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 June 30, 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 Identification No.)
    incorporation or organization)

    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 August 1, 2002, there were 45,194,115 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,   June 30, 2002
(In thousands except for share                   2001         (Unaudited)
 and per share data)
                                                       
Assets
Current:
    Cash and cash equivalents               $  173,669       $   19,325
    Short term investments                       7,300          180,190
    Accounts receivable, net                     8,933           15,524
    Expendable parts and fuel inventory,net     10,565           11,101
    Prepaid expenses and other current assets   19,365           44,292
    Deferred tax asset                           6,806            9,199
        Total current assets                   226,638          279,631
Property and equipment at cost, net of
 accumulated depreciation and amortization     171,528          191,358
Intangible assets, net of accumulated
 amortization                                    1,941            1,909
Debt issuance costs, net of accumulated
amortization                                     3,415            3,272
Aircraft deposits                               44,810           36,910
Other assets                                     4,093            4,944
        Total assets                         $ 452,425       $  518,024
Liabilities and Stockholders' Equity
Current:
    Accounts payable                         $  21,750       $   21,661
    Current portion of long-term debt            4,639            4,900
    Current portion of capital lease
     obligations                                 1,359            1,403
    Accrued liabilities                         55,570           78,166
    Accrued aircraft early retirement charge     4,661            5,130
        Total current liabilities               87,979          111,260
Long-term debt, less current portion            58,441           56,590
Capital lease obligations, less current portion  2,202            1,490
Deferred tax liability                          17,448           21,873
Deferred credits, net                           45,063           50,632
Accrued aircraft early retirement charge,
 less current portion                           19,226           13,983
Other long-term liabilities                        766            1,145
        Total liabilities                      231,125          256,973
Stockholders' equity:
Common stock: $.02 par value per share;
 shares authorized 130,000,000; shares
 issued 49,229,202 and 50,254,184
 respectively; shares outstanding
 44,182,870 and 45,194,115 respectively            985            1,005
Additional paid-in capital                     136,058          144,316
Less: Common stock in treasury, at cost,
 5,046,332 and 5,060,069 shares respectively   (35,303)         (35,586)
Retained earnings                              119,560          151,316
        Total stockholders' equity             221,300          261,051
        Total liabilities and
         stockholders' equity                $ 452,425       $  518,024


See accompanying notes to the condensed consolidated financial statements.



                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                               (Unaudited)
Three months ended June 30,
(In thousands, except for per share data)       2001              2002
                                                        
Operating revenues:
Passenger                                    $ 145,172        $ 185,611
Other                                            1,049            2,582
   Total operating revenues                    146,221          188,193
Operating expenses:
Salaries and related costs                      39,803           49,112
Aircraft fuel                                   22,166           27,818
Aircraft maintenance and materials              12,217           20,089
Aircraft rentals                                21,739           27,391
Traffic commissions and related fees             4,025            5,209
Facility rents and landing fees                  7,446           10,874
Depreciation and amortization                    3,774            4,934
Other                                           14,182           18,896
Aircraft early retirement charge                     -           (4,763)
      Total operating expenses                 125,352          159,560
Operating income                                20,869           28,633
Other income (expense):
Interest income                                  2,155            1,264
Interest expense                                (1,222)          (1,091)
Government compensation                              -              944
Other, net                                         (40)            (445)
Total other income (expense)                       893              672
Income before income tax provision              21,762           29,305
Income tax provision                             8,814           11,869
Net income                                   $  12,948        $  17,436
Income per share:
 Basic:
   Net income                                $    0.30        $    0.39
 Diluted:
   Net income                                $    0.29        $    0.38

Weighted average shares outstanding:
              -Basic                            43,168           45,115
              -Diluted                          45,029           46,305


See accompanying notes to the condensed consolidated financial statements.









                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                               (Unaudited)
Six months ended June 30,
(In thousands, except for per share data)       2001              2002
                                                        
Operating revenues:
Passenger                                    $ 276,868        $ 356,302
Other                                            2,806            4,857
   Total operating revenues                    279,674          361,159
Operating expenses:
Salaries and related costs                      76,794           94,864
Aircraft fuel                                   42,623           51,652
Aircraft maintenance and materials              23,374           33,961
Aircraft rentals                                41,944           54,063
Traffic commissions and related fees             7,898           10,269
Facility rents and landing fees                 14,870           21,499
Depreciation and amortization                    7,174            9,533
Other                                           28,650           37,749
Aircraft early retirement charge                     -           (4,763)
     Total operating expenses                  243,327          308,827
Operating income                                36,347           52,332
Other income (expense):
Interest income                                  4,025            2,818
Interest expense                                (2,487)          (2,223)
Government compensation                              -              944
Other, net                                         (82)            (500)
      Total other income (expense)               1,456            1,039
Income before income tax provision              37,803           53,371
Income tax provision                            15,230           21,615
Net income                                   $  22,573        $  31,756
Income per share:
 Basic:
   Net income                                $    0.53        $    0.71
 Diluted:
   Net income                                $    0.50        $    0.69

Weighted average shares outstanding:
              -Basic                            42,961           44,897
              -Diluted                          44,831           46,341

See accompanying notes to the condensed consolidated financial statements.



                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Cash Flows
                                                               (Unaudited)
Six months ended June 30,                        2001               2002
                                                        
(In thousands)
Cash flows from operating activities:
   Net income                                $  22,573        $  31,756
   Adjustments to reconcile net income to
    net cash used in operating activities:
     Depreciation and amortization               7,085            9,916
     Loss on disposal of assets                     40              276
     Amortization of deferred credits           (1,714)          (2,331)
     Capitalized interest (net)                   (739)             104
     Other                                         554            1,812
     Changes in operating assets
      and liabilities:
       Accounts receivable                      15,622           (2,477)
       Expendable parts and fuel inventory      (3,528)            (797)
       Prepaid expenses and other current assets(4,625)         (25,006)
       Accounts payable                            436            3,194
       Accrued liabilities                     (13,538)          20,931
Net cash provided by operating activities       22,166           37,378
Cash flows from investing activities:
   Purchases of property and equipment         (16,206)         (20,281)
   Proceeds from sales of assets                     -               28
   Purchases of short term investments         (53,815)        (328,610)
   Sales of short term investments              30,600          155,720
   Refunds of aircraft deposits                  9,400            2,600
   Payments of aircraft deposits and other      (4,500)          (5,070)
Net cash used in investing activities          (34,521)        (195,613)
Cash flows from financing activities:
   Payments of long-term debt                   (1,624)          (1,589)
   Payments of capital lease obligations          (731)            (668)
   Deferred financing costs and other             (633)            (610)
   Purchase of treasury stock                        -             (283)
   Proceeds from exercise of stock options       6,736            7,041
Net cash provided by financing activities        3,748            3,891
Net decrease in cash and cash equivalents       (8,607)        (154,344)
Cash and cash equivalents, beginning of period  86,117          173,669
Cash and cash equivalents, end of period     $  77,510        $  19,325


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"), (collectively, 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 and on July 9, 2002 converted Atlantic Coast  Jet,
Inc.  into a limited liability corporation named Atlantic Coast Jet, LLC.
Neither  Atlantic Coast Jet, LLC., nor its predecessor, ACJet,  have  had
any activity since June 30, 2001.   All significant intercompany accounts
and  transactions have been eliminated in consolidation.  The information
furnished  in these unaudited condensed consolidated financial statements
reflects  all  adjustments,  which are, in  the  opinion  of  management,
necessary   for  a  fair  presentation  of  such  consolidated  financial
statements. Results of operations for the six 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 $25.0 million.  The line of credit, which  will
expire on October 15, 2003, carries an interest rate of LIBOR plus  .875%
to  1.375% depending on the Company's fixed charges coverage ratio.   The
Company  has  pledged $15.4 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 June 30, 2002 the amount of available
credit  under the line was $25.0 million including the pledged amount  of
$15.4 million.   As of June 30, 2002 there were no outstanding borrowings
on the $25.0 million line of credit.

In  July 2002, Fairchild Dornier GmbH ("Fairchild"), the manufacturer  of
the 32-seat Fairchild Dornier 328JET ("328JET"), opened formal insolvency
proceedings in Germany.  Fairchild had been operating under the  guidance
of  a  court  appointed interim trustee since April 2002.  Fairchild  has
notified  the  Company  that  it  has  rejected  the  Company's  purchase
agreement contract covering the remaining 30 328JETs the Company  had  on
firm  order  for  its United Express operation, the two 328JETs  on  firm
order  for  the  Private  Shuttle operation, and options  to  acquire  81
additional aircraft.  The Company has negotiated for the purchase  of  25
additional 50-seat Bombardier Canadair Regional Jets ("CRJs") to  replace
the  two  delivered  and 30 undelivered 32-seat 328JETs  for  its  United
Express   operation.  The  two  previously  delivered  328JETs  will   be
redeployed  in the Company's Private Shuttle operation.  The Company  now
has  firm  orders  for  56  additional CRJs as of  August  1,  2002,  and
continues to hold options for an additional 80 CRJs.

At  the  time of the opening of formal insolvency proceedings,  Fairchild
had  significant  current  and  future  obligations  to  the  Company  in
connection with the order of 328JET aircraft.  These include obligations:
to  deliver  30  328JETs the Company had on firm  order  for  its  United
Express  operation,  two 328JETs on firm order for  the  Private  Shuttle
operation,  and  81  additional  option 328JETs  with  certain  financing
support; to pay the Company the difference between the sublease payments,
if any, received from remarketing 26 British Aerospace J-41 Turboprop ("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.  The Company believes it has a security
interest  in  Fairchild's equity interest in 32 delivered  328JETs.   Its
right  to proceed against this collateral will apply upon termination  of
the  applicable lease unless other arrangements are made with  the  other
interested parties.  Included in the Company's balance sheet as  of  June
30, 2002 is approximately $1.3 million due from Fairchild, resulting from
payments  made  or  owed  by  the Company to third  parties  for  certain
training  and  other  matters that were to be  paid  by  Fairchild.   The
Company  believes  it has the right to offset this and other  obligations
from  Fairchild against amounts the Company owes Fairchild, to the extent
permitted  by  law.   The Company will file its claim in  the  insolvency
proceeding in August 2002.  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 fleet of 33 328JETs  will increase in the  near  and
future terms 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.
Additionally,  as  a  result  of Fairchild's rejection  of  the  purchase
contract,  the Company will not receive cash payments for the  difference
in the sublease payments, if any, received from the remarketing of the 26
J-41 aircraft leased by the Company on those aircraft and the amount  due
under the Company's aircraft leases.

Production  of  the  CRJ  aircraft by Bombardier,  Inc.  was  halted  for
approximately a three week period during the second quarter of 2002 as  a
result  of  a strike against Bombardier by one of its unions.  Production
resumed  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  were
delayed as a result of the work stoppage, and deliveries resumed May  29,
2002.  Since resumption of deliveries, Bombardier has generally been  one
month behind the original delivery schedule for deliveries scheduled  for
the  second half of 2002.  Bombardier has not yet advised whether and  to
what  extent this delay may continue during 2003.  As of August 1,  2002,
the Company is scheduled to take delivery of 9 CRJs for the remainder  of
2002, 35 CRJs in 2003 and 12 CRJs in 2004.

3. ADOPTION OF FASB STATEMENTS 141, 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  effect
of  adopting  these  statements has not had  a  material  impact  on  the
Company's  financial position or results of operations for the first  six
months  of  2002.   In the six months ended June 30,  2001,  the  Company
amortized  approximately $88,000 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".   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
effect  of adopting this statement has not had a material impact  on  the
Company's  financial position or results of operations for the first  six
months  of 2002.  As a result of the Company's plans to retire early  its
remaining  five  owned J-41 turboprop aircraft, the  Company  expects  to
recognize $2.9 million in additional depreciation charges related to such
aircraft  over their remaining estimated service lives.  Such  additional
depreciation  charges will be necessary to reduce the carrying  value  of
the  five owned J-41 turboprop aircraft to their estimated fair value  at
their planned retirement dates.

4.  INCOME TAXES

The  Company's effective tax rate for federal and state income taxes  was
40.5%  for  the three and six months ended June 30, 2002, as compared  to
40.5%  and  40.3%  for  the three and six months  ended  June  30,  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 June 30,
(in thousands except for per share data)                2001       2002
                                                          
Income (basic and diluted)                           $ 12,948   $ 17,436

Weighted average shares outstanding (basic)            43,168     45,115
Incremental shares related to stock options             1,861      1,190
Weighted average shares outstanding (diluted)          45,029     46,305


Six months ended June 30,
(in thousands except for per share data)               2001        2002

Income (basic and diluted)                           $ 22,573   $ 31,756

Weighted average shares outstanding (basic)            42,961     44,897
Incremental shares related to stock options             1,870      1,444
Weighted average shares outstanding (diluted)          44,831     46,341



6. SUPPLEMENTAL CASH FLOW INFORMATION



Six months ended June 30,
(in thousands)                                          2001       2002
                                                         
Cash paid during the period for:
Interest                                            $  2,452   $  2,078
Income taxes                                           1,711     13,397



7.  AIRCRAFT EARLY RETIREMENT CHARGE

The  Company  revised  the retirement schedule  for  its  leased  British
Aerospace  Jetstream-41 turboprop aircraft ("J-41s")  due  to  delays  in
regional  jet  deliveries resulting from the failure of  German  aircraft
manufacturer  Fairchild  Dornier  GmbH ("Fairchild")  to  deliver  328JET
aircraft  following its filing for insolvency in April 2002.  To  reflect
the  revised retirement dates of nine leased J-41s, in the second quarter
of  2002,  the Company recorded a $4.8 million ($2.8 million  after  tax)
credit  to  income  to  reverse a portion of  its  prior  aircraft  early
retirement charge of $23.0 million ($13.8 million after tax) recorded  in
the  fourth quarter of 2001.  The Company presently anticipates recording
additional  charges  totaling $33 million during  the  third  and  fourth
quarters  of  2002, relating to J-41 aircraft which are  expected  to  be
retired  in  2003. In addition, the Company estimates that  approximately
$16  million  will be expensed during 2004 as the remaining  five  leased
aircraft    are   removed   from   service.   (See   Recent    Accounting
Pronouncements.)  The estimated total cost of retiring  the  leased  J-41
aircraft  is expected to be approximately $67 million ($40 million  after
tax).

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  Company has complied with the requirements of the Stabilization  Act
and submitted its final claim.  The Company and the Airline Stabilization
Review  Team have reached agreement on $10.7 million as the total  amount
the  Company shall receive as direct compensation under the Stabilization
Act.   This  resulted in the Company recording $0.9 million in additional
government  compensation during the second quarter 2002.   To  date,  the
Company  has  received payment of 95% of the agreed  amount  and  expects
payment  of  the  final  5%  when  the  government  disburses  the  final
settlement  to  all  air  carriers.  All amounts received  as  government
compensation  are  subject to additional audit by the federal  government
for the next five years.

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 and  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.  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 August  17,
2002,  and anticipates renewing the government insurance for as  long  as
the  coverage is available.  On June 18, 2002, the government issued  the
Company  a  new  policy  with  a premium calculation  that  significantly
reduces the cost of this type of war insurance for regional airlines.

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.   On  May  21,  2002  an
industry-led group applied with the State of Vermont 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's organizers are awaiting governmental approval for the program,
but  have  encountered resistance from the traditional insurance  market.
The  Company  anticipates  that it will follow  industry  practices  with
respect to sources of insurance.


Item 2.   Management's Discussion and Analysis of Financial
               Condition and 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",  "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.  Such
factors  include, among others: the costs and other effects  of  enhanced
security  measures and other possible government orders; changes  in  and
satisfaction  of  regulatory requirements; 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,  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  United Airlines to  secure  and  implement  its
business strategies including negotiating favorable terms with its unions
and  securing  government loans; the ability of these partners  to  force
changes in rates; unexpected costs or delays in the implementation of new
service;  satisfactory  resolution of union contracts  now  amendable  or
becoming amendable during 2002 with the Company's maintenance technicians
and   ground  service  equipment  mechanics  and  the  Company's   flight
attendants;  availability and cost of funds for financing  new  aircraft;
the  ability  of the Company to obtain adequate product support  for  the
Company's  328JET  aircraft; ability to recover claims against  Fairchild
Dornier in its insolvency proceedings; delays in delivery of CRJ aircraft
from  Bombardier, Inc.; ability to execute the early retirement  schedule
for  the  Company's  turboprop aircraft; general  economic  and  industry
conditions;  additional acts of war; and risks and uncertainties  arising
from  the  events  of September 11 and from the slow  economy  which  may
impact  the  Company, its code share partners, and aircraft manufacturers
in  ways  that the Company is not currently able to predict.   These  and
other  factors are more fully disclosed under the Company's "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
in ACAI's Annual Report on Form 10-K for the year ended December 31, 2001
and  in its Quarterly Report on Form 10-Q for the quarter ended March 31,
2002,  and  this  Form  10-Q  should be read in  conjunction  with  those
previous filings.



Second Quarter Operating Statistics
(excluding aircraft early retirement charge)
                                                                Increase
Three months ended June 30,                  2001        2002   (Decrease)
                                                        
Revenue passengers carried               1,284,733   1,784,925     38.9%
Revenue passenger miles ("RPMs") (OOO's)   476,849     719,754     50.9%
Available seat miles ("ASMs") (000's)      761,204   1,065,335     40.0%
Passenger load factor                        62.6%       67.6%   5.0 pts
Revenue per ASM (cents)                       19.1        17.4    (8.9)%
Cost per ASM (cents)(1)                       16.5        15.4      6.7%
Average passenger segment (miles)              371         403      8.6%
Revenue departures (completed)              58,047      69,153     19.1%
Revenue block hours                         79,861     101,169     26.7%
Aircraft utilization (block hours)             8.0         9.0     12.5%
Average cost per gallon of fuel (cents)      105.5        94.6   (10.3%)
Aircraft in service (end of period)            113         128     13.3%
Revenue per departure                       $2,501      $2,684      7.3%


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


Cmparison of three months ended June 30, 2002, to three months ended
June 30, 2001.

Results of Operations

     General

          Net  income in the second quarter was $17.4 million or $.38 per
share on a diluted basis, compared to $12.9 million or $.29 per share  on
a  diluted  basis for the same period last year. Excluding special  items
described  more fully below, net income for the second quarter was  $14.3
million  or $.31 per share.  The primary reason for the increase  in  net
income  was  the  19.1% increase in revenue departures.  Total  operating
revenues  increased  28.7% to $188.2 million for the three  months  ended
June  30,  2002 from $146.2 million for the three months ended  June  30,
2001,  while  total  operating expenses, excluding the  reversal  of  the
aircraft early retirement charge, increased 31.1% to $164.3 million.

     Operating Revenues

          Passenger  revenues increased 27.9% to $185.6 million  for  the
three months ended June 30, 2002 from $145.2 million for the three months
ended June 30, 2001.  The increase was the result of a 19.1% increase  in
revenue departures and a 7.3% increase in revenue per departure to $2,684
in  the second quarter of 2002 from $2,501 in the second quarter of 2001.
During  the  second quarter of 2002, the Company reached  agreement  with
Delta  Air  Lines  on  final  fee per block hour  rates  for  2002.   The
Company's  second  quarter 2002 passenger revenue includes  $3.4  million
(pre-tax) of additional revenue resulting from changes in estimates  used
during the first quarter of 2002.

          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  11 32-seat  Fairchild  Dornier  328JET
("328JET") aircraft, partially offset by the removal from service  of  11
British  Aerospace  J-32  Turboprop ("J-32")  aircraft  and  two  British
Aerospace  J-41 Turboprop ("J-41") aircraft, along with a 12.5%  increase
in  the  average aircraft stage length and a 12.5% increase  in  aircraft
utilization,  resulting  in the 40.0% increase in  available  seat  miles
("ASMs") to 1.1 billion in the second quarter of 2002 from 761 million in
the  second  quarter  of  2001.  The Company was operating  64  CRJs,  33
328JETs  and  30  J-41s as of June 30, 2002 as compared to  46  CRJs,  22
328JETs, 32 J-41s and 11 J-32s as of June 30, 2001.

     Operating Expenses

           A summary of operating expenses, excluding the reversal of the
aircraft  early retirement charge, as a percentage of operating  revenues
and cost per ASM for the three months ended June 30, 2001, and 2002 is as
follows:


                                          Three Months ended June 30,
                                           2001                 2002
                                     Percent             Percent
                                       of       Cost       of       Cost
                                    Operating  Per ASM  Operating  Per ASM
                                     Revenues  (cents)   Revenues  (cents)
                                                       
 Salaries and related costs            27.2%     5.2     26.1%      4.6
 Aircraft fuel                         15.2%     2.9     14.8%      2.6
 Aircraft maintenance and materials     8.3%     1.6     10.7%      1.9
 Aircraft rentals                      14.9%     2.9     14.5%      2.6
 Traffic commissions and related fees   2.7%     0.5      2.8%      0.4
 Facility rents and landing fees        5.1%     1.0      5.8%      1.0
 Depreciation and amortization          2.6%     0.5      2.6%      0.5
 Other                                  9.7%     1.9     10.0%      1.8
 Total                                 85.7%    16.5     87.3%     15.4


            Total  operating  expenses, excluding  the  reversal  of  the
aircraft  early retirement charge, increased 31.1% to $164.3 million  for
the  quarter  ended  June  30, 2002 compared to $125.3  million  for  the
quarter  ended  June  30, 2001 primarily due to  the  19.1%  increase  in
revenue  departures.   As explained above, ASMs increased  40.0%  to  1.1
billion  in  the second quarter of 2002 from 761 million  in  the  second
quarter  of  2001.  As a result, cost per ASM (excluding the reversal  of
the  aircraft early retirement charge) decreased 6.7% on a year-over-year
basis  to  15.4 cents during the second quarter of 2002.  Costs  per  ASM
changes  that are not primarily attributable to the changes  in  capacity
are as follows:

          The cost per ASM of aircraft fuel decreased to 2.6 cents in the
second  quarter  of 2002 compared to 2.9 cents in the second  quarter  of
2001.   The  higher  fuel consumption per hour of regional  jet  aircraft
versus  turboprop  aircraft resulted in a 10.5% increase  in  the  system
average burn rate (gallons used per block hour flown) which was more than
offset  by the effects of a 10.3% decrease in the average cost per gallon
of  fuel  from $1.06 in the second quarter of 2001 to $.95 in the  second
quarter of 2002 and the larger seat capacity of regional jet aircraft.

          The  cost per ASM of maintenance includes a $4.8 million charge
recorded in the second quarter of 2002 which may be claimed to be due  by
a  vendor  under a power-by-the-hour agreement for certain engine  repair
work.  (See "Outlook", below.)

          Although  the  cost per ASM of facility rents and landing  fees
remained  1.0  cent for the second quarter of 2002, in absolute  dollars,
facility rents and landing fees increased 46.0% from $7.4 million in  the
second  quarter of 2001 to $10.9 million in the second quarter  of  2002.
This  increase  is  a  result of a 19.1% increase in  number  of  revenue
departures, the heavier landing weight of the regional jets,  and  higher
rents  and  landing  fees imposed by airports to  recover  costs  in  the
aftermath of the events of September 11.

          The  cost per ASM of other operating expenses decreased to  1.8
cents  in the second quarter of 2002 from 1.9 cents in the second quarter
of  2001.  In absolute dollars, other operating expenses increased  33.2%
from $14.2 million in the second quarter of 2001 to $18.9 million in  the
second  quarter  of  2002.   The increased costs  result  primarily  from
additional property taxes, aircraft insurance associated with the  events
of  September  11,  and  increases in the costs  associated  with  ground
handling.

          During  the  second  quarter  the  Company  revised  the  early
retirement dates for the J-41 fleet as a result of Fairchild's insolvency
proceedings  and  Bombardier's delivery schedule of  aircraft  under  the
agreement  the  Company  executed with Bombardier  to  purchase  CRJs  in
replacement of the undelivered 328JETs.  The requirement to operate the J-
41s  in service longer resulted in a $4.8 million reduction of the  early
retirement charge previously recorded in the fourth quarter of  2001  for
the  first  nine J-41s scheduled to be retired.  See note 7 of  Notes  to
Condensed Consolidated Financial Statements.

Other Income (expense)

          In  the  second  quarter  of  2002, the  Company  recorded  the
following  items in other income: $0.9 million in government compensation
under  the  Air Transportation Safety and System Stabilization Act;  $1.1
million  to  write-off  capitalized  interest  costs  related  to  328JET
aircraft  that  were  to be delivered; and $0.6 million  to  write-off  a
deferred  credit  from  a settlement payment  made by  Fairchild  Dornier
related to a J-41 turboprop retirement.

          The  Company's effective tax rate for federal and state  income
taxes remained the same at 40.5% for second quarter of 2002 and 2001.


Six Months Operating Statistics
(excluding aircraft early retirement charge)


                                                                   Increase
Six months ended June 30,                      2001       2002    (Decrease)
                                                          
Revenue passengers carried                  2,222,431   3,235,126    45.6%
Revenue passenger miles ("RPMs") (000's)      816,481   1,321,391    61.8%
Available seat miles ("ASMs") (000's)       1,450,744   2,122,667    46.3%
Passenger load factor                           56.3%       62.3%  6.0 pts
Revenue per ASM (cents)                          19.1        16.8  (12.0)%
Cost per ASM (cents)(1)                          16.8        14.8    11.9%
Average passenger segment (miles)                 367         408    11.2%
Revenue departures (completed)                111,192     135,556    21.9%
Revenue block hours                           153,677     199,877    30.1%
Aircraft utilization (block hours)                7.8         9.0    15.4%
Average cost per gallon of fuel (cents)         106.9        89.3    16.5%
Aircraft in service (end of period)               113         128    13.3%
Revenue per departure                          $2,494      $2,628     5.4%


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


Comparison of six months ended June 30, 2002, to six months ended June
30, 2001.

Results of Operations

     General

           Net  income  for the first half of 2002 was $31.8 million,  or
$.69  per share on a diluted basis compared to $22.6 million or $.50  per
share on a diluted basis for the same period last year. Excluding special
items,  net income for the first half of 2002 was $28.7 million  or  $.62
per  share.   The principal reason for the increase in net income was the
21.9% increase in revenue departures.  Total operating revenues increased
29.1%  to  $361.2  million for the six months ended June  30,  2002  from
$279.7 million for the six months ended June 30, 2001.

     Operating Revenues

          Passenger  revenues increased 28.7% to $356.3 million  for  the
six  months  ended June 30, 2002 from $276.9 million for the  six  months
ended  June 30, 2001.  The increase was primarily due to a 21.9% increase
in  revenue  departures, and a 5.4% increase in revenue per departure  to
$2,628 in the second quarter of 2002 from $2,494 in the second 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  11 32-seat  Fairchild  Dornier  328JET
("328JET") aircraft, partially offset by the removal from service  of  11
British  Aerospace  J-32  Turboprop ("J-32")  aircraft  and  two  British
Aerospace  J-41 Turboprop ("J-41") aircraft along with the  impact  of  a
14.6%  increase in the average aircraft stage length and a 15.4% increase
in aircraft utilization which resulted in the 46.3% increase in available
seat  miles ("ASMs") to 2.1 billion in the first six months of 2002  from
1.5 billion in the first six months of 2001.

     Operating Expenses

           A summary of operating expenses, excluding the reversal of the
aircraft  early retirement charge, as a percentage of operating  revenues
and  cost per ASM for the six months ended June 30, 2001 and 2002  is  as
follows:


                                            Six Months ended June 30,
                                            2001                2002
                                     Percent             Percent
                                       of        Cost      of       Cost
                                    Operating  Per ASM  Operating Per ASM
                                     Revenue   (cents)   Revenue  (cents)
                                                       
Salaries and related costs            27.5%      5.3      26.3%     4.5
Aircraft fuel                         15.2%      2.9      14.3%     2.4
Aircraft maintenance and materials     8.4%      1.6       9.4%     1.6
Aircraft rentals                      15.0%      2.9      15.0%     2.5
Traffic commissions and related        2.8%      0.6       2.8%     0.5
Facility rents and landing fees        5.3%      1.0       6.0%     1.0
Depreciation and amortization          2.6%      0.5       2.6%     0.5
Other                                 10.2%      2.0      10.4%     1.8
Total                                 87.0%     16.8      86.8%    14.8


           Total  operating  expenses,  excluding  the  reversal  of   the
aircraft  early retirement charge, increased 28.9% to $313.6 million  for
the six months ended June 30, 2002 compared to $243.3 million for the six
months ended June 30, 2001 primarily due to the 21.9% increase in revenue
departures.  As explained above, ASMs increased 46.3% to 2.1  billion  in
the  six  months ending June 30, 2002 from 1.5 billion in the six  months
ending  June 30, 2001.  As a result, cost per ASM (excluding the reversal
of  the aircraft early retirement charge) decreased 11.9% on a year-over-
year basis to 14.8 cents during the six months ended June 30, 2002.  Cost
per  ASM  changes that are not primarily attributable to the  changes  in
capacity are as follows:

          Salaries and related costs per ASM decreased 15.1% to 4.5 cents
in  the  first half of 2002 compared to 5.3 cents for the first  half  of
2001.   The  Company suspended its employee bonus plans during the  first
quarter  of  2002  due  to  the  events of  September  11.   The  Company
reinstated its bonus plans effective April 1, 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 2.4 cents in the
first half of 2002 compared to 2.9 cents in the first half of 2001.   The
higher  fuel  consumption  per  hour  of  regional  jet  aircraft  versus
turboprop  aircraft  resulted in a 11.5% increase in the  system  average
burn  rate (gallons used per block hour flown) which was more than offset
by the effects of a 16.8% decrease in the average cost per gallon of fuel
from  $1.07 in the first half of 2001 to $.89 in the first half  of  2002
and the larger seat capacity of regional jet aircraft.

          Although  the  cost per ASM of facility rents and landing  fees
remained  1.0  cent  for the second half of 2002,  in  absolute  dollars,
facility rents and landing fees increased 44.6% from $14.9 million in the
first  half  of  2001 to $21.5 million in the first half of  2002.   This
increase is a result of a 21.9% increase in number of revenue departures,
the  heavier  landing weight of the regional jets, and higher  rents  and
landing fees imposed by airports to recover costs in the aftermath of the
events of September 11.

          The  cost per ASM of other operating expenses decreased to  1.8
cents in the first half of 2002 from 2.0 cents in the first half of 2001.
In  absolute dollars, other operating expenses increased 31.8% from $28.7
million  in the first half of 2001 to $37.7 million in the first half  of
2002.  The  increased  costs result primarily  from  additional  property
taxes,  aircraft insurance and security costs associated with the  events
of  September  11,  and  increases in the costs  associated  with  ground
handling.

     Other Income (expense)

          In  the  first half of 2002, the Company recorded the following
items in other income: $0.9 million in government compensation under  the
Air  Transportation Safety and System Stabilization Act; $1.1 million  to
write-off capitalized interest costs related to 328JET aircraft that were
to  be delivered; and $0.6 million to write-off a deferred credit from  a
settlement  payment  made by Fairchild Dornier  related  to  a  turboprop
retirement.

           The  Company's effective tax rate for federal and state income
taxes was 40.5% for the six months ended June 30, 2002, and 40.3% for the
six months ended June 30, 2001.

Outlook and Business Risks

          This  outlook section contains forward-looking statements which
are subject to the risks and uncertainties set forth above 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.

          In   July  2002,  Fairchild  Dornier  GmbH  ("Fairchild"),  the
manufacturer of the 32-seat 328JET, opened formal insolvency  proceedings
in  Germany.  Fairchild had been operating under the guidance of a  court
appointed  interim trustee since April 2002.  Fairchild has notified  the
Company  that  it has rejected the Company's purchase agreement  contract
covering the remaining 30 328JETs the Company had on firm order  for  its
United Express operation, the two 328JETs on firm order for the Company's
Private Shuttle operation, and options to acquire 81 additional aircraft.
The  Company has entered into agreements with Bombardier for the purchase
of  25  additional  50-seat  CRJs to replace the  two  delivered  and  30
undelivered 32-seat 328JETs for its United Express operation. The Company
now  has  firm  orders for 56 additional CRJs as of August 1,  2002,  and
continues to hold options for an additional 80 CRJs. Since resumption  of
deliveries,  Bombardier has generally been one month behind the  original
delivery  schedule for deliveries scheduled for the second half of  2002.
Bombardier has not yet advised whether and to what extent this delay  may
continue during 2003.  As of August 1, 2002, the Company is scheduled  to
take delivery of 9 CRJs for the remainder of 2002, 35 CRJs in 2003 and 12
CRJs in 2004.

          On  June 4, 2002, the Company and United agreed to an amendment
to  the  Company's United Express Agreement authorizing  the  Company  to
operate  an  additional 25 CRJs in lieu of 32 328JETs that were  to  have
been delivered by Fairchild, with the additional aircraft to be placed in
service no later than April 30, 2004.  The Company also re-confirmed  its
commitment  to  remove its remaining turboprop aircraft from  service  no
later  than  April 30, 2004 without the benefit of manufacturer  support.
As a result, the Company will be required to pay over the remaining lease
term,  any  shortfall between its lease obligations  for  those  aircraft
subsequent  to  its  retirement date, and the  amounts  received  in  the
sublease  or  sale of the aircraft.  Previously, the Company  anticipated
that  it would record this cost for accounting purposes but that the cash
cost  would  be  paid by Fairchild Dornier.  Finally, the Company  agreed
with  United that, not later than December 31, 2002, two 328JET  aircraft
placed in United Express service during 2002 would be removed from United
Express  operations.  These aircraft will be utilized  in  the  Company's
Private Shuttle operation.

          The  undelivered 328JET aircraft were to replace the  Company's
fleet of 29-seat J-41 turboprop aircraft.  The Company is still committed
to  its  plan  to  early retire the remaining 30 J-41s  from  its  fleet,
however  the retirement schedule for certain of these aircraft  has  been
revised  and is now scheduled to be completed in April 2004.  The Company
has  long-term lease commitments for 25 of these aircraft, and  estimates
that  the early retirement will result in a $40 million after tax  charge
to earnings.  The Company has already expensed $11.2 million after tax of
this  charge and anticipates expensing the remaining amounts in the third
and  fourth quarters of 2002, and the first quarter of 2004. See  note  3
and note 7 of Notes to Condensed Consolidated Financial Statements.

          The  Company  plans  to  remarket actively  the  J-41s  through
leasing, subleasing or outright sale of the aircraft.  Outright sale of a
leased aircraft may require the Company to make payments to the lessor to
cover  shortfalls between sale prices and lease stipulated  loss  values.
The  current  retirement  schedule reflects  when  replacement  CRJs  are
expected  to  be  available  for delivery.   The  Company  may  elect  to
accelerate the out of service dates of some or all of the J-41s if viable
remarketing opportunities present themselves.

          The Company estimates that at the future scheduled removal date
from  service, four of the five owned J-41s would each have a fair market
value  that  is  less  than their net book value, using  previous  useful
lives.   See  note  3  of  Notes  to  Condensed  Consolidated   Financial
Statements.

          At  the  time  of the opening of formal insolvency proceedings,
Fairchild  had significant current and future obligations to the  Company
in   connection  with  the  order  of  328JET  aircraft.   These  include
obligations: to deliver 30 328JETs the Company had on firm order for  its
United  Express  operation, two 328JETs on firm  order  for  the  Private
Shuttle   operation,  and  81  additional  option  328JETs  with  certain
financing support; to pay the Company the difference between the sublease
payments,  if  any, received from remarketing 26 British  Aerospace  J-41
Turboprop  ("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.  The Company believes it  has
a  security  interest  in  Fairchild's equity interest  in  32  delivered
328JETs.   Its right to proceed against this collateral will  apply  upon
termination  of the applicable lease unless other arrangements  are  made
with  the  other  interested parties.  Included in the Company's  balance
sheet  as  of  June  30,  2002 is approximately  $1.3  million  due  from
Fairchild, resulting from payments made or owed by the Company  to  third
parties  for certain training and other matters that were to be  paid  by
Fairchild.   The  Company believes it has the right to  offset  this  and
other  obligations  from  Fairchild  against  amounts  the  Company  owes
Fairchild,  to  the extent permitted by law.  The Company will  file  its
claim  in the insolvency proceeding in August 2002.  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 fleet of 33 328JETs will
increase  in  the  near  and  future terms  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.  Additionally, as a result  of
Fairchild's  rejection of the purchase contract,  the  Company  will  not
receive  cash  payments for the difference in the sublease  payments,  if
any, received from the remarketing of the 26 J-41 aircraft leased by  the
Company on those aircraft and the amount due under the Company's aircraft
leases.

           Under the Company's United Express agreement, United pays  the
Company  an  agreed amount per departure, and under the  Company's  Delta
Connection agreement, Delta pays the Company an agreed amount  per  block
hour   flown,  both  regardless  of  passenger  revenue,  and  both  with
additional  incentive  payments based on operational  performance.   Both
agreements  provide that the rates will be adjusted annually  to  reflect
changes  in  costs.  During any period when the Company and a  code-share
partner  have  not  agreed  to rates for the year,  the  Company  records
revenue applying conservative rate assumptions.  In the first quarter  of
2002,  the Company and United established rates to be in effect  for  the
Company's  United  Express flights throughout 2002 and the  Company  used
those  agreed upon rates to record revenue for 2002.  During  the  second
quarter  of  2002, the Company and Delta agreed to rates to be  effective
for  all  of  2002.  As a result of recording estimated revenues  in  the
first  quarter 2002 prior to the establishment of final rates with Delta,
the  Company  recorded additional revenue of $3.4 million in  the  second
quarter as a result of changes to initial estimates.

          The  Company  continues  to work closely  with  its  two  major
partners,  United Airlines and Delta Air Lines, to provide value  in  the
current  difficult airline environment.  At Delta's request, the  Company
anticipates moving its 328JET flights operating from New York's LaGuardia
airport  to  Cincinnati, Ohio effective November 1, 2002.  These  network
changes  will  allow Delta to more closely match aircraft  capacity  with
route  demand.   For  United,  the Company continues  to  add  CRJs  into
Chicago's  O'Hare airport allowing United to offer all jet  service  from
Chicago O'Hare as of August 2002.  In addition, FAA slot restrictions  at
Chicago's  O'Hare  airport  were eliminated effective  July  2002,  which
eliminates a barrier to the Company's providing additional service there.

          In  2000,  the  Company executed a seven-year  engine  services
agreement with GE Engine Services, Inc. ("GE") covering the scheduled and
unscheduled  repair of ACA's CRJ jet engines, operated  on  the  43  CRJs
already  delivered  or  on  order at that time  for  the  United  Express
operation.   This  agreement  was  amended  in  July  2000  to  cover  23
additional  CRJ  aircraft,  bringing the total  number  of  CRJ  aircraft
covered under the agreement to 66.  Under the terms of the agreement, the
Company pays a set dollar amount per engine hour flown on a monthly basis
to  GE  and  GE  assumes the responsibility to repair  the  engines  when
required  at  no  additional expense to the Company, subject  to  certain
exclusions.   The  Company's future maintenance expense  on  CRJ  engines
covered  under  the  agreement will escalate based  on  contractual  rate
increases, intended to match the timing of actual maintenance events that
are due pursuant to the terms.  The Company expenses aircraft maintenance
based upon the amount paid to GE under the agreement, as engine hours are
flown.   To date, the time between scheduled repair work has been  longer
and  therefore the costs of maintaining these engines has been lower than
anticipated at the time the original contract and rates were agreed.  The
Company has been in negotiations with GE to reduce the base rate  in  the
agreement to reflect the actual operating performance of the engines,  to
add  the  remaining ordered aircraft to the agreement, and to extend  the
term.   The Company has disputed the appropriateness of certain  contract
rate  adjustments  and in the fourth quarter of 2001  sought  other  rate
concessions  from  GE  in  the  context of negotiating  with  GE  for  an
adjustment  in  rates  and for an extension of the contract  to  cover  a
longer term and to cover the remaining CRJ aircraft on order.  Consistent
with  its  understanding at the time, the Company reduced the  amount  it
paid  GE  under the agreement and correspondingly reduced the amounts  it
expensed  for engine maintenance.  In July 2002, the Company  received  a
revised  maintenance agreement proposal from GE which it did not find  to
be  acceptable.   Accordingly, the Company does not presently  anticipate
that  it will add engines beyond the 66 covered aircraft or that it  will
extend  the  term  of  the agreement with GE, and  anticipates  that  the
adjustments described above will continue to be disputed.  In  connection
with  this determination, the Company recorded an additional $4.8 million
to maintenance expense in the second quarter 2002, of which approximately
$3.5  million represents amounts that GE may now seek to collect for past
rate  concessions under the agreement.  In addition, the Company believes
that, if it so elects, it has the right to remove any or all engines from
this agreement at any time.  GE recently has informed the Company that it
does  not  agree with the Company's interpretation of the agreement,  and
the Company presently intends to file for arbitration under the terms  of
the  contract to resolve the question of whether the Company  may  remove
all engines from the contract.

          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
Airlines  bears such risk for the Company's United Express program.    As
such,  the Company expects that its results of operations will no  longer
be directly affected by fuel price volatility.

Liquidity and Capital Resources

          As of June 30, 2002, the Company had cash, cash equivalents and
short-term  investments of $199.5 million and working capital  of  $168.4
million  compared to $181 million and $138.7 million respectively  as  of
December  31, 2001.  During the first six months of 2002, cash  and  cash
equivalents decreased by $154.3 million, reflecting net cash provided  by
operating  activities  of  $37.4 million,  net  cash  used  in  investing
activities  of  $195.6  million  and  net  cash  provided  by   financing
activities  of  $3.9  million.   The  net  cash  provided  by   operating
activities is primarily the result of net income for the period of  $31.8
million, non-cash depreciation and amortization expenses of $9.9 million,
and  a  $21.0 million increase in accrued liabilities, offset by a  $25.0
million   increase  in  prepaid  expenses.   The  increase   in   accrued
liabilities  is the result of increases in various accruals, including  a
$4.8  million  expense recorded in the second quarter of  2002  to  fully
accrue  for disputed amounts which may be claimed to be due by  a  vendor
under  a  power-by-the-hour agreement for certain engine repair  work,  a
$4.2  million  increase in accruals for fuel costs  and  a  $7.1  million
increase  in accrued payroll costs.  The increase in prepaid expenses  is
primarily the result of the Company making its semi-annual aircraft  rent
payments  in  January  2002.  The net cash used in  investing  activities
consisted  primarily  of  purchases of property  and  equipment  and  net
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 provides the Company
with a line of credit for up to $25.0 million.  The line of credit, which
will  expire on October 15, 2003, carries an interest rate of LIBOR  plus
..875%  to 1.375% depending on the Company's fixed charges coverage ratio.
The  Company  has  pledged  $15.4 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 June 30,  2002  the  amount  of
available  credit under the line was $25.0 million including the  pledged
amount  of  $15.4 million.  As of June 30, 2002 there were no outstanding
borrowings on the $25.0 million line of credit.

     Other Commitments

          The Company's Board of Directors has approved the repurchase of
up  to  $40  million of the Company's outstanding common  stock  in  open
market  or  private transactions.  As of August 1, 2002 the  Company  has
repurchased  2,171,837 shares of its common stock and  has  approximately
$21.0 million remaining of the $40 million authorized for repurchase.

          The   Company's  contract  with  the  Association   of   Flight
Attendants ("AFA"), which was ratified in October 1998, becomes amendable
in  October 2002.  The Company expects to begin discussions with the  AFA
in  the  near  term.   The  Company's contract  with  Aircraft  Mechanics
Fraternal  Association ("AMFA"), which was ratified in June 1998,  became
amendable in June 2002.  The Company has entered into initial discussions
with AMFA regarding a new agreement.

     Aircraft

          As  of August 1, 2002, the Company was operating a fleet of 128
aircraft  comprised  of  65  50-seat Bombardier  Canadair  Regional  Jets
("CRJs"), 33 32-seat Fairchild Dornier 328JETs ("328JETs") and 30 British
Aerospace  J-41s ("J-41s"), and had firm orders for 56 Canadair  Regional
Jets  ("CRJs"),  and  options for 80 additional  CRJs.   The  Company  is
obligated  to  purchase  and  finance  (including  the  possible  use  of
leveraged leases) the 56 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.

     Capital Equipment and Debt Service

          Capital  expenditures for the first six  months  of  2002  were
$20.3  million,  compared to $16.2 million for the same period  in  2001.
Capital  expenditures for 2002 consisted primarily  of  the  purchase  of
$16.5  million  in  rotable spare parts for the  regional  jet  aircraft,
$872,000 in computers and telecom equipment and $802,000 for improvements
to  aircraft.   Other  capital expenditures included  facility  leasehold
improvements, ground equipment, and office equipment.

          For  the  remainder  of 2002, the Company anticipates  spending
approximately  $12.4  million for rotable  spare  parts  related  to  the
regional  jets,  ground  service  equipment,  facilities,  computers  and
software.

          Debt  service including capital leases for the six months ended
June  30,  2002  was $2.3 million compared to $2.4 million  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 January 1, 2002.  The  effect
of  adopting  these  statements has not had  a  material  impact  on  the
Company's  financial position or results of operations for the first  six
months  of  2002.  In  the six months ended June 30,  2001,  the  Company
amortized  approximately $88,000 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".   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
effect  of adopting this statement has not had a material impact  on  the
Company's  financial position or results of operations for the first  six
months  of 2002.  See note 7 of Notes to Condensed Consolidated Financial
Statements.

          In  July 2002, the Financial Accounting Standards Board  issued
FASB  Statement  No. 146 "Accounting for Costs Associated  with  Exit  or
Disposal  Activities",  which addresses costs  associated  with  an  exit
activity or with disposal of long-lived assets.    Under statement 146, a
Company  will record a liability for a cost associated with  an  exit  or
disposal activity when that liability is incurred, and can be measured at
fair value.    Commitment to an exit plan or a plan of disposal no longer
meets  the  requirement  for  recognizing a  liability  and  the  related
expense.   The new requirements are effective prospectively for  exit  or
disposal  activities  initiated after December  31,  2002.   The  Company
anticipates adopting FASB 146 on January 1, 2003.  Adoption of this  FASB
will  affect  the  timing of recognition of expense for aircraft  retired
subsequent to the date the FASB is adopted and not previously included in
a  retirement plan, shifting the recognition of these costs to the period
incurred.   The Company anticipates recording approximately $9.6  million
in  expense during 2004 as the remaining five leased British Aerospace J-
41  turboprop aircraft are removed from service.  These costs would  have
been  recognized  as  an aircraft early retirement charge  in  the  first
quarter of 2003 prior to the adoption of FASB 146.

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 June 30, 2002, the Company  had  no  open
hedge transactions.








                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
                   FISCAL QUARTER ENDED JUNE 30, 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 could be substantial.  Based on preliminary
information and initial review by the Company, the Company believes  that
these  proceedings 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.

            The annual meeting of stockholders of the Company was held in
Herndon,  Virginia on May 29, 2002.  Of the 45,037,948 shares  of  common
stock  outstanding  and entitled to vote on the record  date,  41,337,776
were present by proxy.  Those shares were voted on the matters before the
meeting as follows:


1.     Election of Directors              For         Withheld
                                                
        Kerry B. Skeen                 41,227,557     110,219
        Thomas J. Moore                41,226,243     111,533
        C. Edward Acker                40,761,548     576,228
        Robert E. Buchanan             41,227,757     110,019
        Susan MacGregor Coughlin       41,228,601     109,175
        Daniel L. McGinnis             41,228,957     108,819
        James C. Miller III            41,227,548     110,228
        John M. Sullivan               41,227,712     111,064






2.   To ratify  appointment  of  KPMG LLP as  the  Company's  independent
        auditors for the current year.


          For                   Against                  Abstain
                                                    
      39,943,145               1,393,226                  1,405







     ITEM 5.  Other Information.

          Not applicable.


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

          (a)  Exhibits

          3.   Exhibits

Exhibit
Number                Description of Exhibit

10.6(a) (notes 5 & 18)   Amendment dated June 4, 2002 to United Express
                         Agreement, dated as of November 22, 2000, among
                         United Airlines, Inc., Atlantic Coast Airlines and
                         the Company. (Confidential treatment has been
                         requested for portions of this document).


          (b)  Reports on Form 8-K

               Form 8-K filed on June 4, 2002 to announce that the
               Company would be adding 25 Canadair Regional Jet aircraft
               to its United Express fleet.

               Form 8-K filed on June 10, 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.



August 13, 2002                    By:  /S/ Richard J. Surratt
                                   Richard J. Surratt
                                   Executive Vice President, Treasurer,
                                   and Chief Financial Officer