SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549

                               FORM 10-Q

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

For the quarterly period ended March 31, 2003

Commission file number 0-21976

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

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

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

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

Indicate  by  check  mark whether the registrant  (1)  has  filed  all
reports  required to be filed by Section 13 or 15(d) of the Securities
Act of 1934 during the preceding 12 months (or for such shorter period
that  the registrant was required to file such reports), and  (2)  has
been subject to such filing requirements for the past 90 days.

                    Yes   X          No__

Indicate by check mark whether the registrant is an accelerated filer
(as defined in Exchange Act Rule 12b-2).

                    Yes   X          No__


As  of May 01, 2003, there were 45,234,908 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


(In thousands except for share and per share   December 31,  March 31, 2003
  data)                                               2002       (Unaudited)
                                                         
Assets
Current:
  Cash and cash equivalents                     $   29,261     $    4,662
  Short term investments                           213,360        185,158
  Accounts receivable, net                          13,870         12,820
  Expendable parts and fuel inventory, net          14,317         15,859
  Prepaid expenses and other current assets         38,610        103,776
  Deferred tax asset                                16,114         16,443
        Total current assets                       325,532        338,718
Property and equipment at cost, net of
  accumulated depreciation and amortization        195,413        195,884
Intangible assets, net of accumulated
  amortization                                       1,873          1,828
Debt issuance costs, net of accumulated
  amortization                                       3,117          3,051
Aircraft deposits                                   44,810         44,210
Other assets                                         4,393          4,974
        Total assets                            $  575,138     $  588,665

Liabilities and Stockholders' Equity
Current:
  Accounts payable                              $   22,475     $   25,874
  Current portion of long-term debt                  4,900          4,926
  Current portion of capital lease
    obligations                                      1,449          1,474
  Accrued liabilities                               84,377         86,297
  Accrued aircraft early retirement
    charge                                          14,700         14,700
        Total current liabilities                  127,901        133,271
Long-term debt, less current portion                53,540         53,092
Capital lease obligations, less current portion        751            373
Deferred tax liability                              22,384         24,682
Deferred credits, net                               61,903         66,206
Accrued aircraft early retirement charge,
  less current portion                              31,768         31,768
Other long-term liabilities                          1,523          1,712
        Total liabilities                          299,770        311,104
Stockholders' equity:
Common stock: $.02 par value per share;
  shares authorized 130,000,000; shares
  issued 50,255,184 and 50,305,878
  respectively; shares outstanding
  45,195,115 and 45,234,908 respectively             1,005          1,006
Additional paid-in capital                         151,103        151,422
Less: Common stock in treasury, at cost,
  5,060,069 and 5,070,970 shares respectively      (35,586)       (35,717)
Retained earnings                                  158,846        160,842
Accumulated other comprehensive income                   -              8
        Total stockholders' equity                 275,368        277,561
        Total liabilities and
          stockholders' equity                  $  575,138     $  588,665
 See accompanying notes to the condensed consolidated financial statements.


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


Three months ended March 31,
(In thousands, except for per share data)            2002           2003
                                                         
Operating revenues:
Passenger                                       $  170,691     $  198,603
Other                                                2,275          5,606
        Total operating revenues                   172,966        204,209
Operating expenses:
Salaries and related costs                          45,752         55,521
Aircraft fuel                                       23,835         39,851
Aircraft maintenance and materials                  13,871         22,261
Aircraft rentals                                    26,672         31,739
Traffic commissions and related fees                 5,061          6,435
Facility rents and landing fees                     10,625         12,027
Depreciation and amortization                        4,599          6,110
Other                                               18,853         26,414
        Total operating expenses                   149,268        200,358
Operating income                                    23,698          3,851
Other income (expense):
Interest income                                      1,554            953
Interest expense                                    (1,131)        (1,368)
Other, net                                             (55)           (53)
        Total other income (expense)                   368           (468)
Income before income tax provision                  24,066          3,383
Income tax provision                                 9,747          1,387
Net income                                        $ 14,319       $  1,996

Income per share:
 Basic:
   Net income                                        $0.32          $0.04
 Diluted:
   Net income                                        $0.31          $0.04

Weighted average shares outstanding:
      -Basic                                        44,677         45,225
      -Diluted                                      46,367         45,328
See accompanying notes to the condensed consolidated financial statements.



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


Three months ended March 31,
(In thousands)                                       2002           2003
                                                          
Cash flows from operating activities:
  Net income                                     $  14,319      $   1,996
  Adjustments to reconcile net income to net
    cash used in operating activities:
  Depreciation and amortization                      4,790          6,053
  Loss on disposal of assets                            44            353
  Amortization of deferred credits                  (1,145)        (1,421)
  Capitalized interest (net)                          (500)          (283)
  Other                                              1,367            304
  Changes in operating assets and liabilities:
    Accounts receivable                              3,943          2,176
    Expendable parts and fuel inventory               (939)        (1,697)
    Prepaid expenses and other current assets      (42,268)       (65,205)
    Accounts payable                                   258          7,430
    Accrued liabilities                             14,428          4,078
Net cash used in operating activities               (5,703)       (46,216)
Cash flows from investing activities:
  Purchases of property and equipment               (8,870)        (6,568)
  Proceeds from sales of assets                         28              -
  Purchases of short term investments             (197,055)      (102,275)
  Sales of short term investments                   40,320        130,485
  Refunds of aircraft deposits                       1,400          2,400
  Payments of aircraft deposits and other           (3,470)        (1,801)
Net cash (used in) provided by investing
  activities                                      (167,647)        22,241
Cash flows from financing activities:
  Payments of long-term debt                          (398)          (422)
  Payments of capital lease obligations               (333)          (353)
  Deferred financing costs and other                   (10)           (15)
  Purchase of treasury stock                             -           (131)
  Proceeds from exercise of stock options            5,784            297
Net cash provided by (used in) financing
  activities                                         5,043           (624)
Net decrease in cash and cash equivalents         (168,307)       (24,599)
Cash and cash equivalents, beginning of period     173,669         29,261
Cash and cash equivalents, end of period         $   5,362      $   4,662
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, LLC
("ACJet"),  (collectively,  the "Company"), pursuant  to  the  rules  and
regulations  of the Securities and Exchange Commission.   ACJet  and  its
predecessor have not had any operating 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  three
month  period presented are not necessarily indicative of the results  to
be  expected for the full year ending December 31, 2003.  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, 2002.

2.   STOCKHOLDERS' EQUITY

The Company applies the provisions of SFAS No. 123, "Accounting for Stock-
Based  Compensation",  to account for its stock  options.  SFAS  No.  123
allows  companies to continue to apply the provisions of APB Opinion  No.
25,   "Accounting   for   Stock  Issued  to   Employees",   and   related
interpretations and provide pro forma net income and pro  forma  earnings
per  share disclosures for employee stock options granted as if the fair-
value-based method defined in SFAS No. 123 had been applied.  The Company
has elected to apply the provisions of APB Opinion No. 25 and provide the
pro  forma  disclosures of SFAS No. 123.  The Company accounts  for  non-
employee stock option awards in accordance with SFAS No. 123.

As  a result of applying APB Opinion No. 25, and related interpretations,
no  stock-based employee compensation cost is reflected in net income, as
all  options  granted  to employees had an exercise  price  equal  to  or
greater than the market value of the underlying common stock on the  date
of  grant.  The following table illustrates the effect on net income  and
earnings  per share if the Company had applied the fair value recognition
provisions  of  SFAS  No.  123 to stock-based employee  compensation  (in
thousands, except per share amounts).



                                                      March 31,
                                                 2003           2002
                                                      
Net income, as reported                      $  1,996       $ 14,319

Less total stock-based employee
  compensation expense determined
  under fair value based method for
  all awards, net of related tax effects         (990)        (1,629)

Pro forma net income                         $  1,006       $ 12,690

Earnings per share:
  Basic - as reported                        $    .04       $    .32
  Basic - pro forma                          $    .02       $    .28
  Diluted - as reported                      $    .04       $    .31
  Diluted - pro forma                        $    .02       $    .27


3.  COMMITMENTS AND CONTINGENCIES

On  September  28, 2001, the Company entered into an asset-based  lending
agreement  with Wachovia Bank, N.A. that initially provided  the  Company
with  a  line  of  credit for up to $25.0 million.  As a  result  of  the
Chapter 11 bankruptcy filing by United Airlines, under the terms  of  the
line  of  credit, it was necessary for the Company to request a  covenant
waiver.   Following this request,  the Company agreed to reduce the  size
of  the  lending agreement to $17.5 million and revise certain covenants.
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 $13.8 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 60% of the  book
value of certain rotable spare parts.  As of March 31, 2003, the value of
the  collateral  supporting the line was sufficient  for  the  amount  of
available credit under the line to be $17.5 million.  There have been  no
borrowings on the line of credit.  The amount available for borrowing  at
March  31, 2003 was $3.7 million after deducting $13.8 million which  has
been pledged as collateral for letters of credit.  The Company intends to
renew  its  current line of credit upon expiration.   If it is unable  to
renew,  the Company believes it has adequate liquidity to pledge cash  as
collateral for existing letters of credit.

As  of  March  31,  2003, the Company had firm orders for  42  Bombardier
CRJ200s  ("CRJs") in addition to the 79 previously delivered, and options
for  80  additional CRJs.  The 42 firm ordered aircraft include  25  CRJs
that were ordered in July 2002 after Fairchild Dornier GmbH ("Fairchild")
opened  formal  insolvency  proceedings  in  Germany  and  rejected   the
Company's  purchase  agreement covering 328JETs.   Due  to  a  number  of
factors, including the United bankruptcy, the effect on the operations of
the airline industry of the war with Iraq, and the state of the financing
markets,  the  Company  is  considering  the  delay  of  future  aircraft
deliveries  and  is  engaged  in discussions  with  Bombardier  regarding
financing  and  aircraft delivery schedules.  The Company and  Bombardier
have entered into an interim extension agreement to delay the delivery of
aircraft  originally scheduled for delivery in March and April 2003.  The
interim  agreement currently expires in mid-May although the Company  may
seek  further  extensions.   If  an  agreement  cannot  be  reached  with
Bombardier, any unilateral delay in deliveries by the Company may  result
in Bombardier asserting a claim for damages.

The  Company's  agreement with Bombardier provides  for  30  CRJs  to  be
delivered  during the remainder of 2003 and an additional 12 CRJs  to  be
delivered  by  April 30, 2004.  The Company has not been able  to  access
traditional  sources of equity funding, which provides approximately  20%
of  the  aircraft  acquisition cost, for any further deliveries  and  had
obtained  contingent debt commitments for only four undelivered aircraft.
The   availability  of  funding,  particularly  equity  funding,  remains
uncertain.    The  Company  has  a  contingent  commitment  from   Export
Development Canada ("EDC") for debt financing of four aircraft originally
scheduled  for  delivery in March and April 2003.  As  a  result  of  the
bankruptcy  of  United, EDC's debt funding obligation is contingent  upon
the  Company  obtaining a waiver from EDC.  For the  period  between  the
United  bankruptcy filing and the date of this filing,  the  Company  has
been successful in obtaining such waivers from EDC, although there can be
no assurances that it will be able to obtain a waiver in the future.  The
Company  may  be  forced to utilize its own funds to  meet  its  aircraft
financing  requirements  or  to seek alternative  sources  of  funding  a
portion of its aircraft deliveries.

In  July 2002, 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  subsequently notified the Company that  it  has  rejected  the
Company's  purchase  agreement  covering the  remaining  30  328JETs  the
Company  had on firm order for its United Express operation, two  328JETs
on firm order for the Company's Private Shuttle operation, and options to
acquire  81  additional aircraft.  At the time of the opening  of  formal
insolvency  proceedings,  Fairchild had significant  current  and  future
obligations  to  the  Company in connection with the Company's  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  J-41
Turboprop   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.  In August 2002, the  Company
filed  its  claim in the Fairchild insolvency proceeding.  The  Fairchild
insolvency trustee indicated that it is unlikely that any funds  will  be
available  for  claims by unsecured creditors.  During the first  quarter
2003,  the trustee indicated that he is finalizing plans to sell portions
of  Fairchild, including the production and support of 328JETs.  In April
2003,  Dornier Aviation of North America ("DANA"), which included certain
328  JET  spare  parts inventories and the production lines  for  certain
328JET  parts  was  sold to M-7 Aerospace.  The Company anticipates  that
long-term product support would be improved should the remainder  of  the
Fairchild  businesses be successfully transitioned to a  new  owner,  but
does  not  have  any  knowledge as to whether a  sale  of  the  remaining
Fairchild  businesses  can  in  fact be  completed  or  whether  aircraft
production will be resumed.  In addition, the Company does not anticipate
that  such sales will have an effect on its prior contractual commitments
or on its bankruptcy claim.

The  Company  believes it has a security interest in  Fairchild's  equity
interest  in  32  delivered 328JETs, under which the Company's  right  to
proceed  against  this  collateral will apply  upon  termination  of  the
applicable  leases  unless other arrangements are  made  with  the  other
interested  parties.  The Company's balance sheet as of  March  31,  2003
includes  a  receivable for $1.2 million with respect to deposits  placed
with Fairchild for undelivered aircraft. The Company holds a bond from an
independent insurance company that was delivered to secure this  deposit,
and  has  made  a  demand  for  payment  under  this  bond.   Fairchild's
insolvency  trustee has made a claim for the collateral posted  with  the
insurance company, and the insurance company has withheld payment of  the
bond.   The  matter is presently with the U.S. bankruptcy court  for  the
Western  District of Texas.  The Company's balance sheet as of March  31,
2003  also  includes  approximately  $1.0  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.  At
the  time of Fairchild's insolvency, the Company had outstanding invoices
due to Fairchild for various spare parts purchases.  The Company believes
it  has  the  right  to  offset these and other  obligations  claimed  by
Fairchild  against  amounts the Company owes  Fairchild,  to  the  extent
permitted  by  law.   Fairchild's wholly owned U.S.  subsidiary,  Dornier
Aviation North America, Inc.  ("DANA"), disputes this right and has filed
suit against the Company claiming amounts allegedly due for certain spare
parts,  late payment charges, and consignment inventory carrying charges.
DANA  contends  that  although its German parent  company  may  not  have
fulfilled  its  contractual obligations to the Company, DANA  sold  spare
parts  to the Company independent of its parent company's activities  and
that  there  is  no right of offset.  This lawsuit is now set  for  trial
beginning  July 28, 2003.  To the extent the Company does not prevail  in
its  claims, it may be required to take a charge for all or a portion  of
the $1.0 million due from Fairchild for third party expenses, or the $1.2
million in deposits secured by the bond.

On  December  9, 2002, UAL, Inc. and its subsidiaries, including  United,
filed  for  protection under Chapter 11 of the United  States  Bankruptcy
Code.  UAL continues operating and managing its business and affairs as a
debtor in possession.    In bankruptcy, United has the right to assume or
reject  all  executory agreements including the Company's United  Express
Agreements  ("UA  Agreements").  No deadline has been set  by  United  to
assume  or  reject  the  Company's  UA Agreements.  United  has  obtained
bankruptcy  court  approval  to  retain  Bain  &  Company  as   strategic
consultant and negotiating agent for United in connection with the United
Express operations.  The Company will not be in a position to comment  on
the  status  of  this process while it is on-going.  If the  Company  and
United  were  to  reach  agreement on revising  the  UA  Agreements,  the
renegotiated  terms are likely to be less favorable to the  Company  with
regard  to operating margins and in other respects, which would adversely
affect  the  Company's  earnings and/or growth  prospects.   The  Company
cannot predict the outcome of United's decision process.
The  Company  devotes  a  substantial portion  of  its  business  to  its
operations with United, and obtains substantial services from  United  in
operating   that   business.   The  Company's   future   operations   are
substantially dependent on United's successful emergence from  bankruptcy
and on the affirmation or renegotiation of the Company's UA Agreement  by
United  on  acceptable terms, or on the Company's ability to successfully
establish an alternative to the United business and services.   There  is
no assurance that United will successfully emerge from bankruptcy or that
the  Company will be able to reach agreement with United on revised terms
of  the  UA Agreements even if United emerges from bankruptcy.  In either
of  those  instances,  the Company would be faced with  the  prospect  of
having  to  quickly  find another code share partner or  to  develop  the
airline  related  infrastructure to fly as an independent  airline.   The
Company  continues  planning  for these  contingencies  and  will  pursue
actions  management  believes  appropriate  in  the  event  that   United
liquidates under Chapter 7 or in the event that satisfactory arrangements
for  future  United Express service cannot be agreed  with  United.   The
Company  anticipates that there would be an interruption in its  services
during  a  transition period, the length of which would be  dependent  on
several  factors  including how soon United  liquidates.   There  are  no
assurances  that  the  Company will be able to find  another  code  share
partner  or  be  able  to  compete as an  independent  airline,  and  any
prolonged  stoppage  of  flying  would materially  adversely  affect  the
Company's   results  of  operations  and  financial  position.   United's
bankruptcy  filing may affect the Company in other ways that  it  is  not
currently able to anticipate or plan for.

The  UA  Agreements  call  for the resetting of  fee-per-departure  rates
annually  based on the Company's and United's planned level of operations
for  the  upcoming  year.   The Company and  United  are  in  discussions
regarding the fee-per-departure rates to be utilized during 2003.  During
2002 and continuing into 2003, the average utilization of aircraft in the
United  Express  operation  declined, and  as  a  result,  the  2002  per
departure  rates  do not adequately reflect decreases  in  the  Company's
aircraft utilization.  The Company is seeking a rate adjustment for  2003
consistent with its interpretation of the UA Agreements that would, among
other things, offset this reduction in utilization.  Until new rates  are
established  for 2003, United is paying the Company based on  2002  rates
and  the  Company  is  recording its revenue  in  2003  using  the  rates
established for 2002.  There can be no assurance that the Company will be
able  to  successfully reset fee-per-departure rates.  Unless the Company
is  successfully  able  to  reset its 2003 fee-per-departure  rates  with
United  or  to  significantly reduce costs or increase  utilization,  its
operating margins for future periods will be materially affected.



4.   ADOPTION OF FASB STATEMENTS 144, 146 ,148 AND INTERPRETATIONS 45 AND
46

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.
The  Company  adopted  Statement No. 144 on  January  1,  2002.     Under
Statement No. 144, the Company is required to evaluate the book value  of
its  long-lived assets as compared to estimated fair market  value.   The
Company  now  estimates that the fair market value of four  of  the  five
owned  J-41  aircraft will be in the aggregate $2.9  million  below  book
value  when  the aircraft are retired from the fleet.  As a  result,  the
Company  is  recognizing $2.9 million in additional depreciation  charges
related  to  such aircraft over their remaining estimated service  lives.
In  the  first  quarter of 2003, the Company recognized $0.5  million  in
additional  depreciation  expense.  No  additional  depreciation  expense
related to J-41 aircraft was recorded in the first quarter of 2002.

On  July  30, 2002, the Financial Accounting Standards Board issued  FASB
Statement No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities", which is effective for exit or disposal activities that  are
initiated  after  December 31, 2002.   Statement No.  146  requires  that
liabilities for the costs associated with exit or disposal activities  be
recognized when the liabilities are incurred, rather than when an  entity
commits to an exit plan. The Company adopted Statement No. 146 on January
1,  2003.  The new rules will change the timing of liability and  expense
recognition related to exit or disposal activities, but not the  ultimate
amount  of such expenses.  Previously existing accounting rules permitted
the  accrual of such costs for firmly committed plans which were expected
to be executed within twelve months.  Accordingly, to the extent that the
Company's plans to early retire J-41 turboprop aircraft extend beyond the
end of 2003, the adoption of Statement No. 146 will cause the Company  to
record  costs associated with such individual early retired  aircraft  in
the  month  they  are  retired, as opposed  to  the  previous  accounting
treatment  of taking a charge for these aircraft in the period  in  which
the  retirement  plan  is initiated. See Note 8  of  Notes  to  Condensed
Consolidated Financial Statements.

In  November  2002, the Financial Accounting Standards Board issued  FASB
Interpretation   No.   45,   "Guarantor's   Accounting   and   Disclosure
Requirements   for   Guarantees,   Including   Indirect   Guarantees   of
Indebtedness of Others," an interpretation of FASB Statements No.  5,  57
and 107 and rescission of FASB Interpretation No. 34. This interpretation
outlines  disclosure  requirements in a guarantor's financial  statements
relating  to  any  obligations under guarantees for  which  it  may  have
potential   risk  or  liability,  as  well  as  clarifies  a  guarantor's
requirement to recognize a liability for the fair value, at the inception
of  the  guarantee,  of an obligation under that guarantee.  The  initial
recognition  and  measurement  provisions  of  this  interpretation   are
effective for guarantees issued or modified after December 31,  2002  and
the  disclosure  requirements are effective for financial  statements  of
interim  or annual periods ending after December 15, 2002.  As  of  March
31,  2003, the Company has not provided any guarantees that would require
recognition or disclosure as liabilities under this interpretation.

In  December  2002, the Financial Accounting Standards Board issued  SFAS
No.  148,  "Accounting  for  Stock-Based Compensation  -  Transition  and
Disclosure,"  which  amended  SFAS No. 123  "Accounting  for  Stock-Based
Compensation."   The  new  standard  provides  alternative   methods   of
transition  for  a  voluntary change to the fair value  based  method  of
accounting  for  stock-based  employee compensation.   Additionally,  the
statement  amends the disclosure requirements of SFAS No. 123 to  require
prominent  disclosures  in  the annual and interim  financial  statements
about the method of accounting for stock-based employee compensation  and
the  effect  of  the method used on reported results. This  statement  is
effective for financial statements for fiscal years ending after December
15,  2002.   In compliance with SFAS No. 148, the Company has elected  to
continue to follow the intrinsic value method in accounting for its stock-
based   employee  compensation  arrangement  as  defined  by   Accounting
Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued  to
Employees".

In  January  2003, the Financial Accounting Standards Board  issued  FASB
Interpretation No. 46, "Consolidation of Variable Interest Entities,"  an
interpretation  of  Accounting Research Bulletin  No.  51,  "Consolidated
Financial   Statements."  This  interpretation   requires   an   existing
unconsolidated  variable  interest entity to  be  consolidated  by  their
primary  beneficiary  if  the entity does not effectively  disperse  risk
among  all  parties involved or if other parties do not have  significant
capital to finance activities without subordinated financial support from
the  primary  beneficiary.  The primary beneficiary  is  the  party  that
absorbs  a majority of the entity's expected losses, receives a  majority
of its expected residual returns, or both as a result of holding variable
interests,  which  are  the ownership, contractual,  or  other  pecuniary
interests   in   an  entity.   The  Company  does  not  anticipate   this
interpretation  will have a significant impact on our financial  position
or operating results.


5.  INCOME TAXES

The  Company's effective tax rate for federal and state income taxes  was
41.0%  and  40.5%  for the three months ended March 31,  2003  and  2002,
respectively.

6.  INCOME PER SHARE

Basic income per share is computed by dividing net income by the weighted
average number of common shares outstanding.  Diluted income per share is
computed by dividing net income by the weighted average number of  common
shares  outstanding and common stock equivalents, which consist of shares
subject  to  stock options computed using the treasury stock  method.   A
reconciliation  of the numerator and denominator used in computing  basic
and diluted income per share is as follows:



 Three months ended March 31,
 (in thousands except for per share data)               2002        2003
                                                        
 Income (basic and diluted)                        $  14,319   $   1,996

 Weighted average shares outstanding (basic)          44,677      45,225
 Incremental shares related to stock options           1,690         103
 Weighted average shares outstanding (diluted)        46,367      45,328
 

7. SUPPLEMENTAL CASH FLOW INFORMATION


                                                  Quarter Ended March 31,
                                                        (in thousands)
Cash paid during the period for:                        2002        2003
                                                              
  -   Interest                                          $895        $800
  -   Income taxes                                       471         279



8.  AIRCRAFT EARLY RETIREMENT CHARGE

In  June 2002, the Company reconfirmed its commitment to United to remove
its  remaining J-41 turboprop aircraft from service no later  than  April
30, 2004.  Since then, the Company had entered into discussions regarding
the  potential  deferral  of CRJ deliveries.   Should  these  discussions
ultimately  result  in the delay of some of the remaining  CRJs  on  firm
order,  those  delays  could negatively impact the Company's  ability  to
complete its early aircraft retirement plan for the J-41 turboprop fleet.
The  timing  of  turboprop retirements  is subject  to  discussions  with
United  regarding the UA Agreements. If the Company is forced  to  modify
the early aircraft retirement plan, it may have to reverse some or all of
the amounts previously expensed as early aircraft retirement charges. The
Company has long-term lease commitments for 25 of these J-41 aircraft and
owns  5 J-41 aircraft.  During 2002, the Company recorded aircraft  early
retirement operating charges totaling $24.3 million ($14.6 million net of
income  tax)  for the non-discounted value of future lease  payments  and
other  costs associated with the planned retirement of 18 J-41  turboprop
aircraft.  The total 2002 aircraft early retirement charges consist of  a
charge  of  $21.5 million ($12.9 million after tax) taken in  the  fourth
quarter  of  2002  relating to J-41 aircraft which  are  expected  to  be
retired  by  the  fourth  quarter of 2003, a $7.6  million  charge  ($4.5
million  after  tax)  in the third quarter of 2002  related  to  expected
scheduled aircraft retirements by the third quarter of 2003, and  a  $4.8
million  ($2.8 million after tax) credit to income in the second  quarter
of  2002  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  estimates  that  it   will   expense
approximately $26.5 million (pre-tax) relating to the remaining 8  leased
J-41s  as  they are retired during 2004.  The Company plans  to  actively
remarket  the J-41s through leasing, subleasing or outright sale  of  the
aircraft.   Any sales arrangements involving leased aircraft may  require
the  Company  to make payments to the lessor to cover shortfalls  between
sale prices and lease stipulated loss values.

As  of  March  31,  2003, the Company had liabilities  of  $46.5  million
accrued  for  J-41  aircraft to be early retired.  This  amount  reflects
aircraft early retirement charges booked, offset by cash payments of $1.7
million for the retirement of one J-41 in 2002.

9.   AVIATION  AND  TRANSPORTATION SECURITY  ACT  AND  EMERGENCY  WARTIME
SUPPLEMENTAL APPROPRIATIONS ACT

On  November  19,  2001 the President signed into law  the  Aviation  and
Transportation  Security  Act (the "Security  Act").   The  Security  Act
requires that heightened passenger,baggage and cargo security measures be
adopted  as  well as enhanced airport security procedures.  The  Security
Act  created the Transportation Security Administration ("TSA") that  has
taken  over  from the air carriers the responsibility for conducting  the
screening of passengers and their baggage.   The TSA assumed both of  the
Company's  passenger  screening contracts  on  February  17,  2002.   Air
carriers  continue to have responsibility for aircraft security, employee
background  checks,  the security of air carrier airport  facilities  and
other security related functions.

The activities of the TSA are to be funded in part by the application  of
a  $2.50 per passenger enplanement security fee (subject to a maximum  of
$5.00  per one way trip) and payment by all passenger carriers of  a  sum
not  exceeding  each  carrier's  passenger  and  baggage  screening  cost
incurred  in  calendar  year  2000.  The Security  Act  imposes  new  and
increased  requirements for air carrier employee  background  checks  and
additional  security  training of flight and  cabin  crew  personnel  and
requires  the TSA to deploy Federal air marshals.  The Security Act  also
mandated and the FAA has adopted new rules requiring the strengthening of
cockpit  doors,  some of the costs of which are being reimbursed  by  the
FAA.   The Company completed Level One fortification if its cockpit doors
on  all of its aircraft as of November 15, 2001, and completed Level  Two
fortifications  in  April 2003.  As of March 31, 2003,  the  Company  had
received  $1.9 million in reimbursements from the FAA for these  mandated
modifications.

On  April  16,  2003, Congress passed the Emergency Wartime  Supplemental
Appropriations  Act  ("the Act").  The Act makes available  approximately
$2.3  billion  to  United States flag air carriers,  which  includes  the
Company, a portion of which is based on each carrier's proportional share
of  the  amounts  remitted  in passenger and  carrier  security  fees  by
eligible air carriers to the TSA under the Air Transportation Safety  and
System Stabilization Act ("the Stabilization Act").  The Company has paid
TSA  security  fees of approximately $1.3 million under the Stabilization
Act  for which it is entitled to reimbursement, in whole or in part.  The
precise amount the Company could receive under the Act will be determined
once  the  total TSA security fees paid by all eligible air  carriers  is
known.   As such, the Company is unable to determine the amount  it  will
receive  under this portion of the Stabilization Act at this  time.   The
Act  requires  TSA to make this payment to each eligible  carrier  on  or
before May 16, 2003. The Act also provides for an additional $100 million
in  funds  to  reimburse air carriers for the direct  cost  of  modifying
cockpit  doors as required by FAA regulation.  At this time, the  Company
is  unable to estimate how much it may be entitled to under this  section
of  the Act.  In addition to refunding previously remitted security fees,
the  Act  provides that carriers shall not collect and  pay  to  TSA  any
passenger or carrier security fees imposed by the Stabilization  Act  for
the  period  June  1,  2003 through September 30.  2003.   The  Act  also
extended  by 24 months the Government's war risk insurance program  which
otherwise would have expired on December 31, 2002.  The FAA provides  war
risk  insurance  to  carriers  pursuant to  the  Act  through  short-term
policies,  which it extends from time to time.  Presently, the  Company's
war  risk insurance under the Act expires on June 13, 2003.  The  Company
anticipates  renewing the insurance through the FAA  as  long  as  it  is
available.


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



                     First Quarter Operating Statistics
                                                                 Increase
Three months ended March 31,                2002       2003     (Decrease)
                                                       
Revenue passengers carried               1,450,201   1,922,609     32.6%
Revenue passenger miles ("RPMs")(000's)    601,637     746,084     24.0%
Available seat miles ("ASMs") (000's)    1,057,332   1,100,543      4.1%
Passenger load factor                        56.9%       67.8%  10.9 pts
Revenue per ASM (cents)                       16.1        18.0     11.8%
Cost per ASM (cents)                          14.1        18.2     29.1%
Average passenger segment (miles)              415         388    (6.5)%
Revenue departures (completed)              66,403      72,019      8.5%
Revenue block hours                         98,708     105,618      7.0%
Aircraft utilization (block hours)             9.7         8.9    (8.2)%
Average cost per gallon of fuel (cents)       83.9       128.6     53.3%
Aircraft in service (end of period)            124         142     14.5%
Revenue per departure                       $2,571      $2,758      7.3%



Comparison of three months ended March 31, 2003, to three months ended
March 31, 2002.

Results of Operations

     Forward Looking Statements

          This   Quarterly   Report     on    Form    10-Q    contains
forward-looking  statements  and  information  that   is    based   on
management's  current expectations as of the date  of  this  document.
When  used  herein, the words "anticipate", "believe", "estimate"  and
"expect" and similar expressions, as they relate to the Company or its
management,  are intended to identify such forward-looking statements.
Such  forward-looking statements are subject to risks,  uncertainties,
assumptions and other factors that may cause the actual results of the
Company  to  be  materially different from  those  reflected  in  such
forward-looking  statements.  Factors that could cause  the  Company's
future  results  to differ materially from the expectations  described
here  include, among others:  the extent to which the Company  accepts
regional jet deliveries under its agreement with Bombardier,  and  its
ability  to delay deliveries or to settle arrangements with Bombardier
regarding  undelivered aircraft without Bombardier asserting  a  claim
for  damages; United's decision to elect either to affirm all  of  the
terms  of  the  Company's United Express Agreement or  to  reject  the
agreement in its entirety, the timing of such decision, any efforts by
United  to negotiate changes prior to making a decision on whether  to
affirm or reject the contract, the ability and timing of agreeing upon
departure  rates  with United; the Company's ability to  collect  pre-
petition obligations from United or to offset pre-petition obligations
due  to United; the Company's ability to collect post-petition amounts
it believes are due from United for rate adjustments; United's ability
to  successfully reorganize and emerge from bankruptcy; the  continued
financial  health  of  Delta Air Lines, Inc.;  changes  in  levels  of
service agreed to by the Company with its code-share partners  due  to
market conditions; the  willingness of finance parties to continue  to
finance  aircraft  in  light of the United  situation  and  of  market
conditions  generally; the ability of these partners to  manage  their
operations  and  cash flow, and the ability and willingness  of  these
partners  to continue to deploy the Company's aircraft and to  utilize
and  pay for scheduled service at agreed 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 and  preserve
its  right  of  offset  against Fairchild Dornier  in  its  insolvency
proceedings and in the pending litigation with a Fairchild  affiliate,
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;  the
impact  of the outbreak of Severe Acute Respiratory Syndrome on travel
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  "Risk  Factors"  and  "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, 2002.   The
Company  does  not  intend to update these forward-looking  statements
prior  to  its  next required filing with the Securities and  Exchange
Commission.

     General

          Net  income in the first quarter was $2.0 million, or $.04  per
share on a diluted basis compared to $14.3 million or $.31 per share on a
diluted  basis for the same period last year.  The principal reasons  for
the  decrease  in net income were that fee-per-departure  rates  paid  by
United  Airlines  have not been set for 2003, with the  result  that  ACA
continues to accrue and receive payment for revenue from United  at  2002
rates  that  do not reflect changes in costs and in aircraft utilization;
higher  than  normal  expenses and lower revenue due  to  severe  weather
conditions at the Company's Washington Dulles hub and many of the  cities
served in the Northeastern and Midwestern United States which resulted in
flight  cancellations and damaged aircraft; payment of  $1.0  million  to
Delta  to  remove  contractual restrictions on the use of  the  Company's
ACJet subsidiary and its operating certificate; $0.9 million accrued  for
additional  maintenance and potential interest costs  associated  with  a
rate dispute with a vendor.

     Operating Revenues

          Passenger  revenues increased 16.4% to $198.6 million  for  the
three  months  ended  March 31, 2003 from $170.7 million  for  the  three
months  ended March 31, 2002.  The increase was primarily due to an  8.5%
increase  in  revenue  departures and a  7.3%  increase  in  revenue  per
departure to $2,758 in the first quarter of 2003 from $2,571 in the first
quarter  of  2002. The increase in revenue per departure is  primarily  a
result   of   increased  fuel  costs  for  which  the  Company   receives
reimbursement under its agreements with United and Delta and increases in
2003  rates  with Delta which were finalized during the first quarter  of
2003.

          The Company's agreement with United calls for the resetting  of
fee-per-departure  rates  annually based on the  Company's  and  United's
planned  level  of  operations for the upcoming year.   The  Company  and
United  are  in discussions regarding the fee-per-departure rates  to  be
utilized during 2003.  During 2002 and continuing into 2003, the  average
utilization of aircraft in the United Express operation declined, and  as
a  result,  the  2002  per  departure rates  do  not  adequately  reflect
decreases in the Company's aircraft utilization.  The Company is  seeking
a  rate adjustment for 2003 consistent with its interpretation of the  UA
Agreements  that  would,  among other things, offset  this  reduction  in
utilization.  Until new rates are established for 2003, United is  paying
the  Company based on 2002 rates and the Company is recording its revenue
in  2003 using the rates established for 2002.  There can be no assurance
that  the  Company  will be able to successfully reset  fee-per-departure
rates.

          Other revenue increased 146.4% to $5.6 million compared to $2.3
million  for  the same period last year.  This increase is primarily  the
result  of  increased charter revenue from the Company's Private  Shuttle
operation  in  the  first  quarter of 2003. In March  2003,  the  Company
decided  to  continue to service its existing clients but to de-emphasize
the  solicitation of new charter business due to uncertainties caused  by
the  bankruptcy  of the 328JET manufacturer.  The Company  recently  made
some  of  these  charter  assets available  to  support  its  code  share
operations.


     Operating Expenses

           A  summary of operating expenses as a percentage of  operating
revenues and cost per ASM for the three months ended March 31, 2002,  and
2003 is as follows:


                                        Three Months ended March 31,
                                            2002                 2003
                                    Percent of   Cost    Percent of    Cost
                                    Operating   Per ASM  Operating    Per ASM
                                    Revenues    (cents)   Revenues    (cents)
                                                           
Salaries and related costs            26.5%       4.3       27.2%       5.0
Aircraft fuel                         13.8%       2.3       19.5%       3.6
Aircraft maintenance and materials     8.0%       1.3       10.9%       2.0
Aircraft rentals                      15.4%       2.5       15.5%       2.9
Traffic commissions and related fees   2.9%       0.5        3.2%       0.6
Facility rents and landing fees        6.1%       1.0        5.9%       1.1
Depreciation and amortization          2.7%       0.4        3.0%       0.6
Other                                 10.9%       1.8       12.9%       2.4

Total                                 86.3%      14.1       98.1%      18.2


           Total operating expenses increased 34.2% to $200.4 million for
the  quarter  ended  March 31, 2003 compared to $149.3  million  for  the
quarter  ended  March 31, 2002.  The 8.5% increase in revenue  departures
resulted  in  ASMs increasing 4.1% to 1.10 billion in the  first  quarter
2003  from 1.06 billion in the same period last year.  As a result,  cost
per  ASM  increased 29.1% on a year-over-year basis to 18.2 cents  during
the  first quarter of 2003.  Costs per ASM changes that are not primarily
attributable to the changes in capacity are as follows:

          The  cost  per  ASM of salaries and related expenses  increased
16.3% to 5.0 cents in the first quarter of 2003 compared to 4.3 cents  in
the  first  quarter  of  2002 primarily as a  result  of  lower  aircraft
utilization under the Company's agreements with United.

          The cost per ASM of aircraft fuel increased to 3.6 cents in the
first quarter of 2003 compared to 2.3 cents in the first quarter of 2002.
The  increase is due primarily as a result of the 53.3% increase  in  the
average  cost  per gallon of fuel to $1.29 in the first quarter  of  2003
from $0.84 in the first quarter of 2002.

           The  cost per ASM of maintenance increased 53.8% due primarily
to  increased maintenance costs on the Company's fleet of 328JETs arising
from   the   Fairchild-Dornier  insolvency,  $0.9  million  accrued   for
additional  maintenance and potential interest costs  associated  with  a
rate  dispute  with  a  vendor  and  the  continuing  expiration  of  the
manufacturer's warranty on the Company's CRJ fleet.

        The cost per ASM of aircraft rentals increased 16.0% to 2.9 cents
in  the first quarter of 2003 from 2.5 cents in the first quarter of 2002
primarily  due  to  decreases in the Company's  aircraft  utilization  as
evidenced by the 14.5% increase in the number of aircraft to 142  in  the
first  quarter of 2003 from 124 in the first quarter of 2002 as  compared
to the 4.1% growth in ASMs for the same periods.

          Cost  per  ASM  of  facility rents and landing  fees  increased
slightly to 1.1 cents in the first quarter of 2003 from 1.0 cents for the
first  quarter of 2002.  In absolute dollars, facility rents and  landing
fees  increased 13.2% to $12.0 million in the first quarter of 2003  from
$10.6 million in the first quarter of 2002.  This increase is a result of
an  8.5% increase in number of departures, higher landing fees imposed by
airports  to  recover costs due to the events of September  11  and  non-
signatory  landing fees rates imposed by some airports  as  a  result  of
United filing for Chapter 11 bankruptcy protection.

          Cost  per ASM of depreciation and amortization increased  50.0%
to  0.6  cents in the first quarter of 2003 from 0.4 cents for the  first
quarter  of  2002.  In  absolute dollars, depreciation  and  amortization
increased  32.9% to $6.1 million in the first quarter of 2003  from  $4.6
million  in  the first quarter of 2002.  The increase is primarily  as  a
result of accelerated depreciation associated with the anticipated  early
retirement  of  J-41 aircraft owned by the Company, depreciation  expense
related  to  increased levels of rotable equipment required for  regional
jets,  and  increased  depreciation related to  the  replacement  of  the
Company's computer software systems.

          The  cost per ASM of other operating expenses increased to  2.4
cents in the first quarter of 2003 from 1.8 cents in the first quarter of
2002.   In absolute dollars, other operating expenses increased 40.1%  to
$26.4  million  in the first quarter of 2003 from $18.9  million  in  the
first quarter of 2002.  The increased costs were primarily the result  of
an  increase in the number of departures, unfavorable weather conditions,
a $1.0 million payment to Delta to remove contractual restrictions on the
use  of  the  Company's  ACJet subsidiary and its operating  certificate,
increases  in  property taxes, and increased legal costs related  to  the
Fairchild   bankruptcy  and  United  filing  for  Chapter  11  bankruptcy
protection.

           The  Company's effective tax rate for federal and state income
taxes  was  41.0%  in the first quarter of 2003.  This compares  with  an
effective  tax rate for federal and state income taxes of 40.5%  for  the
first quarter of 2002.


Recent Developments and Outlook

          This outlook section contains forward-looking statements, which
are  subject to the risks and uncertainties set forth in the MD&A section
under   Forward  Looking  Statements.   This  MD&A  should  be  read   in
conjunction  with  Management's  Discussion  and  Analysis  of  Financial
Condition  and Results of Operations" in the Company's Annual  Report  on
Form 10-K for the year ended December 31, 2002.

          The  U.S.  airline  industry continues to experience  depressed
demand  and  reductions in passenger yields, increased  insurance  costs,
changing  and  increased  government  regulations  and  tightened  credit
markets  as  evidenced  by higher credit spreads  and  reduced  capacity.
These  factors  are  directly  affecting  the  operations  and  financial
condition of participants in the industry including the Company, its code
share  partners, and aircraft manufacturers.  Although recent steps taken
by  the  major  U.S. carriers to return to profitability have  tended  to
increase  the  importance  of  regional  jets  to  the  industry,  future
implementation of regional jet programs will depend on market  conditions
and relative cost structures.  Aggressive cost-cutting by major airlines,
including  United's actions in bankruptcy, have reduced the  gap  between
trip  costs  for the major airlines' smallest jets relative  to  regional
jets,  thus putting increased pressure on regional jet operators to  also
decrease  their  costs.   Moreover, the ongoing losses  incurred  by  the
industry  continue  to  raise substantial risks  and  uncertainties.   As
discussed  below,  these  risks may impact the Company,  its  code  share
partners,  and  aircraft manufacturers in ways that the  Company  is  not
currently able to predict.

          As   a   result  of  the  war  with  Iraq  and  the   continued
deterioration of airline industry economics, the Company has embarked  on
a  cost  reduction  program  with the goal of  reducing  annualized  unit
operating  expenses by approximately 10%.  As part of this  program,  the
Company  implemented  a hiring freeze, began furloughing  excess  pilots,
eliminated  or reduced bonus programs, and implemented salary  reductions
ranging from 5% to 10% for all salaried employees. The elimination of and
changes  in bonus plans and salaries for those management employees  paid
more than $30,000 per year is anticipated to reduce cash compensation  by
between  10%  and 30% for salaried employees with the largest  reductions
affecting  the Company's officers.  The Company has also approached  ALPA
to  negotiate  pay reductions and work rule changes to  assure  that  the
Company's costs are at market rates.  The Company's cost reduction  goals
will  require  the cooperation of its employees, the unions  representing
its employees, major vendors and code share partners.

          On  April  16,  2003,  Congress passed  the  Emergency  Wartime
Supplemental  Appropriations Act ("the Act").  The  Act  makes  available
approximately  $2.3  billion to United States flag  air  carriers,  which
includes  the  Company,  a portion of which is based  on  each  carrier's
proportional  share  of  the amounts remitted in  passenger  and  carrier
security  fees  by  eligible  air carriers  to  the  TSA  under  the  Air
Transportation  Safety and System Stabilization Act  ("the  Stabilization
Act").   The  Company  has paid TSA security fees of  approximately  $1.3
million  under  the  Stabilization  Act  for  which  it  is  entitled  to
reimbursement, in whole or in part.  The precise amount the Company could
receive under the Act will be determined once the total TSA security fees
paid  by  all  eligible air carriers is known.  As such, the  Company  is
unable to determine the amount it will receive under this portion of  the
Stabilization  Act  at  this time.  The Act requires  TSA  to  make  this
payment to each eligible carrier on or before May 16, 2003. The Act  also
provides  for  an  additional $100 million  in  funds  to  reimburse  air
carriers  for the direct cost of modifying cockpit doors as  required  by
FAA regulation.  At this time, the Company is unable to estimate how much
it  may  be  entitled to under this section of the Act.  In  addition  to
refunding  previously  remitted security  fees,  the  Act  provides  that
carriers  shall  not  collect and pay to TSA  any  passenger  or  carrier
security  fees  imposed by the Stabilization Act for the period  June  1,
2003 through September 30. 2003.  The Act also extended by 24 months  the
Government's  war  risk  insurance program  which  otherwise  would  have
expired  on  December 31, 2002.  The FAA provides war risk  insurance  to
carriers  pursuant  to  the  Act through short-term  policies,  which  it
extends  from time to time.  Presently, the Company's war risk  insurance
under the Act expires on June 13, 2003.  The Company anticipates renewing
the insurance through the FAA as long as it is available.

          On  December 9, 2002, UAL, Inc. and its subsidiaries, including
United,  filed  for  protection under Chapter 11  of  the  United  States
Bankruptcy  Code.  UAL continues operating and managing its business  and
affairs as a debtor in possession.    In bankruptcy, United has the right
to  assume  or  reject all executory agreements including  the  Company's
United Express Agreements ("UA Agreements").  No deadline has been set by
United  to  assume  or  reject the Company's UA  Agreements.  United  has
obtained  bankruptcy court approval to retain Bain & Company as strategic
consultant and negotiating agent for United in connection with the United
Express operations.  The Company will not be in a position to comment  on
the  status  of  this process while it is on-going.  If the  Company  and
United  were  to  reach  agreement on revising  the  UA  Agreements,  the
renegotiated  terms are likely to be less favorable to the  Company  with
regard  to operating margins and in other respects, which would adversely
affect  the  Company's  earnings and/or growth  prospects.   The  Company
cannot predict the outcome of United's decision process.

          The  Company  devotes a substantial portion of its business  to
its  operations with United, and obtains substantial services from United
in   operating  that  business.   The  Company's  future  operations  are
substantially dependent on United's successful emergence from  bankruptcy
and on the affirmation or renegotiation of the Company's UA Agreement  by
United  on  acceptable terms, or on the Company's ability to successfully
establish an alternative to the United business and services.   There  is
no assurance that United will successfully emerge from bankruptcy or that
the  Company will be able to reach agreement with United on revised terms
of  the  UA Agreements even if United emerges from bankruptcy.  In either
of  those  instances,  the Company would be faced with  the  prospect  of
having  to  quickly  find another code share partner or  to  develop  the
airline  related  infrastructure to fly as an independent  airline.   The
Company  continues  planning  for these  contingencies  and  will  pursue
actions  management  believes  appropriate  in  the  event  that   United
liquidates under Chapter 7 or in the event that satisfactory arrangements
for  future  United Express service cannot be agreed  with  United.   The
Company  anticipates that there would be an interruption in its  services
during  a  transition period, the length of which would be  dependent  on
several  factors  including how soon United  liquidates.   There  are  no
assurances  that  the  Company will be able to find  another  code  share
partner  or  be  able  to  compete as an  independent  airline,  and  any
prolonged  stoppage  of  flying  would materially  adversely  affect  the
Company's   results  of  operations  and  financial  position.   United's
bankruptcy  filing may affect the Company in other ways that  it  is  not
currently able to anticipate or plan for.


          The  UA  Agreements call for the resetting of fee-per-departure
rates  annually  based  on the Company's and United's  planned  level  of
operations  for  the  upcoming  year.  The  Company  and  United  are  in
discussions  regarding the fee-per-departure rates to be utilized  during
2003.   During 2002 and continuing into 2003, the average utilization  of
aircraft  in the United Express operation declined, and as a result,  the
2002  per  departure  rates do not adequately reflect  decreases  in  the
Company's aircraft utilization.  The Company is seeking a rate adjustment
for  2003  consistent with its interpretation of the UA  Agreements  that
would,  among other things, offset this reduction in utilization.   Until
new rates are established for 2003, United is paying the Company based on
2002  rates  and the Company is recording its revenue in 2003  using  the
rates  established for 2002.  There can be no assurance that the  Company
will  be able to successfully reset fee-per-departure rates.  Unless  the
Company  is  successfully able to reset its 2003 fee-per-departure  rates
with United or to significantly reduce costs or increase utilization, its
operating margins for future periods will be materially affected.

          The Company's agreement with Bombardier provides for 30 CRJs to
be delivered during the remainder of 2003 and an additional 12 CRJs to be
delivered  by  April 30, 2004.  The Company has not been able  to  access
traditional  sources of equity funding, which provides approximately  20%
of  the  aircraft  acquisition cost, for any further deliveries  and  had
obtained  contingent debt commitments for only four undelivered aircraft.
The   availability  of  funding,  particularly  equity  funding,  remains
uncertain.    The  Company  has  a  contingent  commitment  from   Export
Development Canada ("EDC") for debt financing of four aircraft originally
scheduled  for  delivery in March and April 2003.  As  a  result  of  the
bankruptcy  of  United, EDC's debt funding obligation is contingent  upon
the  Company  obtaining a waiver from EDC.  For the  period  between  the
United  bankruptcy filing and the date of this filing,  the  Company  has
been successful in obtaining such waivers from EDC, although there can be
no assurances that it will be able to obtain a waiver in the future.  The
Company  may  be  forced to utilize its own funds to  meet  its  aircraft
financing  requirements  or  to seek alternative  sources  of  funding  a
portion  of  its  aircraft  deliveries.  Due  to  a  number  of  factors,
including  the  United bankruptcy, the effect on the  operations  of  the
airline  industry  of the war with Iraq, and the state of  the  financing
markets,  the  Company  is  considering  the  delay  of  future  aircraft
deliveries  and  is  engaged  in discussions  with  Bombardier  regarding
financing  and  aircraft delivery schedules.  The Company and  Bombardier
have entered into an interim extension agreement to delay the delivery of
aircraft  originally scheduled for delivery in March and April 2003.  The
interim  agreement currently expires in mid-May although the Company  may
seek  further  extensions.   If  an  agreement  cannot  be  reached  with
Bombardier, any unilateral delay in deliveries by the Company may  result
in  Bombardier asserting a claim for damages.  In connection  with  these
discussions,  Bombardier  is withholding approximately  $3.7  million  in
payments due to the Company for amounts owed under the Company's aircraft
purchase agreements, and the Company has stopped making progress payments
to  Bombardier for future aircraft.  In addition, as of March  31,  2003,
the  Company  had  $38.0  million on deposit with Bombardier  for  future
aircraft orders.

In  July 2002, Fairchild Dornier Gbmh ("Fairchild"), the manufacturer  of
the  32-seat  328JET,  opened formal insolvency proceedings  in  Germany.
The  Fairchild insolvency trustee indicated that it is unlikely that  any
funds  will  be available for claims by unsecured creditors.  During  the
first quarter 2003, the trustee indicated that he is finalizing plans  to
sell  portions  of  Fairchild, including the production  and  support  of
328JETs.   In  April  2003, Dornier Aviation of North  America  ("DANA"),
which included certain 328 JET spare parts inventories and the production
lines  for certain   328JET parts was sold to M-7 Aerospace.  The Company
anticipates that long-term product support would be improved  should  the
remainder of the Fairchild businesses be successfully transitioned  to  a
new  owner, but does not have any knowledge as to whether a sale  of  the
remaining  Fairchild  businesses can in  fact  be  completed  or  whether
aircraft  production will be resumed.  In addition, the Company does  not
anticipate  that such sales will have an effect on its prior  contractual
commitments or on its bankruptcy claim.

          At   the  time  of  Fairchild's  insolvency,  the  Company  had
outstanding invoices due to Fairchild for various spare parts  purchases.
The  Company believes it has the right to offset these and other  amounts
claimed  by  Fairchild  against obligations due from  Fairchild,  to  the
extent  permitted  by  law.  Fairchild's wholly  owned  U.S.  subsidiary,
Dornier  Aviation North America, Inc.  ("DANA"), disputes this right  and
has  filed  a lawsuit against the Company claiming amounts allegedly  due
for  certain spare parts, late payment charges, and consignment inventory
carrying charges.  DANA contends that although its German parent  company
may  not have fulfilled its contractual obligations to the Company,  DANA
sold  spare  parts  to  the Company independent of its  parent  company's
activities and that there is no right of offset.  This lawsuit is now set
for  trial beginning July 28, 2003.  To the extent the Company  does  not
prevail in its claims, it may be required to take a charge for all  or  a
portion  of the $1.0 million due from Fairchild for third party expenses,
or the $1.2 million in deposits secured by the bond.

          The  Company's costs to operate its current fleet of 33 328JETs
increased  in 2002 and 2003, and may continue to increase in  the  future
due  to costs incurred for maintenance repairs that otherwise would  have
been  covered by the manufacturer's warranty and due to and  the  limited
availability and higher cost of spare parts.  Additionally, as  a  result
of  Fairchild's rejection of the purchase contract, the Company does  not
expect  Fairchild to satisfy provisions in the purchase  agreement  under
which  among other things, Fairchild was obligated to pay the  difference
in  the sublease payments, if any, received from remarketing the 26  J-41
aircraft leased by the Company on those aircraft and the amount due under
the Company's aircraft leases.

          In  June 2002 the Company reconfirmed its commitment to  United
to  remove  its remaining J-41 turboprop aircraft from service  no  later
than April 30, 2004.  Significant delays in the delivery of the remaining
CRJs  on  firm  order  could negatively impact the Company's  ability  to
complete its early aircraft retirement plan for the J-41 turboprop fleet.
The  Company  also  anticipates that the timing of turboprop  retirements
will  be  a  part  of  its  discussions  with  United  regarding  the  UA
Agreements.   If  the  Company is forced to  modify  the  early  aircraft
retirement  plan,  it  may have to reverse some or  all  of  the  amounts
previously expensed as early aircraft retirement charges.

          The  Company's  ACJet subsidiary also holds  a  certificate  of
public  convenience and necessity, issued by the DOT, that authorizes  it
to  conduct scheduled and charter air transportation of persons, property
and  mail  between all points in the United States, its  territories  and
possessions.     ACJet has been a dormant company since June  2001.   The
only  assets  of  ACJet  are  its  DOT  and  FAA  air  carrier  operating
certificates.   In  the  first quarter of 2003,  the  Company  paid  $1.0
million to Delta in order to remove all contractual restrictions  to  the
Company's  use,  sale  or transfer of ACJet and its certificates.   These
certificates  are  subject to revocation for non-use.   The  Company  has
requested and recently obtained a waiver from the DOT,  to which the  FAA
has concurred, to permit it to continue to possess these certificates  in
dormancy for a limited period of additional time.  Under the terms of the
waiver,  provided  the Company advises the Department of  its  intent  to
resume  operations and submit updated "fitness" information on or  before
December  31,  2003,  the  Company has until  June  30,  2004  to  resume
operations  of Atlantic Coast Jet without subjecting its certificates  to
revocation for nonuse.

          A CRJ was damaged in October 2002 and was out of service during
the  first  quarter of 2003 as a result of being struck by a shuttle  bus
not operated by the Company.  The Company expects this aircraft to return
to  service in May 2003.  In addition, a CRJ was damaged in February 2003
and  was  out of service during the first quarter of 2003 as a result  of
snow  accumulation  on an improperly cleared runway.  This  aircraft  was
returned  to  revenue  service on May 1, 2003.   Lightning  strikes  also
damaged  certain aircraft in the first quarter, rendering   them  out  of
service for various periods.  All of the lightening-damaged aircraft  had
returned  to revenue service as of May 1, 2003.  The Company expects  the
majority of repair costs, but not lost revenue, on these damaged aircraft
will be covered by insurance proceeds.

Liquidity and Capital Resources

          As  of  March  31, 2003, the Company had cash, cash equivalents
and  short-term  investments of $189.8 million  and  working  capital  of
$205.4 million compared to $242.6 million and $197.6 million respectively
as of December 31, 2002.  During the first three months of 2003, cash and
cash equivalents decreased by $24.6 million, reflecting net cash used  in
operating  activities  of $46.2 million, net cash provided  by  investing
activities of $22.2 million and net cash used in financing activities  of
$0.6 million.  The net cash used in operating activities is primarily the
result of a $65.2 million increase in prepaid expenses resulting from the
Company's  scheduled,  semi-annual  aircraft  lease  payments;  partially
offset   by  net  income  for  the  period  of  $2.0  million,   non-cash
depreciation and amortization expenses of $6.1 million, and  an  increase
of  $11.5  million in accrued liabilities and accounts payable, primarily
due to changes in corporate income tax and deferred tax liabilities.  The
net cash provided by investing activities consisted primarily of sales of
short-term investments.

Other Financing


          As  more fully described in the Company's 2002 Annual Report on
Form 10-K, on September 28, 2001, the Company entered into an asset-based
lending  agreement with Wachovia Bank, N.A. that initially  provided  the
Company  with a line of credit for up to $25.0 million.  As a  result  of
the  Chapter 11 bankruptcy filing by United Airlines, under the terms  of
the  line  of  credit,  it was necessary for the  Company  to  request  a
covenant  waiver.  Following this request,  the Company agreed to  reduce
the  size  of  the lending agreement to $17.5 million and revise  certain
covenants.   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  $13.8
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
60%  of  the book value of certain rotable spare parts.  As of March  31,
2003, the value of the collateral supporting the line was sufficient  for
the amount of available credit under the line to be $17.5 million.  There
have been no borrowings on the line of credit.  The amount available  for
borrowing  at  March  31,  2003 was $3.7 million  after  deducting  $13.8
million  which has been pledged as collateral for letters of credit.   As
of  March  31,  2003 there were no outstanding borrowings  on  the  $17.5
million line of credit.

Other Commitments

          The  Company's Board of Directors has approved the purchase  of
up  to  $40.0 million of the Company's outstanding common stock  in  open
market  or  private  transactions.  As of May 1, 2003,  the  Company  has
purchased  2,171,837  shares  of  its common  stock.    The  Company  has
approximately  $21.0  million remaining of the $40.0  million  originally
authorized.

          The  Company's  collective bargaining agreement  with  Aircraft
Mechanics  Fraternal  Association ("AMFA"), which was  ratified  in  June
1998,  became  amendable  in  June 2002, and  its  collective  bargaining
agreement  with the Association of Flight Attendants ("AFA"),  which  was
ratified in October 1998, became amendable in October 2002.  The  Company
has entered into negotiations with AMFA and AFA regarding new agreements.

          In  February  2003, the Company was informed  by  the  National
Mediation  Board  ("NMB")  that an election would  be  held  to  consider
whether the Transport Workers Union ("TWU") would represent the Company's
dispatch  employees.  In May 2003, the Company was informed  by  the  NMB
that  its  dispatchers had rejected representation by the TWU.  Once  the
NMB  dismissal  of the TWU Petition is final, there is  a  one  year  bar
preventing  any  union  from  filing  for  another  election  among   the
dispatchers.

          The  Company is a party to a sixteen year maintenance agreement
with  Air  Canada covering maintenance, repair and overhaul services  for
airframe  components  on its CRJ aircraft, and to a  five-year  agreement
with  Air Canada covering the scheduled airframe C-check overhaul of  its
CRJ  aircraft.  On April 1, 2003, Air Canada announced that it had  filed
for protection under Canada's Companies' Creditors Arrangement Act (CCAA)
in  order  to  facilitate  its  operational,  commercial,  financial  and
corporate restructuring.  Air Canada is continuing to provide services to
the Company under these agreements.

     Aircraft

          As  of May 1, 2003, the Company had a total of 42 CRJs on  firm
order from Bombardier, Inc. ("Bombardier"), in addition to the 79 already
delivered, and held options for 80 additional CRJs.  The 42 firm  ordered
aircraft  include 25 CRJs that were ordered in July, 2002 after Fairchild
Dornier  GmbH  ("Fairchild"), the manufacturer  of  the  32-seat  328JET,
opened  formal  insolvency  proceedings  in  Germany  and  rejected   the
Company's  purchase agreement covering 328JETs the Company  had  on  firm
order and under option.  The Company's agreement with Bombardier provides
for  30  CRJs  to  be  delivered during the  remainder  of  2003  and  an
additional 12 CRJs to be delivered by April 30, 2004.  Due to a number of
factors, including the United bankruptcy, the effect on the operations of
the airline industry of the war with Iraq, and the state of the financing
markets,  the  Company  and  Bombardier  have  entered  into  an  interim
extension  agreement  to delay the delivery of four  aircraft  originally
scheduled  for  delivery in March and April 2003. The  interim  agreement
currently  expires in mid-May, and the Company is continuing  discussions
with Bombardier regarding financing and aircraft delivery schedules.  The
Company  may  seek  further extensions of the interim  agreement  and  is
considering  the delay of future deliveries.  See the Recent Developments
and   Outlook  section  above  with  respect  to  the  Company's  present
considerations regarding future deliveries.



     Capital Equipment and Debt Service

          Capital  expenditures for the first three months of  2003  were
$6.6  million,  compared to $8.9 million for the  same  period  in  2002.
Capital expenditures for 2003 consisted primarily of the purchase of $1.9
million  in  rotable  spare  parts for the regional  jet  aircraft,  $1.0
million in computers, $1.4 million for ground service equipment and  $0.9
million  for  improvements  to facilities.   Other  capital  expenditures
included  improvements to aircraft and purchases of office furniture  and
fixtures.

          For  the  remainder  of 2003, excluding aircraft,  the  Company
anticipates spending approximately $14.8 million for rotable spare  parts
related  to  the  regional  jets, ground service  equipment,  facilities,
computers  and  software.  Depending on the outcome of  discussions  with
Bombardier  and conditions in the aircraft financing market, the  Company
may need to utilize a portion of its funds to acquire aircraft.

          Debt  service  including capital leases for  the  three  months
ended March 31, 2003 was $775,000 compared to $731,000 in the same period
of 2002.

          The  Company believes that its cash balances and cash flow from
operations  together with operating lease financing and  other  available
equipment financing will be sufficient to enable the Company to meet  its
working  capital  needs, expected operating lease financing  commitments,
other  capital  expenditures,  and  debt  service  requirements  for  the
remainder of 2003.  However, the Company's industry environment is highly
uncertain  and  volatile at this time.  Future events  could  affect  the
industry  or the Company in ways that are not presently anticipated  that
could adversely affect the Company's liquidity.

     Critical Accounting Policies and Estimates

          The  preparation  of  the  Company's  financial  statements  in
conformity with generally accepted accounting principles requires Company
management  to  make estimates and assumptions that affect  the  reported
amounts  of  assets and liabilities, revenues and expenses,  and  related
disclosures  of  contingent assets and liabilities  in  the  consolidated
financial  statements and accompanying notes.  The  U.S.  Securities  and
Exchange  Commission  has  defined a Company's most  critical  accounting
policies  as  the  ones that are most important to the portrayal  of  the
Company's financial condition and results, and which require the  company
to make its most difficult and subjective judgments, often as a result of
the  need  to  make  estimates of matters that are inherently  uncertain.
Based  on  this definition, the Company has identified and discussed  its
critical  accounting policies in its Annual Report  on  Form  10-K.   The
Company  does  not believe that there have been material changes  to  the
Company's   critical   accounting  policies  or  the   methodologies   or
assumptions applied under them since the date of that Form 10-K.


     Recent Accounting Pronouncements

          In  November  2002,  the Financial Accounting  Standards  Board
issued FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure
Requirements   for   Guarantees,   Including   Indirect   Guarantees   of
Indebtedness of Others," an interpretation of FASB Statements No.  5,  57
and 107 and rescission of FASB Interpretation No. 34. This interpretation
outlines  disclosure  requirements in a guarantor's financial  statements
relating  to  any  obligations under guarantees for  which  it  may  have
potential   risk  or  liability,  as  well  as  clarifies  a  guarantor's
requirement to recognize a liability for the fair value, at the inception
of  the  guarantee,  of an obligation under that guarantee.  The  initial
recognition  and  measurement  provisions  of  this  interpretation   are
effective for guarantees issued or modified after December 31,  2002  and
the  disclosure  requirements are effective for financial  statements  of
interim  or annual periods ending after December 15, 2002.  As  of  March
31,  2003, the Company has not provided any guarantees that would require
recognition or disclosure as liabilities under this interpretation.

          In  December  2002,  the Financial Accounting  Standards  Board
issued   SFAS  No.  148,  "Accounting  for  Stock-Based  Compensation   -
Transition  and  Disclosure," which amended SFAS No. 123 "Accounting  for
Stock-Based Compensation." The new standard provides alternative  methods
of  transition for a voluntary change to the fair value based  method  of
accounting  for  stock-based  employee  compensation.  Additionally,  the
statement  amends the disclosure requirements of SFAS No. 123 to  require
prominent  disclosures  in  the annual and interim  financial  statements
about the method of accounting for stock-based employee compensation  and
the  effect  of  the method used on reported results. This  statement  is
effective for financial statements for fiscal years ending after December
15,  2002.   In compliance with SFAS No. 148, the Company has elected  to
continue to follow the intrinsic value method in accounting for its stock-
based   employee  compensation  arrangement  as  defined  by   Accounting
Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued  to
Employees".

          In  January  2003,  the  Financial Accounting  Standards  Board
issued  FASB  Interpretation No. 46, "Consolidation of Variable  Interest
Entities,"  an  interpretation of Accounting Research  Bulletin  No.  51,
"Consolidated  Financial  Statements." This  interpretation  requires  an
existing  unconsolidated variable interest entity to be  consolidated  by
their  primary  beneficiary if the entity does not  effectively  disperse
risk  among  all  parties  involved or  if  other  parties  do  not  have
significant capital to finance activities without subordinated  financial
support  from  the  primary beneficiary. The primary beneficiary  is  the
party that absorbs a majority of the entity's expected losses, receives a
majority of its expected residual returns, or both as a result of holding
variable  interests,  which  are  the ownership,  contractual,  or  other
pecuniary  interests in an entity.  The Company does not anticipate  this
interpretation  will have a significant impact on our financial  position
or operating results.




Item 3.  Quantitative and Qualitative Disclosures about Market Risk

          The  Company's  principal market risk arises  from  changes  in
interest  rates.  The Company's exposure to market risk  associated  with
changes  in interest rates relates to the Company's commitment to acquire
regional  jets.  From time to time the Company has entered into  put  and
call  contracts designed to limit the Company's exposure to interest rate
changes  until  permanent  financing is  secured  upon  delivery  of  the
regional  jet aircraft.  As of March 31, 2003, the Company  had  no  open
hedge transactions.

Item 4.  Controls and Procedures

          Within  the  90  days  prior to the date of  this  report,  the
Company  carried out an evaluation, under the supervision  and  with  the
participation  of  the  Company's  management,  including  the  Company's
principal  executive  officer and principal  financial  officer,  of  the
effectiveness  of  the  design and operation of the Company's  disclosure
controls and procedures pursuant to Exchange Act Rule 13a-14.  Management
necessarily  applied its judgment in assessing the costs and benefits  of
such  controls  and procedures which, by their nature, can  provide  only
reasonable  assurance  regarding  management's  control  objectives.   It
should  be  noted that the design of any system of controls is  based  in
part upon certain assumptions about the likelihood of future events,  and
there  can be no assurance that any design will succeed in achieving  its
stated  goals  under all potential future conditions, regardless  of  how
remote.   Based  upon  the foregoing evaluation, the principal  executive
officer  and  principal financial officer concluded  that  the  Company's
disclosure controls and procedures are effective in timely alerting  them
to   material   information  relating  to  the  Company  (including   its
consolidated  subsidiaries)  required to be  included  in  the  Company's
periodic  SEC  reports.  In addition, the Company reviewed  its  internal
controls,  and  there have been no significant changes  in  our  internal
controls  or  in  other  factors that could  significantly  affect  those
controls subsequent to the date of their last evaluation.

Part II. OTHER INFORMATION
Item 1.  Legal Proceedings.

          The  Company  is involved in legal proceedings related  to  the
insolvency  of  Fairchild  Dornier  Gbmh  ("Fairchild").   The  Company's
balance sheet as of March 31, 2003 includes a receivable for $1.2 million
with  respect to deposits placed with Fairchild for undelivered aircraft.
The  Company holds a bond from an independent insurance company that  was
delivered to secure this deposit, and has made a demand for payment under
this  bond.   Fairchild's insolvency trustee has made  a  claim  for  the
collateral  posted with the insurance company, and the insurance  company
has  withheld payment of the bond.  The matter is presently with the U.S.
Bankruptcy Court for the Western District of Texas.

          At   the  time  of  Fairchild's  insolvency,  the  Company  had
outstanding invoices due to Fairchild for various spare parts  purchases.
The  Company believes it has the right to offset these and other  amounts
claimed by Fairchild against obligations due from Fairchild that will not
be  fulfilled as a result of the insolvency.  Fairchild-related  entities
dispute  this right of offset, and in September 2002, Fairchild's  wholly
owned  U.S.  subsidiary, Dornier Aviation North America, Inc.   ("DANA"),
filed a lawsuit against the Company in the United States Bankruptcy Court
for  the  Eastern  District of Virginia (Civil Action  No.  02-08181-SSM)
seeking  to  recover  payments  for certain  spare  parts,  late  payment
charges, and consignment inventory carrying charges.  DANA contends  that
although its German parent company may not have fulfilled its contractual
obligations  to  the  Company,  DANA sold  spare  parts  to  the  Company
independent of its parent company's activities and that there is no right
of  offset.  The Company acknowledges that approximately $8.0 million  in
outstanding  invoices  existed at the time of  the  Fairchild  insolvency
filings.   DANA claims that an additional $3.6 million is due.  The trial
in this matter has been scheduled to begin in July 2003.

          The  Company has been named a defendant in two lawsuits arising
from  the terrorist activities of September 11, 2001.  These actions were
commenced  by or on behalf of individuals who were injured or  killed  on
the  ground  in  the attack on the Pentagon through the hijacking  of  an
American  Airlines aircraft originating at Dulles Airport. These lawsuits
are known as Powell v. American Airlines, Atlantic Coast Airlines, et al.
(United States District Court, Southern District of New York, case No. 02
CV  10160),  which  was filed December 20, 2002 and claims  physical  and
emotional  injuries, lost income, and wrongful death, and  as  Gallop  v.
American  Airlines,  Atlantic  Coast  Airlines,  et  al.  (United  States
District  Court,  Southern District of New York, case no.  0  3CV  1016),
which  was  filed  February 13, 2003 and claims  physical  and  emotional
injuries  and  lost income.  Both actions seek compensatory and  punitive
damages in an unspecified amount as deemed appropriate at trial.  In each
case, the plaintiffs have named all airlines operating at Dulles Airport,
including  the  Company, under the theory that all of  the  airlines  are
jointly  responsible  for the alleged security  breaches  by  the  Dulles
security  contractor,  Argenbright Security.  The Company  has  joined  a
motion filed on behalf of American and other defendants seeking dismissal
of  all ground victim claims on the basis that the airline defendants  do
not owe a duty as a matter of law to individuals injured or killed on the
ground.  It is anticipated that the judge will rule on this motion during
the  second  quarter 2003.  If this ruling is not favorable, the  Company
anticipates  that  it will raise other defenses including  its  assertion
that  it  is  not responsible for the incidents.  The Company anticipates
that other similar lawsuits could be filed on behalf of other victims.

          From  time  to  time, claims are made against the Company  with
respect  to  activities  arising from its airline operations.   Typically
these  involve  injuries  or  damages  incurred  by  passengers  and  are
considered  routine  to  the industry.  On April  1,  2002,  one  of  the
Company's insurers on its comprehensive aviation liability policy, Legion
Insurance   Company,  a  subsidiary  of  Mutual  Risk   Management   Ltd.
("Legion"),  was  placed  into  rehabilitation  by  the  Commonwealth  of
Pennsylvania, its state of incorporation.  During the time that Legion is
in  rehabilitation, Pennsylvania has ordered that Legion pay  no  claims,
expenses or other items of debt without its approval.  Consequently,  the
Company  now  directly  carries  the corresponding  exposure  related  to
Legion's contribution percentage for payouts of claims and expenses  that
Legion represented on the Company's all-risk hull and liability insurance
for  the  1999,  2000,  2001 and 2002 policy years.   Those  contribution
percentages are 15% for claims arising from incidents occurring in  1999,
19%  for  2000,  15% for 2001, and 8.5% for the first  quarter  of  2002.
Legion  ceased to be an insurer for the Company as of April 1, 2002,  and
there  is,  therefore,  no exposure with respect  to  Legion  for  claims
arising  after that date.  The insurance held by Legion on the  Company's
policy  was fully covered by reinsurance, which means that other carriers
are   contractually  obligated  to  cover  all  claims  that  are  direct
obligations  of  Legion.  While there are contractual provisions  to  the
effect  that  reinsurance funds are to be directly  applied  against  the
Company's  liabilities,  it is anticipated that Legion's  creditors  will
attempt  to obtain court authority to apply these funds against  Legion's
other obligations.  It is anticipated that Legion ultimately will not  be
able  to  cover  its obligations to the Company except to the  extent  of
recovery  through reinsurance.  If Legion's creditors are able  to  apply
reinsurance  proceeds against Legion's general obligations,  the  Company
will be underinsured for these claims at the percentages set forth above.
This  underinsurance  would  include the September  11  related  lawsuits
described  above and any other similar lawsuits that are brought  against
the  Company.  The Company has accrued reserves of approximately $250,000
for  the likely exposure on claims known to date.  No reserves have  been
accrued for the September 11 related claims.

      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 business,
financial condition, or operating results.


     ITEM 2.  Changes in Securities.

          None to report.



     ITEM 3.  Defaults Upon Senior Securities.

          None to report.


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

           None to report.


     ITEM 5.  Other Information.

          None to report.


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

          (a)  Exhibits



Exhibit
Number         Description of Exhibit
              
10.8(a)
 (notes 1 & 2)   Amendment No. 1, dated June 29, 2000, Amendment No. 2, dated
                 February 6, 2001, Amendment No. 3, dated January 29,
                 2002, and Amendment No. 4, dated January 22, 2003, to
                 the Delta Connection Agreement, dated as of September
                 9, 1999 among Delta Air Lines, Inc., Atlantic Coast
                 Airlines Holdings, Inc. and Atlantic Coast Airlines.
10.25(a)
 (notes 1 and 3) Form of Incentive Stock Option Agreement.  The
                 Company enters into this agreement with employees who
                 have been granted incentive stock options pursuant to
                 the Company's Stock Incentive Plans. The exercise
                 price, vesting schedule, and certain other terms vary
                 among grants, as reflected in the form of agreement.
10.25(b)
 (notes 1 & 3)   Form of Incentive Stock Option Agreement.  The Company enters
                 into substantially this agreement, adjusted to reflect
                 the terms of any employment agreements, with corporate
                 officers who have been granted incentive stock options
                 pursuant to the Company's Stock Incentive Plans. The
                 exercise price, vesting schedule, and certain other
                 terms vary among grants, as reflected in the form of
                 agreement.
10.25(c)
 (notes 1 & 3)   Form of Non-Qualified Stock Option Agreement. The Company
                 enters into this agreement with employees who have been
                 granted non-qualified stock options pursuant to the
                 Company's Stock Incentive Plans.  The exercise price,
                 vesting schedule, and certain other terms vary among
                 grants, as reflected in the form of agreement.
10.25(d)
 (notes 1 & 3)   Form of Non-Qualified Stock Option Agreement.  The Company
                 enters into substantially this agreement, adjusted to
                 reflect the terms of any employment agreements, with
                 corporate officers who have been granted non-qualified
                 stock options pursuant to the Stock Incentive Plans.
                 The exercise price, vesting schedule, and certain other
                 terms vary among grants, as reflected in the form of
                 agreement.
10.25(f)
 (notes 1 & 3)   Form of Director's Stock Option Agreement. The Company enters
                 into this agreement with directors who have been
                 granted stock options pursuant to the Company's Stock
                 Incentive Plans.  The exercise price, vesting schedule,
                 and certain other terms vary among grants, as reflected
                 in the form of agreement.

99.1             Certification pursuant to 18 U.S.C. Section 1350.
 (note 1)


Notes

(1)  Filed as an Exhibit to this Annual Report on Form 10-Q for the three
     month period ended March 31, 2003.
(2)  Portions  of this document have been omitted pursuant to  a  request
     for confidential treatment that has been requested.
(3)  This  document  is  a  management contract or compensatory  plan  or
     arrangement.

          (b)  Reports on Form 8-K

               Form 8-K filed under Item 9  on January 27, 2003 to
               announce that an officer of the Company would be making a
               presentation to investors and analysts

               Form 8-K filed under Item 9 on January 29, 2003 to
               announce fourth quarter and year end 2002 financial and
               operating results

               Form 8-K filed under Item 9 on January 31, 2003 to
               announce that an officer of the Company would be making a
               presentation to investors and analysts

               Form 8-K filed under Item 9 on February 10, 2003 to
               announce that an officer of the Company would be making a
               presentation to investors and analysts

               Form 8-K filed under Item 9 on February 27, 2003 to
               announce that an officer of the Company would be making a
               presentation to investors and analysts

               Form 8-K filed under Item 9_on April 15, 2003 to announce
               information on first quarter 2003 earnings

               Form 8-K filed under Item 9 on April 23, 2003 to announce
               first quarter 2003 earnings













                               SIGNATURES



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





                              ATLANTIC COAST AIRLINES HOLDINGS, INC.



May 12, 2003                       By:  /S/ Richard J. Surratt
                                   Richard J. Surratt
                                   Executive Vice President, Treasurer,
                                   and Chief Financial Officer




                             CERTIFICATIONS
I, Kerry B. Skeen, certify that:
1.  I  have reviewed this quarterly report on Form 10-Q of Atlantic Coast
Airlines Holdings, Inc.:
2.  Based  on  my knowledge, this quarterly report does not  contain  any
untrue  statement  of a material fact or omit to state  a  material  fact
necessary  to  make  the statements made, in light of  the  circumstances
under which such statements were made, not misleading with respect to the
period covered by this quarterly report;
3.  Based  on my knowledge, the financial statements, and other financial
information  included  in this quarterly report, fairly  present  in  all
material respects the financial condition, results of operations and cash
flows  of  the registrant as of, and for, the periods presented  in  this
quarterly report;
4.  The registrant's other certifying officers and I are responsible  for
establishing  and  maintaining disclosure  controls  and  procedures  (as
defined  in Exchange Act Rules 13a-14 and 15d-14) for the registrant  and
we have:
a)  Designed  such  disclosure controls and  procedures  to  ensure  that
material   information   relating  to  the  registrant,   including   its
consolidated  subsidiaries, is made known to us by  others  within  those
entities,  particularly during the period in which this quarterly  report
is being prepared;
b)  Evaluated  the effectiveness of the registrant's disclosure  controls
and  procedures as of a date within 90 days prior to the filing  date  of
this quarterly report (the "Evaluation Date"); and
c)   Presented  in  this  quarterly  report  our  conclusions  about  the
effectiveness  of  the disclosure controls and procedures  based  on  our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee  of registrant's board of directors (or persons performing  the
equivalent function):
a)  All  significant deficiencies in the design or operation of  internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for  the
registrant's auditors any material weaknesses in internal controls; and
b)  Any fraud, whether or not material, that involves management or other
employees  who  have  a  significant role in  the  registrant's  internal
controls; and
6.  The  registrant's other certifying officers and I have  indicated  in
this  quarterly report whether or not there were significant  changes  in
internal  controls  or  in other factors that could significantly  affect
internal  controls subsequent to the date of our most recent  evaluation,
including  any corrective actions with regard to significant deficiencies
and material weaknesses.
Date: May 12, 2003
                           /s/ Kerry B. Skeen
                             Kerry B. Skeen
                  Chairman and Chief Executive Officer

I, Richard J. Surratt, certify that:
1.  I  have reviewed this quarterly report on Form 10-Q of Atlantic Coast
Airlines Holdings, Inc.:
2.  Based  on  my knowledge, this quarterly report does not  contain  any
untrue  statement  of a material fact or omit to state  a  material  fact
necessary  to  make  the statements made, in light of  the  circumstances
under which such statements were made, not misleading with respect to the
period covered by this quarterly report;
3.  Based  on my knowledge, the financial statements, and other financial
information  included  in this quarterly report, fairly  present  in  all
material respects the financial condition, results of operations and cash
flows  of  the registrant as of, and for, the periods presented  in  this
quarterly report;
4.  The registrant's other certifying officers and I are responsible  for
establishing  and  maintaining disclosure  controls  and  procedures  (as
defined  in Exchange Act Rules 13a-14 and 15d-14) for the registrant  and
we have:
a)  Designed  such  disclosure controls and  procedures  to  ensure  that
material   information   relating  to  the  registrant,   including   its
consolidated  subsidiaries, is made known to us by  others  within  those
entities,  particularly during the period in which this quarterly  report
is being prepared;
b)  Evaluated  the effectiveness of the registrant's disclosure  controls
and  procedures as of a date within 90 days prior to the filing  date  of
this quarterly report (the "Evaluation Date"); and
c)   Presented  in  this  quarterly  report  our  conclusions  about  the
effectiveness  of  the disclosure controls and procedures  based  on  our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee  of registrant's board of directors (or persons performing  the
equivalent function):
a)  All  significant deficiencies in the design or operation of  internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for  the
registrant's auditors any material weaknesses in internal controls; and
b)  Any fraud, whether or not material, that involves management or other
employees  who  have  a  significant role in  the  registrant's  internal
controls; and
6.  The  registrant's other certifying officers and I have  indicated  in
this  quarterly report whether or not there were significant  changes  in
internal  controls  or  in other factors that could significantly  affect
internal  controls subsequent to the date of our most recent  evaluation,
including  any corrective actions with regard to significant deficiencies
and material weaknesses.
Date: May 12, 2003
                         /s/ Richard J. Surratt
                           Richard J. Surratt
    Executive Vice President, Treasurer, and Chief Financial Officer