SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C. 20549

                                FORM 10-Q


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

For the quarterly period ended September 30, 1999

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         (I.R.S. Employer
      incorporation or organization)          Identification No.)

     515-A Shaw Road, Dulles, Virginia       20166
     (Address of principal executive offices)(Zip Code)

Registrant's telephone number, including area code:  (703) 925-6000

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

                    Yes   X        No

As  of  November 10, 1999, there were 18,550,758 shares of common  stock,
par value $.02 per share, outstanding.

THIS DOCUMENT IS A COPY OF THE FORM 10Q FILED ON NOVEMBER 16,1999
PURSUANT TO A RULE 201 TEMPORARY HARDSHIP EXEMPTION.


 2
Part I.  Financial Information
         Item 1. Financial Statements
                                   Atlantic Coast Airlines Holdings, Inc.
                                    Condensed Consolidated Balance Sheets

<CAPTION
(In thousands except for share data and par    December 31,  September 30,
values)                                            1998           1999
                                                               (Unaudited)
Assets

Current:
                                                              
    Cash and cash equivalents                  $  64,412        $43,272
    Short term investments                            63             65
    Accounts receivable, net                      30,210         36,143
    Expendable parts and fuel inventory,           3,377          4,078
      net
    Prepaid expenses and other current             3,910         14,271
      assets
    Deferred tax asset                             2,534          2,534
        Total current assets                     104,506        100,363
Property and equipment at cost, net of
accumulated depreciation and amortization         88,326        111,819
Preoperating costs, net of accumulated
amortization                                       1,486              -
Intangible assets, net of accumulated              2,382          2,296
amortization
Debt issuance costs, net of accumulated
amortization                                       3,420          3,528
Aircraft deposits                                 21,060         39,453
Other assets                                       6,446          8,002
        Total assets                           $ 227,626       $265,461
Liabilities and Stockholders' Equity

Current:
    Accounts payable                           $   5,262      $   5,454
    Current portion of long-term debt              3,450          4,110
    Current portion of capital lease               1,334          1,824
obligations
    Accrued liabilities                           26,330         34,940
        Total current liabilities                 36,376         46,328
Long-term debt, less current portion              63,289         74,130
Capital lease obligations, less current            1,446          5,909
portion
Deferred tax liability                             6,238          6,238
Deferred credits, net                              9,900         15,486
        Total liabilities                        117,249        148,091
Stockholders' equity:
Common stock: $.02 par value per share;
shares authorized 65,000,000; shares issued
20,821,001 and 21,004,690 respectively;
shares outstanding 19,348,501 and                    416            419
18,549,024 respectively
Additional paid-in capital                        85,215         86,788
Less: Common stock in treasury, at cost,
1,472,500 and 2,455,666 shares respectively      (17,069)       (34,046)
Retained earnings                                 41,815         64,209
        Total stockholders' equity               110,377        117,370
        Total liabilities and stockholders'    $ 227,626       $265,461
equity

         See accompanying notes to the condensed consolidated financial
                                                            statements.



 3
                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                               (Unaudited)


Three months ended September 30,
   (In thousands, except for per share data)          1998        1999
Operating revenues:
                                                                  
Passenger                                              $ 76,890   $ 89,758
Other                                                     1,210      1,264
   Total operating revenues                              78,100     91,022
Operating expenses:
Salaries and related costs                               17,598     21,763
Aircraft fuel                                             6,434      8,715
Aircraft maintenance and materials                        5,982      5,272
Aircraft rentals                                          9,543     11,625
Traffic commissions and related fees                     10,641     14,633
Facility rents and landing fees                           3,768      4,590
Depreciation and amortization                             1,532      2,350
Other                                                     5,547      7,542
        Total operating expenses                         61,045     76,490
Operating income                                         17,055     14,532
Other income (expense):
Interest expense                                           (712)    (1,408)
Interest income                                           1,079        882
Other, net                                                  (28)       (27)
Total other income (expense)                                339       (553)
Income before income tax provision                       17,394     13,979
Income tax provision                                      6,781      5,628
Net income                                              $10,613     $8,351
Income per share:

   Basic                                                  $0.55      $0.45

   Diluted                                                $0.49      $0.40

Weighted average shares used in computation:
              -basic                                     19,198     18,655
              -diluted                                   22,244     21,632

     See accompanying notes to the condensed consolidated financial
                               statements.

 4
                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                               (Unaudited)


Nine Months ended September 30,
 (In thousands, except for per share data)            1998        1999
Operating revenues:
                                                            
Passenger                                           $208,398    $252,571
Other                                                  3,516       3,851
   Total operating revenues                          211,914     256,422
Operating expenses:
Salaries and related costs                            48,776      62,074
Aircraft fuel                                         17,237      23,335
Aircraft maintenance and materials                     17,579     17,638
Aircraft rentals                                       26,760     33,344
Traffic commissions and related fees                   31,154     40,459
Facility rents and landing fees                         9,698     13,171
Depreciation and amortization                           4,380      6,461
Other                                                  16,042     21,231
        Total operating expenses                      171,626    217,713
Operating income                                       40,288     38,709
Other income (expense):
Interest expense                                       (2,860)    (3,905)
Interest income                                         3,016      2,777
Debt conversion expense                                (1,410)        -
Other, net                                                 33       (106)
Total other income (expense)                           (1,221)    (1,234)
Income before income tax provision and cumulative effect
   of accounting change                                39,067     37,475
Income tax provision                                   16,380     14,293
Income before cumulative effect of
   accounting change                                   22,687     23,182
Cumulative effect of accounting change, net of income      -        (888)
tax
Net income                                            $22,687    $22,294
Income per share:
 Basic
   Income before cumulative effect of accounting        $1.28      $1.21
change
   Cumulative effect of accounting change                  -       (0.04)
 Income per share                                       $1.28      $1.17
 Diluted
   Income before cumulative effect of accounting
change                                                 $1.07       $1.07
   Cumulative effect of accounting change                 -        (0.04)
   Income per share                                    $1.07       $1.03

Weighted average shares used in computation:
              -basic                                  17,737      19,089
              -diluted                                22,143      22,159

     See accompanying notes to the condensed consolidated financial
                               statements.

 5
                                Atlantic Coast Airlines Holdings, Inc.
                       Condensed Consolidated Statements of Cash Flows
                                                           (Unaudited)


Nine months ended September 30,
(In thousands)                                        1998       1999
Cash flows from operating activities:
                                                           
   Net income                                       $ 22,687  $ 22,294
   Adjustments to reconcile net income to net cash
provided by operating activities:
     Depreciation and amortization                     3,858     6,511
     Write off of preoperating costs                      -      1,486
     Amortization of intangibles and                     522       132
          preoperating costs
     Provision for uncollectible accounts and
       inventory obsolescence                             50        55
     Amortization of deferred credits                   (550)     (581)
     ESOP termination costs                                -       214
     Gain on disposal of fixed assets                    211       380
     Amortization of debt discount and finance            37        52
       cost
     Debt conversion expense                           1,410         -
     Interest on debt conversion                         162         -
     Interest on credit due from manufacturer           (442)     (247)
     Capitalized interest                             (1,241)   (1,190)
     Gain on ineffective hedge position                    -      (211)
     Other                                               708       171
     Changes in operating assets and
liabilities:
       Accounts receivable                            (8,273)   (3,181)
       Expendable parts and fuel inventory              (615)     (700)
       Prepaid expenses and other current assets      (6,764)   (8,753)
       Preoperating costs                                 (5)        -
       Accounts payable                                  649     1,163
       Accrued liabilities                             8,653     8,560
Net cash provided by operating activities             21,057    26,155
Cash flows from investing activities:
   Purchases of property and equipment               (32,194)  (26,249)
   Note receivable from executive officer                  -    (1,260)
   Maturities of short term investments               10,678         -
   Funding provided for regional terminal                  -   (10,801)
   Reimbursement of regional terminal funding              -     7,751
   Refund of aircraft lease deposits and other           120         3
   Payments for aircraft deposits and other             (500)  (17,270)
Net cash used in investing activities                (21,896)  (47,826)
Cash flows from financing activities:
   Proceeds from bridge loan                             -       7,751
   Stock repurchases                                     -     (17,192)
   Proceeds from spare engine financing               1,318      6,546
   Proceeds from issuance of long-term debt          16,767     14,708
   Payments of long-term debt                        (1,787)    (3,162)
   Payments on the bridge loan                           -      (7,751)
   Payments of capital lease obligations             (2,320)    (1,275)
   Deferred financing costs                          (1,529)      (284)
   Proceeds from exercise of stock options            1,653      1,190
Net cash provided by financing activities            14,102        531
Net increase (decrease) in cash and cash             13,263    (21,140)
equivalents
Cash and cash equivalents, beginning of period       39,167     64,412
Cash and cash equivalents, end of period           $ 52,430   $ 43,272


           See accompanying notes to the condensed consolidated financial
                                                              statements.

 6
                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               (Unaudited)


1.  BASIS OF PRESENTATION

The condensed consolidated financial statements included herein have been
prepared  by  Atlantic  Coast Airlines Holdings, Inc.  ("ACAI")  and  its
subsidiaries,  Atlantic Coast Airlines ("ACA") and  Atlantic  Coast  Jet,
Inc.  ("ACJet"), (ACAI, ACA and ACJet, together, the "Company"),  without
audit,  pursuant  to  the rules and regulations  of  the  Securities  and
Exchange   Commission.  The  information  furnished  in   the   condensed
consolidated  financial statements includes normal recurring  adjustments
and  reflects  all adjustments which are, in the opinion  of  management,
necessary   for  a  fair  presentation  of  such  condensed  consolidated
financial statements. Results of operations for the three and nine  month
periods  presented are not necessarily indicative of the  results  to  be
expected  for  the  year  ending December 31, 1999.  Certain  amounts  as
previously reported have been reclassified to conform to the current year
presentation.  Certain  information  and  footnote  disclosures  normally
included  in the consolidated financial statements prepared in accordance
with  generally  accepted accounting principles 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, 1998.

2. OTHER - COMMITMENTS

On May 4, 1999, the Company entered into two interest rate swap contracts
having  an aggregate notional amount of $13 million to hedge its exposure
by  approximately 37%, to interest rate changes until permanent financing
for  two RJ aircraft scheduled for delivery in October and November 1999,
is  secured.  On July 2, 1999, the Company entered into an interest  rate
swap  contract having an aggregate notional amount of $7 million to hedge
its  exposure  by  approximately  40%, to  interest  rate  changes  until
permanent  financing  for  the  RJ aircraft  scheduled  for  delivery  in
December  1999, is secured. On August 25, 1999, the Company entered  into
three interest rate swap contracts having an aggregate notional amount of
$23  million to hedge its exposure by approximately 44%, to interest rate
changes  until  permanent financing for three RJ aircraft  scheduled  for
delivery in March, April and May 2000, is secured.


In  April  1999, the Company entered into commodity swap transactions  to
hedge price changes on approximately 18,700 barrels of jet fuel per month
during  the  period  from  July  through September  1999.  The  contracts
provided for an average fixed price of 45.5 cents per gallon of jet fuel.
In  June  1999,  the Company entered into commodity swap transactions  to
hedge price
 7
changes on approximately 36,700 barrels of jet fuel per month during the
period  from  July through September 1999. The contracts provide  for  an
average  fixed  price of 41.55 cents per gallon of jet fuel.  During  the
third  quarter  1999,  the  Company  recognized  gains  of  approximately
$950,000 as a reduction of fuel expense. Also in April 1999, the  Company
entered   into  a  call  option  contract  to  hedge  price  changes   on
approximately  19,300 barrels of crude oil per month  during  the  period
from  October through December 1999. The contract provides for a  premium
payment  of  approximately $75,400 and sets a cap on  the  maximum  price
equal  to  approximately 42 cents per gallon of jet fuel excluding  taxes
and into-plane fees with the premium and any gains on this contract to be
recognized as a component of fuel expense during the period in which  the
Company  purchases  fuel. With this transaction, the Company  has  hedged
approximately 20% of its projected jet fuel requirements for  the  fourth
quarter of 1999.

The  Metropolitan Washington Airport Authority ("MWAA"), in  coordination
with  the Company, has built an approximately 69,000 square foot regional
passenger   concourse   at   Washington  Dulles  International   Airport,
("Washington-Dulles"). The facility opened on May 2,  1999.  The  Company
has  agreed to obtain its own interim financing from a third party lender
to fund a portion of the total program cost of the regional concourse for
approximately  $15  million.  The Company's remaining  obligation  as  of
September  30,  1999 is approximately $1.9 million. MWAA  has  agreed  to
replace the Company's interim financing with the proceeds of bonds or, if
obtained,  Passenger Facility Charges ("PFC") funds, no  later  than  one
year following the substantial completion date of the project.

In  February  1999,  the  Company entered  into  an  asset-based  lending
agreement with two financial institutions that provides the Company  with
a  $15  million bridge loan for the construction of the regional terminal
at Washington-Dulles and a line of credit for up to $35 million depending
on  the  amount of assigned ticket receivables and the value  of  certain
rotable  spare parts. The $35 million line of credit replaces a  previous
$20  million line of credit. The interest rate on this line is LIBOR plus
 .75% to 1.75% depending on the Company's fixed charges coverage ratio.

During  the first nine months of 1999, the Company borrowed $7.8  million
on the bridge loan and recorded a receivable from MWAA for $10.9 million.
In  May  1999, MWAA paid the Company $7.8 million, and the Company repaid
its borrowings on the bridge loan.  As of September 30, 1999 there are no
outstanding borrowings on the bridge loan. A note receivable from MWAA of
$3.1  million  is  recorded at September 30, 1999. No additional  amounts
were  drawn on the bridge loan for this additional $3.1 million  funding.
However, the Company may do so in the future as desired.

The  Company has firm orders for 45 RJs in addition to the 21  previously
delivered,  and  options for an additional 27 RJs. The delivery  schedule
for  the  45 firm orders is as follows: two are scheduled for the  fourth
quarter  of  1999, fifteen in 2000, eighteen in 2001, and  ten  in  2002.
Twenty-two  of  the 45 firm ordered aircraft are for the  United  Express
operation, 20 for the Delta Connection operation (see footnote 9), and
 8
three  remain  unallocated  as of November 1,  1999.  The  value  of  the
remaining  45  undelivered aircraft on firm order is  approximately  $830
million.

The Company also has a firm order for 25 328JET feeder jet aircraft and a
conditional  order  for  55 328JET and 428JET feeder  jet  aircraft,  and
options  for  an  additional  85  feeder  jet  aircraft,  from  Fairchild
Aerospace  Corporation. The delivery schedule for the 25 firm orders  for
the Delta Connection operation is as follows: fourteen in 2000 and eleven
in  2001.  The value of the aircraft on firm order is approximately  $275
million and the value of the aircraft in the conditional order (excluding
the  option aircraft) is approximately $700 million. The Company requires
United's approval to operate more than 43 jet aircraft as United Express.
The  conditional  portion of the Fairchild order  is  contingent  on  the
Company receiving United's approval to operate the feeder jets as  United
Express. The Company at its option may waive the condition and enter into
commitments for firm delivery positions under the Fairchild agreement.

During  the  third  quarter of 1999, the Company executed  a  seven  year
engine  services agreement with GE Engine Services, Inc. ("GE")  covering
the  scheduled  and  unscheduled repair of  ACA's  CF34-3B1  jet  engines
operated  on  the  43 RJs already delivered or on order  for  the  United
Express operation. Under the terms of the agreement, the Company will pay
a set dollar amount per engine hour flown on a monthly basis to GE and GE
assumes  the  responsibility to repair the engines when  required  at  no
additional  expense  to the Company, subject to certain  exclusions.  The
Company  intends  to expense the amount due based on  the  monthly  rates
stipulated in the agreement, as engine hours are flown.

3.   NOTE RECEIVABLE

Included in prepaid expenses and other current assets as of September 30,
1999  is a promissory note from an executive officer of the Company dated
as  of  May 24, 1999 with a balance including accrued interest  of  $1.26
million.   The note accrues interest on the outstanding balance at  7.75%
payable  quarterly.  The note is payable in full no later  than  May  25,
2000.  The Company has the right to offset the balance due on the note by
certain   amounts  that  may  be  payable  if  the  officer's  employment
terminates.

4.   INCOME TAXES

For the third quarter 1999, the Company had a combined effective tax rate
for  state  and federal taxes of 40.3%. The Company's combined  statutory
tax  rate for state and federal taxes is approximately 40%. The Company's
annualized  1999  effective  tax  rate  is  positively  affected  by  the
application  of  certain  1998 and prior, state  tax  credits  that  were
determined realizable in 1999.
 9
5.   STOCK PURCHASE PLAN

On  April 21, 1999, the Company's Board of Directors approved a  plan  to
purchase  up  to  $20  million  or  five  percent  of  its  then  current
outstanding shares in open market or private transactions over a  twelve-
month  period. The Company purchased 871,500 shares of its  common  stock
during  the  second  quarter of 1999 at an average price  of  $17.17  per
share, and an additional 125,000 shares during the third quarter of  1999
at an average price of $17.81 per share.


6.   INCOME PER SHARE

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


                                    Three Months           Nine Months
                                 Ended September 30,   Ended September 30,
(in thousands)                      1998        1999        1998       1999

                                                            

 Income (basic)                    $10,613     $8,351     $22,687   $22,294
   Interest expense on 7%
Convertible Notes net of tax           183        208         979       623
effect
  Income (diluted)                 $10,796     $8,559     $23,666   $22,917

   Weighted average shares
outstanding (basic)                 19,198     18,655      17,737    19,089
   Incremental shares related to
stock options                          844        775         894       868
   Incremental shares related to 7%
Convertible Notes                    2,202      2,202       3,512     2,202
   Weighted average shares
outstanding (diluted)               22,244     21,632      22,143    22,159


7. CUMULATIVE EFFECT OF ACCOUNTING CHANGE

The  American Institute of Certified Public Accountants issued  Statement
of Position 98-5 on accounting for start-up costs, including preoperating
costs related to the introduction of new fleet types by airlines. The new
accounting  guidelines became effective January 1, 1999. The Company  had
previously deferred certain start-up costs related to the introduction of
the RJs and was amortizing such costs to expense ratably over four years.
In  January  1999,  the  Company recorded an after  tax  charge  for  the
remaining  unamortized  balance  of approximately  $888,000,  ($1,486,000
pretax), associated with previously deferred preoperating costs.
 10
8.   EMPLOYEE STOCK OWNERSHIP PLAN

Effective  June 1, 1998, the Board of Directors of the Company  voted  to
terminate  the Employee Stock Ownership Plan (the "ESOP").   The  Company
received  a  determination letter from the IRS on March  15,  1999  which
notified  the Company that the termination of the ESOP does not adversely
affect  the  qualifications of the plan for  federal  tax  purposes.   In
preparing  for the final distribution of ESOP shares to participants,  it
was  discovered that a misallocation of shares had occurred in years 1993
through  1997  resulting  in  a  few of  the  eligible  participants  not
receiving  some  of  their entitled shares. The Company  contributed  the
required  number of additional shares to the ESOP during the  second  and
third  quarters  of  1999 when the final calculation was  determined  and
recognized  approximately $250,000 in expense. The Company  has  filed  a
request  for a compliance statement under the IRS's Voluntary  Compliance
Resolution  Program to obtain Service approval of the Company's  response
to  the  share  misallocation issue. In September 1999, the ESOP  trustee
distributed  the ESOP assets per participant's direction. The  ESOP  will
continue until all participants are located and any remaining assets  are
properly distributed.


9.   DELTA CONNECTION AGREEMENT

The  Company has reached a ten year agreement with Delta Air Lines,  Inc.
to  operate regional jet aircraft as part of the Delta Connection program
on  a fee-per-departure basis. Under the fee-per-departure structure, the
Company  bears the risk to operate the flight schedule, and Delta assumes
the  risk  of marketing and selling seats to the traveling public.  Delta
may  terminate the agreement at any time if the Company fails to maintain
certain performance standards, and may terminate without cause, effective
no  earlier than two years after commencement of operations, by providing
180  days  notice to the Company. The Delta Connection Agreement provides
the  Company  with  certain rights in the event  of  termination  without
cause.  The  Company has ordered 20 50-seat Canadair regional  jets  from
Bombardier Aerospace of Montreal and 25 328JET feeder jets from Fairchild
for  this  new  venture.  The Company has established a  new  subsidiary,
Atlantic Coast Jet, Inc. ("ACJet"), d.b.a. Delta Connection, which is now
in  the  application  and  approval process with the  applicable  federal
agencies   to  obtain  authority  to  conduct  scheduled  passenger   air
transportation  of  jet  aircraft. Initial Delta  Connection  service  to
various destinations in the Northeast United States is expected to  begin
no  sooner  than  April  2000,  subject  to  satisfactory  resolution  of
regulatory  requirements and other start-up considerations.  The  Company
can  make  no  assurances  that  its ACJet subsidiary  will  receive  all
necessary regulatory approvals by this date.
 11
10.  SUBSEQUENT EVENTS


In  October 1999, the Company entered into commodity swap transactions to
hedge  price  changes on approximately 13,300 barrels of  crude  oil  per
month  for  the  period  April to June 2000, and on approximately  23,300
barrels  of  crude  oil per month for the period July  through  September
2000.   The  contracts  provide  for an  average  fixed  price  equal  to
approximately 52.6 cents per gallon for the second quarter of 2000 and 51
cents  per gallon for the third quarter of 2000.  With these transactions
and  taking  into account that Delta Air Lines, Inc. bears  the  economic
risk  of  fuel price fluctuations for future fuel requirements associated
with  the  Delta Connection program, the Company has hedged approximately
20%  of  its anticipated jet fuel requirements for the fourth quarter  of
1999;  11%  for the second quarter 2000; 22% for the third quarter  2000;
and 15%, for the fourth quarter of 2000.

In  October  1999, the Company funded an additional $870,000 to  MWAA  as
part  of  its  obligation for the construction of the regional  passenger
concourse   at  Washington  Dulles  Airport.   The  Company's   remaining
obligation is approximately $1.0 million.


 12
Item 2.   Management's Discussion and Analysis of Financial
               Condition and Results of Operations


                   Third Quarter Operating Statistics


                                                            Increase
Three months ended September 30,            1998     1999  (Decrease
                                                               )
                                                        
Revenue passengers carried                712,556   879,748      23.5%

Revenue passenger miles ("RPMs")          221,746   280,186      26.3%
(000's)
Available seat miles ("ASMs") (000's)     381,503   456,899      19.8%

Passenger load factor                      58.1%      61.3%       3.2 pts
Break-even passenger load factor 1         45.2%      51.4%       6.2 pts
Revenue per ASM (cents)                    20.2       19.6       (3.0%)
Yield (cents)                              34.7       32.0       (7.8%)
Cost per ASM (cents)                       16.0       16.7       (4.4%)
Average passenger fare                   $107.91     $102.03     (5.4%)

Average passenger segment (miles)            311        318       2.3%
Revenue departures - scheduled            46,085     49,575       7.6%
Revenue departures - completed            44,884     47,379       5.6%
Revenue block hours                       59,264     63,339       6.9%
Aircraft utilization (block hours)           9.6        8.9      (7.3%)
Average cost per gallon of fuel (cents) 2   67.9       74.2       9.3%
Aircraft in service (end of period)           72         80      11.1%


Comparison of three months ended September 30, 1999, to three months
ended September 30, 1998.

Results of Operations

           The  following  Management's Discussion and Analysis  contains
forward-looking statements and information that are based on management's
current  expectations as of the date of this document. When used  herein,
the  words  "anticipate", "believe", "estimate" and "expect" and  similar
expressions, as they relate to the Company's management, are intended  to
identify such forward-looking statements. Such forward-looking statements
are  subject to risks, uncertainties, assumptions and other factors  that
may  cause  the actual results of the Company to be materially  different
from  those  reflected in such forward-looking statements.  Such  factors
include,  among  others,  the  costs of  implementing  jet  service,  the
response of the Company's competitors to the Company's business strategy,
the  amount  and  timing  of Delta Connection start-up  costs,  obtaining
regulatory approval for ACJet to conduct air transportation, the  ability
of the Company to obtain favorable financing terms for its aircraft, the
 13
ability of aircraft manufacturers to deliver aircraft on schedule, market
acceptance of the Company's jet service, routes and schedules offered  by
the  Company,  the ability to identify, implement and profitably  operate
new  business opportunities, the success of the Company's and other third
party's  Year  2000 remediation efforts, the cost of fuel,  the  weather,
general  economic conditions, changes in and satisfaction  of  regulatory
requirements, aircraft remarketing and fleet rationalization  costs,  and
the factors discussed below and in the Company's Annual Report on Form 10-
K  for  the year ended December 31, 1998. The Company does not intend  to
update these forward-looking statements prior to its next required filing
with the Securities and Exchange Commission.

     General

          In  the third quarter of 1999 the Company posted net income  of
$8.4  million  compared  to net income of $10.6  million  for  the  third
quarter  of  1998.   In the three months ended September  30,  1999,  the
Company  earned pretax income of $14.0 million compared to $17.4  million
in the three months ended September 30, 1998.  Unit revenues, revenue per
ASM  ("RASM"),  decreased 3.0% to 19.6 cents year over year,  while  unit
costs, operating cost per ASM ("CASM"), increased 4.4% to 16.7 cents year
over  year.  This resulted in operating margin decreasing to 16% for  the
third  quarter  of 1999 from 21.8% for the third quarter of  1998.  Total
passengers increased 23.5% in the third quarter of 1999 compared  to  the
third quarter of 1998 to 879,748 passengers.

     Operating Revenues

           The  Company's  operating revenues increased  16.5%  to  $91.0
million  in  the third quarter of 1999 compared to $78.1 million  in  the
third  quarter of 1998.  The increase resulted from a 19.8%  increase  in
ASMs  and  an increase in load factor of 3.2 percentage points, partially
offset by a 7.8% decrease in yield (ratio of passenger revenue to revenue
passenger miles).  Operating revenues were negatively affected by  severe
hurricane  weather  during  the third quarter of  1999,  while  operating
revenues during the third quarter of 1998 were positively impacted  by  a
work stoppage by labor at Northwest Airlines.

          The  increase  in  ASMs  is  the result  of  service  expansion
utilizing additional Canadair 50 seat Regional Jets ("RJs").  The Company
was  operating  in  revenue service 20 RJs as of September  30,  1999  as
compared to eleven as of September 30, 1998.  The scheduling in  1999  of
RJs  on  routes  previously flown by turboprop aircraft has  led  to  the
average  aircraft  stage length for all aircraft in the  fleet  remaining
essentially unchanged on a year over year basis at 272 miles as  compared
to 271 miles.  The average aircraft stage length of the RJ decreased 8.6%
to  433 miles for the third quarter of 1999 as compared to 474 miles  for
the third quarter of 1998.

          The   year   over  year  percentage  reduction  in   yield   is
attributable to additional competition at the Company's Washington-Dulles
 14
hub,  general  industry yield weakness, and an increase of  2.3%  in  the
average passenger trip length to 318 miles.

     Operating Expenses

           The  Company's operating expenses increased 25.3% in the third
quarter of 1999 compared to the third quarter of 1998 due primarily to  a
19.8% increase in ASMs, a 23.5% increase in passengers carried and a 9.3%
increase  in  the  price  per gallon of jet fuel  coupled  with  a  16.1%
increase in the average fuel burn rate to 186 gallons per block hour. The
increase  in  ASMs reflects the net addition of nine RJs  into  scheduled
service  since  the  end  of the third quarter  of  1998.  A  summary  of
operating expenses as a percentage of operating revenues and cost per ASM
for the three months ended September 30, 1998, and 1999 is as follows:



                                      Three Months ended September 30
                                          1998               1999
                                    Percent    Cost     Percent    Cost
                                        of                of
                                    Operating  Per ASM  Operating  Per ASM
                                    Revenues   (cents)  Revenues   (cents)

                                                        
  Salaries and related costs           22.5%     4.6     23.9%      4.8
  Aircraft fuel                         8.2%     1.7      9.6%      1.9
  Aircraft maintenance and              7.7%     1.6      5.8%      1.2
    materials
  Aircraft rental                      12.2%     2.5     12.8%      2.5
  Traffic commissions and related      13.6%     2.8     16.1%      3.2
  Facility rents and landing fees       4.8%     1.0      5.0%      1.0
  Depreciation and amortization         2.1%     0.4      2.6%      0.5
  Other                                 7.1%     1.4      8.2%      1.6

 Total                                 78.2%    16.0     84.0%     16.7


           Cost per ASM increased 4.4% on a year-over-year basis to  16.7
cents during the third quarter of 1999 even though the Company added nine
RJs  in revenue service since the end of the third quarter of 1998.   The
RJ  produces approximately 4.5 times more ASM's on a daily basis than one
of  the  Company's  average-sized turboprops. The increase  in  CASM  was
partially  due to our flight completion factor decreasing by  1.8  points
principally  the  result  of severe hurricane weather  during  the  third
quarter  and scheduled aircraft utilization decreasing 4.1% to 9.3  hours
primarily as a result of new aircraft banking operations at IAD. Aircraft
utilization was positively impacted in the third quarter of 1998  by  the
work  stoppage by labor at Northwest Airlines, which enabled the  Company
to schedule extra flights in certain markets.

           Salaries and related costs per ASM increased 4.3% to 4.8 cents
in  the  third quarter of 1999 compared to 4.6 cents in the third quarter
of  1998. In absolute dollars, salaries and related costs increased 23.7%
from  $17.6 million in the third quarter of 1998 to $21.8 million in  the
third  quarter  of 1999. The increase resulted primarily from  additional
flight  crews,  customer service personnel and maintenance  personnel  to
support the Company's increased level of operations.
 15
           The cost per ASM of aircraft fuel increased 11.8% to 1.9 cents
for  the  third  quarter of 1999 as compared to 1.7 cents for  the  third
quarter  of  1998.  In absolute dollars, aircraft fuel expense  increased
35.5% from $6.4 million in the third quarter of 1998 to $8.7 million, net
of gains on fuel hedges, in the third quarter of 1999. The increased fuel
expense  resulted from the 6.9% increase in revenue block hours,  a  9.3%
increase in the average cost per gallon of fuel from 67.9 cents  to  74.2
cents including applicable taxes and into-plane fees, and the delivery of
additional  RJ  aircraft  which burn more fuel than  the  J-41  and  J-32
turboprop   aircraft  on  a  per  ASM  basis.  The  Company  had   hedged
approximately 60% of its anticipated jet fuel requirements for the  third
quarter of 1999 at an average price, excluding taxes and into-plane fees,
of   approximately   43.5  cents  per  gallon.   The   Company   realized
approximately  $950,000 in fuel expense savings during the third  quarter
of  1999  as  a  result of its fuel hedging activity.  There  can  be  no
assurance that future increases in fuel prices will not adversely  affect
the Company's operating expenses. The Company has entered into additional
hedge  transactions to minimize its exposure to fuel price increases  for
the remainder of 1999 and the year 2000. See "Other Commitments".

           The  cost  per  ASM  of  aircraft  maintenance  and  materials
decreased 25% to 1.2 cents in the third quarter of 1999 compared  to  1.6
cents in the third quarter of 1998. The large decrease in per ASM cost is
due  to the addition of nine 50-seat RJs, which are currently covered  by
manufacturer's  warranties,  since the third  quarter  of  1998  and  the
reversal  in the third quarter of 1999 of approximately $1.5  million  of
maintenance  accruals for major RJ engine repairs  which  are  no  longer
required as a result of the Company's new long-term maintenance agreement
with  GE Engine Services. This agreement, entered into in September 1999,
provides  for  GE to perform all required maintenance on  the  RJ  engine
fleet covered by the agreement. In absolute dollars, aircraft maintenance
and  materials  expense decreased 11.9% from $6.0 million  in  the  third
quarter of 1998 to $5.3 million in the third quarter of 1999. Without the
reversal of the engine repair accrual, aircraft maintenance and materials
expense increased 13.2% in absolute dollars to $6.8 million.

           The cost per ASM of aircraft rentals remained the same at  2.5
cents  for  the  third  quarter of 1999. In  absolute  dollars,  aircraft
rentals increased 21.8% from $9.5 million in the third quarter of 1998 to
$11.6  million in the third quarter of 1999, reflecting the  addition  of
seven leased RJ aircraft.

           The  cost  per  ASM of traffic commissions  and  related  fees
increased to 3.2 cents in the third quarter of 1999 compared to 2.8 cents
in  the  third quarter of 1998. In absolute dollars, traffic  commissions
and  related fees increased 37.5% from $10.6 million in the third quarter
of  1998  to  $14.6  million in the third quarter of 1999.  Approximately
$600,000  of costs relating to the third quarter of 1998 was  not  billed
until  1999  as  a  result of a billing error related to  a  third  party
software  program's  inability to properly  process  electronic  tickets.
These  costs  were  expensed  in  1999 when  the  error  was  identified,
investigated and resolved. The remaining increase results from a 16.7%
 16
increase   in  passenger  revenues  and  a  23.5%  increase  in   revenue
passengers.

           The  cost per ASM of facility rents and landing fees  remained
unchanged at 1.0 cents.  In absolute dollars, facility rents and  landing
fees  increased 21.8% from $3.8 million in the third quarter of  1998  to
$4.6  million  in the third quarter of 1999. The increased  costs  result
primarily  from  the  5.6% increase in the number of departures  and  the
Company's occupancy of its new regional terminal at Washington Dulles  on
May 2, 1999.

           The cost per ASM of depreciation and amortization increased by
25%  to  0.5 cents for the third quarter of 1999 from 0.4 cents  for  the
third quarter of 1998. In absolute dollars, depreciation and amortization
increased  53.4% from $1.5 million in the third quarter of 1998  to  $2.4
million  in  the  third quarter of 1999 primarily  as  a  result  of  the
purchase  of two RJs in the last four months of 1998 and one  RJ  in  the
second  quarter  of 1999 and additional rotable spare parts  and  engines
associated with the RJs.

           The cost per ASM of other operating expenses increased to  1.6
cents in the third quarter of 1999 from 1.4 cents in the third quarter of
1998.  In  absolute dollars, other operating expenses increased 36%  from
$5.5  million in the third quarter of 1998 to $7.5 million in  the  third
quarter of 1999. The increased costs result primarily from one time costs
associated with the Company's replacement of core information systems and
legal   settlements,  the  Company  beginning  to  incur  start-up  costs
associated  with  the  new  Delta Connection  agreement,  and  the  23.5%
increase in revenue passengers which results in higher passenger handling
costs.

          As a result of the foregoing changes in operating expenses, and
a  19.8% increase in ASMs, total cost per ASM increased to 16.7 cents  in
the third quarter of 1999 compared to 16.0 cents in the third quarter  of
1998. In absolute dollars, total operating expenses increased 25.3%  from
$61  million in the third quarter of 1998 to $76.5 million in  the  third
quarter of 1999.

          The Company's combined effective tax rate for state and federal
taxes  during  the  third  quarter of 1999  was  approximately  40.3%  as
compared  to  39% for the third quarter of 1998.  The Company anticipates
its effective tax rate for the remainder of 1999 to be approximately 40%.




 17
Nine Months Operating Statistics


                                                                Increase
                                                               (Decrease)
Nine months ended September 30,               1998      1999    % Change
                                                           
Revenue passengers carried                1,823,766   2,390,975    31.1%

Revenue passenger miles ("RPMs")            564,661     767,221    35.9%
(000's)
Available seat miles ("ASMs") (000's)     1,001,072   1,307,999    30.7%

Passenger load factor                        56.4%      58.7%    2.3 pts
Break-even passenger load factor 1           45.5%      49.7%    4.2 pts
Revenue per ASM (cents)                       20.8       19.3     (7.2%)
Yield (cents)                                 36.9       32.9    (10.8%)
Cost per ASM (cents)                          17.1       16.6     (2.9%)
Average passenger fare                     $114.27    $105.64     (7.6%)
Average passenger segment (miles)              310        321      3.6%
Revenue departures - scheduled             130,541    145,369     11.4%
Revenue departures - completed             124,684    138,770     11.3%
Revenue block hours                        165,921    184,705     11.3%
Aircraft utilization (block hours)             9.4        9.1     (3.2%)
Average cost per gallon of fuel (cents)2      68.2       69.5      1.9%
Aircraft in service (end of period)             72         80     11.1%



Comparison of nine months ended September 30, 1998, to nine months ended
September 30, 1999.

Results of Operations

     General

           For  the  first  nine months of 1999, the Company  posted  net
income  of $22.3 million compared to net income of $22.7 million for  the
first nine months of 1998.  For the nine months ended September 30, 1999,
the  Company  earned  pretax income of $37.5 million  compared  to  $39.1
million  for  the nine months ended September 30, 1998.   Unit  revenues,
RASM,  decreased 7.2% to 19.3 cents period over period, while unit costs,
CASM, decreased 2.9% to 16.6 cents period over period.  This resulted  in
the  operating  margin decreasing to 15.1% for the first nine  months  of
1999 from 19.0% for the first nine months of 1998.
 18
     Operating Revenues

           The  Company's  operating revenues  increased  21%  to  $256.4
million  for the first nine months of 1999 compared to $211.9 million  in
the  first  nine  months  of 1998. The increase  resulted  from  a  30.7%
increase in ASMs and an increase in load factor of 2.3 percentage points,
partially offset by a 10.8% decrease in yield.

           The  increase  in  ASM's is the result  of  service  expansion
utilizing the RJ.  The Company was operating 20 RJs in revenue service as
of  September  30, 1999 as compared to eleven as of September  30,  1998.
The  longer stage length of the RJ results in the average aircraft  stage
length  for the first nine months of 1999 increasing 2.3% over the  first
nine months of 1998 to 272 miles.

           The  year over year percentage reduction in yield is primarily
the  result of the 3.6% increase in the average passenger trip length  to
321   miles,  issues  associated  with  utilizing  United's  Orion  yield
management  system during the first half of 1999, additional  competition
at  the Company's Washington-Dulles hub, general industry yield weakness,
and  the unusually high number of weather cancellations during the  first
and  third  quarters  of  1999  that particularly  disrupted  high  yield
business  travelers.  Total passengers increased 31.1% in the first  nine
months of 1999 compared to the first nine months of 1998.

     Operating Expenses

           The Company's operating expenses increased 26.9% for the first
nine  months  of  1999  compared to the first nine  months  of  1998  due
primarily  to a 30.7% increase in ASMs and a 31.1% increase in passengers
carried. The increase in ASMs reflects the net addition of nine RJs  into
scheduled service since the end of the third quarter of 1998.





A summary of operating expenses as a percentage of operating revenues and
cost per ASM for the nine months ended September 30, 1998, and 1999 is as
follows:


                                          1998               1999
                                   Percent     Cost     Percent     Cost
                                      of                  of
                                   Operating  Per ASM  Operating  per ASM
                                   Revenues   (cents)  Revenues   (cents)

                                                      
  Salaries and related costs           23.0%     4.9     24.2%      4.7
  Aircraft fuel                         8.1%     1.7      9.1%      1.8
  Aircraft maintenance and              8.3%     1.7      6.9%      1.3
 materials
  Aircraft rentals                     12.6%     2.7     13.0%      2.6
  Traffic commissions and related      14.7%     3.1     15.8%      3.1
 fees
  Facility rents and landing fees       4.6%     1.0      5.1%      1.0
  Depreciation and amortization         2.2%     0.4      2.5%      0.5
  Other                                 7.5%     1.6      8.3%      1.6
 Total                                 81.0%    17.1     84.9%     16.6


 19
          Cost per ASM decreased 2.9% to 16.6 cents during the first nine
months  of  1999 compared to 17.1 cents during the first nine  months  of
1998  primarily  due to the introduction of nine RJs in  revenue  service
since   the  end  of  the  third  quarter  of  1998.   The  RJ   produces
approximately  4.5  times more ASM's on a daily basis  than  one  of  the
Company's average-sized turboprops.

           Salaries and related costs per ASM decreased 4.1% to 4.7 cents
in  the  first nine months of 1999 compared to the first nine  months  of
1998.  In  absolute dollars, salaries and related costs  increased  27.3%
from  $48.8 million in the first nine months of 1998 to $62.1 million  in
the  first  nine  months  of 1999. The increase resulted  primarily  from
additional  flight  crews,  customer service  personnel  and  maintenance
personnel to support the Company's increased level of operations.

           The  cost per ASM of aircraft fuel increased 5.9% to 1.8 cents
for  the first nine months of 1999 as compared to 1.7 cents for the first
nine months of 1998. In absolute dollars, aircraft fuel expense increased
35.4%  from  $17.2  million in the first nine months  of  1998  to  $23.3
million  in  the  first nine months of 1999. The increased  fuel  expense
resulted  from the 11.3% increase in revenue block hours, a 1.9% increase
in  the  average cost per gallon of fuel from 68.2 cents  to  69.5  cents
including  taxes and into-plane fees, and the delivery of  additional  RJ
aircraft  which burn more fuel than the J-41 and J-32 turboprop  aircraft
on  a per ASM basis.  The Company had hedged approximately 70% of its jet
fuel  requirements for the first nine months of 1999 at an average price,
excluding  taxes  and into-plane fees, of approximately  43.8  cents  per
gallon.   The  Company realized net savings of approximately $355,000  in
fuel  costs during the first nine months of 1999 as a result of its  fuel
hedging  activity.   There can be no assurance that future  increases  in
fuel  prices will not adversely affect the Company's operating  expenses.
The  Company  has entered into additional hedge transactions to  minimize
its exposure to fuel price increases during the remainder of 1999 and the
year 2000.  See "Other Commitments".

           The  cost  per  ASM  of  aircraft  maintenance  and  materials
decreased 23.5% to 1.3 cents in the first nine months of 1999 compared to
the  first nine months of 1998. In absolute dollars, aircraft maintenance
and materials expense increased 0.3% in the first nine months of 1999  to
$17.6 million.

          The cost per ASM of aircraft rentals decreased to 2.6 cents for
the  first  nine months of 1999 compared to 2.7 cents for the first  nine
months of 1998. This decrease is the result of leasing six additional  RJ
aircraft  which  generally have lower per ASM ownership  costs  than  the
turboprop  aircraft  and the purchase of three RJ  aircraft  during  this
period which reduce aircraft rental expense per ASM. In absolute dollars,
aircraft  rentals increased 24.6% from $26.8 million in  the  first  nine
months  of  1998  to  $33.3  million in the first  nine  months  of  1999
reflecting the addition of the six leased RJ aircraft.
 20
           The  cost  per  ASM of traffic commissions  and  related  fees
remained the same at 3.1 cents in the first nine months of 1999 and 1998,
respectively. In absolute dollars, traffic commissions and  related  fees
increased  29.9% from $31.2 million in the first nine months of  1998  to
$40.5  million  in  the first nine months of 1999. The increase  resulted
from  a  21.2%  increase in passenger revenues and a  31.1%  increase  in
passengers.

           The  cost per ASM of facility rents and landing fees  remained
the  same at 1.0 cents.  In absolute dollars, facility rents and  landing
fees  increased 35.8% from $9.7 million in the first nine months of  1998
to  $13.2 million in the first nine months of 1999.  The increased  costs
result  primarily  from the 11.3% increase in the  number  of  departures
which  includes the addition of the Chicago-O'Hare hub operation and  the
Company's occupancy of the new regional terminal at Washington-Dulles  on
May 2, 1999.

          The cost per ASM of depreciation and amortization increased  to
0.5 cents for the first nine months of 1999 compared to 0.4 cents for the
first  nine  months  of  1998.  In  absolute  dollars,  depreciation  and
amortization increased 47.5% from $4.4 million in the first  nine  months
of  1998 to $6.5 million in the first nine months of 1999 primarily as  a
result of additional rotable spare parts and engines associated with  the
RJs  and the purchase of two RJs in the last four months of 1998 and  one
in the second quarter of 1999.

           The cost per ASM of other operating expenses remained the same
at  1.6  cents  in  the first nine months of 1999 and 1998.  In  absolute
dollars,  other operating expenses increased 32.3% from $16.0 million  in
the  first nine months of 1998 to $21.2 million in the first nine  months
of  1999. The increased costs result primarily from the 31.1% increase in
revenue passengers which resulted in higher passenger handling costs, one
time expenses incurred for closure of the Company's ESOP, replacement  of
core  information systems and legal fees, and the beginning  of  start-up
costs for the Delta Connection agreement.

          As a result of the foregoing changes in operating expenses, and
a  30.7% increase in ASMs, total cost per ASM decreased to 16.6 cents  in
the  first  nine months of 1999 compared to 17.1 cents in the first  nine
months  of  1998. In absolute dollars, total operating expenses increased
26.9%  from  $171.6 million in the first nine months of  1998  to  $217.7
million in the first nine months of 1999.

          The Company's combined effective tax rate for state and federal
taxes  during  the first nine months of 1999 was approximately  38.1%  as
compared to 41.9% for the first nine months of 1998. This decrease is due
to  the non deductibility for taxes of a one time non-cash, non-operating
charge  recorded in the second quarter of 1998 related to  the  temporary
reduction  in  the  conversion  price for holders  of  the  Company's  7%
Convertible  Subordinated Notes and the application of certain  1998  and
prior, state tax credits that were determined realizable in 1999.   The
 21
Company  anticipates its effective tax rate for the remainder of 1999  to
be approximately 40%.

Outlook

          This  outlook section contains forward-looking statements which
are  subject to the risks and uncertainties set forth above on  pages  12
and 13.
          On  October  21,  1999,  the Company announced  that  effective
January  1,  2000, President and CEO Kerry Skeen will become Chairman  of
the  Board  of  Directors  while retaining his role  as  Chief  Executive
Officer.  C. Edward Acker will retire as Chairman on that date, but  will
remain  a  member of the Board.  Thomas Moore, presently Executive  Vice-
president and Chief Operating Officer, will become President and  COO  on
January 1, 2000.

          As  of November 12, 1999, the Company's Atlantic Coast Airlines
("ACA")  subsidiary,  DBA United Express, was operating  a  fleet  of  81
aircraft  comprised  of 21 RJs, 32 J41's and 28 J32's.  The  Company  has
United  approval  to  operate, as United Express, 43 regional  jets.  The
Company  has  also  placed a conditional aircraft  order  with  Fairchild
Aerospace Corporation ("Fairchild") to acquire 15 32-seat 328JET  and  40
44-seat  428JET  feeder  jet  aircraft.  The  Company  requires  United's
approval to operate these additional jet aircraft as United Express.  The
Fairchild order is conditioned on the Company receiving United's approval
to  operate the feeder jets as United Express. The Company at its  option
may  waive  the  condition and enter into commitments for  firm  delivery
positions  under the Fairchild agreement. Deliveries of the conditionally
ordered  328JET could begin in the first quarter of 2001, if the  Company
receives United's approval or otherwise waives the contract condition.

          The  Company  has reached a ten year agreement with  Delta  Air
Lines,  Inc.  to  operate regional jet aircraft  as  part  of  the  Delta
Connection  program  on  a fee-per-departure basis.  Under  the  fee-per-
departure  structure, the Company bears the risk to  operate  the  flight
schedule,  and Delta assumes the risk of marketing and selling  seats  to
the  traveling public. Delta may terminate the agreement at any  time  if
the  Company  fails  to maintain certain performance standards,  and  may
terminate  without  cause,  effective no earlier  than  two  years  after
commencement of operations, by providing 180 days notice to the  Company.
The  Delta Connection Agreement provides the Company with certain  rights
in the event of termination without cause. The Company has ordered 20 50-
seat Canadair regional jets from Bombardier Aerospace of Montreal and  25
328JET  feeder jets from Fairchild for this new venture. The Company  has
established a new subsidiary, Atlantic Coast Jet, Inc. ("ACJet"),  d.b.a.
Delta  Connection, which is now in the application and  approval  process
with  the  applicable  federal agencies to obtain  authority  to  conduct
scheduled  passenger  air transportation of jet aircraft.  Initial  Delta
Connection service to various destinations in the Northeast United States
is  expected  to begin no sooner than April 2000, subject to satisfactory
resolution  of regulatory requirements and other start-up considerations.
The Company can make no assurances that its ACJet subsidiary will
 22
receive  all necessary regulatory approvals by this date or that aircraft
will  be  delivered  on time. The Company expects to incur  approximately
$3.0  million in additional start-up expenses for ACJet during  the  next
six months.

            The  continued introduction of these additional  RJ  aircraft
will  expand  ACA's current business into new markets  and  may  increase
capacity  in  existing markets. In general, service to  new  markets  and
increased capacity to existing markets will result in increased operating
expense  that  may  not be immediately offset by increases  in  operating
revenues. ACJet will incur start-up expenses and will require DOT and FAA
approvals to conduct scheduled air transportation. Initially, the Company
will  incur expenses in excess of the expected revenues from the fee-per-
departure structure until additional aircraft enter the fleet. There  can
be no assurances that ACJet will be able to operate profitably.

          The  Company  continues to assess plans to  phase  out  the  28
leased  19 seat J32 aircraft used in the United Express operation by  the
end  of  2001.  The  Company  continues to analyze  its  phase-out  plan,
including quantification of expected costs related to the removal of  the
J32  from  the  fleet. The timing of approval by United  to  operate  the
feeder  jet aircraft as United Express will also be a factor in analyzing
the J32 phase-out plan.

          During the first half of 1999 US Airways announced and began to
implement new service from Washington-Dulles to various cities.  New  and
announced  service includes operations as mainline US Airways,  MetroJet,
Shuttle,  and  US  Airways Express. As of November 1, 1999,  the  Company
served 44 cities out of Washington-Dulles. US Airways service existed  in
7  of the Company's markets as of December 31, 1998 and 20 as of November
1,  1999. Generally this service has utilized fare structures similar  to
that  implemented  by  the  Company. Two of the implemented  markets  are
served  by  MetroJet,  which  offers fares  lower  than  that  which  has
typically  been offered by the Company. The increased competition  by  US
Airways  and  other  airlines in the Company's  markets  could  adversely
affect  the  Company's results of operations or financial  position.  The
Company continually monitors and responds to the effects competition  has
on  its  routes, fares and frequencies, and believes that it can  compete
effectively with US Airways and other competitors. However, there can  be
no assurances that US Airways' and other competitors' continued expansion
at  Washington-Dulles  will not have a material  adverse  effect  on  the
Company's  future  results  of operations or financial  position  in  the
current or any future quarters.

          During April and May, 1999, United significantly increased  the
number of flights it operated at Washington-Dulles. In July, 1999, United
and  the  Company  revised  their Dulles  flight  schedules  to  increase
connections  and to thereby take greater advantage of United's  increased
capacity.  As  of November 1, 1999, United operated 112 daily  departures
from  Washington  Dulles, a 62% increase from December 31,  1998.  During
1999, the Company and United have either increased frequencies or
 23
upgraded  equipment,  or  both, in markets affected  by  the  US  Airways
expansion.

          During the third quarter of 1999, the Company executed a  seven
year  engine  services  agreement with GE Engine  Services,  Inc.  ("GE")
covering  the  scheduled and unscheduled repair  of  ACA's  CF34-3B1  jet
engines  operated  on the 43 RJs already delivered or on  order  for  the
United  Express operation. Under the terms of the agreement, the  Company
will pay a set dollar amount per engine hour flown on a monthly basis  to
GE  and GE assumes the responsibility to repair the engines when required
at  no  additional expense to the Company, subject to certain exclusions.
The  Company intends to expense the amount due based on the monthly rates
stipulated in the agreement, as engine hours are flown. During the  third
quarter, the Company reversed approximately $1.5 million in life  limited
parts repair expense accruals related to these engines that are no longer
required based on the maintenance services and terms contained in the new
engine maintenance agreement. The Company's future maintenance expense on
regional jet engines covered under the new agreement will escalate  based
on  contractual  rate increases, intended to match the timing  of  actual
maintenance  events  that  are due pursuant to the  terms.   Accordingly,
maintenance  costs  recognized on these RJ engines during  2000  will  be
greater than those recorded historically.


Liquidity and Capital Resources

          As   of  September  30,  1999,  the  Company  had  cash,   cash
equivalents  and  short-term investments of  $43.3  million  and  working
capital  of  $54.0  million compared to $64.5 million and  $68.1  million
respectively  as of December 31, 1998.  During the first nine  months  of
1999,  cash  and cash equivalents decreased by $21.1 million,  reflecting
net cash provided by operating activities of $26.2 million, net cash used
in  investing  activities  of $47.8 million, and  net  cash  provided  by
financing  activities of $0.5 million. The net cash provided by operating
activities is primarily the result of net income for the period of  $22.3
million,  an  increase  of $8.6 million in accrued liabilities  resulting
from  increased  operations  and non cash depreciation  and  amortization
expenses  of $6.5 million, offset by an $8.8 million increase in  prepaid
expenses  related  to  aircraft  rent and  a  $3.2  million  increase  in
receivables  due  to  the increase in passenger  revenues.  In  order  to
minimize  total  aircraft rental expense over  the  entire  life  of  the
related  aircraft  leveraged lease transactions, the Company  has  uneven
semiannual lease payment dates generally occurring on January 1 and  July
1.  Approximately 33% of the Company's annual lease payments are  due  in
January  and  30%  in  July. The net cash used  in  investing  activities
consisted primarily of the purchase of one regional jet and spare engines
and  parts, and payments of $17.3 million of additional aircraft deposits
related  to  the  Bombardier  and Fairchild  aircraft  orders.  Financing
activities  consisted primarily from the issuance of long term  debt  for
the  acquisition of an RJ aircraft and spare engines, and  proceeds  from
the exercise of stock options, offset by the repurchase of the Company's
 24
stock  under the stock repurchase program and payments on long term  debt
and capital lease obligations.

     Other Financing

          In  February  1999,  the Company entered  into  an  asset-based
lending  agreement  with  two financial institutions  that  provides  the
Company  with a $15 million bridge loan to fund the Company's  obligation
to  MWAA  for  construction costs on the Company's regional  terminal  at
Washington-Dulles International Airport and a line of credit  for  up  to
$35  million  depending on the amount of assigned ticket receivables  and
the  value of certain rotable spare parts. The $35 million line of credit
replaces a previous $20 million line of credit. The interest rate on this
line  is  LIBOR plus from .75% to 1.75% depending on the Company's  fixed
charges coverage ratio. During the first nine months of 1999, the Company
drew  $7.8  million  of the $15 million bridge loan.  Upon  reimbursement
from  MWAA,  the Company repaid the loan.  As of September 30,  1999  the
outstanding  balance  on  the bridge loan was zero.   Subsequent  to  the
initial  reimbursement  from MWAA, the Company  has  loaned  to  MWAA  an
additional  $3.9 million and recorded a note receivable  from  MWAA.   No
additional  amounts  were drawn on the bridge loan  for  this  additional
funding.  However, the Company may do so in the future  as  desired.  The
Company's  remaining  obligation to MWAA for  interim  financing  of  the
regional terminal is approximately $1.0 million.

          The  Company has pledged $2.9 million of the line of credit  as
collateral to secure letters of credit issued on behalf of the Company by
a  financial institution. As of September 30, 1999, the available  amount
of credit under the $35 million line was $32.1 million.

     Other Commitments

          In  April 1999, the Company entered into a call option contract
to  hedge price changes on approximately 19,300 barrels of crude oil  per
month  during the period from October through December 1999. The contract
provides for a premium payment of approximately $75,400 and sets a cap on
the  maximum price equal to approximately 42 cents per gallon of jet fuel
excluding  taxes and into-plane fees with the premium and  any  gains  on
this contract to be recognized as a component of fuel expense during  the
period  in  which  the  Company purchases fuel. In October,  the  Company
entered  into  commodity  swap transactions to  hedge  price  changes  on
approximately 13,300 barrels of crude oil per month for the period  April
to  June 2000 and on approximately 23,300 barrels of crude oil per  month
for the period July through September 2000. The contracts provide for  an
average fixed price equal to approximately 52.6 cents per gallon for  the
second  quarter of 2000 and 51 cents per gallon for the third quarter  of
2000.  With  these transactions and taking into account  that  Delta  Air
Lines, Inc. bears the economic risk of fuel price fluctuations for future
fuel  requirements  associated  with the Delta  Connection  program,  the
Company  has  hedged  approximately  20%  of  its  anticipated  jet  fuel
requirements  for the fourth quarter of 1999; 11% for the second  quarter
2000; 22% for the third quarter 2000; and 15%, for the fourth quarter  of
2000. Had these
 25
contracts   and   transactions  settled  on  September   30,   1999   the
counterparties would have been required to pay the Company  approximately
$494,000.

          On May 4, 1999, the Company entered into two interest rate swap
contracts having an aggregate notional amount of $13 million to hedge its
exposure  by approximately 37%, to interest rate changes until  permanent
financing  for  two  RJ aircraft scheduled for delivery  in  October  and
November  1999,  is  secured. On July 2, 1999, the Company  entered  into
interest  rate swap contracts having an aggregate notional amount  of  $7
million  to  hedge  its exposure by approximately 40%, to  interest  rate
changes  until  permanent  financing for the RJ  aircraft  scheduled  for
delivery  in  December 1999 is secured. On August 25, 1999,  the  Company
entered  into  three  interest rate swap contracts  having  an  aggregate
notional  amount  of $23 million to hedge its exposure  by  approximately
44%,  to  interest rate changes until permanent financing  for  three  RJ
aircraft scheduled for delivery in March, April and May 2000, is secured.
The  contracts  entered  into on May 4, 1999  relating  to  the  aircraft
delivered  in  October and November 1999 have been closed  out  with  the
counterparty  paying  the  Company approximately  $274,000.  Neither  the
counterparty nor the Company would have been obligated to pay any amounts
had the remaining contracts settled on September 30, 1999.

     Aircraft

          The  Company now has firm orders for 45 RJs in addition to  the
21  previously  delivered,  and options for an  additional  27  RJs.  The
delivery schedule for the 45 firm orders is as follows: two are scheduled
for  the  fourth quarter of 1999, fifteen in 2000, eighteen in 2001,  and
ten  in  2002.  Twenty-two of the 45 firm ordered aircraft  are  for  the
United Express operation, 20 are for the Delta Connection operation,  and
three  remain  unallocated at this time. The value of  the  remaining  45
undelivered aircraft on firm order is approximately $810 million.

          The  Company  also  has a firm order for 25 328JET  feeder  jet
aircraft  and  a  conditional order for 55 328JET and 428JET  feeder  jet
aircraft,  and  options for an additional 85 feeder  jet  aircraft,  from
Fairchild Aerospace Corporation.  The value of the aircraft on firm order
is  approximately  $275  million and the value of  the  aircraft  in  the
conditional  order (excluding the option aircraft) is approximately  $700
million. The Company requires United's approval to operate more  than  43
jet  aircraft as United Express. The conditional portion of the Fairchild
order is contingent on the Company receiving United's approval to operate
the  feeder jets as United Express. The Company at its option  may  waive
the  condition  and  enter into commitments for firm  delivery  positions
under the Fairchild agreement.

          The Company has approximately $36.7 million on deposit with the
aircraft  manufacturers  related  to its  aircraft  orders.  The  deposit
amounts  totaling  $11.0  million related to the conditional  order  with
Fairchild is fully refundable if the order is cancelled due to lack of
 26
United's  approval. The Company intends to use a combination of debt  and
lease financing to acquire these aircraft.

     Capital Equipment and Debt Service

          Capital  expenditures for the first nine months  of  1999  were
$26.2  million  compared to $32.2 million for the same  period  in  1998.
Capital expenditures for 1999 have consisted primarily of the purchase of
one regional jet, spare jet engines, rotable spare parts for the RJ and J-
41  aircraft,  facility  leasehold improvements,  ground  equipment,  and
computer  and  office equipment. For the remainder of 1999,  the  Company
anticipates  spending approximately $22 million for: one RJ aircraft,  (a
portion  of  the  purchase price to be mortgage debt  financed),  rotable
spare  parts  related  to  the  RJ  and  J-41  aircraft,  ground  service
equipment, facilities, computers and software.

          Debt  service  including  capital  leases,  but  excluding  the
Regional  Terminal bridge loan, for the nine months ended  September  30,
1999  was  $4.4  million compared to $4.1 million in the same  period  of
1998.

          The   Company  believes  that,  in  the  absence   of   unusual
circumstances,  its  cash flow from operations,  the  asset-based  credit
facility  including  the  bridge  loan,  and  other  available  equipment
financing, will be sufficient to meet its working capital needs,  capital
expenditures, and debt service requirements for the next twelve months.

YEAR 2000

     Background

          The  "Year  2000  problem" refers to the potential  disruptions
arising  from  the  inability  of computer  and  embedded  microprocessor
systems  to  process  or  operate with data inputs  involving  the  years
beginning with 2000 and, to a lesser extent, involving the year 1999.  As
used  by the Company, "year 2000 ready" means that a system will function
in  the  year 2000 without modification or adjustment, or with a one-time
manual adjustment.

     State of Readiness

          The  Company is highly reliant on information technology ("IT")
systems  and  non-IT  embedded technologies of third  party  vendors  and
contractors  and governmental agencies, such as the CRS systems,  United,
aircraft  and parts manufacturers, the FAA, the DOT, and MWAA  and  other
local  airport  authorities.  The Company sent  questionnaires  to  these
third  party  vendors, contractors and government agencies.  All  mission
critical  and  key vendors have stated they are year 2000 compliant.  The
Company is in constant contact with all of these mission critical vendors
and  is  closely monitoring their status. In cases where the Company  has
not  received  assurances  from non critical  third  parties  that  their
systems   are   year  2000  ready,  it  is  continuing  mail   or   phone
correspondence and has
 27
developed a contingency plan to handle these non critical situations. The
Company also has surveyed its internal IT and non-IT systems and embedded
operating  systems to evaluate and prioritize those which  are  not  year
2000 ready.  The Company had completed remediation and testing of all  of
its internal IT and non-IT systems as of April 30, 1999.

     Costs

          The  Company  has  utilized  existing  resources  and  has  not
incurred any significant costs to evaluate or remediate year 2000  issues
to   date.   The  Company  does  not  utilize  older  mainframe  computer
technology in any of its internal IT systems.  In addition, most  of  its
hardware  and software were acquired within the last few years, and  many
functions  are operated by third parties or the government.   Because  of
this, the Company's cost to modify its own non-year 2000 ready systems or
applications did not have a material effect on its financial position  or
the results of its operations.

     Risks

          The  Company's final year 2000 compliance efforts  are  heavily
dependent  on year 2000 compliance by governmental agencies, United,  CRS
vendors and other critical vendors and suppliers.  The failure of any one
of  these  mission  critical vendors and suppliers to  become  year  2000
compliant  or for one to experience a year 2000 failure in  one  or  more
systems  (which  the Company believes to be the most  likely  worst  case
scenario),  such as a shut-down of the air traffic control system,  could
result  in  the  reduction or suspension of the Company's operations  and
could  have a material adverse effect on the Company's financial position
and results of its operations

     Contingency Plans

          The  Company  continues  to develop its year  2000  contingency
plans  and continues to refine them as more information is received  from
third parties upon which it is heavily reliant. The Company continues  to
closely  monitor the completed year 2000 compliance efforts of the  third
parties and its own internal remediation efforts.  While certain  of  the
Company's systems could be handled manually, under certain scenarios  the
Company may not be able to operate in the absence of certain systems,  in
which  cases the Company would need to reduce or suspend operations until
such  systems were restored to operational status. Any such reduction  or
suspension  could  have  a  material adverse effect  upon  the  Company's
financial condition and results of operations.
 28
Recent Accounting Pronouncements

          In  June  1998, the FASB issued Statement No. 133,  "Accounting
for  Derivative  Instruments  and  Hedging  Activities."  This  Statement
establishes accounting and reporting standards for derivative instruments
and  all  hedging  activities. It requires that an entity  recognize  all
derivatives  as  either  assets  or liabilities  at  their  fair  values.
Accounting for changes in the fair value of a derivative depends  on  its
designation and effectiveness. For derivatives that qualify as  effective
hedges,  the  change in fair value will have no impact on earnings  until
the hedged item affects earnings. For derivatives that are not designated
as  hedging  instruments, or for the ineffective  portion  of  a  hedging
instrument, the change in fair value will affect current period earnings.

          In  July  1999, the FASB issued Statement No. 137,  "Accounting
for  Derivative  Instruments and Hedging Activities  -  Deferral  of  the
Effective  Date of FASB Statement No. 133, an Amendment of FASB Statement
No.  133"  which defers the effective date of Statement No.  133  by  one
year.   Therefore, the Company will adopt Statement No.  133  during  its
first  quarter of fiscal 2001 and is currently assessing the impact  this
statement  will  have  on  interest rate swaps  and  any  future  hedging
contracts that may be entered into by the Company.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

          For the remainder of 1999 and into 2000, the Company has hedged
a  portion  of ACA's exposure to jet fuel price fluctuations by  entering
into  jet  fuel  option contracts for approximately 20% of its  estimated
fuel  requirements  for  the fourth quarter of  1999  and  11%  and  18%,
respectively for the second and third quarters of 2000. The Company bears
no  fuel  price risk for the ACJet operation per the terms of  the  Delta
Connection  Agreement. Based on the Company's projected fuel  consumption
for  2000,  a  one-cent increase in the average price of jet  fuel  would
increase  the  Company's aircraft fuel expense for 2000 by  approximately
$620,000.



          The  Company's exposure to market risk associated with  changes
in interest rates relates to the Company's commitment to acquire regional
jets. As of November 01, 1999, the Company has outstanding, four interest
rate swap contracts having an aggregate notional amount of $30 million to
hedge  its exposure by approximately 43%, to interest rate changes  until
permanent  financing  for  four RJ aircraft  scheduled  for  delivery  in
December  1999, and March, April and May, 2000 are secured. A  one  basis
point  decrease in interest rates from the strike price of the  Company's
call  contracts  would increase the Company's annual  aircraft  lease  or
ownership costs associated with these contracts by approximately $90,000.
 29
                  ATLANTIC COAST AIRLINES HOLDINGS, INC.
                 FISCAL QUARTER ENDED September 30, 1999


PART II.  OTHER INFORMATION

     ITEM 1.  Legal Proceedings.

           The Company is a party to routine litigation incidental to its
business, none of which the Company believes is likely to have a material
effect on the Company's financial position.



     ITEM 2.  Changes in Securities.

          None to report.



     ITEM 3.  Defaults Upon Senior Securities.

          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

               10.8 Delta Connection Agreement, dated as of September 9, 1999
           among Delta Air Lines, Inc., Atlantic Coast Airlines Holdings,
           Inc. and Atlantic Coast Jet, Inc.

               10.12(b)(1)    Amendment Number One to Severance
          Agreement, dated as of August 12, 1999, amending the Severance
          Agreement, dated as of January 20, 1999, between the Company
          and Thomas J. Moore.
      30
               10.12(c)(1) Amendment Number One to Severance
          Agreement, dated as of August 17, 1999, amending the Restated
          Severance Agreement, dated as of January 20, 1999, between the
          Company and Kerry B. Skeen.

               10.40A(1) Contract Change Orders No. 13, 14, and 15, dated
          April 28, 1999, July 29, 1999, and September 24, 1999,
          respectively, amending the Purchase Agreement between
          Bombardier Inc. and Atlantic Coast Airlines relating to the
          purchase of Canadair Regional Jet Aircraft dated January 8,
          1997.

               10.41 Purchase Agreement between Bombardier Inc. and
          Atlantic Coast Airlines relating to the Purchase of Canadair
          Regional Jet Aircraft dated July 29, 1999, as amended through
          September 30, 1999.

               10.45(1)  First Amendment dated effective September 10,
          1999, to the Aircraft Purchase Agreement between Dornier
          Luftfahrt GmbH and Atlantic Coast Airlines dated effective
          March 31, 1999.

               27.1      Financial Data Schedule.

          (b)  Reports on Form 8-K

               None to report.

      31
                               SIGNATURES



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





                              ATLANTIC COAST AIRLINES HOLDINGS, INC.



November 15, 1999                  By:  /S/ Paul H. Tate
                                   Paul H. Tate
                                   Senior Vice President and Chief
Financial Officer


November 15, 1999                  By:  /S/ Kerry B. Skeen
                                   Kerry B. Skeen
                                   President and Chief Executive
Officer


_______________________________
1  "Break-even passenger load factor" represents the percentage of ASMs
which must be flown by revenue passengers for the airline to break-even
at the operating income level.
2  Average cost per gallon of fuel is inclusive of all taxes, into plane
and flowage fees, and gains and losses from fuel hedge transactions.