nonstop  basis in the third
quarter of 2004, as compared to 157 peak daily jet and commuter  departures  and
37 nonstop destinations in the third quarter of 2003.

Military/Government   Charter  Revenues.   Military/government  charter  revenue
increased 35.0% to $88.4 million in the third quarter of 2004 from $65.5 million
in the third quarter of 2003,  and in the nine months ended  September 30, 2004,
military/government charter revenue increased 2.2% to $234.7 million from $229.7
million in the same period of 2003.

The increase in revenue for military/government charter in the third quarter and
first  nine  months of 2004 was  mainly due to an  increase  in fuel  escalation
revenue as a result of the increased cost of fuel and an increase in block hours
flown in the third  quarter of 2004,  as compared to the same period of 2003. In
2003, the Company  participated in the Civil Reserve Air Fleet  ("CRAF"),  which
ran from  February 18, 2003 to June 18, 2003,  requiring  ATA to pledge up to 13
aircraft to  military/government  charter use to support Operation Iraqi Freedom
and allowing the Company to increase its Lockheed  L-1011  aircraft  utilization
(number of productive hours of flying per day). However, in the third quarter of
2003  following  the  deactivation  of CRAF,  the  demand  for  military  travel
decreased significantly.

Commercial Charter Revenues. Commercial charter revenues decreased 40.0% to $7.8
million in the third  quarter of 2004 from $13.0 million in the third quarter of
2003,  and in the nine months  ended  September  30,  2004,  commercial  charter
revenue  decreased  53.4% to $25.9 million from $55.6 million in the same period
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.

                                       25


Although  commercial  charter revenues  declined between periods,  excluding the
impact of fuel  escalation  revenue,  commercial  charter RASM increased 5.4% to
7.78 cents in the third  quarter of 2004 from 7.38 cents in the third quarter of
2003 and  increased  21.8% to 8.31 cents in the first  nine  months of 2004 from
6.82 cents in the same period of 2003.  The primary  reason for the increases is
that the Company flew a higher  percentage of specialty charter flights in 2004,
as  compared  to same  periods of 2003.  Specialty  charter  flights,  which are
designed to meet the customers'  unique  scheduling  and service needs,  produce
higher  revenue per ASM than the other charter  flights,  which are  lower-yield
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. Currently the Company markets these ground
packages through its subsidiary,  Ambassadair  Travel Club.  Ambassadair  offers
tour-guide-accompanied  vacation packages to its approximately 31,000 individual
and family  members.  In the third  quarter and nine months ended  September 30,
2004, ground package revenues  increased 6.9% to $3.1 million and decreased 3.5%
to $10.9  million,  as  compared to $2.9  million and $11.3  million in the same
periods  of  2003.  In  both  periods,  the  Company  realized  an  increase  in
Ambassadair ground revenues,  which are impacted by the mix of packages offered.
In the nine  months  ended  September  30,  2004,  the  Company  experienced  an
offsetting  decrease in ground  revenues due to the closure of a small  Canadian
tour operator as of July 1, 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 24.2% to $15.9 million in the third quarter of
2004 from $12.8  million in the third  quarter of 2003,  and in the nine  months
ended September 30, 2004,  other revenues  increased 20.6% to $43.9 million,  as
compared to $36.4 million in the same period of 2003, primarily due to increases
in sub-service revenue, 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 third quarter of 2004 increased 6.1%
to $106.3  million from $100.2  million in the third quarter of 2003, and in the
nine months ended  September  30,  2004,  salaries,  wages and benefits  expense
increased  9.6% to $321.4  million,  as compared  to $293.3  million in the same
period of 2003.

The  increases  in salaries,  wages and benefits in the third  quarter and first
nine months of 2004, as compared to the same periods of 2003,  are partially due
to the Company employing  additional  crewmembers and other operations employees
to handle its increased scheduled service capacity in 2004, as compared to 2003.
The Company  also  incurred  significant  increased  costs in 2004 for  employee
medical and workers' compensation  benefits.  In addition,  the Company's salary
costs  increased  for the first nine  months of 2004,  as  compared  to the same
period of 2003, due to contractual rate increases effective July 1, 2003 for the
Company's cockpit crewmembers.

During the third quarter of 2004, the Company  reached an agreement to amend its
contract  with  its  cockpit  crewmembers  represented  by the Air  Line  Pilots
Association ("ALPA"). Under the amendments,  crewmembers will forego contractual
rate increases that otherwise would have become  effective July 1, 2004 and July
1, 2005,  resulting in savings of  approximately  $32.5 million.  The amendments
include new contractual increases effective July 1, 2006 and July 1, 2007.

The Company also concluded an amendment to its agreement with cabin  crewmembers
represented by the Association of Flight Attendants ("AFA") on October 15, 2004.
Under terms of the amended  agreement cabin  crewmembers  will reduce their base
hourly pay rate  effective  October 15, 2004 by 10%  through  October 15,  2006,
resulting in savings of  approximately  $18.6 million over the same time period.
On  October  15,  2006,  non-amendable  rates of pay return to those who were in
force on April 11, 2004.

                                       26


Fuel and Oil. Fuel and oil expense increased 48.6% to $96.9 million in the third
quarter of 2004,  as compared to $65.2  million in the same period of 2003,  and
increased  27.2% to $265.1 million in the nine months ended  September 30, 2004,
as compared to $208.4 million in the same period of 2003.

During the quarter and nine months ended  September  30, 2004,  the average cost
per gallon of jet fuel  consumed  increased  by 39.1% and  22.4%,  respectively,
compared to the same  periods of 2003,  resulting in an increase in fuel and oil
expense of approximately $26.9 million and $47.8 million, respectively,  between
those periods.

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  nine  months  of 2004 or 2003;  however,  the
Company did benefit from fuel  reimbursement  clauses and guarantees in its bulk
scheduled service,  commercial charter and military/government  contracts in the
third quarter of 2004.  The benefit of these price  guarantees was accounted for
as revenue and increased 382.4% to $8.2 million for the third quarter of 2004 as
compared to $1.7  million for the same period of 2003,  and  increased  92.9% to
$16.2  million in the nine months ended  September 30, 2004, as compared to $8.4
million in the same period of 2003.

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 payments 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.  Refer  to  "Notes  to  Consolidated   Financial
Statements  - Note 3 - Cost  Structure  Reduction  Initiatives"  and  "Notes  to
Consolidated  Financial  Statements - Note 7 -Prepaid and Accrued Aircraft Rent"
for further details.

Aircraft  rentals  expense in the third quarter of 2004 increased 10.3% to $63.0
million from $57.1 million in the third quarter of 2003,  and increased  8.3% to
$182.4  million in the nine months  ended  September  30,  2004,  as compared to
$168.4  million  in the  same  period  of  2003.  These  increases  were  mainly
attributable to the delivery of three leased Boeing 737-800 aircraft, one leased
Boeing 757-300 aircraft,  and one leased 757-200 aircraft between September 2003
and September 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 18.7% to $29.8 million in the
third  quarter of 2004, as compared to $25.1 million in the same period of 2003,
and  increased by 7.7% to $93.3  million in the nine months ended  September 30,
2004, as compared to $86.6 million in the same period of 2003.

The Company  experienced a 6.9% and 9.7% increase in system-wide  jet departures
between  periods,  which  resulted  in an  increase  of  handling,  landing  and
navigation  fees of $3.4 million and $9.9 million in the quarter and nine months
ended September 30, 2004, respectively, as compared to the same periods of 2003.
The Company  experienced  an increase in security  costs of $1.1 million in both
the third  quarter and first nine months of 2004,  respectively,  as compared to
the same  periods  of 2003,  due to the  temporary  suspension  of the  aviation
security fee during part of 2003. The Company experienced a decrease in the cost
of handling per  departure  due to the  negotiation  of  favorable  terms in new
contracts, resulting in decreased expenditures of $0.5 million and $6.2 million,
respectively, in the third quarter and first nine months of 2004, as compared to
the same periods of 2003.

                                       27


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,  Boeing  757-300  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
82.4% to $19.7  million  in the third  quarter  of 2004,  as  compared  to $10.8
million in the third quarter of 2003,  and  increased  68.4% to $59.1 million in
the nine months ended  September  30, 2004,  as compared to $35.1 million in the
same period of 2003.

The increases in  maintenance,  materials and repairs expense were mainly due to
contractual  rate  increases  in the  cost  of  the  hourly  engine  maintenance
agreements for the Company's Boeing 757-200,  Boeing 757-300 and 737-800 fleets.
The 757-200 and 757-300 rate increases,  effective January 1, 2004,  resulted in
an increase  in  aircraft  maintenance,  materials  and repairs  expense of $5.9
million and $18.6 million in the third quarter and first nine months of 2004, as
compared to the same periods of 2003. The 737-800 rate increase,  effective June
1, 2004, resulted in an increase in aircraft maintenance,  materials and repairs
expense of $1.6 million in the third  quarter and first nine months of 2004,  as
compared  with the same  periods  of 2003.  The  Company  also  incurred  higher
maintenance,  materials and repairs cost in the first nine months of 2004 due to
an  increase in the number of airframe  maintenance  checks,  as compared to the
same period of 2003.

Crew and Other Employee Travel.  Crew and other employee travel is primarily the
cost  incurred  of air  transportation,  hotels and per diem  reimbursements  to
cockpit and cabin crewmembers to position crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
decreased  1.3% to $15.8  million in the third  quarter of 2004,  as compared to
$16.0 million in the third quarter of 2003,  and decreased 4.4% to $45.8 million
in the nine months ended September 30, 2004, as compared to $47.9 million in the
same  period of 2003.  The  Company  experienced  a  decrease  in crew and other
employee  travel in both  periods of 2004,  as compared  to the same  periods of
2003,  due to a  decrease  in crew  per  diem as a  result  of  negotiated  rate
reductions   and  a   decrease   in   cockpit   training,   as   well   as  less
military/government  departures in the nine months ended  September 30, 2004, as
compared to the same period of 2003. As  military/government  flights operate to
and  from  points  remote  from the  Company  crew  bases,  the  Company  incurs
significant  travel  expenses on other  airlines for position of the crews,  and
higher hotel costs.

As a result of recently agreed contract  amendments with the cockpit crewmembers
represented  by ALPA,  the  Company  expects a  reduction  in per diem  costs of
approximately  $4.2 million for the contract  years  beginning  July 1, 2004 and
July 1, 2005. An associated  reduction of approximately $3.2 million is expected
between July 1, 2004 and July 1, 2005 from cabin crewmembers due to stipulations
in their  collective  bargaining  agreement,  which  link per diem  rates to the
cockpit crewmember contract.

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 2.3% to $13.5
million in the third  quarter of 2004, as compared to $13.2 million in the third
quarter of 2003,  and  increased  5.3% to $40.0 million in the nine months ended
September 30, 2004, as compared to $38.0 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 in both the third quarter and first nine
months of 2004, as compared to the same periods of 2003.  These  increases  were
partially  offset by a decrease in toll-free  service  costs in both the quarter
and nine months ended September 30, 2004,  compared to the same periods of 2003,
due to contractual rate decreases provided by the new service provider.

                                       28


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 7.8% to
$13.0  million in the third quarter of 2004, as compared to $14.1 million in the
third quarter of 2003,  and  decreased  8.4% to $39.5 million in the nine months
ended  September  30, 2004,  as compared to $43.1  million in the same period of
2003.

The decrease in depreciation and amortization  expense is mainly attributable to
reductions in the L-1011-50 and 100 fleet.  The Company  retired four  L-1011-50
and 100 aircraft from revenue  service  during the second and third  quarters of
2003.  Due to these  retirements,  the Company  recorded  $1.3  million and $4.8
million less in depreciation in the third quarter and first nine months of 2004,
respectively, as compared to the same periods of 2003.

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 third  quarters of 2004 and 2003,  catering  represented
83.0%  and  83.2%,  respectively,  of total  passenger  service  expense,  while
catering represented 81.9% and 82.4%,  respectively,  of total passenger service
expense for the nine month periods ended September 30, 2004 and 2003.

The total cost of passenger service increased 9.8% to $11.2 million in the third
quarter of 2004, as compared to $10.2 million in the third quarter of 2003,  and
increased 4.5% to $32.6 million in the nine months ended  September 30, 2004, as
compared  to $31.2  million  in the same  period of 2003.  In the three and nine
month periods ended  September 30, 2004, the Company  experienced an increase in
passenger   service  expense  mainly  due  the  increase  in  scheduled  service
passengers boarded, as compared to the respective periods in 2003.

Advertising.  Advertising  expense  increased 13.3% to $9.4 million in the third
quarter of 2004,  as  compared to $8.3  million in the same period of 2003,  and
increased 3.5% to $29.6 million in the nine months ended  September 30, 2004, as
compared  to $28.6  million  in the same  period  of 2003.  The  Company  incurs
advertising costs primarily to support  single-seat  scheduled service sales. In
the  third  quarter  and  first  nine  months  of 2004,  the  Company  increased
advertising  in  an  effort  to  respond  to  the  current  competitive  pricing
environment.

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  18.3% to $7.1  million  in the third
quarter of 2004, as compared to $6.0 million in the third  quarter of 2003,  and
increased  21.0% to $19.6 million in the nine months ended September 30, 2004 as
compared to $16.2 million in the same period of 2003.

The  Company  experienced  an increase  of $1.1  million in  military/government
charter  commissions  during the third quarter of 2004 due to increased revenues
as  compared  to the prior year.  The  Company  experienced  an increase of $4.6
million in  military/government  charter  commissions  in the nine months  ended
September  30,  2004,  as certain  CRAF flights in the first nine months of 2003
were exempt from  commissions.  Substantially all military flights flown in 2004
were  commissionable.  The Company  experienced a decrease in scheduled  service
commissions of $1.2 million in the first nine months of 2004, as compared to the
same period of 2003, due to the increasing  share of  non-commissionable  ticket
purchases  made on the  Company's  own  website,  as  compared  to the  share of
commissionable sales made through travel agents.

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 9.7% to $6.8 million in the third quarter of 2004, as compared
to $6.2  million in the third  quarter  of 2003,  and  increased  11.8% to $19.9
million in the nine  months  ended  September  30,  2004,  as  compared to $17.8
million in the same period of 2003.  The Company  experienced  cost increases at
certain existing locations due to increased frequency to those destinations.

                                       29


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  6.3% to $6.0 million in the third quarter of
2004,  as compared to $6.4 million in the third  quarter of 2003,  and decreased
17.8% to $17.5 million in the nine months ended  September 30, 2004, as compared
to  $21.3  million  in the  same  period  of  2003.  The  decreases  are  mainly
attributable  to decreased  insurance  renewal rates for the Company's  hull and
liability  insurance for the policy year covering October 2003 through September
2004. The Company has completed the hull and liability  insurance  placement for
the policy year  beginning  October 2004,  and  currently  expects a decrease of
approximately $2.0 million as compared to the cost for the prior policy year.

The Federal  government has provided the Company and other  airlines  excess war
risk  insurance  coverage  above $50 million up to $3.0  billion per event.  The
Company is covered  under this  policy  through  December  2004.  If the Federal
government  stops providing excess war risk insurance to the Company after 2004,
it is likely that the Company's war risk insurance expense will increase, as the
premiums  charged by private  aviation  insurers for this coverage may be higher
than those charged by the government.

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
increased  13.0% to $2.6  million in the third  quarter of 2004,  as compared to
$2.3 million in the third quarter of 2003, and decreased 1.1% to $9.2 million in
the nine months ended  September  30,  2004,  as compared to $9.3 million in the
same period of 2003.  See the "Ground  Package  Revenues"  section  above for an
explanation of the ground package sales and related costs.

U.S.  Government  Funds.  On April 16, 2003,  President Bush signed into law the
Emergency  Wartime  Supplemental  Appropriations  Act, which made available $2.3
billion in reimbursement to U.S. air carriers for expenses  incurred and revenue
foregone related to enhanced aviation security subsequent to September 11, 2001.
Pursuant to this  legislation,  the Company  received $37.2 million in May 2003,
which was recorded as U.S.  Government  funds in the second quarter of 2003. The
Company does not expect to receive any further material  compensatory funds from
the U.S. Government, and did not receive such reimbursements in 2004.

Other  Operating  Expenses.  Other  operating  expenses  decreased 4.7% to $16.3
million in the third  quarter of 2004, as compared to $17.1 million in the third
quarter of 2003,  and  decreased  1.8% to $53.5 million in the nine months ended
September  30,  2004,  as compared to $54.5  million in the same period of 2003.
These  decreases  were   attributable  to  various  changes  in  other  expenses
comprising this line item, none of which were individually significant.

Interest  Expense.  Interest  expense in the quarter  and the nine months  ended
September 30, 2004 increased to $15.1 million and $45.5  million,  respectively,
as compared to $14.3 million and $40.0 million in the same periods of 2003.  The
Company  recorded $1.8 million and $5.2 million more in interest  expense in the
quarter and nine months ended  September 30, 2004 as compared to the same period
of 2003, related to its unsecured senior notes restructured in January 2004. The
Company  also  recorded  interest  expense  of $1.1  million  and $3.3  million,
respectively,  in the third  quarter  and first nine  months of 2004  related to
dividends on the 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.

                                       30


Loss on  Extinguishment  of Debt.  On January 30,  2004,  the Company  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 were recorded in
the Company's  balance  sheet at fair value at the date of the exchange  offers,
which approximated their face value.

Income  Taxes.  The  Company did not record any income tax expense or benefit in
the quarter and the nine months ended  September  30, 2004  applicable  to $30.9
million and $120.9 million,  respectively, in pre-tax loss for those periods. In
comparison, the Company recorded $7.3 million in income tax expense in the third
quarter and nine months ended  September  30, 2003,  applicable to $15.0 million
and $47.4 million, respectively, in pre-tax income for those periods.

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 third
quarter of and first nine months 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

On October 26,  2004,  the Company  filed a voluntary  petition for relief under
Chapter 11 of the U.S.  Bankruptcy  Code. As of September 30, 2004,  the Company
had an unrestricted  cash balance of $57.6 million.  The effect of the automatic
stay and section 1110 of the  Bankruptcy  Code have reduced the  Company's  cash
needs  until  the  Section  1110  Deadline.  With the cash  resources  currently
available to the  Company,  including  the  Financing  Transaction,  the Company
believes that it has sufficient  liquidity to continue  operations and develop a
plan of  reorganization.  However,  no further  assurance can be given as to the
Company's  ability to  continue  as a going  concern,  both during and after the
Chapter 11 cases,  which will depend upon, among other things:  the consummation
of the AirTran Transaction or an Alternative  Transaction or the availability of
additional DIP financing prior to the Section 1110 Deadline;  the development of
a  plan  of  reorganization  for  a  restructured  company  which  can  generate
sufficient cash from operations on a sustained basis; the confirmation of a plan
of  reorganization  under the Bankruptcy Code; and the availability of emergence
financing.  The accompanying  unaudited consolidated financial statements do not
include  any  adjustments  that might  result  should  the  Company be unable to
continue as a going concern.  A plan of  reorganization  could materially change
the  amounts  currently  disclosed  in  the  unaudited   consolidated  financial
statements.

The potential adverse  publicity  associated with the Chapter 11 filings and the
resulting  uncertainty  regarding the Company's  future prospects may hinder the
Company's  ongoing  business  activities  and its ability to  operate,  fund and
execute its business  plan by impairing  relations  with  existing and potential
customers;  negatively  impacting  the  ability of the  Company  to attract  and
maintain key employees;  limiting the Company's  ability to obtain trade credit;
and  impairing  present  and  future  relationships  with  vendors  and  service
providers.  See "Liquidity  Outlook" section below for further details regarding
the Filing.

Statement of Cash Flow Overview

In the  nine  months  ended  September  30,  2004,  net cash  used in  operating
activities  was $32.1  million,  as compared to net cash  provided by  operating
activities of $115.5  million for the same period of 2003.  The decrease in cash
provided and used by operating  activities  between periods  primarily  resulted
from the  significant  net loss in the first nine months of 2004, as compared to
the net  income  in the  first  nine  months  of 2003,  partially  offset by net
favorable changes in operating assets and liabilities.

                                       31


Net cash used in investing activities was $16.2 million in the first nine months
of 2004, as compared to $100.3  million in the same period of 2003.  The Company
realized a decrease  in  non-current  prepaid  aircraft  rent  payments of $13.0
million,  which includes 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 nine  months of 2004.  The Company
experienced an increase in non-current prepaid aircraft rent of $84.7 million in
the same  period of 2003 due to very  significant  payments  required  under its
aircraft operating leases.  See "Liquidity  Outlook" section below and "Notes to
Consolidated  Financial  Statements - Note 7 -Prepaid and Accrued Aircraft Rent"
for further details. In addition, the Company made capital expenditures totaling
$21.4  million in the first nine months of 2004, as compared to $36.2 million in
the period of 2003.

Net cash used in financing activities was $54.7 million in the nine months ended
September  30,  2004,  as compared to $18.4  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 the first
quarter of 2004. In addition, in the first nine months 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 $45.3  million.  In the first
nine months of 2003,  the Company made scheduled debt payments of $14.2 million.
Also in the first nine months 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.  The Company replaced
the bond with an escrow arrangement, which requires the Company to place advance
receipts for certain charter flights into escrow until the flight  operates.  In
contrast,  in the first  nine  months of 2003,  the  Company's  restricted  cash
increased by $10.2 million to collateralize additional letters of credit.

Liquidity Outlook

Bankruptcy Reorganization.

As a result of the continuing financial difficulties  previously reported by the
Company as well as factors adversely  affecting the airline industry  generally,
on October 26, 2004, the Company,  and seven of its  subsidiaries  including ATA
and Chicago  Express,  filed voluntary  petitions for relief under Chapter 11 of
the U.S.  Bankruptcy Code in the U.S. Bankruptcy Court for the Southern District
of Indiana. As of the date of the Filing the Company's unrestricted cash balance
was  approximately  $53.8 million.  The Filing followed the Company's failure to
meet its  September  30, 2004,  trailing-twelve-months  EBITDAR to fixed charges
ratio covenant under its secured term loan, which is partially guaranteed by the
ATSB, and identical  covenants in its Union Planter's Bank mortgage note payable
agreements. Also, the Company defaulted under its Fleet Capital Corporation note
payable  agreements that contain  cross-default  provisions to uncured events of
default in other indebtedness  agreements of the Company. These obligations have
been  classified as current  liabilities on the Company's  consolidated  balance
sheet as of September 30, 2004. The Filing  triggered  defaults on substantially
all debt and lease  obligations  of the Debtors.  Subject to certain  exceptions
under the Bankruptcy Code, the Filing  automatically  enjoined,  or stayed,  the
continuation  of any judicial or  administrative  proceedings  or other  actions
against the Debtors or their  property to recover on,  collect or secure a claim
arising  prior to the Petition  Date.  For example,  creditor  actions to obtain
possession  of property from the Debtors,  or to create,  perfect or enforce any
lien against the property of the Debtors, or to collect on or otherwise exercise
rights or remedies with respect to a pre-petition claim, are enjoined unless and
until the Bankruptcy Court lifts the automatic stay.

On October 29, 2004 the Bankruptcy  Court entered an interim order which permits
the Company to operate by utilizing the  unrestricted  cash,  eligible  accounts
receivable  and other  collateral  pledged to secure the Company's  secured term
loan, a  significant  portion of which is  guaranteed  by the ATSB.  The interim
order has the effect of giving the ATSB a replacement lien on unrestricted  cash
and certain other assets generated after the Filing. This interim order has been
extended for successive  short periods,  and requires  compliance by the Company
with certain terms such as the maintenance of minimum cash  collateral  balances
and periodic reporting  requirements.  Future renewals cannot be assured,  and a
failure to renew this arrangement would be material and adverse to the Company's
ability to reorganize under Chapter 11 of the U. S. Bankruptcy Code.

                                       32


Notwithstanding the above general discussion of the automatic stay, the Debtors'
right to  retain  and  operate  certain  aircraft,  aircraft  engines  and other
equipment  defined in  section  1110 of the  Bankruptcy  Code that are leased or
subject to a security  interest or  conditional  sale contract are  specifically
governed by section  1110 of the  Bankruptcy  Code.  That section  provides,  in
relevant  part,  that unless the Debtors,  within the Section  1110  Deadline or
December  24,  2004,  agree to perform  obligations  under the  lease,  security
agreement, or conditional sale contract and cure all defaults there under (other
than defaults  constituting a breach of provisions relating to the filing of the
Chapter 11 cases,  the Debtors'  insolvency or other financial  condition of the
Debtors)  within the time  specified in section  1110,  the right of the lessor,
secured party or  conditional  vendor to take  possession  of such  equipment in
compliance with the provisions of the lease, security agreement,  or conditional
sale  contract  and to enforce any of its other  rights or  remedies  under such
lease,  security  agreement,  or  conditional  sale  contract  is not limited or
otherwise  affected  by the  automatic  stay,  by  any  other  provision  of the
Bankruptcy  Code, or by any power of the  Bankruptcy  Court.  The  provisions of
section  1110 may  materially  impact  the  Debtors'  options  with  respect  to
development of a plan of reorganization.

The Debtors have the  exclusive  right for 120 days after the  Petition  Date to
file a plan of  reorganization  and, if they do so, 60 additional days to obtain
necessary  acceptances  of their  plan.  These  periods  may be  extended by the
Bankruptcy Court for cause. If the Debtors' exclusivity period lapses, any party
in  interest  may  file a plan  of  reorganization  for any of the  Debtors.  In
addition to being voted on by holders of impaired claims and equity interests, a
plan of reorganization must satisfy certain  requirements of the Bankruptcy Code
and must be approved,  or confirmed,  by the Bankruptcy Court in order to become
effective.  A plan has been  accepted  by holders of claims  against  and equity
interests in the Debtors if (1) at least  one-half in number and  two-thirds  in
dollar amount of claims  actually  voting in each impaired  class of claims have
voted to  accept  the  plan and (2) at least  two-thirds  in  amount  of  equity
interests  actually voting in each impaired class of equity interests have voted
to accept the plan. Under certain  circumstances  set forth in the provisions of
section 1129(b) of the Bankruptcy  Code, the Bankruptcy Court may confirm a plan
even if such plan has not been  accepted by all  impaired  classes of claims and
equity interests. A class of claims or equity interests that does not receive or
retain any  property  under the plan on account of such claims or  interests  is
deemed  to  have  voted  to  reject  the  plan.  The  precise  requirements  and
evidentiary  showing for confirming a plan  notwithstanding its rejection by one
or more impaired classes of claims or equity interests  depends upon a number of
factors, including the status and seniority of the claims or equity interests in
the rejecting class ,i.e.,  secured claims or unsecured claims,  subordinated or
senior claims, preferred or common stock.

As required by the  Bankruptcy  Code, the United States Trustee has appointed an
official  committee of  unsecured  creditors  (the  "Official  Committee").  The
Official Committee and its legal representatives have a right to be heard on all
matters that come before the  Bankruptcy  Court.  There can be no assurance that
the Official Committee will support the Debtors' positions in the reorganization
cases or any plan of reorganization,  once proposed,  and disagreements  between
the Debtors and the Official Committee could protract the reorganization  cases,
could  negatively  impact the Debtors'  ability to operate during the Chapter 11
cases, and could delay the Debtors' emergence from Chapter 11.

The disposition of assets and liquidation or sales of liabilities in the Chapter
11  cases  are  subject  to   significant   uncertainty.   While   operating  as
debtors-in-possession under the protection of Chapter 11 of the Bankruptcy Code,
and subject to the  Bankruptcy  Court  approval or otherwise as permitted in the
normal course of business,  the Debtors may sell or otherwise  dispose of assets
and liquidate or settle  liabilities  for amounts other than those  reflected in
the   attached   consolidated   financial   statements.   Further,   a  plan  of
reorganization could materially change the amounts and classifications  reported
in these  consolidated  financial  statements,  which do not give  effect to any
adjustments to the carrying value or amounts of liabilities that might result as
a consequence of confirmation of a plan of reorganization.

Although the Debtors expect to develop a reorganization  plan for emergence from
Chapter 11 in 2005, there can be no assurance that a reorganization plan will be
proposed by the Debtors or confirmed by the Bankruptcy  Court,  or that any such
plan will be  consummated.  The Company has incurred and will  continue to incur
significant costs associated with the reorganization. The amount of these costs,
which are being expensed as incurred,  are expected to significantly  affect its
results of operations.

                                       33


On November 5, 2004,  the  Company's  common stock was delisted  from the Nasdaq
National Market.  The common stock trades in the over-the  -counter market under
the  symbol  "ATAHQ."  The  value  of  the  Company's  common  stock  is  highly
speculative.  The  Company  urges that  appropriate  caution be  exercised  with
respect to existing and future  investments in any liabilities and/or securities
of the Company or the other  Debtors.

On November  16,  2004,  the Company and ATA entered  into an Asset  Acquisition
Agreement with AirTran  Airways,  by which AirTran Airways has agreed to acquire
assets and assume  liabilities  relating to ATA's  operations at  Chicago-Midway
Airport.

The  agreement  also  provides for  assignment  to AirTran  Airways of leases at
airports served by ATA from Chicago-Midway, excluding Indianapolis International
Airport and certain  other  airports  which ATA expects to serve  following  its
reorganization.  AirTran Airways also has an option to purchase or assume leases
for ground support and related equipment of ATA at Chicago-Midway  and the other
airports whose leases are assumed.  The parties expect the closing will occur on
or before December 23, 2004.

The purchase  price,  excluding  amounts to be paid for purchased  equipment and
assumed  leases,  is  approximately  $90  million,  subject to  adjustment.  The
purchase price will be paid as follows: approximately $42 million to the Company
and  approximately  $7 million to the City of Chicago at closing;  approximately
$12 million to the Company on January 11, 2005; and  approximately $7 million to
the Company on April 1, 2005. In addition,  up to a total of $22 million will be
paid to the Company from closing  through  December 31, 2012  depending upon the
frequency of certain AirTran Airways' flights to and from Chicago-Midway.

ATA  expects  to  maintain  its  current   domestic  flight  service  levels  at
Chicago-Midway  through January 11, 2005 and, subject to certain  contingencies,
to make  available  to  AirTran  Airways  up to twelve of ATA's  Boeing  737-800
aircraft  on  a  "wet  lease"   basis  for  varying   periods  of  time  through
approximately June 4, 2005. ATA also expects to continue to serve  international
destinations from Chicago-Midway.

In  addition,  the parties  intend to  negotiate a number of  agreements  for an
expanded  relationship  between  them,  including  joint code  sharing and joint
marketing arrangements,  an arrangement by which Chicago Express Airlines, Inc.,
a subsidiary  of the Company,  would  support  AirTran  Airways'  Chicago-Midway
operations,  and  agreements  by which the parties  would  support  each other's
operations at certain airports. In addition, the agreement contemplates that the
parties will  negotiate an agreement for the  assumption  by AirTran  Airways of
responsibility for passenger tickets previously sold by ATA for air travel to or
from Chicago-Midway.

Any closing of the  AirTran  Transaction  is subject to a number of  conditions,
including  approvals by the Bankruptcy  Court, the City of Chicago,  the FAA and
other  affected  regulatory  authorities.  In addition,  it is possible that the
Company  will  receive  superior  proposals to acquire all or part of the assets
that are subject to the AirTran Transaction  pursuant to Bid Procedures approved
by the  Bankruptcy  Court on November 19, 2004.  Other parties have indicated to
the  Bankruptcy  Court  that they  intend to submit  bids to  purchase  all or a
portion of the Company's assets by December 13, 2004. The agreement provides for
the  payment to AirTran  Airways of a  termination  fee of  approximately  $3.25
million or  reimbursement  of its expenses up to $1 million if the  agreement is
terminated under certain circumstances, including, among others, the transfer of
one or more of the assets and leases related to ATA's Chicago-Midway  operations
to a third party or the sale or merger of the Company or ATA with a third party.

On November 17, 2004,  ATA closed the Financing  Transaction  with the ITFA that
will  provide  ATA with over $15 million of DIP  financing  as it  continues  to
negotiate a restructuring  of its operations  with lessors,  creditors and other
affected parties. Under this agreement, ATA received $15 million on November 17,
2004. The Company and ATA are currently operating as  debtors-in-possession in a
jointly administered Chapter 11 cases pending in Indianapolis.

                                       34


Under the  Financing  Transaction,  ATA sold  property  consisting  primarily of
aircraft parts, free and clear of any liens to the ITFA. The ITFA in turn leased
that  property to the IAA and the IAA  subleased  the  property  to ATA.  ATA is
obligated to repurchase the property upon the earlier to occur of the closing of
the AirTran  Transaction  or an Alternative  Transaction  (as defined in the Bid
Procedures  discussed above), or February 15, 2005. As part of the repurchase of
the property,  ATA will reimburse the ITFA for interest on the funds it provided
which carry interest at a variable rate, currently equal to approximately 3% per
annum.

As part of the Financing  Transaction,  ATA has committed to continue to operate
from its  headquarters in Indianapolis,  maintain  substantial hub operations at
Indianapolis International Airport, provide passenger service to destinations in
Indiana  and  continue  to employ a  substantial  number  of  Indianapolis-based
employees.  A breach  of these  covenants  would  likely  require  ATA to pay an
additional fee of $1.5 million to the IAA.

The Financing  Transaction was approved by the Bankruptcy  Court on November 16,
2004.

Restructuring  of Fixed  Obligations.  During the first nine months of 2004, the
Company took significant steps to address its liquidity  problems created by the
economic  conditions  the Company  faced since 2001.  On January 30,  2004,  the
Company 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 remained  outstanding after the
completion of the exchange  offers.  The remaining 2004 Notes were  subsequently
paid on August 1, 2004. 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
in the first quarter of 2004.  The loss is primarily  related 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 were recorded in the Company's balance
sheet  at  fair  value  at  the  date  of the  exchange  offers,  which  closely
approximated  their face value.  Following  the Filing,  however,  the aggregate
principal amount of all outstanding notes,  together with any unpaid premium, if
any,  and accrued  principal,  became due and  immediately  payable.  Subject to
certain  exceptions  under the Bankruptcy Code, the Filing provides an automatic
stay against the continuation of any judicial or  administrative  proceedings or
other actions  against the Debtors or their  property to recover on,  collect or
secure a claim  arising prior to the Petition  Date until the  Bankruptcy  Court
lifts the stay.

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 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.  The effect of the lease amendments was
to delay the  payment of  portions  of the  amounts  due under  those  operating
leases,  primarily  between September 30, 2003 and March 31, 2005, and to extend
the leases  generally for two years.  Most of the payments  delayed  during this
time  period  are to 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
the leases.  The amendments will also result in  approximately  $69.6 million in
lower cash payments during 2004, substantially all of which had been realized as
of September 30, 2004,  under these  operating  leases,  as compared to payments
that would have been due under the original lease terms.

                                       35


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 September  30, 2004,  the Company had $4.9 million in long-term  pre-delivery
deposits outstanding for the seven 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 September 30, 2004,  the Company also has purchase  rights with Boeing for
40 Boeing 737-800 aircraft.

The Company  also has  commitments  to take  delivery of one  additional  Boeing
737-800  and four  spare  engines,  all of which  are  currently  scheduled  for
delivery between the remainder of 2005 and 2008.

In March 2001,  the Company  entered a limited  liability  agreement with Boeing
Capital  Corporation - Equipment Leasing Corporation forming BATA, a 50/50 joint
venture.  BATA is remarketing the Company's fleet of Boeing 727-200  aircraft in
cargo  configurations.  As of September 30, 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 ATSB. 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 a substantial portion of the Company's unrestricted
cash, 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.  As of  September  30,  2004,  the Company  failed to meet an
EBITDAR to fixed charges ratio covenant  under the secured term loan.  Since the
Company is unable to meet this financial  covenant,  it is in default under this
agreement as well as under the two mortgage notes payable to Union Planters Bank
Inc.  as a result of  identical  covenants,  and the  lenders  have the right to
accelerate the maturity date of the loan and exercise other remedies against the
Company.  Also, the Company defaulted under its Fleet Capital  Corporation notes
payable agreements contain cross-default provisions related to uncured events of
default in other indebtedness of the Company. As a result of the default,  these
obligations  have  been  recorded  as  current   liabilities  on  the  Company's
consolidated balance sheet as of September 30, 2004.

As a result of the  Filing,  the  Company  is also in  default  and  subject  to
immediate  acceleration of all balances under the terms of the agreements of all
of these notes as well as its  unsecured  senior  notes and  certain  other debt
instruments. Subject to certain exceptions under the Bankruptcy Code, the Filing
provides  an  automatic  stay  against  the  continuation  of  any  judicial  or
administrative  proceedings  or  other  actions  against  the  Debtors  or their
property to recover on,  collect or secure a claim arising prior to the Petition
Date until the Bankruptcy Court lifts the stay.

                                       36


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 under certain specific  conditions.  However, a definitive
agreement was not reached with the Issuer on this financing  agreement  prior to
the bankruptcy Filings.

Card  Agreements.  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. The Company
maintains an agreement  with a bank for the processing and collection of charges
for Visa and  MasterCard as well as  agreements  with  American  Express  Travel
Related Services  Company,  Inc. for the American Express Card and Discover Card
Services,  Inc. for the Discover Card  (collectively  referred to as the "Credit
Card Providers").  Under these agreements with the Credit Card Providers, a sale
is normally  charged to the purchaser's  card account and is paid to the Company
in cash within a few days or weeks of the date of purchase, although the Company
may provide the purchased transportation services days, weeks or months later.

According to the agreements, the Credit Card Providers can retain cash collected
by them on processed card charges as a deposit.  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 Credit Card  Providers.  The deposit  secures this  potential
obligation of the Credit Card  Providers to make such  refunds.  The Credit Card
Providers  have  exercised  their  rights to  withhold  distributions  and as of
September 30, 2004 had retained  $69.2 million of the Company's  future sales as
compared to $43.2 million at September 30, 2003.  Based on deposit  requirements
in place as of October 15, 2004,  the September  30, 2004 deposit  balance would
have increased by approximately $13.3 million.

The Company and the Credit Card  Providers  each have the right to terminate the
agreements  upon providing 60 or 90 days notice to the other party  depending on
the Credit Card Provider. The Company can give no assurance that it could obtain
replacement  Credit  Card  Providers.  Lack of access to  Credit  Card  Provider
services  would have a significant  adverse  impact on the Company's  ability to
continue operations.

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.  Holders  of the Card  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  launched the
Card in the third  quarter of 2004.  The Company  earns  revenue from the credit
card  issuer as  consideration  for issuing  the Card with the  Company's  logo,
providing free transportation,  and certain cooperative  advertising activities.
Upon signing the agreement, the Company received a prepayment for future revenue
to be earned  from the  issuer,  almost all of which  remained  unearned  by the
Company, as of September 30, 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.  As of September 30, 2004, the Company's  restricted cash pledged
to secure its letters of credit for all surety bonds  totaled  $31.9 million and
is shown as non-current restricted cash on the Company's balance sheet.

                                       37


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.  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 September 30, 2004,  the Company has
$4.7 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.

                                       38


Forward-Looking Information

Information contained within "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations"  and  elsewhere  in this report  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.

Factors  that  could  cause  actual  results  to differ  materially  from  these
forward-looking statements include, but are not limited to, the following:
o    the ability of the Company to continue as a going concern;
o    the ability of the Company to obtain court approval with respect to motions
     in the Chapter 11 proceeding;
o    risks  associated with obtaining the consents and other approvals  required
     to consummate the transactions  contemplated in the agreements with AirTran
     Airways for the sale of certain assets;
o    the ability of the Company to develop,  prosecute,  confirm and  consummate
     one or more plans of  reorganization  with  respect to the Chapter 11 cases
     and close the AirTran  Transaction or  Alternative  Transaction on a timely
     basis;
o    risks associated with third parties seeking and obtaining  Bankruptcy Court
     approval to terminate or shorten the exclusivity period for the Company, to
     propose  and  confirm  one  or  more  plans  of  reorganization,   for  the
     appointment  of a Chapter 11 trustee or to convert  the case to a Chapter 7
     case;
o    the ability of the Company to obtain and maintain normal terms with vendors
     and service providers;
o    the ability of the Company to maintain  contracts  that are critical to its
     operations;
o    the  potential  adverse  effects of the  Chapter 11  reorganization  on the
     Company's liquidity or results of operations;
o    the ability of the Company to fund and  execute  its  business  plan and to
     attract, motivate and/or retain key employees;
o    the ability of the Company to attract and retain customers;
o    demand for transportation in markets in which the Company operates;
o    economic conditions;
o    the effects of any hostilities or act of war;
o    labor costs;
o    aviation fuel costs;
o    competitive    pressures   on   pricing   (particularly   from   lower-cost
     competitors);
o    weather conditions;
o    government legislation and regulation; 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.

                                       39


PART I - Financial Information
Item 3 - Quantitative and Qualitative Disclosures About Market Risk

The Company's results of operations are significantly impacted by changes in the
price of aircraft fuel. The price of fuel is subject to political,  economic and
market factors that are generally  outside of the Company's  control.  Continued
significant  increases in fuel costs could  materially and adversely  affect the
Company's liquidity,  results of operations and financial condition.  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.

                                       40


PART I - Financial Information
Item 4 - 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 September 30, 2004. Based on this evaluation, the Company's
Chief  Executive  Officer and Chief  Financial  Officer  concluded  that,  as of
September  30,  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.

                                       41


Part II - Other Information

Item 1 - Legal Proceedings

None

Item 2 -Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3 - Defaults Upon Senior Securities

The  Company  failed  to meet its  September  30,  2004,  trailing-twelve-months
EBITDAR to fixed charges ratio  covenant  under its secured term loan,  which is
partially guaranteed by the ATSB, and identical covenants in its Union Planter's
mortgage note payable  agreements.  Also, the Company  defaulted under its Fleet
Capital  Corporation notes payable agreements contain  cross-default  provisions
related to uncured events of default in other indebtedness of the Company.  As a
result of the defaults,  these  obligations  have been  reclassified  as current
liabilities  on the  Company's  consolidated  balance  sheet as of September 30,
2004.  As a result of the Filing,  the Company is also in default and subject to
immediate  acceleration of all balances under the terms of the agreements of all
of these notes as well as its  unsecured  senior  notes and  certain  other debt
instruments.  The Filing  also  triggered  defaults on  substantially  all lease
obligations of the Company.

Item 4 - Submission of Matters to a Vote of Security Holders

None

Item 5 - Other information

None

Item 6 - Exhibits

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

                                       42


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: November 22, 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.
                -----------

*3.1 Restated Articles of Incorporation of the Company

*3.2 By-laws of the Company

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

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

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

*Previously filed as exhibit to ATA Holdings Corp.'s  Registration  Statement on
Form S-1 (File No. 33-59630), and incorporated herein by reference.