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 March 31, 2002

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  May  01, 2002, there were 45,115,491 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, March 31, 2002
(In thousands except for share and               2001       (Unaudited)
per share data)
                                                      
Assets
Current:
    Cash and cash equivalents                $ 173,669      $   5,362
    Short term investments                       7,300        164,035
    Accounts receivable, net                     8,933          8,233
    Expendable parts and fuel inventory,net     10,565         11,459
    Prepaid expenses and other current assets   19,365         61,594
    Deferred tax asset                           6,806          7,549
        Total current assets                   226,638        258,232
Property and equipment at cost, net of
 accumulated depreciation and amortization     171,528        185,957
Intangible assets, net of accumulated
 amortization                                    1,941          1,891
Debt issuance costs, net of accumulated
 amortization                                    3,415          3,348
Aircraft deposits                               44,810         36,510
Other assets                                     4,093          5,243
        Total assets                         $ 452,425      $ 491,181
Liabilities and Stockholders' Equity
Current:
    Accounts payable                         $  21,750      $  20,815
    Current portion of long-term debt            4,639          4,664
    Current portion of capital lease
     obligations                                 1,359          1,380
    Accrued liabilities                         55,570         64,737
    Accrued aircraft early retirement charge     4,661          4,651
        Total current liabilities               87,979         96,247
Long-term debt, less current portion            58,441         58,018
Capital lease obligations, less current
 portion                                         2,202          1,848
Deferred tax liability                          17,448         22,574
Deferred credits, net                           45,063         49,745
Accrued aircraft early retirement charge,
 less current portion                           19,226         19,226
Other long-term liabilities                        766            956
        Total liabilities                      231,125        248,614
Stockholders' equity:
Common stock: $.02 par value per share;
shares authorized 130,000,000; shares
issued 49,229,202 and 50,084,280
respectively; shares outstanding
44,182,870 and 45,037,948 respectively             985          1,002
Additional paid-in capital                     136,058        142,989
Less: Common stock in treasury, at cost,
5,046,332 shares                               (35,303)       (35,303)
Retained earnings                              119,560        133,879
        Total stockholders' equity             221,300        242,567
        Total liabilities and
         stockholders' equity                $ 452,425      $ 491,181

 See accompanying notes to the condensed consolidated financial statements.


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


Three months ended March 31,
(In thousands, except for per share data)                2001         2002
                                                            
Operating revenues:
 Passenger                                           $ 131,696    $ 170,691
 Other                                                   1,758        2,275
   Total operating revenues                            133,454      172,966
Operating expenses:
 Salaries and related costs                             36,991       45,752
 Aircraft fuel                                          20,457       23,835
 Aircraft maintenance and materials                     11,157       13,871
 Aircraft rentals                                       20,205       26,672
 Traffic commissions and related fees                    3,873        5,061
 Facility rents and landing fees                         7,424       10,625
 Depreciation and amortization                           3,400        4,599
 Other                                                  14,468       18,853
                 Total operating expenses              117,975      149,268
Operating income                                        15,479       23,698
Other income (expense):
 Interest income                                         1,871        1,554
 Interest expense                                       (1,266)      (1,131)
 Other, net                                                (43)         (55)
Total other income                                         562          368
Income before income tax provision                      16,041       24,066
Income tax provision                                     6,416        9,747
Net income                                           $   9,625    $  14,319
Income per share:
 Basic:
   Net income                                            $0.23        $0.32
 Diluted:
   Net income                                            $0.22        $0.31

Weighted average shares outstanding:
              -Basic                                    42,750       44,677
              -Diluted                                  44,638       46,367

 See accompanying notes to the condensed consolidated financial statements.

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


Three months ended March 31,
(In thousands)                                            2001        2002
                                                            
Cash flows from operating activities:
   Net income                                        $   9,625    $  14,319
   Adjustments to reconcile net income to net cash
    used in operating activities:
     Depreciation and amortization                       3,359        4,790
     Loss on disposal of assets                            -             44
     Amortization of deferred credits                     (703)      (1,145)
     Capitalized interest (net)                           (173)        (500)
     Other                                                 144        1,367
     Changes in operating assets and liabilities:
       Accounts receivable                              12,960        3,943
       Expendable parts and fuel inventory                (648)        (939)
       Prepaid expenses and other current assets       (26,542)     (42,268)
       Accounts payable                                 11,422          258
       Accrued liabilities                             (20,881)      14,428
Net cash used in operating activities                  (11,437)      (5,703)
Cash flows from investing activities:
     Purchases of property and equipment               (13,884)      (8,870)
     Proceeds from sales of assets                         112           28
     Purchases of short term investments                (3,125)    (197,055)
     Sales of short term investments                     8,905       40,320
     Refunds of aircraft deposits                        8,000        1,400
     Payments of aircraft deposits and other            (3,500)      (3,470)
Net cash used in investing activities                   (3,492)    (167,647)
Cash flows from financing activities:
     Payments of long-term debt                           (375)        (398)
     Payments of capital lease obligations                (351)        (333)
     Deferred financing costs and other                   (696)         (10)
     Proceeds from exercise of stock options             2,155        5,784
Net cash provided by financing activities                  733        5,043
Net decrease in cash and cash equivalents              (14,196)    (168,307)
Cash and cash equivalents, beginning of period          86,117      173,669
Cash and cash equivalents, end of period             $  71,921    $   5,362

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 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.  On July
1,  2001,  ACAI combined the operations of its ACJet subsidiary into  the
operations   of   ACA.    All  significant  intercompany   accounts   and
transactions  have  been  eliminated in consolidation.   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 month  period  presented
are not necessarily indicative of the results to be expected for the full
year  ending  December 31, 2002.  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, 2001.

2.  OTHER COMMITMENTS

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 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 $16.2 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 March 31, 2002 the amount of available credit  under  the
line  was  $8.8 million net of the pledged amount. As of March  31,  2002
there were no outstanding borrowings on the $25 million line of credit.

As  of  March  31,  2002,  the Company had firm orders  for  36  Canadair
Regional  Jets  ("CRJs") in addition to the 60 previously delivered,  and
options  for  80  additional CRJs.  The Company  also  had  32  Fairchild
Dornier 328JET regional jet aircraft ("328JET") on firm order in addition
to  the  33  already  delivered, and held options for  an  additional  81
aircraft.  The future delivery schedule of the remaining 68 firm  ordered
regional  jet aircraft as of March 31, 2002 was as follows: 16  CRJs  and
ten  328JETs are scheduled for delivery during the remainder of 2002;  20
CRJs and 22 328JETs in 2003.  These delivery schedules have been affected
by the events described in the following paragraphs.

On April 2, 2002, Fairchild Dornier, GmbH ("Fairchild"), the manufacturer
of  the  328JET,  filed for the opening of insolvency  under  the  German
Insolvency Code due to its inability to pay debts when due.  The  company
is  presently  being  managed  by a court appointed  interim  trustee  in
insolvency,  who  under German law is in charge to maintain the  business
and to ascertain whether a formal insolvency proceeding should be opened.
A  court decision regarding the opening is expected by approximately  the
end  of  June.   Subsequent  to  its filing, Fairchild  obtained  interim
financing  that  it  projects will allow it to  continue  its  operations
through June 30, 2002.  Fairchild has indicated that it is seeking a long-
term  solution  to its reorganization prior to that date,  and  that  its
alternatives include an investment in or sale of the company; the sale of
its  four  individual  business  units to  separate  investors;  or,  the
liquidation  of  one or more of its business units.  Its  business  units
are:   (i)  328JET production; (ii) development of the 728/928 family  of
aircraft; (iii) aircraft support and maintenance; and (iv) production  of
aircraft  components for Airbus.  It reports that it is  in  negotiations
with  strategic  investors  regarding these  various  alternatives.   The
Company  is  unable to predict whether Fairchild will  be  successful  in
finding  a  buyer for all of its operations or for the 328JET  production
and  the  aircraft support divisions that are of interest to the Company.
The  Company was scheduled to take delivery of ten additional 328JETs for
the  remainder of 2002 and 22 328JETs in 2003.  Fairchild has ceased  all
aircraft   deliveries  to  the  Company  under  the  present  contractual
arrangements.   The  insolvency trustee (once appointed)  has  the  right
under  the German Insolvency Code to accept or reject its obligations  to
the  Company,  and  the Company has the right to request  that  Fairchild
indicate  its  intentions, after which Fairchild would have a  reasonable
time to respond.  If the agreements are accepted, Fairchild would have to
fulfill  all  obligations in full, and if they are rejected, the  Company
would have an unsecured claim for any damages arising from the failure to
perform.   Fairchild's interim insolvency trustee has informally  advised
the   Company  that  he  anticipates  that  Fairchild  will  reject   the
agreements,  including  its  obligation  to  deliver  the  remaining   32
undelivered 328JET aircraft, and its obligation to purchase the Company's
owned  J-41s  and to reimburse the Company with respect to  certain  J-41
lease  obligations, but that Fairchild remains interested  in  fulfilling
all or any part of the Company's aircraft order on new terms to be agreed
upon.  The Company is presently engaged in negotiations with Fairchild on
terms by which it may acquire additional 328JETs, and is also negotiating
with  other manufacturers of regional jet aircraft for orders of aircraft
in lieu of undelivered 328JETs.

At  the  time of its insolvency filing, Fairchild had significant current
and  future  obligations to the Company in connection with the  order  of
328JET  aircraft.  These include obligations:  to deliver 32 firm ordered
328JETs  and 81 additional option 328JETs with certain financing support;
to  pay  the Company any difference between the lease payments,  if  any,
received from remarketing the 26 J-41 aircraft leased by the Company  and
the  lease  payment  obligations of the Company  on  those  aircraft;  to
purchase five J-41 aircraft owned by the Company at their net book  value
at  the time of retirement; to assume certain crew training costs; and to
provide spares, warranty, engineering, and related support.  As of May 1,
2002,  Fairchild has missed the delivery of three 328JETs.   The  Company
believes  it  has  secured rights to Fairchild's equity interest  in  the
delivered 328JETs that it may proceed against in the event that Fairchild
fails to fulfill certain of these obligations.   The Company is obligated
to make payments to third parties for certain training and other matters,
estimated at $1.5 million, that were due to be paid by Fairchild  at  the
time of its insolvency filing.  The Company intends to claim the right to
offset  these  and other obligations from Fairchild against  amounts  the
Company  owes Fairchild to the extent permitted by law.  The Company  may
be  required  to take a charge for all or a portion of these third  party
expenses to the extent that it does not prevail in its offset claim.  The
Company  believes  its  cost  to operate the current  328JET  fleet  will
increase  in the near term due to costs incurred for maintenance  repairs
that otherwise would have been covered by manufacturer's warranty and the
costs and availability of spare parts until replacement suppliers can  be
found.

Production  of the CRJ was halted for approximately a three  week  period
during  the  second  quarter  of 2002 as a result  of  a  strike  against
Bombardier,  Inc. by a union representing approximately 7,500  employees.
Production was resumed as of May 6, 2002, following a vote by the workers
to  accept a new contract offer and to end the strike.  The Company's CRJ
deliveries  have been delayed as a result of the work stoppage,  and  the
Company  is  in discussions with Bombardier regarding a revised  delivery
schedule.   Initial  indications are that  four  aircraft  scheduled  for
delivery  in  April and May will be delayed approximately three  to  four
weeks  past their original delivery dates and that subsequently scheduled
deliveries  may  be similarly delayed. The Company is scheduled  to  take
delivery of 16 CRJs for the remainder of 2002 and 20 CRJs in 2003.

3.  ADOPTION OF FASB STATEMENTS 142 and 144

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  is
effective  for  fiscal  years beginning after  December  15,  2001.   The
Company adopted Statement No. 142 beginning January 1, 2002.  The  impact
of adopting this statement has not had a material impact on the Company's
financial  position  or results of operations for the  first  quarter  of
2002.   In  the three months ended March 31, 2001, the Company  amortized
approximately  $44,000 in goodwill and certain other  intangible  assets.
The  Company's  goodwill  and indefinite life intangible  balance  as  of
January  1,  2002  was  $1.7  million, which  is  no  longer  subject  to
amortization.

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 is effective for fiscal years beginning
after  December  15,  2001.  The Company adopted  Statement  No.  144  on
January  1, 2002.  The impact of adopting this statement has  not  had  a
material  impact  on  the  Company's financial  position  or  results  of
operations for the first quarter of 2002.

4.  INCOME TAXES

The  Company's effective tax rate for federal and state income taxes  was
40.5%  and  40.0%  for the three months ended March 31,  2002  and  2001,
respectively.

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.   A
reconciliation  of the numerator and denominator used in computing  basic
and diluted income per share is as follows:



 Three months ended March 31,
 (in thousands except for per share data)             2001        2002
                                                        
 Income (basic and diluted)                        $  9,625   $  14,319

 Weighted average shares outstanding (basic)         42,750      44,677
 Incremental shares related to stock options          1,888       1,690
 Weighted average shares outstanding (diluted)       44,638      46,367


6. SUPPLEMENTAL CASH FLOW INFORMATION


                                         Quarter Ended March 31,
                                                      (in thousands)

Cash paid during the period for :                   2001           2002
                                                            
     Interest                                      $ 489          $ 895
     Income taxes                                    210            471



7.  AIRCRAFT EARLY RETIREMENT CHARGE

During the fourth quarter of 2001, the Company recorded an aircraft early
retirement  charge  of $23.5 million ($14.0 million after  tax)  for  the
early  retirement of nine leased British Aerospace Jetstream-41 turboprop
aircraft ("J-41s"), which the Company plans to remove from service  prior
to  year-end  2002.   The Company anticipates taking  additional  charges
during  2002  of approximately $48 million pre-tax ($28.4 million  after-
tax)  for  the retirement of its remaining J-41 turboprop aircraft.   The
Company's contractual commitments with Fairchild Dornier GmbH ("Fairchild
Dornier"), the manufacturer of the 328JETs, call for Fairchild Dornier to
pay  the  Company  any  difference between the lease  payments,  if  any,
received  from remarketing the 26 J-41 turboprop aircraft leased  by  the
Company  and  the  lease  payment obligations of  the  Company  on  those
aircraft, and to purchase the five J-41 aircraft owned by the Company  at
their  net  book  value  at  the  time of  retirement.   While  Fairchild
Dornier's  ability to fulfill this commitment is doubtful as a result  of
its  filing for insolvency in April 2002, the Company has not changed its
plan to retire its turboprop fleet from the United Express operation.  If
the  Company  subsequently concludes that it is not able to complete  its
fleet  restructuring plan with regard to the first nine aircraft  by  the
end  of 2002, it may be required to reverse the aircraft early retirement
charge previously recorded.  The timing of the additional charges for the
remaining turboprop aircraft will also depend on the Company's ability to
complete its fleet restructuring plan by the end of 2003.

8.  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  Stabilization
Act").   The  Stabilization Act provides cash grants  to  commercial  air
carriers  as  compensation for (1) 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 (and
for  any subsequent order which continues or renews such a stoppage), and
(2) 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.  The Company is  in  the  process  of
submitting  its  final claim for compensation due  under  the  Act.   The
Company  received  $9.7  million in government compensation  under  these
provisions,   which   was  recognized  as  non-operating   income   under
"government  compensation" for the third and fourth  quarters  2001,  and
which  represented the government's estimate of approximately 85% of  the
Company's  allocation  based  on  preliminary  data.   The  Company  will
recognize  any remaining compensation as non-operating income during  the
period  it  is  determined the Company is entitled to such amounts.   All
amounts  received  as government compensation are subject  to  audit  and
adjustment by the federal government.

In  addition to the compensation described above, the Stabilization  Act,
among  other  things,  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 for a limited but undetermined period of  time  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.
Since  September  11, the Company has purchased hull  war  risk  coverage
through the private insurance market through September 24, 2002, and  has
purchased  liability war risk coverage from the United States  government
through  May  19, 2002 and anticipates renewing the government  insurance
for  as  long  as the coverage is available.  The government subsequently
authorized   air   carriers   to  apply  for  reimbursement   under   the
Stabilization  Act  for  increased insurance costs  incurred  during  the
period October 1, 2001 to October 30, 2001, and the Company applied  for,
received,  and recorded as a reduction in insurance expense, $652,000  in
such  reimbursements during the fourth quarter of 2001.  The airline  and
insurance   industries,  together  with  the  United  States  and   other
governments,  are continuing to evaluate both the cost  and  options  for
providing  coverage  of  aviation insurance.  Recently,  an  industry-led
group  announced a proposal to create a mutual insurance company,  to  be
called  Equitime,  to  cover  war risk and terrorism  risk,  which  would
initially  seek  support through government guarantees.   Equitime  would
provide  a  competitive alternative to insurance  being  offered  by  the
traditional insurance market, which opposes this initiative.   Equitime's
organizers project that it may be available to provide insurance as early
as  July  2002  to  up  to 70 U.S. carriers.  The Company  has  not  been
actively  involved  in  the  formation  of  Equitime  and  is  unable  to
anticipate  whether this source of insurance will be made available  and,
if  so, whether it will offer competitive rates.  The Company anticipates
that  it  will  follow  industry practices with  respect  to  sources  of
insurance.   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

                   First Quarter Operating Statistics


                                                                Increase
Three months ended March 31,                2001       2002    (Decrease)
                                                        
Revenue passengers carried                937,698   1,450,201      54.7%
Revenue passenger miles ("RPMs")(000's)   339,632     601,637      77.1%
Available seat miles ("ASMs") (000's)     689,540   1,057,332      53.3%
Passenger load factor                        49.3%       56.9%    7.6 pts
Revenue per ASM (cents)                      19.1        16.1    (15.7)%
Yield (cents)                                38.8        28.4    (26.8)%
Cost per ASM (cents)                         17.1        14.1    (17.5)%
Average passenger segment (miles)             362         415      14.6%
Revenue departures (completed)             53,145      66,403      24.9%
Revenue block hours                        73,816      98,708      33.7%
Aircraft utilization (block hours per day)    8.7         9.7      11.5%
Average cost per gallon of fuel (cents)     108.5        83.9    (22.7)%
Aircraft in service (end of period)           112         124      10.7%
Operating margin                             11.6%       13.7%    2.1 pts
Revenue per departure                      $2,487      $2,571       3.4%


Comparison of three months ended March 31, 2002, to three months ended
March 31, 2001.

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 government
orders;  changes in and satisfaction of regulatory requirements including
requirements  relating to fleet expansion; changes in levels  of  service
agreed  to  by  the Company with its code share partners  due  to  market
conditions; the ability of these partners to manage their operations  and
cash  flow; the ability and willingness of these partners to continue  to
deploy  the  Company's  aircraft and to utilize  and  pay  for  scheduled
service  at agreed rates; the ability of these partners to force  changes
in  rates;  willingness of the federal government to continue to  provide
war  risk  insurance  at  favorable rates;  increased  cost  and  reduced
availability  of insurance generally; changes in existing service;  final
calculation and auditing of government compensation; unexpected costs  or
delays  in the implementation of new service; adverse weather conditions;
satisfactory resolution of union contracts becoming amendable during 2002
with  the  Company's aviation maintenance technicians and ground  service
equipment mechanics, and the Company's flight attendants; ability to hire
and  retain  employees; availability and cost of funds for financing  new
aircraft;  the  ability of Fairchild Dornier to successfully  restructure
its  business under German insolvency law and to fulfill its  contractual
obligations  to  the Company; ability of the Company to  obtain  aircraft
from  Fairchild  Dornier  or from alternative vendors  in  a  time  frame
consistent with its targeted 328JET delivery schedule; further delays  in
delivery  of  CRJ  aircraft from Bombardier, Inc.  due  to  the  recently
resolved  work stoppage at Bombardier, or for other reasons; airport  and
airspace  congestion; ability to successfully retire turboprop  aircraft;
flight  reallocations  and  potential service disruptions  due  to  labor
actions  by  employees  of  Delta Air Lines or United  Airlines;  general
economic  and  industry conditions; additional acts of war or  terrorism;
and,  the  factors discussed below and in the Company's Annual Report  on
Form  10-K  for  the year ended December 31, 2001. The Company  does  not
intend  to  update  these forward-looking statements prior  to  its  next
required filing with the Securities and Exchange Commission.

     General

          Net  income in the first quarter was $14.3 million, or $.31 per
share on a diluted basis compared to $9.6 million or $.22 per share on  a
diluted  basis for the same period last year.  The principal  reason  for
the  increase in net income was the 24.9% increase in revenue departures.
Total  operating revenues increased 29.6% to $173.0 million for the three
months  ended  March 31, 2002 from $133.5 million for  the  three  months
ended March 31, 2001.

     Operating Revenues

          Passenger  revenues increased 29.6% to $170.7 million  for  the
three  months  ended  March 31, 2002 from $131.7 million  for  the  three
months  ended March 31, 2001.  The increase was primarily due to a  24.9%
increase in revenue departures which together with the impact of a  14.9%
increase  in  the  average  passenger segment and  a  11.5%  increase  in
aircraft  utilization   resulted in a 53.3% increase  in  available  seat
miles  ("ASMs")  to 1.1 billion in the first quarter  of  2002  from  700
million in the first quarter of 2001.  Revenue per departure increased to
$2,571  in the first quarter of 2002 from $2,487 in the first quarter  of
2001.

          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  13 32 seat  Fairchild  Dornier  328JET
("328JET") aircraft, partially offset by the removal from service  of  17
British  Aerospace  J-32  Turboprop ("J-32")  aircraft  and  one  British
Aerospace J-41 Turboprop ("J-41") aircraft.  The Company was operating 60
CRJs,  33  328JETs and 31 J-41s as of March 31, 2002 as  compared  to  42
CRJs, 20 328JETs, 32 J-41s and 17 J-32s as of March 31, 2001.

     Operating Expenses

           A  summary of operating expenses as a percentage of  operating
revenues and cost per ASM for the three months ended March 31, 2001,  and
2002 is as follows:


                                           Three Months ended March 31,
                                             2001                2002

                                     Percent of  Cost    Percent of   Cost
                                     Operating  Per ASM   Operating  Per ASM
                                     Revenues   (cents)   Revenues   (cents)
                                                          
 Salaries and related costs            27.7%      5.3       26.5%      4.3
 Aircraft fuel                         15.3%      3.0       13.8%      2.3
 Aircraft maintenance and materials     8.4%      1.6        8.0%      1.3
 Aircraft rentals                      15.1%      2.9       15.4%      2.5
 Traffic commissions and related fees   2.9%      0.6        2.9%      0.5
 Facility rents and landing fees        5.6%      1.1        6.1%      1.0
 Depreciation and amortization          2.6%      0.5        2.7%      0.4
 Other                                 10.8%      2.1       10.9%      1.8

 Total                                 88.4%     17.1       86.3%     14.1


           Total operating expenses increased 26.5% to $149.3 million for
the  quarter  ended  March 31, 2002 compared to $118.0  million  for  the
quarter  ended  March  31, 2001 primarily due to the  24.9%  increase  in
departures.  This increase in departures, along with the fleet changeover
to  higher seat capacity regional jets led to a 53.3% increase in ASMs to
1.1  billion in the first quarter of 2002 from 700 million in  the  first
quarter  of 2001.  As a result, cost per ASM decreased 17.5% on  a  year-
over-year  basis to 14.1 cents during the first quarter of 2002.    Costs
per  ASM  changes that are not primarily attributable to the  changes  in
capacity are as follows:

          Salaries and related costs per ASM decreased 18.9% to 4.3 cents
in  the  first quarter of 2002 compared to 5.3 cents in the first quarter
of 2001.  The Company suspended its employee bonus plans during the first
quarter  of  2002  due to the events of September 11.   The  Company  has
reinstated  its bonus plans effective with the second quarter  2002.  For
the  three months ended March 31, 2001, the Company incurred $2.2 million
in expenses related to its bonus plans.

          The cost per ASM of aircraft fuel decreased to 2.3 cents in the
first quarter of 2002 compared to 3.0 cents in the first quarter of 2001.
The  higher  fuel  consumption per hour of regional jet  aircraft  versus
turboprop  aircraft  resulted in a 12.9% increase in the  system  average
burn  rate (gallons used per block hour flown) which was more than offset
by  the 22.7% decrease in the average cost per gallon of fuel from  $1.09
in the first quarter of 2001 to $.84 in the first quarter of 2002.

          Although  the  cost per ASM of facility rents and landing  fees
decreased  from 1.1 cents for the first quarter of 2001 to 1.0  cent  for
the  first  quarter  of  2002, in absolute dollars,  facility  rents  and
landing  fees increased 43.1% from $7.4 million in the first  quarter  of
2001  to $10.6 million in the first quarter of 2002.  This increase is  a
result  of a 24.9% increase in number of departures, the heavier  landing
weight  of the regional jets, and higher landing fees imposed by airports
to recover costs due to the events of September 11.

          The  cost per ASM of other operating expenses decreased to  1.8
cents in the first quarter of 2002 from 2.1 cents in the first quarter of
2001.  In absolute dollars, other operating expenses increased 30.3% from
$14.5  million in the first quarter of 2001 to $18.9 million in the first
quarter  of  2002.  The increased costs result primarily from  additional
passenger  screening, insurance and security costs  associated  with  the
events of September 11, and increases in the costs associated with ground
handling.

           The  Company's statutory tax rate for federal and state income
taxes  was  40.5%  in the first quarter of 2002.  This  compares  with  a
statutory  tax rate for federal and state income taxes of 40.0%  for  the
first quarter of 2001.


Outlook and Business Risks

          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.

          The  events of September 11, together with the slowing  economy
that  started  in  2001, had a significant effect  on  the  U.S.  airline
industry  that  continues  into 2002.  These  events  continue  to  cause
changes  in  government  regulation, declines  and  shifts  in  passenger
demand,  increased  insurance costs and tightened  credit  markets  which
affect  the  operations and financial condition of  participants  in  the
industry  including  the Company, its code share partners,  and  aircraft
manufacturers.   Although  these  events  have  generally  increased  the
importance of regional jets to the industry, these circumstances continue
to  raise  substantial risks and uncertainties, including those discussed
below,  which  may  impact  the Company, its  code  share  partners,  and
aircraft manufacturers, in ways that the Company is not currently able to
predict.

          On  April  2, 2002, Fairchild Dornier, GmbH ("Fairchild"),  the
manufacturer of the 328JET, filed for the opening of insolvency under the
German  Insolvency Code due to its inability to pay debts when due.   The
company  is presently being managed by a court appointed interim  trustee
in insolvency, who under German law is in charge to maintain the business
and to ascertain whether a formal insolvency proceeding should be opened.
A  court decision regarding the opening is expected by approximately  the
end  of  June.   Subsequent  to  its filing, Fairchild  obtained  interim
financing  that  it  projects will allow it to  continue  its  operations
through June 30, 2002.  Fairchild has indicated that it is seeking a long-
term  solution  to its reorganization prior to that date,  and  that  its
alternatives include an investment in or sale of the company; the sale of
its  four  individual  business  units to  separate  investors;  or,  the
liquidation  of  one or more of its business units.  Its  business  units
are:   (i)  328JET production; (ii) development of the 728/928 family  of
aircraft; (iii) aircraft support and maintenance; and (iv) production  of
aircraft  components for Airbus.  It reports that it is  in  negotiations
with  strategic  investors  regarding these  various  alternatives.   The
Company  is  unable to predict whether Fairchild will  be  successful  in
finding  a  buyer for all of its operations or for the 328JET  production
and  the  aircraft support divisions that are of interest to the Company.
The  Company was scheduled to take delivery of ten additional 328JETs for
the  remainder of 2002 and 22 328JETs in 2003.  Fairchild has ceased  all
aircraft   deliveries  to  the  Company  under  the  present  contractual
arrangements.   The  insolvency trustee (once appointed)  has  the  right
under  the German Insolvency Code to accept or reject its obligations  to
the  Company,  and  the Company has the right to request  that  Fairchild
indicate its intentions,  after which  Fairchild  would have a reasonable
time to respond.  If the agreements are accepted, Fairchild would have to
fulfill  all  obligations in full, and if they are rejected, the  Company
would have an unsecured claim for any damages arising from the failure to
perform.   Fairchild's interim insolvency trustee has informally  advised
the   Company  that  he  anticipates  that  Fairchild  will  reject   the
agreements,  including  its  obligation  to  deliver  the  remaining   32
undelivered 328JET aircraft, and its obligation to purchase the Company's
owned  J-41s  and to reimburse the Company with respect to  certain  J-41
lease  obligations, but that Fairchild remains interested  in  fulfilling
all  or  any  part  of the Company's aircraft order on new  terms  to  be
agreed.   The Company is presently engaged in negotiations with Fairchild
on  terms  by  which  it  may acquire additional  328JETs,  and  is  also
negotiating with other manufacturers of regional jet aircraft for  orders
of aircraft in lieu of undelivered 328JETs.

          At the time of its insolvency filing, Fairchild had significant
current  and  future  obligations to the Company in connection  with  the
order of 328JET aircraft.  These include obligations:  to deliver 32 firm
ordered  328JETs and 81 additional option 328JETs with certain  financing
support; to pay the Company any difference between the lease payments, if
any, received from remarketing the 26 J-41 aircraft leased by the Company
and  the  lease payment obligations of the Company on those aircraft;  to
purchase five J-41 aircraft owned by the Company at their net book  value
at  the time of retirement; to assume certain crew training costs; and to
provide spares, warranty, engineering, and related support.  As of May 1,
2002,  Fairchild has missed the delivery of three 328JETs.   The  Company
believes  it  has  secured rights to Fairchild's equity interest  in  the
delivered 328JETs that it may proceed against in the event that Fairchild
fails to fulfill certain of these obligations.   The Company is obligated
to make payments to third parties for certain training and other matters,
estimated at $1.5 million, that were due to be paid by Fairchild  at  the
time of its insolvency filing.  The Company intends to claim the right to
offset  these  and other obligations from Fairchild against  amounts  the
Company owes Fairchild, to the extent permitted by law.  The Company  may
be  required  to take a charge for all or a portion of these third  party
expenses to the extent that it does not prevail in its offset claim.  The
Company  believes  its  cost  to operate the current  328JET  fleet  will
increase  in the near term due to costs incurred for maintenance  repairs
that otherwise would have been covered by manufacturer's warranty and the
costs and availability of spare parts until replacement suppliers can  be
found.

          Production of the CRJ was halted for approximately a three week
period  during the second quarter of 2002 as a result of a strike against
Bombardier,  Inc. by a union representing approximately 7,500  employees.
Production was resumed as of May 6, 2002, following a vote by the workers
to  accept a new contract offer and to end the strike.  The Company's CRJ
deliveries  have been delayed as a result of the work stoppage,  and  the
Company  is  in discussions with Bombardier regarding a revised  delivery
schedule.   Initial  indications are that  four  aircraft  scheduled  for
delivery  in  April and May will be delayed approximately three  to  four
weeks  past their original delivery dates and that subsequently scheduled
deliveries  may be similarly delayed.  The Company is scheduled  to  take
delivery of 16 CRJs for the remainder of 2002 and 20 CRJs in 2003.

          The   Company   provides  service  for  its  Delta   Connection
operations   exclusively  with  regional  jets  and  is  continuing   its
transformation  of  its  existing United  Express  operation  to  an  all
regional  jet  fleet.   During the first quarter  of  2002,  the  Company
initiated  operations of its Private Shuttle charter operation  with  two
regional  jet  aircraft.  In addition to the 60 CRJs and  33  328JETs  in
service  as  of  March  31, 2002, the Company  had  firm  orders  for  an
additional 36 CRJs and options for 80 CRJs from Bombardier Inc., and firm
orders  for  an  additional 32 328JETs and options for  81  328JETs  from
Fairchild Dornier, with the order of 328JETs now in doubt as a result  of
the  Fairchild  insolvency.   The Company also  has  long-term  marketing
agreements  with United to fly 66 of its 68 firm ordered jet aircraft  in
United Express service.  Under these agreements, the Company is dependent
on  United  and  Delta  for substantially all  of  its  revenue  and  for
providing  certain  services  necessary  to  schedule  and  operate   its
aircraft,  and  is dependent on Bombardier and Fairchild  for  delivering
aircraft  to support the Company's expected future growth and  for  other
support  described in this report on Form 10-Q and in the Company's  2001
annual   report   on  Form  10-K.   Continued  business  or   operational
difficulties,  liquidity problems or bankruptcy of any of these  entities
could materially impact the Company's operations and financial condition.

          The   Company's  Delta  Connection  service  commenced  revenue
service  with  328JETs during the third quarter of  2000.   Approximately
$7.8 million in start-up expenses from inception through commencement  of
revenue service were incurred, which were expensed as incurred.  Delta is
reimbursing the Company for $5.2 million of these costs, and the  amounts
are  being recorded as revenue through July 2003.  As of March  31,  2002
the  Company  has  recorded $2.5 million of this revenue  including  $0.5
million  in  the first quarter of 2002 and 2001.  The Company  and  Delta
continue  to negotiate the fee-per-block-hour rates to be used  in  2002.
Until  2002  rates  are  agreed,  the Company  will  use  the  cost  plus
methodology  agreed upon for 2001 to record revenue in the first  quarter
of 2002.

          During  the  fourth  quarter of 2001, the Company  recorded  an
aircraft  early retirement charge of $23.5 million ($14.0  million  after
tax) for the early retirement of nine leased British Aerospace Jetstream-
41  turboprop aircraft ("J-41s"), which the Company plans to remove  from
service   prior  to  year-end  2002.   The  Company  anticipates   taking
additional  charges  during  2002 of approximately  $48  million  pre-tax
($28.4  million  after-tax)  for the retirement  of  its  remaining  J-41
turboprop aircraft.  The Company's contractual commitments with Fairchild
Dornier GMBH ("Fairchild Dornier"), the manufacturer of the 328JETs, call
for  Fairchild Dornier to pay the Company for any difference between  the
lease  payments, if any, received from remarketing the 26 J-41  turboprop
aircraft leased by the Company and the lease payment obligations  of  the
Company  on those aircraft, and to purchase the five J-41 aircraft  owned
by  the Company at their net book value at the time of retirement.  While
Fairchild Dornier's ability to fulfill this commitment is doubtful  as  a
result  of its filing for insolvency in April 2002, the Company  has  not
changed  its  plan to retire its turboprop fleet from the United  Express
operation.  If the Company subsequently concludes that it is not able  to
complete  its  fleet restructuring plan with regard  to  the  first  nine
aircraft  by the end of 2002, it may be required to reverse the  aircraft
early   retirement  charge  previously  recorded.   The  timing  of   the
additional charges for the remaining turboprop aircraft will also  depend
on  the Company's ability to complete its fleet restructuring plan by the
end of 2003.


Liquidity and Capital Resources

          As  of  March  31, 2002, the Company had cash, cash equivalents
and  short-term investments of $169.4 million and working capital of $162
million compared to $181.0 million and $138.7 million respectively as  of
December 31, 2001.  During the first three months of 2002, cash and  cash
equivalents  decreased by $168.3 million, reflecting  net  cash  used  in
operating  activities  of  $5.7  million,  net  cash  used  in  investing
activities  of  $167.6  million  and  net  cash  provided  by   financing
activities of $5.0 million.  The net cash used in operating activities is
primarily  the  result  of  $42.3 million increase  in  prepaid  expenses
resulting  from  the  Company's  scheduled,  semi-annual  aircraft  lease
payments; partially offset by net income for the period of $14.3 million,
non-cash depreciation and amortization expenses of $4.8 million,  and  an
increase of $14.4 million in accrued liabilities resulting from increases
in  payroll  and corporate income tax liability.  The net  cash  used  in
investing  activities  consisted primarily  of  purchases  of  short-term
investments.   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 $16.2 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 March  31,  2002  the  amount  of
available  credit  under the line was $8.8 million  net  of  the  pledged
amount.  As of March 31, 2002 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 May 1,  2002  the  Company  has
purchased  2,141,737  shares  of  its common  stock.    The  Company  has
approximately $21.3 million remaining of the $40 million authorization.

          The   Company's  contract  with  the  Association   of   Flight
Attendants ("AFA"), which was ratified in October 1998, becomes amendable
in   October  2002.   The  Company's  contract  with  Aircraft  Mechanics
Fraternal Association ("AMFA"), which was ratified in June 1998,  becomes
amendable  in  June 2002.  The Company expects to begin discussions  with
both unions in the near term.

     Aircraft

          As  of May 1, 2002, the Company had firm orders for 36 Canadair
Regional  Jets  ("CRJs") in addition to the 60 previously delivered,  and
options  for  80  additional CRJs.  The Company  also  had  32  Fairchild
Dornier 328JET regional jet aircraft ("328JET") on firm order in addition
to  the  33  already  delivered, and held options for  an  additional  81
aircraft, which order is now subject to cancellation as described  above.
The  Company is obligated to purchase and finance (including the possible
use  of  leveraged leases) the 68 firm ordered aircraft at an approximate
capital cost of $1.1 billion.  The Company anticipates leasing all of its
remaining  year  2002  CRJ  aircraft  deliveries  on  terms  similar   to
previously delivered CRJ aircraft.  With respect to 328JETs, the  Company
anticipates  that  if  it agrees to acquire additional  aircraft  on  new
terms,  financing  terms will be established as part of  the  acquisition
package  with  German institutional investors with  an  interest  in  the
success of the Fairchild reorganization.

     Capital Equipment and Debt Service

          Capital  expenditures for the first three months of  2002  were
$8.8  million,  compared to $13.9 million for the same  period  in  2001.
Capital expenditures for 2002 consisted primarily of the purchase of $6.8
million in  rotable spare parts for the regional jet  aircraft  and  $0.8
million   for  improvements  to  aircraft.   These  improvements  include
$425,000  for  enhanced ground proximity warning systems.  Other  capital
expenditures included facility leasehold improvements, ground  equipment,
and  computer  and office equipment.  In addition, the Company  purchased
one  328JET for use in its charter operations through the application  of
certain deposits previously placed with Fairchild.

          For  the  remainder  of 2002, the Company anticipates  spending
approximately  $24.3  million for rotable  spare  parts  related  to  the
regional  jets,  ground  service  equipment,  facilities,  computers  and
software.

          Debt  service  including capital leases for  the  three  months
ended March 31, 2002 was $730,000 compared to $726,000 in the same period
of 2001.

          The  Company believes that, in the absence of further terrorist
attacks  or  other  unusual  circumstances,  its  cash  and  short   term
investments  together with cash flow from operations 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

          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  is
effective for fiscal years beginning after December 15, 2001. The Company
adopted  Statement No. 142 beginning in the first quarter  of  2002.  The
impact  of adopting this statement has not had a material impact  on  the
Company's  financial  position or results of  operations  for  the  first
quarter of 2002.

          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 is effective for fiscal years beginning
after  December 15, 2001.  The impact of adopting this statement has  not
had  a material impact on the Company's financial position or results  of
operations for the first quarter of 2002

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.  As of March 31, 2002, the Company  had  no  open
hedge transactions.








                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
                   FISCAL QUARTER ENDED MARCH 31, 2002


PART II.  OTHER INFORMATION

     ITEM 1.  Legal Proceedings.

           The  Company  is a party to routine litigation and  FAA  civil
action  proceedings incidental to its business, none of which the Company
believes  are likely to have a material effect on the Company's financial
position.   The  Company is also subject to DOT and U.S. Customs  Service
administrative proceedings relating to its post-September 11  operations,
the  maximum  fines  for which are substantial.   While  the  Company  is
commencing its review of these matters, based on preliminary information,
the  Company believes that these actions may result in fines or penalties
but does not believe the proceedings are likely to have a material effect
on the Company's operations or 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

3.1                      Restated Certificate of Incorporation of the
               Company (incorporated by reference from the Company's
               Quarterly Report on Form 10-Q for the three-month period
               ended June 30, 2001).

3.2                                                              Restated
               By-laws of the Company (incorporated by reference from the
               Company's Quarterly Report on Form 10-Q for the three
               month period ended June 30, 1998).


          (b)  Reports on Form 8-K

               Form 8-K filed on January 30, 2002 to announce that
               officers of the Company would be making a presentation to
               investors and analysts

               Form 8-K filed on February 11, 2002 to announce that an
               officer of the Company would be making a presentation to
               investors and analysts

               Form 8-K filed on February 11, 2002 to announce that an
               officer 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.



May 14, 2002                  By:  /S/ Richard J. Surratt
                                   Richard J. Surratt
                                   Executive Vice President, Treasurer,
                                   and Chief Financial Officer



                              Exhibit Index

Exhibit
Number         Description of Exhibit

3.1            Restated Certificate of Incorporation of the
               Company (incorporated by reference from the Company's
               Quarterly Report on Form 10-Q for the three-month period
               ended June 30, 2001).

3.2           Restated By-laws of the Company (incorporated by
              reference from the Company's Quarterly Report on Form 10-Q
              for the three month period ended June 30, 1998).