Exhibit 99


For Immediate Release                   Contact: Rick DeLisi
January 29, 2003          Director, Corporate Communications
Page 1 of 6                                   (703) 650-6550

       Atlantic Coast Airlines Holdings, Inc. Reports
  Fourth Quarter and Year-End 2002 Financial and Operating
                           Results

Dulles,  VA,  (January 29, 2003) - Atlantic  Coast  Airlines
Holdings,  Inc. (Nasdaq/NM: ACAI), parent of Atlantic  Coast
Airlines (ACA), which operates flights as United Express and
Delta Connection in the Eastern and Midwestern United States
as well as Canada, today reported annual net income of $39.3
million  ($0.85  per  diluted share) compared  to  2001  net
income  of  $34.3  million ($0.76 per diluted  share).   The
company's  net income for 2002 includes pre-tax  charges  of
$24.3  million for its continuing turboprop early retirement
program, $2.6 million in bad debt expense attributed to  the
potential write-off of net amounts due from United  Airlines
as  a  result  of  its bankruptcy filing,  $1.8  million  in
credits from the reversal of accruals from prior periods for
estimated   expenses   under  the   company's   code   share
agreements,  and  $0.9  million in  government  compensation
received  pursuant  to  the  Air Transportation  Safety  and
System  Stabilization Act.   Net income for 2001 included  a
pre-tax   charge  of  $23.0  million  for  turboprop   early
retirement  and  $9.7  million in  government  compensation.
Excluding these charges and credits, the company would  have
reported  net  income of $53.9 million  ($1.17  per  diluted
share)  compared to $42.2 million ($0.93 per diluted  share)
for 2001.

For the fourth quarter 2002, the company reported a net loss
of  $1.0 million (two cents per diluted share) which equaled
the  net loss of $1.0 million (two cents per diluted  share)
in  2001.   The results for the fourth quarter 2002  include
$21.5   million  in  pre-tax  charges  for  the   continuing
turboprop early retirement program, $2.6 million in bad debt
expense attributed to the potential write-off of net amounts
due  from  United  Airlines as a result  of  its  bankruptcy
filing,  and  $1.8 million in credits from the  reversal  of
accruals from prior periods for estimated expenses under the
Company's  code  share agreements.    The  results  for  the
fourth  quarter of 2001 included a pre-tax charge  of  $23.0
million  for turboprop early retirement and $5.1 million  in
government   compensation.  Excluding  these   charges   and
credits, the company would have reported fourth quarter  net
income  of  $12.5  million  (28  cents  per  diluted  share)
compared  to $9.7 million (21 cents per diluted  share)  for
2001.  A reconciliation of results as reported in accordance
with  GAAP  to pro-forma results is included at the  end  of
this   press   release  in  the  table  entitled  "Pro-Forma
Financial Results".

The  company's fourth quarter 2002 results also reflect  the
items noted below:

- - The company continues to accrue expenses subject to a rate
dispute  with  a  vendor  related to  the  power-by-the-hour
maintenance  contract for certain of the company's  regional
jet engines.  In the fourth quarter, the company accrued  an
additional $1.3 million.

- - Increased legal costs and contingency planning expenses of
approximately  $0.4  million  as  a  result  of  the  United
Airlines and Fairchild Dornier bankruptcy filings.

- -   Training  and  post-implementation  support   costs   of
approximately $0.4 million for a new enterprise  maintenance
and finance software implemented during the fourth quarter.

During  the fourth quarter 2002, ACA generated approximately
1.1 billion available seat miles (ASMs), an increase of 11.9
percent over the same period last year.  The company carried
2,002,515 passengers, an increase of 44.2 percent  over  the
same period last year.  Load factor improved 10.3 points  to
68.0% for the fourth quarter compared to 57.7% in the fourth
quarter 2001.

The   company  continues  to  assess  the  effects  of   the
bankruptcy  filing  by  United  Airlines  and  its   related
companies.   Based  on the company's most recent  estimates,
the company believes that United owed ACA approximately $8.0
million  as  of the date of United's bankruptcy  filing  for
unpaid  pre-petition obligations relating to United  Express
services prior to the filing and that, if these pre-petition
amounts are not ultimately paid by United, ACA will have the
right  to  offset  amounts ACA owes United for  pre-petition
services totaling approximately $5.4 million.

In  January 2003, the company and Delta Air Lines agreed  on
rates to be paid for fiscal year 2003 under the terms of the
company's Delta Connection Agreement.

The  company also reported the following developments during
the fourth quarter:

- -   ACA's   Delta   Connection   operation   completed   the
repositioning   of  all  aircraft,  crew   and   maintenance
resources from New York LaGuardia (LGA) to Cincinnati (CVG).
As  part  of  the  transition,  a  total  of  17  new  Delta
Connection  destinations were added to the ACA route  system
from Cincinnati.

- -  ACA/United Express began new service from Chicago  O'Hare
International Airport (ORD) to five destinations:   Colorado
Springs  (COS), Detroit (DTW), St. Louis (STL),  South  Bend
(SBN)   and  Bloomington  (BMI).   New  service   was   also
introduced  from  Washington  Dulles  International  Airport
(IAD) to Toronto (YYZ).

Statements  in this press release and by company  executives
regarding projections and expectations of future operations,
earnings,   revenues  and  costs  represent  forward-looking
statements  and  information that are based on  management's
current  expectations as of the date of this press  release.
In   this   context,  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.   A number of risks  and  uncertainties
exist  which could cause actual results to differ materially
from  these projected results.  Such factors include,  among
others:  United's decision to elect either to affirm all  of
the   terms   of  the  company's  existing  United   Express
Agreement,  or to reject the agreement in its entirety;  the
timing  of such decision; any efforts by United to negotiate
changes  as a condition to affirming the contract;  United's
ability  and  willingness to make  future  payments  to  the
company  under  the United Express Agreement; the  company's
ability  to collect pre-petition obligations from United  or
to   offset   pre-petition  obligations   due   to   United;
willingness  of  finance  parties  to  continue  to  finance
additional  aircraft  deliveries pending  United's  decision
whether to affirm or reject the United Express Agreement and
of   market   conditions  generally;  United's  ability   to
successfully reorganize in bankruptcy; changes in levels  of
service  agreed  to  by  the  company  with  its  code-share
partners due to market conditions; the ability and timing of
agreeing  upon  rates  with United;  the  ability  of  these
partners  to  manage  their operations and  cash  flow,  and
ability  and  willingness of these partners to  continue  to
deploy  the  company's aircraft and to utilize and  pay  for
scheduled  service  at agreed upon rates;  availability  and
cost   of product support for the company's 328JET aircraft;
whether  the  company is able to recover or realize  on  its
claims   against   Fairchild  Dornier  in   its   insolvency
proceedings   and   unexpected  costs   arising   from   the
insolvency  of  Fairchild  Dornier;  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
September 30, 2002.  These statements are made as of January
29, 2003 and ACA undertakes no obligation to update any such
forward-looking  information, whether as  a  result  of  new
information,   future   events,  changed   expectations   or
otherwise.

Atlantic    Coast   Airlines   has   a    fleet    of    139
aircraft-including    109    regional    jets-and     offers
approximately 850 daily departures, serving 84  destinations
in  the  U.S.  and Canada.  ACA employs over 5,100  aviation
professionals.


     ACAI Fourth Quarter and Year-End 2002 Financial and
                      Operating Results

           Condensed Consolidated Financial Results
           (in thousands, except per share amounts)
                            Fourth Quarter Ended
                                December 31,
                               2002        2001      Pct.
                                                   Change
                                           
Operating revenues:
 Passenger revenue         $ 200,581   $ 153,970    30.3%
 Other revenue                 3,750       2,120    76.9%
Total operating revenues     204,331     156,090    30.9%

Operating expenses:
 Salaries and related costs   57,089      47,276    20.8%
 Aircraft fuel                32,992      22,216    48.5%
 Aircraft maintenance
  and materials               18,616      12,739    46.1%
 Aircraft rentals             29,712      24,648    20.5%
 Traffic commissions and
  related fees                 5,127       3,551    44.4%
 Facility rents and
  landing fees                11,109       8,739    27.1%
 Depreciation and
  amortization                 6,088       4,097    48.6%
 Other                        24,822      17,847    39.1%
 Aircraft early
  retirement charge           21,526      23,026   (6.5%)
Total operating expenses     207,081     164,139    26.2%

Operating loss                (2,750)     (8,049) (65.8%)

Non-operating income             358         572    37.4%
Government compensation          -         5,078      nmf
Income before taxes           (2,392)     (2,399)  (0.3%)
Income tax benefit            (1,422)     (1,396)    1.9%

Net loss                   $    (970)  $  (1,003)  (3.3%)

Net loss per common
 and common equivalent
 shares:
        Basic              $   (0.02)  $   (0.02)
        Diluted            $   (0.02)  $   (0.02)

Weighted average number
 of common and common
 equivalent shares (000s):
        Basic                 45,195      43,999
        Diluted               45,195      43,999




                         Operating Statistics-Fourth Quarter
                                2002        2001        Pct.
                                                      Change
                                          
Revenue passenger
 miles (000's)                758,892     575,739      31.8%
Available seat
 miles (000's)              1,116,715     998,277      11.9%
Load Factor                     68.0%       57.7%  10.3 pts.
Passengers                  2,002,515   1,388,735      44.2%
Yield per RPM (cents)            26.4        26.7     (1.1%)
Passenger revenue per ASM
 (cents)                         18.0        15.4      16.9%
Operating cost per ASM
 (cents)                         18.5        16.4      12.8%
Operating cost per ASM
 excluding aircraft early
 retirement charge (cents)       16.6        14.1      17.7%
Operating cost per ASM
 excluding fuel and
 aircraft early retirement
 charge (cents)                  13.7        11.9      15.1%
Operating margin               (1.3%)      (5.2%)   3.9 pts.
Operating margin excluding
 aircraft early retirement
 charge                          9.2%        9.6%  (0.4 pts)
Average passenger trip
 length (miles)                   379         415     (8.7%)




                     Condensed Consolidated Financial Results
                     (in thousands, except per share amounts)
                               Twelve Months Ended
                                  December 31,
                               2002        2001      Pct.
                                                   Change
                                         
Operating revenues:
 Passenger revenue         $ 749,103   $ 577,604    29.7%
 Other revenue                11,420       5,812    96.5%
Total operating revenues     760,523     583,416    30.4%

Operating expenses:
 Salaries and related costs  203,341     164,446    23.7%
 Aircraft fuel               115,801      88,308    31.1%
 Aircraft maintenance
  and materials               72,233      48,478    49.0%
 Aircraft rentals            112,068      90,323    24.1%
 Traffic commissions and
  related fees                20,914      15,589    34.2%
 Facility rents and
  landing fees                43,805      32,025    36.8%
 Depreciation and
  amortization                21,155      15,353    37.8%
 Other                        84,242      61,674    36.6%
 Aircraft early retirement
  charge                      24,331      23,026     5.7%
Total operating expenses     697,890     539,222    29.4%

Operating income              62,633      44,194    41.7%

Non-operating income             848       2,931  (71.1%)
Government compensation          944       9,710      nmf
Income before taxes           64,425      56,835    13.4%
Income tax expense            25,139      22,513    11.7%

Net income                 $  39,286   $  34,322    14.5%

Net income per common
 and common equivalent
 shares:
        Basic              $    0.87   $    0.79
        Diluted                 0.85        0.76

Weighted average number
 of common and common
 equivalent shares (000s):
        Basic                 45,047      43,434
        Diluted               46,019      45,210




         Operating Statistics-Twelve Months Ended December 31,
                               2002        2001        Pct.
                                                      Change
                                          
Revenue passenger
 miles (000's)              2,833,155   1,895,152      49.5%
Available seat
 miles (000's)              4,345,860   3,292,798      32.0%
Load Factor                     65.2%       57.6%   7.6 pts.
Passengers                  7,160,480   4,937,208      45.0%
Yield per RPM (cents)            26.4        30.5    (13.4%)
Passenger revenue per ASM
 (cents)                         17.2        17.5     (1.7%)
Operating cost per ASM
 (cents)                         16.1        16.4     (1.8%)
Operating cost per ASM
 excluding aircraft early
 retirement charge (cents)       15.5        15.7     (1.3%)
Operating cost per ASM
 excluding fuel and
 aircraft early retirement
 charge (cents)                  12.8        13.0     (1.5%)
Operating margin                 8.2%        7.6%   0.6 pts.
Operating margin excluding
 aircraft early retirement
 charge                         11.4%       11.5%  (0.1 pts)
Average passenger trip
 length (miles)                   396         384       3.1%





                            Pro-Forma Financial Results
                      (in thousands, except per share amounts)


        Full-Year 2002            Income        Net      EPS
                                  Before      Income
                                    Tax
                                             
Income as reported in
 accordance with GAAP            $ 64,425  $ 39,286   $  0.85
J-41 retirement charge
 adjustment                        24,331    14,696      0.32
Other (Bad debt expense due to      2,584     1,561      0.03
 United bankruptcy)
Other (Reversal of prior period    (1,772)   (1,070)   (0.02)
 accruals)
Government compensation              (944)     (570)   (0.01)

Pro-forma results                $ 88,624  $ 53,903   $  1.17


        Full-Year 2001            Income        Net      EPS
                                  Before      Income
                                    Tax
Income as reported in
 accordance with GAAP            $ 56,835  $ 34,322   $  0.76
J-41 retirement charge
 adjustment                        23,026    13,700      0.30
Other (Bad debt expense due to
 United bankruptcy)                     -         -         -
Other (Reversal of prior period
 accruals)                              -         -         -
Government compensation            (9,710)   (5,826)   (0.13)

Pro-forma results                $ 70,151  $ 42,196   $  0.93


      Fourth Quarter 2002         Income        Net      EPS
                                  (Loss)      Income
                                  Before      (Loss)
                                    Tax
Loss as reported in accordance
 with GAAP                       $ (2,392) $   (970)  $(0.02)
J-41 retirement charge
 adjustment                        21,526    13,002      0.29
Other (Bad debt expense due to
 United bankruptcy)                 2,584     1,561      0.03
Other (Reversal of prior period
 accruals)                         (1,772)   (1,070)   (0.02)
Government compensation                 -         -        -

Pro-forma results                $ 19,946  $ 12,523   $  0.28


      Fourth Quarter 2001         Income        Net      EPS
                                  (Loss)      Income
                                  Before      (Loss)
                                    Tax
Loss as reported in accordance
 with GAAP                       $ (2,399) $ (1,003)  $(0.02)
J-41 retirement charge
 adjustment                        23,026    13,700      0.30
Other (Bad debt expense due to
 United bankruptcy)                     -         -        -
Other (Reversal of prior period
 accruals)                              -         -        -
Government compensation            (5,078)   (3,046)   (0.07)

Pro-forma results                $ 15,549  $  9,651   $  0.21