SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C. 20549

                                FORM 10-Q


   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                          EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2001

Commission file number 0-21976

                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
          (Exact name of registrant as specified in its charter)

     Delaware                                    13-3621051
     (State or other jurisdiction of           (IRS Employer
      incorporation or organization)          Identification No.)

     45200 Business Court, Dulles, Virginia       20166
     (Address of principal executive offices)(Zip Code)

Registrant's telephone number, including area code:  (703) 650-6000

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 Act of 1934
during  the  preceding  12 months (or for such shorter  period  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

As  of  November 01, 2001, there were 43,910,540 shares of common  stock,
par value $.02 per share, outstanding.




Part I.  Financial Information
Item 1. Financial Statements
                                   Atlantic Coast Airlines Holdings, Inc.
                                    Condensed Consolidated Balance Sheets


                                              December 31,  September 30,
                                                     2000           2001
(In thousands except for share and per share                 (Unaudited)
data)
                                                      
Assets
Current:
    Cash and cash equivalents                $  86,117      $ 118,710
    Short term investments                      35,100         40,655
    Accounts receivable, net                    29,052         16,132
    Expendable parts and fuel inventory,         6,188         10,756
      net
    Prepaid expenses and other current           8,055         22,593
      assets
    Deferred tax asset                          13,973          6,672
        Total current assets                   178,485        215,518
Property and equipment at cost, net of
  accumulated depreciation and amortization    142,840        168,906
Intangible assets, net of accumulated
  amortization                                   2,045          1,963
Debt issuance costs, net of accumulated          2,912          3,486
  amortization
Aircraft deposits                               46,420         38,610
Other assets                                     9,998          4,375
        Total assets                         $ 382,700      $ 432,858
Liabilities and Stockholders' Equity
Current:
    Accounts payable                         $  19,724      $  22,341
    Current portion of long-term debt            4,344          4,689
    Current portion of capital lease
      obligations                                1,512          1,335
    Accrued liabilities                         53,044         65,301
    Accrued aircraft early retirement
      charge                                    27,843          1,038
        Total current liabilities              106,467         94,704
Long-term debt, less current portion            63,080         59,822
Capital lease obligations, less current
   portion                                       4,009          2,551
Deferred tax liability                          18,934         23,075
Deferred credits, net                           22,037         40,150
        Total liabilities                      214,527        220,302
Stockholders' equity:
Common stock: $.02 par value per share;
  shares authorized 141,000,000; shares
  issued 47,704,720 and 48,956,872
  respectively; shares outstanding                 954            979
  42,658,388 and 43,910,540 respectively
Additional paid-in capital                     117,284        126,318
Less: Common stock in treasury, at cost,
  5,046,332 shares                             (35,303)       (35,303)
Retained earnings                               85,238        120,562
        Total stockholders' equity             168,173        212,556
        Total liabilities and                $ 382,700     $  432,858
           stockholders' equity

See accompanying notes to the condensed consolidated financial statements.

                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                                (Unaudited)


Three months ended September 30,
 (In thousands, except for per share data)               2000         2001
                                                             
Operating revenues:
Passenger                                              $ 112,749   $ 146,766
Other                                                      2,607         885
   Total operating revenues                              115,356     147,651
Operating expenses:
Salaries and related costs                                28,370      40,376
Aircraft fuel                                             16,720      23,469
Aircraft maintenance and materials                         9,286      12,365
Aircraft rentals                                          15,435      23,730
Traffic commissions and related fees                      15,577       4,141
Facility rents and landing fees                            5,274       8,416
Depreciation and amortization                              2,901       4,082
Other                                                     10,882      15,177
Aircraft early retirement charge                           8,686           -
Total operating expenses                                 113,131     131,756
Operating income                                           2,225      15,895
Other income (expense):
Interest income                                            1,284       1,665
Interest expense                                          (1,316      (1,163)
Government compensation                                       -        4,633
Other, net                                                   (54)        401
Total other income (expense)                                 (86)      5,536
Income before income tax provision                         2,139      21,431
Income tax provision (benefit)                              (527)      8,680
Net income                                             $   2,666   $  12,751

Income per share:
 Basic:
   Net income                                             $0.06        $0.29
 Diluted:
   Net income                                             $0.06        $0.28

Weighted average shares outstanding:
              -Basic                                     42,144       43,775
              -Diluted                                   43,864       45,426

See accompanying notes to the condensed consolidated financial statements.


                                       Atlantic Coast Airlines Holdings, Inc.
                              Condensed Consolidated Statements of Operations
                                                                  (Unaudited)


Nine months ended September 30,
 (In thousands, except for per share data)               2000         2001
                                                              
Operating revenues:
Passenger                                             $ 317,664     $ 423,635
Other                                                     6,523         3,691
   Total operating revenues                             324,187       427,326
Operating expenses:
Salaries and related costs                               78,808       117,170
Aircraft fuel                                            43,321        66,092
Aircraft maintenance and materials                       26,294        35,739
Aircraft rentals                                         42,208        65,675
Traffic commissions and related fees                     44,554        12,038
Facility rents and landing fees                          14,371        23,286
Depreciation and amortization                             8,130        11,257
Other                                                    30,420        43,826
Aircraft early retirement charge                          8,686            -
     Total operating expenses                           296,792       375,083
Operating income                                         27,395        52,243
Other income (expense):
Interest income                                           3,408         5,691
Interest expense                                         (4,733)       (3,650)
Government compensation                                       -         4,633
Other, net                                                 (224)          318
      Total other income (expense)                       (1,549)        6,992
Income before income tax provision                       25,846        59,235
Income tax provision                                      8,871        23,910
Net income                                            $  16,975     $  35,325
Income per share:
 Basic:
   Net income                                              $0.43        $0.82
 Diluted:
   Net income                                              $0.40        $0.78

Weighted average shares outstanding:
              -Basic                                      39,392       43,235
              -Diluted                                    43,452       45,030

See accompanying notes to the condensed consolidated financial statements.


                                       Atlantic Coast Airlines Holdings, Inc.
                              Condensed Consolidated Statements of Cash Flows
                                                                  (Unaudited)


Nine months ended September 30,
(In thousands)                                       2000          2001
                                                          
Cash flows from operating activities:
   Net income                                     $ 16,975      $ 35,325
   Adjustments to reconcile net income to
    net cash used in
     operating activities:
     Depreciation and amortization                   8,461        11,425
     Loss on disposal of assets                        120           147
     Amortization of deferred credits               (1,159)       (2,649)
     Capitalized interest (net)                     (1,576)       (1,303)
     Other                                             239         1,995
     Changes in operating assets and
      liabilities:
       Accounts receivable                          (6,907)       16,732
       Expendable parts and fuel inventory          (2,673)       (4,873)
       Prepaid expenses and other current assets    (8,501)       (8,565)
       Accounts payable                             10,795         8,487
       Accrued liabilities                          12,655        (1,381)
       Accrued aircraft early retirement costs       8,160             -
Net cash provided by operating activities           36,589        55,340
Cash flows from investing activities:
   Purchases of property and equipment             (15,110)      (27,874)
   Purchases of short term investments             (60,290)      (69,715)
   Sales of short term investments                  44,850        64,160
   Refunds of aircraft deposits                      6,600        13,600
   Payments of aircraft deposits and other         (16,430)       (6,000)
Net cash used in investing activities              (40,380)      (25,829)
Cash flows from financing activities:
   Payments of long-term debt                       (3,471)       (2,914)
   Payments of capital lease obligations            (1,259)       (1,634)
   Deferred financing costs and other                  (80)          (49)
   Purchase of treasury stock                       (1,196)            -
   Proceeds from exercise of stock options           1,949         7,679
Net cash (used in) provided by financing
   activities                                       (4,057)        3,082
Net (decrease) increase in cash and cash
   equivalents                                      (7,848)       32,593
Cash and cash equivalents, beginning of period      39,897        86,117
Cash and cash equivalents, end of period         $  32,049     $ 118,710

See accompanying notes to the condensed consolidated financial statements.


                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               (Unaudited)


1.  BASIS OF PRESENTATION

The  accompanying  unaudited condensed consolidated financial  statements
include  the accounts of Atlantic Coast Airlines Holdings, Inc.  ("ACAI")
and  its  wholly-owned subsidiaries, Atlantic Coast Airlines ("ACA")  and
Atlantic  Coast  Jet, Inc. ("ACJet"), (together, the "Company"),  without
audit,  pursuant  to  the rules and regulations  of  the  Securities  and
Exchange Commission.  Effective July 1, 2001, ACJet and ACA agreed  to  a
Plan  of  Reorganization whereby the business operations  of  ACJet  were
transferred and combined with the operations of ACA.  As a result of this
transaction,  the Company now operates both its United  Express  and  its
Delta  Connection  programs through ACA, and  ACJet  no  longer  actively
provides  airline service. The information furnished in  these  unaudited
condensed  consolidated  financial statements  reflect  all  adjustments,
which   are,  in  the  opinion  of  management,  necessary  for  a   fair
presentation  of  such  consolidated  financial  statements.  Results  of
operations  for  the  three  and nine month  periods  presented  are  not
necessarily  indicative of the results to be expected for the  full  year
ending  December 31, 2001.  Certain amounts as previously  reported  have
been reclassified to conform to the current period presentation.  Certain
information   and   footnote  disclosures  normally   included   in   the
consolidated financial statements prepared in accordance with  accounting
principles generally accepted in the United States of America  have  been
condensed or omitted pursuant to such rules and regulations, although the
Company   believes  that  the  disclosures  are  adequate  to  make   the
information  presented  not  misleading.   These  condensed  consolidated
financial  statements should be read in conjunction with the consolidated
financial  statements, and the notes thereto, included in  the  Company's
Annual Report on Form 10-K for the year ended December 31, 2000.

2.  OTHER COMMITMENTS

On  July 27, 2001, UAL Corporation ("UAL") the parent of United,  and  US
Airways  Group,  Inc. ("US Airways") announced that they  had  terminated
their  Agreement  and  Plan of Merger.  Due to the  termination  of  this
agreement,  the  Company's contingent agreement with  UAL  to  acquire  -
through  subsidiaries - the three regional airlines  that  are  currently
wholly-owned  by  US Airways, which was contingent upon  and  would  have
occurred  at  the same time as closing of the proposed United/US  Airways
merger, was effectively terminated.

On  September  28, 2001, the Company entered into an asset-based  lending
agreement with a financial institution that provided the Company  with  a
line of credit for up to $25 million.  The new line of credit, which will
expire  on  October  15, 2003, replaced a previous $35  million  line  of
credit.  The  interest rate on this line is LIBOR plus  .875%  to  1.375%
depending on the Company's fixed charges coverage ratio.  The Company has
pledged $15.3 million of this line of credit as collateral for letters of
credit  issued on behalf of the Company by a financial institution.   The
available borrowing under the line of credit is limited to the  value  of
the  bond  letter  of  credit on the Company's  Dulles,  Virginia  hangar
facility plus the value of 60% of the book value of certain rotable spare
parts.  As of September 30, 2001 the amount of available credit under the
line  was  $9.7  million.   As  of  September  30,  2001  there  were  no
outstanding borrowings on the $25 million line of credit.

As  of  September 30, 2001, the Company had firm orders for  45  Canadair
Regional  Jets  ("CRJs") in addition to the 51 previously delivered,  and
options  for  80  additional CRJs.  The Company  also  had  35  Fairchild
Dornier 328JET regional jet aircraft ("328JET") on firm order in addition
to  the  27  already  delivered, and held options for  an  additional  83
aircraft.  The future delivery schedule of the remaining 80 firm  ordered
regional  jet aircraft as of September 30, 2001 is as follows: 7 aircraft
are  scheduled for delivery during the remainder of 2001, 31 aircraft  in
2002, and 42 aircraft in 2003.

3.  ADOPTION OF FASB STATEMENT 133

In  June  1998, the Financial Accounting Standards Board ("FASB")  issued
Statement  of  Financial  Accounting Standard No.  133,  "Accounting  for
Derivative  Instruments and Hedging Activities." In June 1999,  the  FASB
issued  Statement of Accounting Standard No. 137, which amended Statement
No.  133 to defer the effective date to all fiscal quarters of all fiscal
years  beginning  after  June 15, 2000.  In June 2000,  the  FASB  issued
Statement  of  Financial  Accounting Standard  No.  138,  which  provided
additional   guidance  and  amendments  to  Statement  No.  133.    These
Statements  establish accounting and reporting standards  for  derivative
instruments  and  all hedging activities.  They require  that  an  entity
recognize  all derivatives as either assets or liabilities at their  fair
values.  Accounting for changes in the fair value of a derivative depends
on  its  designation and effectiveness.  For derivatives that qualify  as
effective  hedges,  the  change in fair value  will  have  no  impact  on
earnings  until  the hedged item affects earnings.  For derivatives  that
are  not  designated  as  hedging instruments, and  for  the  ineffective
portion  of  a hedging instrument, the change in fair value  will  affect
current period earnings.

The  Company adopted Statement No. 133, as amended by Statement Nos.  137
and 138 effective January 1, 2001.  The impact of adopting this statement
has  not  had  a material impact on the Company's financial  position  or
results of operations during the first nine months of 2001.

4.  INCOME TAXES

The  Company's effective tax rate for federal and state income taxes  was
40.5% and 40.4% for the three months and nine months ended September  30,
2001  and  34.3%  for  the  nine months ended September  30,  2000.   The
Company's  2000  effective tax rate was lowered in the third  quarter  of
2000  by  the  receipt of a favorable ruling request  which  allowed  the
Company  to obtain additional state tax credits to offset income tax  and
the  realization  of certain tax benefits that were previously  reserved.
In  total, these tax benefits reduced income tax expense by approximately
$1.4  million for the third quarter 2000.   Excluding these non-recurring
items,  the  effective tax rate for the three months ended September  30,
2000 would have been 40.0%.




5.  INCOME PER SHARE

Basic income per share is computed by dividing net income by the weighted
average number of common shares outstanding.  Diluted income per share is
computed by dividing net income by the weighted average number of  common
shares  outstanding and common stock equivalents, which consist of shares
subject  to  stock options computed using the treasury stock method.   In
addition,  under the if-converted method, dilutive convertible securities
are  included in the denominator while related interest expense,  net  of
tax, for convertible debt is added to the numerator.  A reconciliation of
the  numerator and denominator used in computing basic and diluted income
per share is as follows:


  Three months ended September 30,
  (in thousands except for per share data)            2000        2001
                                                         
 Income (basic)                                    $ 2,666     $ 12,751
 Interest expense on 7% Convertible Notes, net of        -            -
  tax effect
 Income (diluted)                                  $ 2,666     $ 12,751

 Weighted average shares outstanding (basic)        42,144       43,775
   Incremental shares related to stock options       1,720        1,651
   Weighted average shares outstanding (diluted)    43,864       45,426




  Nine months ended September 30,
  (in thousands except for per share data)            2000        2001
                                                        
 Income (basic)                                  $  16,975    $  35,325
 Interest expense on 7% Convertible Notes, net of
  tax effect                                           421            -
 Income (diluted)                                $  17,396    $  35,325

 Weighted average shares outstanding (basic)        39,392       43,235
   Incremental shares related to stock options       1,556        1,795
   Incremental shares related to 7% Convertible      2,504            -
  Notes
   Weighted average shares outstanding (diluted)    43,452       45,030
   


6.  AIRCRAFT EARLY RETIREMENT CHARGE

During 2000, the Company began early retirement of its fleet of 28 leased
19-seat  British  Aerospace  J-32 turboprop  ("J-32")  aircraft.   As  of
November  1, 2001, 24 J-32s had been removed from service.  The remaining
four  J-32s  will be removed from service during the remainder  of  2001.
The  early  retirement  of the 28 leased J-32 aircraft  resulted  in  the
Company  recording, for its entire J-32 fleet, a $29.0 million  (pre-tax)
restructuring charge in the third and fourth quarters of 2000.  In  March
2001,  the Company reached agreement with the lessor for the early return
and  lease termination of all of the J-32's and as a result paid a  lease
termination  fee  which  consisted of $19.1  million  in  cash,  and  the
application of $5.2 million in credits due from the lessor.  The  Company
anticipates that the return of the aircraft will be completed during 2001
within the time schedule agreed to with the lessor and that the remainder
of  the  amount accrued for early retirement charges will be adequate  to
provide  for  costs  necessary to meet aircraft return  conditions.   The
Company  does not expect to incur any additional charges against earnings
for the early retirement of the J-32 fleet.

7.  AIR TRANSPORTATION SAFETY AND SYSTEM STABILIZATION ACT

On   September  22,  2001,  President  Bush  signed  into  law  the   Air
Transportation Safety and System Stabilization Act (the "Act").  The  Act
provides  cash  grants  to commercial air carriers as  compensation:  for
direct  losses incurred beginning with the terrorist attacks on September
11,  2001 as a result of any FAA mandated ground stop order issued by the
Secretary  of  Transportation or any subsequent order which continues  or
renews  such a stoppage; and, for incremental losses incurred during  the
period  beginning September 11, 2001 and ending December 31,  2001  as  a
direct  result of such attacks.  The Company is entitled to receive  cash
grants  under  these  provisions.  The  exact  amount  of  the  Company's
compensation will be based on the lesser of actual losses incurred  or  a
statutory  limit  based on the total amount allocable  to  all  airlines.
This  amount  is  not  yet determinable because the  statutory  limit  is
subject  to information not yet released by the government.  The  Company
has  received  $5.7  million  in government compensation,  which  is  the
government's  estimate  of  50%  of the  Company's  allocation  based  on
preliminary  data.   Of  this  amount, the  Company  has  recognized  its
estimate  of  the  allowable compensation for the  period  totaling  $4.6
million  as  non-operating income captioned "government compensation"  in
its  third  quarter  financial results.  The Company will  recognize  the
remaining  $1.1  million  in  the fourth quarter  along  with  additional
compensation received from the government.  Based on available estimates,
the  Company  expects  to  receive another  $5.7  million  in  additional
government  compensation,  and to record $6.8  million  as  non-operating
income  during the fourth quarter to offset direct and incremental losses
resulting   from  the  attacks.   All  amounts  received  as   government
compensation  are  subject  to  audit  and  adjustment  by  the   federal
government.

In  addition to the Compensation described above, the Act:  provides U.S.
air  carriers  with  the option to purchase certain  war  risk  liability
insurance from the United States government on an interim basis at  rates
that  are  more  favorable than those available from the private  market;
authorizes  the  federal government to reimburse  air  carriers  for  the
increased  cost  of  war  risk insurance premiums  as  a  result  of  the
terrorist  attacks  of  September 11, 2001; and, authorizes  the  federal
government, pursuant to new regulations to provide loan guarantees to air
carriers  in  the  aggregate  amount of $10  billion.   The  Company  has
purchased  certain war risk insurance through the government as  provided
under  the  Act.   The  Company  has also applied  for  reimbursement  of
increased  insurance costs under the Act although the  amount  of  actual
recovery is uncertain and is likely to cover only a small portion of  the
increased  costs.  Finally, with respect to federal loan guarantees,  the
Company  is evaluating the terms and conditions imposed by the government
and  has  not  yet determined whether to make application  for  any  such
facility.


Item 2.   Management's Discussion and Analysis of Financial
               Condition and Results of Operations


    Third Quarter Operating Statistics (excluding the aircraft early
                           retirement charge)


                                                             Increase
Three months ended September 30,            2000       2001 (Decrease)
                                                     
Revenue passengers carried                997,444  1,326,042    32.9%
Revenue passenger miles ("RPMs")(000's)   339,563    502,932    48.1%
Available seat miles ("ASMs") (000's)     577,798    843,777    46.0%
Passenger load factor                       58.8%      59.6%  0.8 pts
Revenue per ASM (cents)                      19.5       17.4  (10.8)%
Yield (cents)                                33.2       29.2  (12.0)%
Cost per ASM (cents) (1)                     18.1       15.6  (13.8)%
Average passenger segment (miles)             340        379    11.5%
Revenue departures (completed)             53,914     60,451    12.1%
Revenue block hours                        67,053     85,414    27.4%
Aircraft utilization (block hours)            8.4        8.1   (3.6)%
Average cost per gallon of fuel (cents)     110.6      101.1   (8.6)%
Aircraft in service (end of period)            95        116    22.1%
Operating margin                             9.5%      10.8%  1.3 pts
Revenue per departure                      $2,230     $2,428     8.9%

(1)"Cost per ASM (cents)" excludes the aircraft early retirement charge.


Comparison of three months ended September 30, 2001, to three months
ended September 30, 2000.

Results of Operations

     Forward Looking Statements

           The  following  Management's Discussion and Analysis  contains
forward-looking statements and information that are based on management's
current  expectations as of the date of this document.  When used herein,
the  words  "anticipate", "believe", "estimate" and "expect" and  similar
expressions, as they relate to the Company's management, are intended  to
identify   such   forward-looking   statements.    Such   forward-looking
statements  are  subject to risks, uncertainties, assumptions  and  other
factors that may cause the actual results of the Company to be materially
different  from  those  reflected  in  such  forward-looking  statements.
Factors  that  could  cause  the  Company's  future  results  to   differ
materially  from the expectations described here include  the  costs  and
other  effects  of  enhanced security measures  and  other  possible  FAA
orders,  airport  closures and military call-ups, changes  in  levels  of
service  agreed  to by the Company with its code share  partners  due  to
market  conditions, the ability of United Airlines, Inc.  and  Delta  Air
Lines,  Inc. to manage their operations and cash flow and to continue  to
utilize  and  pay  for  scheduled service,  increased  cost  and  reduced
availability of insurance, changes in existing service, final calculation
and  auditing of government compensation, the ability of the  Company  to
obtain   financing  for  its  aircraft,  the  ability  of  the   aircraft
manufacturers  to  perform  their obligations under  contracts  with  the
Company, unexpected costs in providing scheduled or new service or delays
in  the  implementation of new service, the ability  of  the  Company  to
successfully retire its turboprop fleet, the ability to hire  and  retain
employees,  adverse  weather conditions, the impact of  labor  issues  or
strikes at United or Delta on those companies' utilization and support of
the Company's operations, airport and airspace congestion, changes in and
satisfaction  of regulatory requirements including requirements  relating
to  fleet  expansion, flight reallocations, potential service disruptions
due  to new airport procedures, general economic and industry conditions,
and  the  factors discussed below and in the Company's Annual  Report  on
Form  10-K  for the year ended December 31, 2000.  The Company  does  not
intend  to  update  these forward-looking statements prior  to  its  next
required filing with the Securities and Exchange Commission.

     General

          In  the third quarter of 2001, the Company posted net income of
$12.8  million, compared to income of $2.7 million for the third  quarter
of  2000.  Operating income for the three months ended September 30, 2001
was  $15.9 million as compared to $2.2 million for the three months ended
September  30, 2000.  Unit revenues, revenue per ASM ("RASM"),  decreased
10.8%  to  17.4 cents, while unit costs, operating cost per ASM  ("CASM")
excluding  last year's aircraft early retirement charge, decreased  13.8%
to  15.6  cents  compared to the third quarter 2000.   This  resulted  in
operating  margin increasing to 10.8% for the third quarter of 2001  from
9.5% for the third quarter of 2000.  Total passengers increased 32.9%  in
the  third quarter of 2001 to 1,326,042 passengers, compared to the third
quarter of 2000.

          Results  for the third quarter of 2001 include special  pre-tax
government   compensation  of  $4.6  million   arising   from   the   Air
Transportation Safety and System Stabilization Act, which President  Bush
signed into law on September 22, 2001.  This Act provides cash grants  to
commercial air carriers as compensation for direct and incremental losses
resulting  from the attacks of September 11, 2001 and incurred from  that
date  through  December  31, 2001.  Excluding this special  compensation,
third quarter 2001 net income was $10.0 million.

          Results  for  the  third quarter of 2000 include  an  operating
charge  of  $8.7 million related to the early retirement of seven  leased
British Aerospace 19 seat Jetstream 32 turboprop aircraft ("J32")  and  a
one time tax benefit of $1.4 million.  Excluding these special items, the
company  would  have  reported third quarter operating  income  of  $10.9
million and net income of $6.5 million.

     Operating Revenues

          The  Company's  operating revenues increased  28.0%  to  $147.7
million  in the third quarter of 2001 compared to $115.4 million  in  the
third  quarter of 2000.  The increase resulted from a 46.0%  increase  in
ASMs  to  843,777 in the third quarter of 2001 from 577,798 in the  third
quarter  of 2000, as well as a 8.9% increase in the revenue per departure
to  $2,428 in the third quarter of 2001 from $2,230 in the third  quarter
of  2000.   Revenues for the third quarter of 2001 were recognized  under
fee-for-service agreements as compared to a combination of a proration-of-
fare agreement and a fee-for-service agreement for revenues for the third
quarter of 2000. The Company estimates that for the quarter it lost $11.5
million  in  revenue  as  a result of the FAA mandated  ground  stop  and
subsequent reduction in flying implemented by its code share partners.

          The  increase in capacity as measured in ASMs is the result  of
service  expansion utilizing 18 additional 50-seat Canadair Regional  Jet
("CRJs"),  and  the  addition  of  18 32 seat  Fairchild  Dornier  328JET
("328JET") aircraft, partially offset by the removal from service  of  16
British  Aerospace  J-32 Turboprop ("J-32") aircraft.   The  Company  was
operating 51 CRJs and 27 328JETs as of September 30, 2001 as compared  to
33 CRJs and 9 328JETs as of September 30, 2000.

     Operating Expenses

           Excluding  the aircraft early retirement charge in  2000,  the
Company's operating expenses increased 26.1% in the third quarter of 2001
compared  to  the third quarter of 2000.  The Company estimates  that  it
reduced operating expenses approximately $6.9 million as a result of  the
FAA mandated ground stop, subsequent reduction in flying requested by its
code  sharing partners, and other cost reduction initiatives  implemented
post September 11, 2001.  A summary of operating expenses as a percentage
of  operating  revenues  and  cost per ASM for  the  three  months  ended
September 30, 2000, and 2001 is as follows:


                                      Three Months ended September 30,
                                          2000               2001
                                     Percent    Cost    Percent    Cost
                                        of                of
                                    Operating  Per ASM Operating  Per ASM                 g
                                    Revenues   (cents)  Revenues  (cents)
                                                        
   Salaries and related costs          24.6%     4.9     27.3%      4.8
   Aircraft fuel                       14.5%     2.9     15.9%      2.8
   Aircraft maintenance and             8.1%     1.6      8.4%      1.4
    materials
   Aircraft rentals                    13.4%     2.7     16.1%      2.8
   Traffic commissions and related     13.5%     2.7      2.8%      0.5
    fees
   Facility rents and landing fees      4.6%     0.9      5.7%      1.0
   Depreciation and amortization        2.5%     0.5      2.7%      0.5
   Other                                9.4%     1.9     10.3%      1.8

 Total                                 90.6%    18.1     89.2%     15.6

           Excluding  the aircraft early retirement charge in 2000,  cost
per  ASM  decreased 13.8% on a year-over-year basis to 15.6 cents  during
the third quarter of 2001 primarily due to a 46.0% increase in ASMs and a
73.4%  decrease  in  the year-over-year traffic commissions  and  related
fees.  The decrease in traffic commissions and related fees reflects  the
fact  that  many of these fees are no longer borne by the  Company  as  a
result  of  the restatement of the United Express agreement,  which  went
into  effect  on  December  1, 2000.  Under the restated  agreement,  the
Company  remains responsible for fees associated with the  major  airline
Computer Reservation Systems.

           Salaries and related costs per ASM decreased 2.0% to 4.8 cents
in  the  third quarter of 2001 compared to 4.9 cents in the third quarter
of 2000.  In absolute dollars, salaries and related costs increased 42.3%
from  $28.4 million in the third quarter of 2000 to $40.4 million in  the
third  quarter of 2001. The increase resulted primarily from the addition
of  717  full  and  part time employees to support the  36  regional  jet
aircraft added since September 30, 2000, offset by a $1.6 million  profit
sharing accrual reversal in the third quarter arising from the suspension
effective September 1, 2001 of the Company's employee incentive plans.

          The cost per ASM of aircraft fuel decreased to 2.8 cents in the
third quarter of 2001 compared to 2.9 cents in the third quarter of 2000.
In  absolute  dollars, aircraft fuel expense increased 40.4%  from  $16.7
million  in  the  third  quarter of 2000 to $23.5 million  in  the  third
quarter  of  2001.   The  increased fuel expense  resulted  from  a  8.6%
decrease  in the average cost per gallon of fuel from $1.11 in the  third
quarter  of 2000 to $1.01 in the third quarter of 2001, a 27.4%  increase
in  block hours, and the higher fuel consumption per hour of regional jet
aircraft versus turboprop aircraft which resulted in a 20.9% increase  in
the system average burn rate (gallons used per block hour flown).

           The  cost  per  ASM  of  aircraft  maintenance  and  materials
decreased to 1.4 cents in the third quarter of 2001 compared to 1.6 cents
in  the third quarter of 2000.  In absolute dollars, aircraft maintenance
and  materials  expense increased 33.2% from $9.3 million  in  the  third
quarter  of  2000  to  $12.4 million in the third quarter  of  2001.  The
increased  expense resulted from the increase in the size  of  the  total
fleet, the expiration of manufacturer's warranties on older CRJs, and the
continual increase in the average age of the J-41 fleet.

          The cost per ASM of aircraft rentals increased to 2.8 cents  in
the  third quarter of 2001 compared to 2.7 cents in the third quarter  of
2000.   In absolute dollars, aircraft rentals increased 53.7% from  $15.4
million  in  the  third  quarter of 2000 to $23.7 million  in  the  third
quarter of 2001, reflecting the addition of 18 CRJ aircraft and 18 328JET
aircraft  since  September  30, 2000, net  of  the  removal  of  16  J-32
turboprop aircraft.

           The  cost  per  ASM of traffic commissions  and  related  fees
decreased  to  0.5 cents for the third quarter of 2001  compared  to  2.7
cents  for  the  third  quarter of 2000.   In absolute  dollars,  traffic
commissions  and related fees decreased 73.4% from $15.6 million  in  the
third  quarter of 2000 to $4.1 million in the third quarter of  2001.  As
noted  above, the decrease reflects the fact that many of these fees  are
no  longer  borne  by the Company as a result of the restatement  of  the
United  Express  agreement, which went into effect on December  1,  2000.
Under  the  restated agreement, the Company is now only  responsible  for
fees associated with the major airline Computer Reservation Systems.

          The  cost  per ASM of facility rents and landing fees increased
from  0.9 cents for the third quarter of 2000 to 1.0 cents for the  third
quarter  of  2001.  In absolute dollars, facility rents and landing  fees
increased  59.6% from $5.3 million in the third quarter of 2000  to  $8.4
million  in the third quarter of 2001.  The increase in absolute  dollars
for  facility rents and landing fees is a result of a 12.1%  increase  in
number  of  departures, the heavier landing weight of the regional  jets,
and  the  lease  of  the  Company's new corporate  headquarters  building
commencing on December 1, 2000.

           The cost per ASM of depreciation and amortization remained the
same at 0.5 cents for the third quarter of 2001 and the third quarter  of
2000.  In absolute dollars, depreciation and amortization increased 40.7%
from  $2.9  million in the third quarter of 2000 to $4.1 million  in  the
third  quarter of 2001 primarily as a result of additional rotable  spare
parts and engines associated with the growing fleet of regional jets.

           The cost per ASM of other operating expenses decreased to  1.8
cents in the third quarter of 2001 from 1.9 cents in the third quarter of
2000.  In absolute dollars, other operating expenses increased 39.5% from
$10.9  million in the third quarter of 2000 to $15.2 million in the third
quarter  of  2001.   The increased costs result primarily  from  training
expenses  and  crew accommodation costs for new flight crews  to  support
additional aircraft and stations.

           As a result of the foregoing changes in operating expenses and
a  46.0% increase in ASMs, total cost per ASM decreased to 15.6 cents  in
the third quarter of 2001 compared to 18.1 cents in the third quarter  of
2000  (excluding  the  aircraft early retirement  charge).   In  absolute
dollars,  total operating expenses, excluding the $8.7 million  operating
charge  for the retirement of seven J32 turboprop aircraft in  the  third
quarter of 2000, increased 26.1% from $104.4 million in the third quarter
of 2000 to $131.8 million in the third quarter of 2001.

          The  Company's statutory tax rate for federal and state  income
taxes  was  40.5%  in the third quarter of 2001.  This  compares  with  a
statutory  tax  rate for federal and state income taxes of  40%  for  the
third  quarter of 2000, offset by a tax benefit due to a favorable  state
income  tax  ruling request, and the realization of certain tax  benefits
that  were  previously reserved resulting in a net tax  benefit  for  the
third quarter of 2000.


Nine Months Operating Statistics (excluding the aircraft early retirement
                                     charge)


                                                              Increase
Nine months ended September 30,              2000       2001 (Decrease)
                                                       
Revenue passengers carried              2,710,010  3,548,473      30.9%
Revenue passenger miles ("RPMs")(000's)   898,894  1,319,413      46.8%
Available seat miles ("ASMs") (000's)   1,570,600  2,294,521      46.1%
Passenger load factor                        57.2%     57.5%    0.3 pts
Revenue per ASM (cents)                      20.2       18.5     (8.4)%
Yield (cents)                                35.3       32.1     (9.1)%
Cost per ASM (cents) (1)                     18.3       16.3    (10.9)%
Average passenger segment (miles)             332        372      12.0%
Revenue departures (completed)            145,607    171,643      17.9%
Revenue block hours                       189,750    239,091      26.0%
Aircraft utilization (block hours)            8.7        7.9     (9.2)%
Average cost per gallon of fuel (cents)     106.0      104.8     (1.1)%
Aircraft in service (end of period)            95        116      22.1%
Operating margin                            11.1%      12.2%    1.1 pts
Revenue per departure                      $2,181     $2,471      13.3%


(1) "Cost per ASM (cents)" excludes the aircraft early retirement charge.

Comparison of nine months ended September 30, 2001, to nine months ended
September 30, 2000.

Results of Operations

     General

          In the first nine months of 2001, the Company posted net income
of  $35.3  million compared to net income of $17.0 million for the  first
nine  months  of  2000.   Operating income  for  the  nine  months  ended
September  30, 2001 was $52.2 million compared to $27.4 million  for  the
same  period  in 2000.  Unit revenues, RASM, decreased 8.4%  period  over
period  to  18.5  cents,  while unit costs, CASM, excluding  last  year's
aircraft  early retirement charge, decreased 10.9% period over period  to
16.3  cents (excluding the aircraft early retirement charge in the  third
quarter  of  2000).  This resulted in the operating margin increasing  to
12.2%  for  the first nine months of 2001 from 11.1% for the  first  nine
months of 2000.

           Results  for the nine months ended September 30, 2001  include
special pre-tax government compensation of $4.6 million arising from  the
Air  Transportation Safety and System Stabilization Act, which  President
Bush  signed  into  law on September 22, 2001.  This  Act  provides  cash
grants  to  commercial  air  carriers  as  compensation  for  direct  and
incremental  losses  resulting from the attacks and incurred  during  the
period  September 11 through December 31, 2001.  Excluding  this  special
compensation,  net  income for the first nine months of  2001  was  $32.6
million.

          Results for the nine months ended September 30, 2000 include an
operating charge of $8.7 million related to the early retirement of seven
leased  J32  turboprop  aircraft, and a  one-time  tax  benefit  of  $1.4
million.   Excluding  these special items, results for  the  nine  months
ended  September  30,  2000  would have been operating  income  of  $36.1
million and net income of $20.7 million.

     Operating Revenues

           The  Company's  operating revenues increased 31.8%  to  $427.3
million  in  the first nine months of 2001 compared to $324.2 million  in
the  first  nine  months  of 2000.  The increase resulted  from  a  46.1%
increase  in  ASMs to 2,294,521 for the nine months ended  September  30,
2001,  as  well as a 13.3% increase in revenue per departure  to  $2,471.
Revenues in the first nine months of 2001 were recognized primarily under
fee-for-service agreements as compared to a combination of a proration-of-
fare agreement and a fee-for-service agreement for revenues for the first
nine  months of 2000. Revenue for the first nine months of 2001  included
$1.3   million   attributable  to  routine  subsequent  period   sampling
adjustments to prior billed tickets under the Company's former proration-
of-fare  arrangement.   The Company anticipates that  it  will  cease  to
experience  revenue adjustments attributable to its former  proration-of-
fare arrangements by the end of this year.

          The  increase in capacity as measured in ASMs is the result  of
service  expansion utilizing the CRJ aircraft and the addition to revenue
service of the 328JET aircraft.  The Company was operating 51 CRJs and 27
328JET  aircraft as of September 30, 2001 as compared to 33  CRJs  and  9
328JETs  as  of  September  30, 2000.  The longer  stage  length  of  the
regional  jet aircraft results in the average aircraft stage  length  for
the first nine months of 2001 increasing 15.5% over the first nine months
of 2000 to 328 miles.

Operating Expenses

           Excluding  the aircraft early retirement charge in  2000,  the
Company's operating expenses increased 30.2% in the first nine months  of
2001  compared to the first nine months of 2000.   A summary of operating
expenses as a percentage of operating revenues and cost per ASM  for  the
nine months ended September 30, 2000, and 2001 is as follows:


                                      Nine Months ended September 30,
                                          2000               2001
                                     Percent    Cost    Percent     Cost
                                       of                  of
                                    Operating  Per ASM  Operating  Per ASM
                                    Revenues   (cents)  Revenues   (cents)
                                                        
   Salaries and related costs          24.3%     5.0     27.4%      5.1
   Aircraft fuel                       13.4%     2.8     15.5%      2.9
   Aircraft maintenance and             8.1%     1.7      8.4%      1.5
    materials
   Aircraft rentals                    13.0%     2.7     15.4%      2.9
   Traffic commissions and related     13.7%     2.8      2.8%      0.5
    fees
   Facility rents and landing fees      4.4%     0.9      5.4%      1.0
   Depreciation and amortization        2.5%     0.5      2.6%      0.5
   Other                                9.4%     1.9     10.3%      1.9

 Total                                 88.8%    18.3     87.8%     16.3


          Cost  per  ASM decreased 10.9% to 16.3 cents during  the  first
nine  months of 2001 compared to 18.3 cents during the first nine  months
of 2000 primarily due to a 46.1% increase in ASMs and a 73.0% decrease in
the  year-over-year traffic commissions and related fees. As noted above,
the  decrease  reflects the fact that many of these fees  are  no  longer
borne by the Company as a result of the restatement of the United Express
agreement,  which  went  into  effect on December  1,  2000.   Under  the
restated  agreement,  the Company continues to be  responsible  for  fees
associated with the major airline Computer Reservation Systems.

           Salaries and related costs per ASM increased 2.0% to 5.1 cents
in the first nine months of 2001 compared to 5.0 cents for the first nine
months  of  2000.   In  absolute  dollars,  salaries  and  related  costs
increased  48.7% from $78.8 million in the first nine months of  2000  to
$117.2  million in the first nine months of 2001.  The increase  resulted
primarily  from  the  addition of 717 full and  part  time  employees  to
support the 36 regional jet aircraft added since September 30, 2000.

           The  cost per ASM of aircraft fuel increased 3.6% to 2.9 cents
for  the first nine months of 2001 as compared to 2.8 cents for the first
nine  months  of  2000.   In  absolute  dollars,  aircraft  fuel  expense
increased  52.6% from $43.3 million in the first nine months of  2000  to
$66.1  million  in  the  first nine months of 2001.  The  increased  fuel
expense resulted from the 1.1% decrease in the average cost per gallon of
fuel from $1.06 to $1.05, a 26.0% increase in block hours, and the higher
fuel  consumption  per  hour  of regional jet aircraft  versus  turboprop
aircraft  which resulted in a 22.7% increase in the system  average  burn
rate.

           The  cost  per  ASM  of  aircraft  maintenance  and  materials
decreased 11.8% to 1.5 cents in the first nine months of 2001 compared to
1.7 cents in the first nine months of 2000. In absolute dollars, aircraft
maintenance and materials expense increased 35.9% from $26.3  million  in
the  first nine months of 2000 to $35.7 million in the first nine  months
of 2001.  The increased expense resulted from the increase in the size of
the  total  fleet, the expiration of manufacturer's warranties  on  older
CRJs, and the increase in the average age of the J-41 fleet.

          The cost per ASM of aircraft rentals increased to 2.9 cents for
the  first  nine months of 2001 compared to 2.7 cents for the first  nine
months  of  2000.  In absolute dollars, aircraft rental expense increased
55.6%  to $65.7 million.  The increase reflects the addition of  18  CRJs
and  18 328JET aircraft into scheduled service since September 30,  2000,
net of the early retirement of 16 J-32s.

           The  cost  per  ASM of traffic commissions  and  related  fees
decreased to 0.5 cents in the first nine months of 2001 compared  to  2.8
cents  in  the  first nine months of 2000.  In absolute dollars,  traffic
commissions and related fees decreased 73.0%, from $44.6 million  in  the
first  nine months of 2000 to $12.0 million in the first nine  months  of
2001.   Many of these fees are no longer borne by the Company as a result
of  the  restatement  of the United Express agreement,  which  went  into
effect on December 1, 2000.  Under the restated agreement, the Company is
now  only responsible for fees associated with the major airline Computer
Reservation Systems.

           The  cost per ASM of facility rents and landing fees increased
11.1%,  from 0.9 cents in the first nine months of 2000 to 1.0 cents  for
the  first nine months of 2001.  In absolute dollars, facility rents  and
landing fees increased 62.0% from $14.4 million in the first nine  months
of 2000 to $23.3 million in the first nine months of 2001.  The increased
costs result primarily from a 17.9% increase in the number of departures,
the  heavier  landing weight of the regional jets, and the lease  of  the
Company's  new corporate headquarters building commencing on December  1,
2000.

          The  cost per ASM of depreciation and amortization remained the
same  at  0.5  cents. In absolute dollars, depreciation and  amortization
increased  38.5% from $8.1 million in the first nine months  of  2000  to
$11.3  million in the first nine months of 2001 primarily as a result  of
additional rotable spare parts and engines associated with the additional
regional jets.

           The cost per ASM of other operating expenses remained the same
at  1.9  cents  in the first nine months of 2001 and 2000.   In  absolute
dollars,  other operating expenses increased 44.1% from $30.4 million  in
the  first nine months of 2000 to $43.8 million in the first nine  months
of 2001.  The increased costs result primarily from training expenses and
crew  accommodation  costs  for new flight crews  to  support  additional
aircraft and stations.

          As a result of the foregoing changes in operating expenses, and
a  46.1% increase in ASMs, total cost per ASM decreased to 16.3 cents  in
the  first  nine months of 2001 compared to 18.3 cents in the first  nine
months  of  2000  (excluding the aircraft early retirement  charge).   In
absolute  dollars, total operating expenses, excluding the  $8.7  million
operating  charge for the retirement of seven J32 turboprop  aircraft  in
2000,   increased 30.2% from $288.1 million in the first nine  months  of
2000 to $375.1 million in the first nine months of 2001.

          The Company's combined effective tax rate for state and federal
taxes  during  the first nine months of 2001 was approximately  40.4%  as
compared  to  34.3% for the first nine months of 2000.  This increase  is
due  primarily  to  a net tax benefit realized due to a  favorable  state
income  tax  ruling request, and the realization of certain tax  benefits
that were previously reserved, in the third quarter of 2000.

Outlook

          This outlook section contains forward-looking statements, which
are  subject to the risks and uncertainties set forth in the MD&A section
under Forward Looking Statements.

          Demand  for air travel after the terrorist attacks of September
11,  2001 has decreased dramatically.  As a result, the Company's  United
Express  scheduled level of operations for the fourth  quarter  2001  has
been  reduced  by United Airlines.  For October, November, and  December,
the  Company expects for its United Express operation, to fly 6%, 14% and
4%  fewer departures, respectively, than pre-September 11th forecasts for
these same months.  The Company's Delta Connection level of operations is
expected  to  remain at pre-September 11th levels throughout  the  fourth
quarter of 2001.

          On  September 22, 2001, President Bush signed into law the  Air
Transportation Safety and System Stabilization Act (the "Act").  The  Act
provides  cash  grants  to commercial air carriers as  compensation:  for
direct  losses incurred beginning with the terrorist attacks on September
11,  2001 as a result of any FAA mandated ground stop order issued by the
Secretary  of  Transportation or any subsequent order which continues  or
renews  such a stoppage; and, for incremental losses incurred during  the
period  beginning September 11, 2001 and ending December 31,  2001  as  a
direct  result of such attacks.  The Company is entitled to receive  cash
grants  under  these  provisions.  The  exact  amount  of  the  Company's
compensation will be based on the lesser of actual losses incurred  or  a
statutory  limit  based on the total amount allocable  to  all  airlines.
This  amount  is  not  yet determinable because the  statutory  limit  is
subject  to information not yet released by the government.  The  Company
has  received  $5.7  million  in government compensation,  which  is  the
government's  estimate  of  50%  of the  Company's  allocation  based  on
preliminary  data.   Of  this  amount, the  Company  has  recognized  its
estimate  of  the  allowable compensation for the  period  totaling  $4.6
million  as  non-operating income captioned "government compensation"  in
its  third  quarter  financial results.  The Company will  recognize  the
remaining  $1.1  million  in  the fourth quarter  along  with  additional
compensation received from the government.  Based on available estimates,
the  Company  expects  to  receive another  $5.7  million  in  additional
government  compensation,  and to record $6.8  million  as  non-operating
income  during the fourth quarter to offset direct and incremental losses
resulting   from  the  attacks.   All  amounts  received  as   government
compensation  are  subject  to  audit  and  adjustment  by  the   federal
government.

          In  addition  to  the Compensation described  above,  the  Act:
provides  U.S. air carriers with the option to purchase certain war  risk
liability insurance from the United States government on an interim basis
at  rates  that are more favorable than those available from the  private
market;  authorizes the federal government to reimburse air carriers  for
the  increased  cost of war risk insurance premiums as a  result  of  the
terrorist  attacks  of  September 11, 2001; and, authorizes  the  federal
government, pursuant to new regulations to provide loan guarantees to air
carriers  in  the  aggregate  amount of $10  billion.   The  Company  has
purchased  certain war risk insurance through the government as  provided
under  the  Act.   The  Company  has also applied  for  reimbursement  of
increased  insurance costs under the Act although the  amount  of  actual
recovery is uncertain and is likely to cover only a small portion of  the
increased  costs.  Finally, with respect to federal loan guarantees,  the
Company  is evaluating the terms and conditions imposed by the government
and  has  not  yet determined whether to make application  for  any  such
facility.

          Following the attacks, the aviation insurance industry  imposed
a  worldwide surcharge on aviation insurance rates as well as a reduction
in  coverage  for  certain war risks.  In response to  the  reduction  in
coverage,  the  Air  Transportation Safety and System  Stabilization  Act
provided  U.S. air carriers with the option to purchase certain war  risk
liability insurance from the United States government on an interim basis
at  rates  that are more favorable than those available from the  private
market.   The  Company  has purchased this coverage through  January  11,
2002.   For  the fourth quarter of 2001, the Company estimates  that  its
insurance  costs will be approximately $2.3 million or 225% greater  than
what  they  would have been prior to the terrorist attacks.  The  airline
and  insurance  industries, together with the  United  States  and  other
governments,  are continuing to evaluate both the cost  and  coverage  of
aviation insurance.

          The Company's agreements with its code share partners allow for
the  re-setting of fee-for-service rates annually based on the  Company's
planned  level of operations for the coming year.  The Company previously
agreed  on  fee-per-departure rates with United for  2001,  and  recently
reached an agreement with Delta finalizing revenue for the period January
1,  2001  to September 30, 2001, and on a process for determining revenue
for  the remainder  of  2001.  The Company has agreed with Delta that the
Company's  revenue for its Delta Connection operations for the full  year
2001  will  be  based  on  fixed  amounts  for  initial  pilot   training
expenses,  reimbursement  of  all  other  costs  based  on  actual  costs
incurred,  plus a contracted margin, and incentive compensation  tied  to
operating  performance.     The  final  agreement  with  Delta  on  rates
applicable for all of 2001 does not materially differ from rate estimates
used by the Company for periods prior to this agreement.  The Company and
Delta  have agreed  to  return  to  a fee-per-block hour rate arrangement
effective January 1, 2002.

          Rates  to  be established for 2002 for both United Express  and
Delta  Connection  service  will be dependent  on  costs  and  levels  of
operations.  The Company's level of operations for the Company's aircraft
for  2002  have not yet been finalized with either United or Delta.   The
Company expects that any major changes in aircraft utilization and  costs
resulting  from  the  aftermath of the September  11th  attacks  will  be
incorporated into the 2002 business plan and therefore will be  reflected
in the annual  rate-setting process.

          As  a  result  of the attacks, the Company has taken  steps  to
reduce  certain costs and capital expenditures.  These include: voluntary
reduction  in  executive pay, discontinuation of bonus programs  for  all
employees, a freeze on merit increases, the suspension of hiring for  all
non-operational  positions, a 12% reduction in  force  of  corporate  and
administrative  staffing, and the deferral of all  non-essential  capital
spending.   The Company continues to monitor the effectiveness  of  these
actions and has no planned timeline to reverse any of these steps.

          As  of  November 1, 2001, the Company was operating a fleet  of
117 aircraft comprised of 55 CRJs, 27 328JETs, 31 British Aerospace J-41s
("J-41s") and four J-32s.  For the remainder of 2001, the Company expects
to  take  delivery of two more CRJs and one additional 328JET and  remove
the remaining four J-32's from service.  For 2002, the Company expects to
take delivery of 31 additional CRJ and 328JET aircraft.

          The  Company  currently  plans  to  retire  14  J-41  turboprop
aircraft  in 2002 and 17 in 2003 (of which five are owned) in conjunction
with  deliveries  of additional regional jets in 2003.  The  Company  has
long-term  lease  commitments for 26 of its J41 turboprop  aircraft,  and
anticipates  recognizing, upon adoption of a formal  retirement  plan,  a
restructuring  charge  for the early retirement  of  the  J-41  turboprop
aircraft.   The non-discounted future minimum lease payments  under  non-
cancelable operating leases for the J-41 fleet as of November 1, 2001  is
$83.6  million and the book value of the five owned J-41 aircraft  as  of
November  1,  2001 is $18.6 million.  The amount of the  charge  will  be
determined  once  a formalized plan of restructuring is approved  by  the
Company's  board  of directors.  The actual amount of  the  restructuring
charge  will  be  reduced by the fair market value of the J-41  aircraft.
The  restructuring  charge will also reflect certain  cash  and  non-cash
charges with respect to aircraft return conditions.  The Company  has  an
agreement  with  one of the manufacturers of its regional  jets  for  the
manufacturer  to bear responsibility for re-marketing the  J-41  aircraft
and  making  the  Company whole for any difference  between  re-marketing
lease  payments  received, if any, and lease payment obligations  of  the
Company.  For the owned aircraft, this same manufacturer has committed to
purchase the aircraft from the Company at their book value at the time of
retirement.  This support will not affect the amount of the restructuring
charge  but will offset the cash effect of any shortfall in lease  value,
with  the  result  that the restructuring charge is  not  anticipated  to
materially  affect  cash  flows so long as the manufacturer  is  able  to
fulfill its obligations. The Company believes that the re-marketing value
of  turboprop  aircraft has decreased materially  since  the  attacks  of
September 11th.

          The   Company  has  not  experienced  difficulties  with   fuel
availability  and expects to be able to obtain fuel at prevailing  prices
in  quantities  sufficient to meet its future  requirements.   Delta  Air
Lines,  Inc. bears the economic risk of fuel price fluctuations  for  the
fuel  requirements of the Company's Delta Connection program, and  United
Air  Lines bears such risk for the Company's United Express program.   As
such,  the  Company expects that its results of operations  will  not  be
directly affected by fuel price volatility.
 Liquidity and Capital Resources

          As   of  September  30,  2001,  the  Company  had  cash,   cash
equivalents  and  short-term investments of $159.4  million  and  working
capital  of  $120.8 million compared to $121.2 million and $72.0  million
respectively  as of December 31, 2000.  During the first nine  months  of
2001,  cash  and cash equivalents increased by $32.6 million,  reflecting
net cash provided by operating activities of $55.3 million, net cash used
in  investing  activities  of $25.8 million  and  net  cash  provided  by
financing activities of $3.1 million.  The net cash provided by operating
activities is primarily the result of net income for the period of  $35.3
million,  non-cash  depreciation  and  amortization  expenses  of   $11.4
million,  and  a  $16.7  million decrease in  accounts  receivable.   The
decrease in accounts receivable is primarily the result of the new United
agreement under which the Company receives payment in advance instead  of
in  arrears.   The  net  cash  used  in  investing  activities  consisted
primarily  of purchases of property and equipment (see Capital  Equipment
and  Debt Service).  Financing activities consisted primarily of payments
on  long-term  debt and capital lease obligations offset by the  proceeds
from the exercise of stock options.

     Other Financing

          On  September 28, 2001, the Company entered into an asset-based
lending  agreement with a financial institution that provided the Company
with  a  line of credit for up to $25 million.  The new line  of  credit,
which  will  expire on October 15, 2003, replaced a previous $35  million
line  of  credit. The interest rate on this line is LIBOR plus  .875%  to
1.375%  depending  on  the Company's fixed charges coverage  ratio.   The
Company  has  pledged $15.3 million of this line of credit as  collateral
for  letters  of  credit issued on behalf of the Company by  a  financial
institution.  The available borrowing under the line of credit is limited
to  the  value  of  the  bond letter of credit on the  Company's  Dulles,
Virginia  hangar  facility plus the value of 60% of  the  book  value  of
certain  rotable  spare parts.  As of September 30, 2001  the  amount  of
available  credit under the line was $9.7 million.  As of  September  30,
2001  there  were  no outstanding borrowings on the $25 million  line  of
credit.

     Other Commitments

          The  Company's Board of Directors has approved the purchase  of
up  to  $40  million of the Company's outstanding common  stock  in  open
market  or private transactions.  As of November 1, 2001 the Company  has
purchased  2,128,000 shares of its common stock at an  average  price  of
$8.64  per  share.   None of these shares were purchased  in  2001.   The
Company  has  approximately $21.6 million remaining of  the  $40  million
authorization.

     Aircraft

          As  of November 1, 2001, the Company had a total of 41 CRJs  on
order from Bombardier, Inc., and held options for 80 additional CRJs. The
Company  also had a total of 35 328JETS on order with Fairchild Aerospace
Corporation,  and held options for 83 328JETs.  Of the 76  firm  aircraft
deliveries,  3 are scheduled for the remainder of 2001, 31 are  scheduled
for  2002,  and 42 are scheduled for 2003.  The Company is  obligated  to
purchase and finance (including the possible use of leveraged leases) the
76  firm ordered aircraft at an approximate capital cost of $1.2 billion.
The  Company anticipates leasing all of its remaining year 2001  aircraft
deliveries  on  terms  similar to previously  delivered  CRJ  and  328JET
aircraft.

          During 2000, the Company began early retirement of its fleet of
28 leased 19-seat British Aerospace J-32 turboprop ("J-32") aircraft.  As
of  November  1,  2001,  24  J-32s had been removed  from  service.   The
remaining four J-32s will be removed from service during the remainder of
2001.   The  early retirement of the 28 leased J-32 aircraft resulted  in
the  Company  recording  a $29.0 million (pre-tax)  restructuring  charge
during  2000.    In  March 2001, the Company reached agreement  with  the
lessor  for  the early return and lease termination of all of the  J-32's
and  as  a  result paid a lease termination fee which consisted of  $19.1
million in cash, and the application of $5.2 million in credits due  from
the lessor.  The Company anticipates that the return of the aircraft will
be  completed  during 2001 within the time schedule agreed  to  with  the
lessor  and that the remainder of the amount accrued for early retirement
charges  will be adequate to provide for costs necessary to meet aircraft
return  conditions.  The Company does not expect to incur any  additional
charges against earnings for the early retirement of the J-32 fleet.

          The  Company currently plans to early retire 14 J-41  turboprop
aircraft  in  2002.  The remaining 17 J-41 turboprop aircraft,  including
five  owned aircraft, are currently expected to be early retired in  2003
in conjunction with deliveries of additional regional jets in 2003.  (See
detailed discussion in the previous Outlook section).

     Capital Equipment and Debt Service

          Capital  expenditures for the first nine months  of  2001  were
$27.9  million,  compared to $15.1 million for the same period  in  2000.
Capital  expenditures for 2001 consisted primarily  of  the  purchase  of
$19.1  million in rotable spare parts for the regional jet  aircraft  and
$3.9  million  for improvements to aircraft.  These improvements  include
$872,000  for  the addition of smoke detectors to the J-41  aircraft,  $1
million in work in process for FAA mandated modifications to the CRJs for
an Electronic Integrated Crew Alerting System ("EICAS"), and $1.5 million
in  work  in  process  for  a Telelink dispatch  system.   Other  capital
expenditures included facility leasehold improvements, ground  equipment,
and  computer  and  office equipment.  For the  remainder  of  2001,  the
Company anticipates spending approximately $4.2 million for rotable spare
parts  related  to  the  regional jet and J-41 aircraft,  ground  service
equipment, facilities, computers and software.

          Debt service including capital leases for the nine months ended
September 30, 2001 was $4.5 million compared to $4.7 million in the  same
period of 2000.

          The  Company believes that, in the absence of further terrorist
attacks or other unusual circumstances, its cash on hand, cash flow  from
operations,  cash to be received from the federal government,  and  other
available  financing,  will be sufficient to  meet  its  working  capital
needs,  capital expenditures, and debt service requirements for the  next
twelve months.

     Recent Accounting Pronouncements

          In June 1998, the Financial Accounting Standards Board ("FASB")
issued  Statement  of Financial Accounting Standard No. 133,  "Accounting
for  Derivative  Instruments and Hedging Activities." In June  1999,  the
FASB  issued  Statement  of Accounting Standard No.  137,  which  amended
Statement  No. 133 to defer the effective date to all fiscal quarters  of
all  fiscal years beginning after June 15, 2000.  In June 2000, the  FASB
issued Statement of Financial Accounting Standard No. 138, which provided
additional   guidance  and  amendments  to  Statement  No.  133.    These
Statements  establish accounting and reporting standards  for  derivative
instruments  and  all hedging activities.  They require  that  an  entity
recognize  all derivatives as either assets or liabilities at their  fair
values.  Accounting for changes in the fair value of a derivative depends
on  its  designation and effectiveness.  For derivatives that qualify  as
effective  hedges,  the  change in fair value  will  have  no  impact  on
earnings  until  the hedged item affects earnings.  For derivatives  that
are  not  designated  as  hedging instruments, and  for  the  ineffective
portion  of  a hedging instrument, the change in fair value  will  affect
current period earnings.

          The  Company adopted Statement No. 133, as amended by Statement
Nos.  137 and 138 effective January 1, 2001.  The impact of adopting this
statement  has  not  had  a  material impact on the  Company's  financial
position or results of operations during the first nine months of 2001.

          On  July  5,  2001,  the Financial Accounting  Standards  Board
issued  Statement  of Financial Accounting Standard No.  141,   "Business
Combinations",  and Statement of Financial Accounting Standard  No.  142,
"Goodwill and Other Intangible Assets".  Statement No. 141 addresses  the
accounting   for  acquisitions  of  businesses  and  is   effective   for
acquisitions  occurring  on or after July 1,  2001.   Statement  No.  142
includes  requirements  to test goodwill and indefinite  life  intangible
assets  for impairment rather than amortize them. Statement No. 142  will
be  effective  for fiscal years beginning after December  15,  2001.  The
Company  will adopt Statement No. 142 beginning in the first  quarter  of
2002.  The Company anticipates that implementation of SFAS 141  and  SFAS
142  will  have  minimal  impact on the Company's financial  position  or
results of operations.

          On  October  3, 2001, the Financial Accounting Standards  Board
issued  FASB Statement No. 144, Accounting for the Impairment or Disposal
of  Long-Lived Assets, which addresses financial accounting and reporting
for  the impairment or disposal of long-lived assets.  Statement No.  144
supersedes FASB Statement No. 121, Accounting for the Impairment of Long-
Lived  Assets and for Long-Lived Assets to Be Disposed Of and APB Opinion
No.  30,  Reporting the Results of Operations-Reporting  the  Effects  of
Disposal  of  a  Segment  of a Business, and Extraordinary,  Unusual  and
Infrequently  Occurring  Events  and  Transactions.   Statement  No.  144
includes requirements related to the classification of assets as held for
sale,  including the establishment of six criteria that must be satisfied
prior  to  this classification.  Statement No. 144 also includes guidance
related to the recognition and calculation of impairment losses for  long
lived  assets.   Statement  No. 144 will be effective  for  fiscal  years
beginning after December 15, 2001.  The Company will adopt Statement  No.
144  beginning  in  the  first quarter of 2002.   Statement  No.  144  is
projected  to have minimal impact on the Company's financial position  or
results of operations.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

          The  Company's  principal market risk arises  from  changes  in
interest  rates.  The Company's exposure to market risk  associated  with
changes  in interest rates relates to the Company's commitment to acquire
regional  jets.  From time to time the Company has entered into  put  and
call  contracts designed to limit the Company's exposure to interest rate
changes  until  permanent  financing is  secured  upon  delivery  of  the
regional  jet aircraft. At December 31, 2000 the Company had one interest
rate  hedge transaction open with a notional value of $8.5 million.   The
Company  settled  this  contract  on  January  3,  2001  by  paying   the
counterparty $722,000.  As of September 30, 2001, the Company had no open
hedge transactions.


                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
                 FISCAL QUARTER ENDED SEPTEMBER 30, 2001


PART II.  OTHER INFORMATION

     ITEM 1.  Legal Proceedings.

           The  Company  is a party to routine litigation and  FAA  civil
action proceedings, all of which are incidental to its business, and none
of which the Company believes are likely to have a material effect on the
Company's financial position.


     ITEM 2.  Changes in Securities.

          None to report.



     ITEM 3.  Defaults Upon Senior Securities.

          Not applicable.


     ITEM 4.  Submission of Matters to a Vote of Security Holders.

           None to report.


     ITEM 5.  Other Information.

          Not applicable.


     ITEM 6.  Exhibits and Reports on Form 8-K.

          (a)  Exhibits

Exhibit
Number           Description of Exhibit

10.12(a)       Amended  and Restated Severance Agreement, dated as of
               July 25, 2001, between the Company and Kerry B. Skeen
               (replaces previous Exhibit 10.12(a) filed as an Exhibit to
               the Amended Annual Report on Form 10-K/A for the fiscal
               year ended December 31, 1999, and incorporated by
               reference in the Annual Report on Form 10-K file for the
               fiscal year ended December 31, 2000; this document is a
               management contract or compensatory plan or arrangement.

          (b)  Reports on Form 8-K

               Form 8-K filed on September 17, 2001 containing an
               Operations Update.

               Form 8-K filed on October 10, 2001 to announce that
               officers of the Company would be making a presentation to
               investors and analysts.

               Form 8-K filed on October 19, 2001 containing a press
               release regarding capacity levels.

               Form 8-K filed on November 5, 2001 to announce that
               officers of the Company would be making a presentation to
               investors and analysts.




                               SIGNATURES



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





                              ATLANTIC COAST AIRLINES HOLDINGS, INC.



November 07, 2001                  By:  /S/ Richard J. Surratt
                                   Richard J. Surratt
                                   Senior Vice President, Treasurer, and
                                   Chief Financial Officer