Back to GetFilings.com



United States Securities and Exchange Commission
Washington, D.C. 20549

FORM 10-Q

(Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 For the Period Ended September 30, 2003

or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 For the Transition Period From _____ to _____

Commission file number 000-21642


ATA HOLDINGS CORP.
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)

Indiana 35-1617970

(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)


7337 West Washington Street
Indianapolis, Indiana 46231

(Address of principal executive offices) (Zip Code)

(317) 247-4000
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code)

Not applicable
- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed
since last report)

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 Exchange Act of 1934 during
the preceding 12 months (or for such shorter periods 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 ______

Applicable Only to Corporate Issuers

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.

Common Stock, Without Par Value - 11,791,153 shares outstanding as of October
31, 2003.

PART I - Financial Information
Item I - Financial Statements


ATA HOLDINGS CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)

September 30, December 31,
2003 2002
---------- ----------
ASSETS (Unaudited)

Current assets:
Cash and cash equivalents $ 196,932 $ 200,160
Aircraft pre-delivery deposits - 16,768
Receivables, net of allowance for doubtful accounts
(2003 - $1,261; 2002 - $2,375) 97,970 86,377
Inventories, net 47,233 51,233
Prepaid expenses and other current assets 27,603 39,214
---------- ----------
Total current assets 369,738 393,752

Property and equipment:
Flight equipment 321,340 312,652
Facilities and ground equipment 139,726 134,355
---------- ----------
461,066 447,007
Accumulated depreciation (201,250) (181,380)
---------- ----------
259,816 265,627

Restricted cash 40,517 30,360
Goodwill 14,887 14,887
Assets held for sale 4,550 5,090
Prepaid aircraft rent 153,568 68,828
Investment in BATA, LLC 20,525 22,968
Deposits and other assets 40,740 46,624
---------- ----------
Total assets $ 904,341 $ 848,136
========== ==========

LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
Current maturities of long-term debt $ 206,836 $ 14,191
Short-term debt - 8,384
Accounts payable 14,633 23,688
Air traffic liabilities 107,728 94,693
Accrued expenses 170,752 160,924
---------- ----------
Total current liabilities 499,949 301,880


Long-term debt, less current maturities 295,775 486,853
Deferred gains from sale and leaseback of aircraft 55,558 54,889
Other deferred items 50,327 42,038
Redeemable preferred stock; authorized and issued 500 shares 54,220 -
---------- ----------
Total liabilities 955,829 885,660

Commitments and Contingencies

Redeemable preferred stock; authorized and issued 500 shares - 52,110
Convertible redeemable preferred stock; authorized and issued 300 shares 32,274 30,375

Shareholders' deficit:
Preferred stock; authorized 9,999,200 shares; none issued - -
Common stock, without par value; authorized 30,000,000 shares;
issued 13,502,593 - 2003; 13,476,193 - 2002 65,711 65,290
Treasury stock; 1,711,440 shares - 2003; 1,711,440 shares - 2002 (24,778) (24,778)
Additional paid-in capital 18,163 18,374
Accumulated deficit (142,858) (178,895)
---------- ----------
Total shareholders' deficit (83,762) (120,009)
---------- ----------
Total liabilities and shareholders' deficit $ 904,341 $ 848,136
========== ==========
See accompanying notes.


2



ATA HOLDINGS CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)

Three Months Ended September 30, Nine Months Ended September 30,
2003 2002 2003 2002
----------- ----------- ----------- ----------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)

Operating revenues:
Scheduled service $ 293,549 $ 231,633 $ 816,326 $ 664,431
Charter 78,536 68,185 285,393 238,698
Ground package 2,857 5,605 11,333 30,582
Other 12,761 11,866 36,402 32,689
----------- ------------- ----------- -----------
Total operating revenues 387,703 317,289 1,149,454 966,400
----------- ------------- ----------- -----------
Operating expenses:
Salaries, wages and benefits 100,195 95,094 293,348 264,782
Fuel and oil 65,215 52,956 208,388 151,350
Aircraft rentals 57,086 51,244 168,420 135,731
Handling, landing and navigation fees 25,111 29,343 86,567 85,473
Crew and other employee travel 16,041 14,485 47,884 41,933
Depreciation and amortization 14,095 18,850 43,084 60,258
Other selling expenses 13,155 11,103 37,997 33,462
Aircraft maintenance, materials and repairs 10,834 11,308 35,064 37,388
Passenger service 10,221 10,379 31,226 29,677
Advertising 8,290 9,553 28,595 30,181
Insurance 6,390 8,021 21,251 23,693
Facilities and other rentals 6,221 6,294 17,842 17,492
Commissions 5,962 3,964 16,202 18,089
Ground package cost 2,315 3,757 9,305 23,832
Aircraft impairments and retirements - 34,318 - 51,559
U.S. Government funds - - (37,156) 15,210
Other 17,106 16,264 54,506 55,169
----------- ------------- ----------- -----------
Total operating expenses 358,237 376,933 1,062,523 1,075,279
----------- ------------- ----------- -----------

Operating income (loss) 29,466 (59,644) 86,931 (108,879)

Other income (expense):
Interest income 674 626 2,185 2,138
Interest expense (14,345) (7,729) (39,986) (25,979)
Other (761) (620) (1,773) (988)
----------- ------------ ----------- -----------
Other expense (14,432) (7,723) (39,574) (24,829)
----------- ------------- ----------- -----------

Income (loss) before income taxes 15,034 (67,367) 47,357 (133,708)
Income taxes (credits) 7,311 (6,746) 7,311 (19,569)
----------- ------------- ----------- -----------
Net income (loss) 7,723 (60,621) 40,046 (114,139)

Preferred stock dividends (1,149) (375) (4,009) (3,235)
----------- ------------- ----------- ----------
Income (loss) available to common shareholders. $ 6,574 $ (60,996) $ 36,037 $ (117,374)
=========== ============= =========== ===========


Basic earnings per common share:

Average shares outstanding 11,773,901 11,764,753 11,767,836 11,694,097
Net income (loss) per share $ 0.56 $ (5.18) $ 3.06 $ (10.04)
=========== ============ =========== ===========
Diluted earnings per common share:

Average shares outstanding 15,364,858 11,764,753 15,354,470 11,694,097
Net income (loss) per share $ 0.50 $ (5.18) $ 2.47 $ (10.04)
=========== ============= =========== ===========
See accompanying notes.


3



ATA HOLDINGS CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN REDEEMABLE PREFERRED STOCK, COMMON STOCK AND OTHER
SHAREHOLDERS' DEFICIT
(Dollars in thousands)

Convertible
Redeemable Redeemable Additional Total
Preferred Preferred Common Treasury Paid-in Accumulated Shareholders'
Stock Stock Stock Stock Capital Deficit Deficit
--------- --------- -------- -------- -------- ---------- ----------

Balance, December 31, 2002 $ 30,375 $ 52,110 $ 65,290 $(24,778) $ 18,374 $ (178,895) $ (120,009)

Net loss - - - - - (10,992) (10,992)
Accrued preferred stock
dividends 375 - - - - (375) (375)
--------- --------- -------- -------- -------- ---------- ----------
Balance, March 31, 2003 $ 30,750 $ 52,110 $ 65,290 $(24,778) $ 18,374 $ (190,262) $ (131,376)
========= ========= ======== ======== ======== ========== ==========

Net income - - - - - 43,315 43,315
Accrued preferred stock
dividends 375 2,110 - - - (2,485) (2,485)
--------- --------- -------- -------- -------- ---------- ----------
Balance, June 30, 2003 $ 31,125 $ 54,220 $ 65,290 $(24,778) $ 18,374 $ (149,432) $ (90,546)
========= ========= ======== ======== ======== ========== ==========
Net income - - - - - 7,723 7,723
Stock Options Exercised - - 421 - (211) - 210
Accrued preferred stock
dividends 1,149 - - - - (1,149) (1,149)
--------- --------- -------- -------- -------- ---------- ----------
Balance, September 30, 2003 $ 32,274 $ 54,220 $ 65,711 $(24,778) $ 18,163 $ (142,858) $ (83,762)
========= ========= ======== ======== ======== ========== ==========
See accompanying notes.


4



ATA HOLDINGS CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)

Nine Months Ended September 30
2003 2002
---------- ----------
(Unaudited) (Unaudited)

Operating activities:


Net income (loss) $ 40,046 $ (114,139)
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
Depreciation and amortization 43,084 60,258
Aircraft impairments and retirements - 51,559
Deferred income taxes - (13,655)
Other non-cash items 30,725 30,913
Changes in operating assets and liabilities:
U.S. Government grant receivable 6,158 15,210
Other receivables (17,751) (9,850)
Inventories 1,335 (5,570)
Prepaid expenses 11,611 (9,771)
Accounts payable (9,055) 2,686
Air traffic liabilities 13,035 ( 8,541)
Accrued expenses (3,718) (3,984)
---------- ----------
Net cash provided by (used in) operating activities 115,470 (4,884)
---------- ----------
Investing activities:

Aircraft pre-delivery deposits 16,582 77,396
Capital expenditures (36,178) (57,618)
Noncurrent prepaid aircraft rent (84,740) (19,273)
Investment in BATA, LLC - 18,632
(Additions)/reductions to other assets 3,843 (3,867)
Proceeds from sales of property and equipment 217 408
---------- ----------
Net cash provided by (used in) investing activities (100,276) 15,678
---------- ----------
Financing activities:

Preferred stock dividends - (3,235)
Proceeds from sale/leaseback transactions - 2,794
Proceeds from short-term debt - 56,859
Payments on short-term debt (8,384) (109,507)
Proceeds from long-term debt 5,729 194,491
Payments on long-term debt (5,820) (224,016)
Increase in restricted cash (10,157) -
Proceeds from stock option exercises 210 449
Purchase of treasury stock - (10)
---------- ----------
Net cash used in financing activities (18,422) (82,175)
---------- ----------

Decrease in cash and cash equivalents (3,228) (71,381)

Cash and cash equivalents, beginning of period 200,160 184,439
---------- ----------
Cash and cash equivalents, end of period $ 196,932 $ 113,058
========== ==========

Supplemental disclosures:

Cash payments for:
Interest $ 36,187 $ 33,102
Income taxes (refunds) $ (13,985) $ 3,063

Financing and investing activities not affecting cash:
Accrued capitalized interest $ 107 $ (6,406)
Accrued preferred stock dividends $ 4,009 $ -

See accompanying notes.


5


ATA HOLDINGS CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation and Stock Based Compensation

The accompanying consolidated financial statements of ATA Holdings Corp.,
and subsidiaries (the "Company") have been prepared in accordance with
instructions for reporting interim financial information on Form 10-Q and,
therefore, do not include all information and footnotes necessary for a
fair presentation of financial position, results of operations and cash
flows in conformity with accounting principles generally accepted in the
United States ("GAAP"). For further information, refer to the consolidated
financial statements and footnotes thereto included in the Company's Annual
Report on Form 10-K for the year ended December 31, 2002.

The consolidated financial statements for the quarters ended September 30,
2003 and 2002 reflect, in the opinion of management, all adjustments
necessary to present fairly the financial position, results of operations
and cash flows for such periods. Results for the nine months ended
September 30, 2003 are not necessarily indicative of results to be expected
for the full fiscal year ending December 31, 2003.

During 1996, the Company adopted the disclosure provisions of Financial
Accounting Standards Board ("FASB") Statement of Financial Accounting
Standards No. 123, Accounting for Stock-Based Compensation ("FAS 123") with
respect to its stock options. As permitted by FAS 123, the Company has
elected to continue to account for employee stock options following the
intrinsic value method of Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees ("APB 25") and related
interpretations. Under APB 25, because the exercise price of the Company's
employee stock options equals the market price of the underlying stock on
the date of grant, no compensation expense is recognized.

6

The Company has not granted options since the year ended December 31, 2001.
For purposes of pro forma disclosure, the estimated fair value of the
options is amortized to expense over the options' vesting period (1 to 3
years). The Company's pro forma information using the fair value method of
FAS 123 follows:


Three Months Ended September 30,
2003 2002
----- -------
(In thousands, except per share
data)

Net income (loss) available to common
shareholders, as reported $ 6,574 $(60,996)

Deduct: Total stock-based employee
compensation expense determined under
fair value based method, net of related
tax effects (2) (26)
----- -------
Net income (loss) available to common
shareholders, pro forma 6,572 (61,022)
===== =======

Basic income (loss) per share, as
reported 0.56 (5.18)
===== =======
Diluted income (loss) per share, as
reported 0.50 (5.18)
===== =======
Basic income (loss) per share, pro forma 0.56 (5.19)
===== =======
Diluted income (loss) per share, pro
forma 0.50 (5.19)
===== =======



Nine Months Ended September 30,
2003 2002
----- -------
(In thousands, except per share
data)

Net income (loss) available to common
shareholders, as reported $36,037 $(117,374)

Deduct: Total stock-based employee
compensation expense determined under
fair value based method, net of related
tax effects (12) (109)
------ --------
Net income (loss) available to common
shareholders, pro forma 36,025 (117,483)
====== ========


Basic income (loss) per share, as
reported 3.06 (10.04)
====== ========
Diluted income (loss) per share, as
reported 2.47 (10.04)
====== ========
Basic income (loss) per share, pro forma 3.06 (10.05)
====== ========
Diluted income (loss) per share, pro
forma 2.47 (10.05)
====== ========


2. State of the Industry and the Company

On September 11, 2001, four commercial aircraft operated by two other U.S.
airlines were hijacked and destroyed in terrorist attacks on the United

7

States. These attacks resulted in significant loss of life and property
damage. The terrorist attacks and generally weak economic conditions have
adversely affected the Company and the airline industry. The industry as a
whole, and the Company, suffered very significant financial losses in the
years ended December 31, 2002 and 2001 and three months ended March 31,
2003. While the Company realized a net profit in the first nine months of
2003, most of that net profit resulted from the Company's receipt of $37.2
million in the second quarter of 2003 in conjunction with the Emergency
Wartime Supplemental Appropriations Act ("Supplemental Act"). The
Supplemental Act made available $2.3 billion in funds to U.S. air carriers
for expenses incurred and revenue foregone related to enhanced aviation
security subsequent to September 11, 2001.

During 2002, two major air carriers, US Airways Group, Inc. and UAL
Corporation, filed for reorganization under Chapter 11 of the United States
Bankruptcy Code, although US Airways Group Inc. emerged from bankruptcy
protection in March 2003. Historically, air carriers involved in
reorganizations have substantially reduced their fares, which could reduce
airline yields further from current levels. Certain air carriers are
seeking to recover from financial losses, at least partially, by reducing
their seat capacity. As this is accomplished by eliminating aircraft from
operating fleets, the market value of aircraft may be adversely affected.
The Company recorded substantial charges to earnings resulting from fleet
retirements and impairments in the years ended December 31, 2002 and 2001.
However, during the same period the Company substantially replaced its
fleet of aging aircraft with new fuel-efficient Boeing aircraft. These new
Boeing aircraft are all leased under operating leases and have higher fixed
ownership costs than the older fleets that they replaced. Certain of these
aircraft operating leases were originally structured to require significant
cash payments in the first few years of the lease in order to reduce the
total rental cost over the related lease terms. Consequently, the Company
made large cash lease payments on many of its aircraft in the first three
quarters of 2003, which resulted in a substantial use of the Company's cash
over this period. In addition, since all of these aircraft are leased, the
Company has pledged receivables and other available assets to secure some
of its debt, leaving the Company with few unencumbered assets. Since
September 11, 2001, the industry and the Company have also been adversely
impacted by substantially higher insurance costs, passenger security costs,
and the conflict in Iraq.

In addition to the funds received in the second quarter of 2003, the
Company has benefited from certain other of the U.S. Government's
initiatives for assisting the airline industry. Most significant to the
Company was the Air Transportation Safety and System Stabilization Act
("Act") passed in 2001, which provided for, among other things, up to $5.0
billion in before-tax compensation to U.S. airlines and air cargo carriers
for direct and incremental losses resulting from the September 11, 2001
terrorist attacks, and the availability of up to $10.0 billion in U.S.
Government guarantees of certain loans made to air carriers, which are
administered by the newly-established Air Transportation Stabilization
Board ("ATSB"). The Company received $50.1 million of U.S. Government grant
compensation under the Act, of which the final payment of $6.2 million was
received in the first quarter of 2003. The Company also obtained a $168.0
million secured term loan in November 2002, of which $148.5 million is
guaranteed by the ATSB.

While it is expected that adverse industry conditions are likely to
continue throughout the remainder of 2003, the Company's management
believes it has a viable plan to ensure that there will be sufficient cash
to fund operations during 2003. The plan calls for focusing marketing
efforts on those routes where the Company believes it can be a leading
provider and implementing a number of cost-saving initiatives the Company
believes will enhance its low-cost advantage. Although the Company believes
the assumptions underlying its full-year 2003 financial projections are
reasonable, there are significant risks which could cause the Company's
2003 financial performance to be different than projected. These risks
relate primarily to further declines in demand for air travel, further
increases in fuel prices, the uncertain consequences of the major airline
bankruptcies, the possibility of other airline bankruptcy filings, and the
ongoing geopolitical impacts of the conflicts in the Middle East.

The Company is scheduled to make large principal payments on its
outstanding senior indebtedness and on its aircraft operating leases in
2004 and 2005. In August 2004, $175 million of the Company's senior notes
are due in full, with another $125 million of senior notes due in December

8

2005. The Company also has substantial fixed payment obligations under
aircraft operating leases in 2004 and 2005, including cash payments of
approximately $170.9 million in the first quarter of 2004. The Company is
currently unable to obtain any additional financing and does not expect to
be able to do so in the near future. The Company does not anticipate that
the $196.9 million of cash on hand as of September 30, 2003, together with
cash generated by future operating activities will be sufficient to meet
its scheduled aircraft operating lease obligations beginning in 2004 and to
repay its debt when it matures.

On April 10, 2003, Moody's Investors Service downgraded its ratings of the
unsecured debt from "Caa1" to "Caa3" and indicated that it has a negative
outlook for future ratings. On July 30, 2003, S&P downgraded the Company's
corporate credit rating from "B-" to "CCC" and its senior unsecured debt
rating from "CCC" to "CC." The Company's ratings remain on Credit Watch.

The Company's failure to make scheduled payments of interest or principal
to the holders of its outstanding senior notes or to make its scheduled
payments under its aircraft operating leases would constitute an event of
default under many of the agreements governing its indebtedness (including
its government guaranteed loan) due to cross-default provisions. Also, the
Company's government guaranteed loan contains a covenant requiring the
Company to maintain a cash balance of $40 million. Failure to comply with
this covenant would constitute an event of default. In addition, if the
Company fails to pay the principal amounts due under its outstanding senior
notes, the trustee or the holders of at least 25 percent of the principal
amount of those notes would have the option to take legal action against
the Company to accelerate its obligations under the senior notes and
collect the amounts due. If the Company fails to make scheduled payments
under the aircraft operating leases, the lessors may repossess the aircraft
subject to the leases, effectively shutting down its operations. Finally,
in such circumstances all of the Company's credit card processors may elect
to hold back up to 100 percent of its pre-paid sales (to the extent they
are not already doing so at the time) pending provision of flight services
to its customers, which would further aggravate its current liquidity
difficulties. See "Note 7 - Subsequent Events" for additional information
about the Company's current agreement with its credit card processing bank
regarding the withholding of pre-paid sales.

In an effort to address its current liquidity difficulties, on August 29,
2003, the Company launched offers to exchange (the "Exchange Offers") all
of its 10 1/2% Senior Notes due 2004 for cash and new 11% Senior Notes due
2009 and all of its outstanding 9 5/8% Senior Notes due 2004 for cash and
new 10 1/8% Senior Notes due 2010. The Company currently is in discussions
with a group of holders of those notes and has extended the Exchange Offers
to November 21, 2003, in order to facilitate those discussions. In
addition, the Company has entered into letters of intent with three of the
lessors under its aircraft operating leases, Boeing Capital Services
Corporation ("BCSC"), General Electric Capital Aviation Services ("GECAS")
and International Lease Finance Corporation ("ILFC") to amend certain
aircraft operating leases that were entered into with those parties in
2001, 2002 and 2003. The effect of the amendments would be to delay the
payment of portions of the amounts due under those operating leases
primarily between June 30, 2003 and March 31, 2005, which would ease the
Company's current liquidity difficulties. The payments delayed during this
time period would be subsequently paid at various times throughout the
remaining life of the leases. The effectiveness of the proposed operating
lease amendments is contingent upon, among other things, entering into
definitive amendments with each of the lessors and completion of the
Exchange Offers. If the Company is unable to reach satisfactory agreement
with its creditors pursuant to the Exchange Offers and the aircraft
operating lease restructuring, the Company may be forced to restructure its
debts in bankruptcy.

9

3. Earnings per Share

The following tables set forth the computation of basic and diluted
earnings per share:


Three Months Ended September 30 ,
2003 2002
------------ --------------

Numerator:
Net income (loss) $ 7,723,000 $ (60,621,000)
Preferred stock dividends (1,149,000) (375,000)
------------ --------------
Income (loss) available to common
shareholders - numerator for basic
earnings per share $ 6,574,000 $ (60,996,000)
------------ --------------
Effect of dilutive securities:
Convertible redeemable preferred stock 1,149,000 -
------------ --------------
Numerator for diluted earnings per share $ 7,723,000 $ (60,996,000)
============ ==============

Denominator:
Denominator for basic earnings per share
- weighted average shares 11,773,901 11,764,753
Effect of potential dilutive securities:
Employee stock options 4,323 -
Convertible redeemable preferred stock 1,914,486 -
Warrants issued under secured term loan 1,672,148 -
------------ --------------
Denominator for diluted earnings per share
- adjusted weighted average shares 15,364,858 11,764,753
============ ==============
Basic income (loss) per share $ 0.56 $ (5.18)
============ ==============
Diluted income (loss) per share $ 0.50 $ (5.18)
============ ==============


10



Nine Months Ended September 30,
2003 2002
------------ -------------

Numerator:
Net income (loss) $ 40,046,000 $(114,139,000)
Preferred stock dividends (4,009,000) (3,235,000)
------------ -------------
Income (loss) available to common
shareholders - numerator for basic
earnings per share $ 36,037,000 $(117,374,000)
------------ -------------
Effect of dilutive securities:
Convertible redeemable preferred stock 1,899,000 -
------------ -------------
Numerator for diluted earnings per share $ 37,936,000 $(117,374,000)
============ =============


Denominator:
Denominator for basic earnings per share
- weighted average shares 11,767,836 11,694,097
Effect of potential dilutive securities:
Employee stock options - -
Convertible redeemable preferred stock 1,914,486 -
Warrants issued under secured term loan 1,672,148 -
------------ -------------

Denominator for diluted earnings per share
- adjusted weighted average shares 15,354,470 11,694,097
============ =============
Basic income (loss) per share $ 3.06 $ (10.04)
============ =============
Diluted income (loss) per share $ 2.47 $ (10.04)
============ =============


In accordance with FASB Statement of Financial Accounting Standards No.
128, Earnings per Share, the dilutive impact of 1,914,486 common shares
from conversion of convertible redeemable preferred stock in the three and
nine months ended September 30, 2002 has been excluded from the computation
of diluted earnings per share because their effect would be antidilutive.
In addition the dilutive impact of 180,866 common shares from exercise of
employee stock options has been excluded from the computation of diluted
earnings per share for the nine month period ended September 30, 2002
because their effect would also be antidilutive.

4. Commitments and Contingencies

The Company has a purchase agreement with the Boeing Company ("Boeing") to
purchase directly from Boeing seven new Boeing 737-800s, which are
currently scheduled for delivery between July 2005 and December 2005. The
Boeing 737-800 aircraft are powered by General Electric CFM56-7B27 engines.
The manufacturer's list price is $52.4 million for each 737-800, subject to
escalation. The Company's purchase price for each aircraft is subject to
various discounts. According to an amendment to the purchase agreement with
Boeing, if the Company does not have permanent financing for these
aircraft, and if Boeing does not elect to provide such financing suitable
to the Company, the deliveries can be delayed for one year. Aircraft
pre-delivery deposits are required for these purchases, and the Company has
funded these deposits for past purchases using operating cash and
short-term deposit finance facilities. The Company can provide no assurance
that it will be able to secure short-term deposit finance facilities for
future aircraft purchases. As of September 30, 2003, the Company had $4.6
million in long-term pre-delivery deposits outstanding for future aircraft
deliveries which were funded with operating cash. Upon delivery of the

11

aircraft, pre-delivery deposits funded with operating cash will be returned
to the Company. As of September 30, 2003, the Company also has purchase
rights with Boeing for eight Boeing 757-300 aircraft and 40 Boeing 737-800
aircraft.

The Company has agreements in place to lease two additional Boeing 737-800s
under operating leases from a third party lessor, which are currently
scheduled for delivery between November 2003 and May 2004.

The Company has an agreement with General Electric to purchase four spare
engines, which are scheduled for delivery between 2005 and 2008.

The Company intends to finance all future aircraft and engine deliveries
under purchase agreements with operating leases. The Company has estimated
the amount of payments for these expected future lease obligations, using
the terms of leases for comparable aircraft currently in place. The
estimated future payments for these nine future aircraft deliveries and
four spare engines, which do not include obligations for leases currently
in place, are shown in the following table:

Expected
Future
Lease
Obligations
-----------
(in thousands)

2003 $ 599

2004 5,994

2005 18,582

2006 42,281

2007 54,327

Thereafter 532,656
----------
$ 654,439
==========

The Company also has a letter of intent with GECAS to lease one additional
Boeing 757-200 and one additional Boeing 737-800 scheduled for delivery in
November 2003 and November 2004 which are contingent upon, among other
things, entering into definitive amendments with the lessor and completion
of the Exchange Offers. See "Note 2 - State of the Industry and the
Company" for additional information on the Exchange Offers.

In 2001, the Company entered into short-term operating leases with BATA
Leasing LLC ("BATA"), a 50/50 joint venture with Boeing Capital Corporation
- Equipment Leasing Corporation ("BCC-ELC"), to lease back nine Boeing
727-200 aircraft which had been previously contributed to the joint venture
by the Company, all of which leases have now been terminated. The Company
is subject to lease return conditions on these nine former operating
leases, upon BATA's delivery by lease or sale of those aircraft to a third
party. On January 31, 2003, BATA entered into a lease agreement with a
third-party lessee on one of the nine aircraft. The Company's return
conditions for that aircraft were satisfied by the completion of a cargo
conversion by BATA, without incurring additional expense by the Company on
the airframe or engines. Management believes it is reasonably possible that
a lessee or buyer will be identified for the remaining eight aircraft. The
Company estimates that it could incur approximately $6.0 million of expense
to meet the return conditions, if all eight of the remaining aircraft were
leased by BATA to third parties. If the aircraft are leased as cargo
carriers, it is likely the lease return conditions will be satisfied by

12

completing the cargo conversion on the aircraft, as in the case of the
first aircraft so leased. No liability has been recorded for these return
conditions as of September 30, 2003, as management does not believe it is
probable that it will be paid.

In the Company's aircraft financing agreements, the Company typically
indemnifies the financing parties, trustees acting on their behalf and
other related parties against liabilities that arise from the manufacture,
design, ownership, financing, use, operation and maintenance of the
aircraft and for tort liability, whether or not these liabilities arise out
of or relate to the negligence of these indemnified parties, except for
their gross negligence or willful misconduct. The Company expects that it
would be covered by insurance (subject to deductibles) for most tort
liabilities and related indemnities under these aircraft leases. The
Company cannot determine its maximum exposure related to these indemnities.

Various claims, contractual disputes and lawsuits against the Company arise
periodically involving complaints which are normal and reasonably
foreseeable in light of the nature of the Company's business. The majority
of these suits are covered by insurance. In the opinion of management, the
resolution of these claims will not have a material adverse effect on the
business, operating results or financial condition of the Company.

5. Income Taxes

As of December 31, 2002, the Company had incurred a three-year cumulative
loss. Because of this cumulative loss and the presumption under GAAP that
net deferred tax assets should be fully reserved if it is more likely than
not that they will not be realized through carrybacks or other strategies,
the Company recorded a full valuation allowance against its net deferred
tax asset.

In 2003 the Company expects to pay Alternative Minimum Tax and has recorded
a current tax expense. Since Alternative Minimum Tax payments generate
credits that can be used to offset regular income tax in future years, the
Company recognized a net increase in the net deferred tax asset, however,
continuing under the same presumption as 2002, the Company recorded an
additional valuation allowance against the increased net deferred tax
asset. As a result, a $7.3 million tax expense was recorded in the quarter
and nine months ending September 30, 2003.

6. Recently Issued Accounting Pronouncements

In January 2003, the FASB issued Interpretation No. 46, Consolidation of
Variable Interest Entities ("FIN 46"). On October 8, 2003, the FASB
announced the extension of certain implementation dates for FIN 46. This
accounting standard requires that companies that control another entity
through interests other than voting interests should consolidate the
controlled entity. The provisions of FIN 46 were required to be applied to
variable interest entities ("VIE's") created after January 31, 2003. As of
September 30, 2003, the Company has not created any of these VIE's since
January 31, 2003. The provisions must be applied to VIE's that existed
prior to February 1, 2003 by the first period ending after December 15,
2003. The related disclosure requirements are effective immediately.
Although the Company does not expect this interpretation to have a material
impact on the Company, it is continuing to evaluate its interest in other
entities in accordance with this complex interpretation.

On May 15, 2003, the FASB issued Statement of Financial Accounting
Standards No. 150, Accounting for Certain Financial Instruments with
Characteristics of both Liabilities and Equity ("FAS 150"). FAS 150
establishes standards for classifying and measuring as liabilities certain
financial instruments that embody obligations of the issuer and have
characteristics of both liabilities and equity. FAS 150 must be applied
immediately to instruments entered into or modified after May 31, 2003 and
must be applied to previously existing instruments as of the beginning of
the first interim financial reporting period beginning after June 15, 2003.

13

As a result of FAS 150, the Company began classifying its 500 shares of
Series A redeemable preferred stock as a liability on the Company's balance
sheet beginning July 1, 2003. The Company's 300 shares of Series B
convertible redeemable preferred stock remains classified between
liabilities and equity on the Company's balance sheet.

7. Subsequent Events

On October 10, 2003, the Company amended its agreement with its credit card
processing bank to reflect an extension for the processing and collection
of sales charged on MasterCard and Visa cards until December 31, 2004. In
order to secure this extension, the Company agreed to increase the amount
of pre-paid sales that the bank holds on deposit from 60% to 100%. The
effect of increasing this percentage was to reduce the Company's cash
balance by approximately $30 million between September 30, 2003 and October
31, 2003 as compared to what the Company's cash balance would have been
with a 60% holdback of pre-paid sales. The credit card processing bank has
agreed to negotiate a further amendment to this agreement, which would
become effective upon completion of the Exchange Offers, and which is
expected to provide a new set of covenants governing the percentage of
pre-paid sales held by the bank, and contain provisions under which this
percentage might be reduced in future periods. However, the Company can
provide no assurances that it will be able to reduce the percentage below
100% in future periods of this agreement.

14

PART I - Financial Information
Item II - Management's Discussion and Analysis of Financial Condition
and Results of Operations

Quarter and Nine Months Ended September 30, 2003, Versus Quarter and Nine Months
Ended September 30, 2002

Overview

The Company is a leading provider of scheduled airline services to leisure and
other value-oriented travelers, and a leading provider of charter services to
the U.S. military. The Company, through its principal subsidiary, ATA Airlines,
Inc. ("ATA"), formerly American Trans Air, Inc., has been operating for 30 years
and is the tenth largest U.S. airline in terms of 2002 capacity and traffic. ATA
provides jet scheduled service through nonstop and connecting flights from the
gateways of Chicago-Midway and Indianapolis to popular vacation destinations
such as Hawaii, Phoenix, Las Vegas, Florida, California, Mexico and the
Caribbean, as well as to New York's LaGuardia Airport, Philadelphia, Denver,
Dallas-Ft. Worth, Washington, D.C., Boston, Seattle, Minneapolis-St. Paul,
Newark, Charlotte and Pittsburgh. The Company's commuter subsidiary Chicago
Express Airlines, Inc. ("Chicago Express") provides commuter scheduled service
between Chicago-Midway and the cities of Indianapolis, Cedar Rapids, Dayton, Des
Moines, Flint, Grand Rapids, Lexington, Madison, Milwaukee, Moline, South Bend,
Springfield and Toledo. ATA also provides charter service to independent tour
operators and specialty charter customers.

In the quarter and nine months ended September 30, 2003, the Company recorded
operating income of $29.5 million and $86.9 million, respectively, as compared
to an operating loss of $59.6 million and $108.9 million in the same periods of
2002. In the quarter and nine months ended September 30, 2003, the Company had a
net income of $7.7 million and $40.0 million, respectively, as compared to a net
loss of $60.6 million and $114.1 million in the same periods of 2002. The net
income recorded in the first nine months of 2003 includes $37.2 million received
under the Supplemental Act, which was recorded as a reduction in operating
expenses.

Consolidated revenue per available seat mile ("RASM") increased to 7.46 cents
and decreased to 7.25 cents, respectively, in the quarter and nine months ended
September 31, 2003, as compared to 7.06 cents and 7.41 cents, respectively, in
the comparable periods of 2002. The increase in the third quarter of 2003 is due
to an improved pricing environment in the summer season. The decrease for the
first nine months of 2003 was mainly due to a weak scheduled service pricing
environment in the first six months of 2003, which was impacted by the war in
the Middle East and a continuing weakened economy. In addition, the Company's
scheduled service unit revenues were adversely affected by the Company's
aggressive capacity growth between the nine month periods ended September 30,
2003 and 2002 due to the addition of new Boeing 737-800 and Boeing 757-300
aircraft to the Company's fleet. The Company was able to utilize some of the
increased capacity in its military charter service in order to meet the
increased flying requirements of the Civil Reserve Air Fleet ("CRAF") activation
between February and June 2003, which supported Operation Iraqi Freedom. In the
first nine months of 2003, the Company's military charter revenue increased
75.9%, as compared to the first nine months of 2002. The CRAF program ended on
June 18, 2003, and the Company expects its military/government charter revenues
to be approximately 20% higher than 2002 levels in the fourth quarter of 2003.

The Company's unit costs remained among the lowest of major airlines in the
first nine months of 2003. Consolidated cost per available seat mile ("CASM")
decreased to 6.90 cents and 6.70 cents, respectively, in the quarter and nine
months ended September 30, 2003, as compared to 8.39 cents and 8.24 cents,
respectively, in the comparable periods of 2002. The 2003 CASM amounts reflect
the impact of the receipt of $37.2 million, or 0.23 cents per available seat
mile ("ASM") in the nine months ended September 30, 2003, in U.S. Government
funds from the Supplemental Act in the second quarter of 2003. The 2002 CASM
amounts reflect the impact of $15.2 million, or 0.12 cents per ASM in the nine
months ended September 30, 2002, charged to U.S. Government funds as a reserve
in connection with the expected reduction of U.S. Government compensation, and
$34.3 million and $51.6 million, or 0.76 cents and 0.40 cents per ASM,
respectively, in the quarter and nine months ended September 30, 2002, for
aircraft impairments and retirements charges. The remaining CASM declines in
2003 were mainly due to the Company's continuing efforts to further reduce
operating expenses; the benefits from increased aircraft, facility and employee
utilization; and the cost savings realized from the addition of its new fleets
comprised of Boeing 737-800 and Boeing 757-300 aircraft. These CASM improvements

15

were achieved despite a 6.7% and a 17.4% increase in the average cost per gallon
of jet fuel consumed in the third quarter and first nine months of 2003,
respectively, as compared to the same periods of 2002. These fuel price
increases cost the Company an incremental $3.9 million and $33.2 million in the
third quarter and first nine months of 2003, respectively, net of a $0.4 million
and $7.0 million increase in fuel escalation revenues, respectively. Fuel
escalation revenue is recorded when tour operators or the U.S. Government
reimburse the Company for certain fuel cost increases as part of commercial
charter, bulk scheduled service or military/government contracts.

For the 2003 fiscal year, the Company currently expects that it may earn a net
profit. However, significant uncertainties continue to exist with respect to
unit revenues and fuel prices, both of which may be adversely affected by
geopolitical and economic events, including the uncertain consequences of the
two major airline bankruptcies filed in 2002 and the continuation of conflict in
the Middle East. These and other matters are not within the Company's direct
control. Therefore, the Company can provide no assurance that it will earn a net
profit in 2003.

Critical Accounting Policies

Please refer to the Company's Annual Report on Form 10-K for the year ended
December 31, 2002.

Results of Operations

For the quarter ended September 30, 2003, the Company had operating income of
$29.5 million, as compared to an operating loss of $59.6 million in the same
period of 2002. The Company had a net income of $7.7 million in the third
quarter of 2003, as compared to a net loss of $60.6 million in the same period
of 2002.

Operating revenues increased 22.2% to $387.7 million in the third quarter of
2003, as compared to $317.3 million in the same period of 2002. Consolidated
RASM increased 5.7% to 7.46 cents in the third quarter of 2003, as compared to
7.06 cents in the third quarter of 2002. Scheduled service revenues increased
$61.9 million between periods, or 26.7%, while charter revenues increased $10.4
million between periods, or 15.2%.

Operating expenses decreased 5.0% to $358.2 million in the third quarter of
2003, as compared to $376.9 million in the same period of 2002. Consolidated
CASM decreased 17.8% to 6.90 cents in the third quarter of 2003, as compared to
8.39 cents in the third quarter of 2002

For the nine months ended September 30, 2003, the Company had operating income
of $86.9 million, as compared to an operating loss of $108.9 million in the same
period of 2002. The Company had a net income of $40.0 million in the first nine
months of 2003, as compared to a net loss of $114.1 million in the same period
of 2002.

Operating revenues increased 18.9% to $1.149 billion in the first nine months of
2003, as compared to $966.4 million in the same period of 2002. Consolidated
RASM decreased 2.2% to 7.25 cents in the first nine months of 2003, as compared
to 7.41 cents in the first nine months of 2002. Scheduled service revenues
increased $151.9 million between years, or 22.9%, while charter revenues
increased $46.7 million between years, or 19.6%.

Operating expenses decreased 1.1% to $1.063 billion in the first nine months of
2003, as compared to $1.075 billion in the same period of 2002. Consolidated
CASM decreased 18.7% to 6.70 cents in the first nine months of 2003, as compared
to 8.24 cents in the same period of 2002. Operating expenses for the first nine
months of 2003 reflect the receipt of $37.2 million in U.S. Government funds
from the Supplemental Act, which was recorded as a reduction to operating
expenses.

16

Results of Operations in Cents Per ASM

The following table sets forth, for the periods indicated, operating revenues
and expenses expressed as cents per available seat mile.



Cents per ASM Cents per ASM
Three Months Ended September 30, Nine Months Ended September 30,
2003 2002 2003 2002
---- ----- ---- -----


Consolidated operating revenues: 7.46 7.06 7.25 7.41

Consolidated operating expenses:
Salaries, wages and benefits 1.93 2.12 1.85 2.03
Fuel and oil 1.26 1.18 1.31 1.16
Aircraft rentals 1.10 1.14 1.06 1.04
Handling, landing and navigation fees 0.48 0.65 0.55 0.65
Crew and other employee travel 0.31 0.32 0.30 0.32
Depreciation and amortization 0.27 0.42 0.27 0.46
Other selling expenses 0.25 0.25 0.24 0.26
Aircraft maintenance, materials and repairs 0.21 0.25 0.22 0.29
Passenger service 0.20 0.23 0.20 0.23
Advertising 0.16 0.22 0.18 0.23
Insurance 0.12 0.18 0.13 0.18
Facilities and other rentals 0.12 0.14 0.11 0.13
Commissions 0.11 0.09 0.10 0.14
Ground package cost 0.05 0.08 0.06 0.18
Aircraft impairments and retirements - 0.76 - 0.40
U.S. Government funds - - (0.23) 0.12
Other 0.33 0.36 0.35 0.42
---- ----- ---- -----

Total consolidated operating expenses 6.90 8.39 6.70 8.24
---- ----- ---- -----

Consolidated operating income 0.56 (1.33) 0.55 (0.83)
==== ===== ==== =====

ASMs (in thousands) 5,193,885 4,494,336 15,848,748 13,050,595


Consolidated Flight Operating and Financial Data

The following table sets forth, for the periods indicated, certain key operating
and financial data for the consolidated flight operations of the Company. Data
shown for "Jet" operations include the consolidated operations of Lockheed
L-1011, Boeing 727-200, Boeing 737-800, Boeing 757-200, and Boeing 757-300
aircraft in all of the Company's business units. Data shown for "SAAB"
operations include the operations of SAAB 340B propeller aircraft by Chicago
Express as the ATA Connection.

17



Three Months Ended September 30,
2003 2002 Inc (Dec) % Inc (Dec)
--------- --------- ------- -----------

Departures Jet 19,939 17,147 2,792 16.28
Departures SAAB 12,945 11,669 1,276 10.93
--------- --------- ------- -----
Total Departures 32,884 28,816 4,068 14.12
--------- --------- ------- -----

Block Hours Jet 60,679 50,833 9,846 19.37
Block Hours SAAB 12,789 10,982 1,807 16.45
--------- --------- ------- -----
Total Block Hours 73,468 61,815 11,653 18.85
--------- --------- ------- -----

RPMs Jet (000s) 3,710,311 3,195,420 514,891 16.11
RPMs SAAB (000s) 46,599 43,664 2,935 6.72
--------- --------- ------- -----
Total RPMs (000s) (a) 3,756,910 3,239,084 517,826 15.99
--------- --------- ------- -----

ASMs Jet (000s) 5,117,266 4,428,021 689,245 15.57
ASMs SAAB (000s) 76,619 66,315 10,304 15.54
--------- --------- ------- -----
Total ASMs (000s) (b) 5,193,885 4,494,336 699,549 15.57
--------- --------- ------- -----

Load Factor Jet (%) 72.51 72.16 0.35 0.49
Load Factor SAAB (%) 60.82 65.84 (5.02) (7.62)
--------- --------- ------- -----
Total Load Factor (%) (c) 72.33 72.07 0.26 0.36
--------- --------- ------- -----

Passengers Enplaned Jet 2,631,412 2,375,954 255,458 10.75
Passengers Enplaned SAAB 264,007 254,403 9,604 3.78
--------- --------- ------- -----
Total Passengers Enplaned (d) 2,895,419 2,630,357 265,062 10.08
--------- --------- ------- -----

Revenue $ (000s) 387,703 317,289 70,414 22.19
RASM in cents (e) 7.46 7.06 0.40 5.67
CASM in cents (f) 6.90 8.39 (1.49) (17.76)
Yield in cents (g) 10.32 9.80 0.52 5.31

See footnotes (a) through (g) on pages 19-20.

18



Nine Months Ended September 30,
2003 2002 Inc (Dec) % Inc (Dec)
---------- ---------- --------- -----------

Departures Jet 58,919 49,305 9,614 19.50
Departures SAAB 38,742 28,982 9,760 33.68
---------- ---------- --------- -----
Total Departures 97,661 78,287 19,374 24.75
---------- ---------- --------- -----

Block Hours Jet 183,211 146,085 37,126 25.41
Block Hours SAAB 38,009 27,182 10,827 39.83
---------- ---------- --------- -----
Total Block Hours 221,220 173,267 47,953 27.68
---------- ---------- --------- -----

RPMs Jet (000s) 10,767,586 9,290,163 1,477,423 15.90
RPMs SAAB (000s) 144,572 106,071 38,501 36.30
---------- ---------- --------- -----
Total RPMs (000s) (a) 10,912,158 9,396,234 1,515,924 16.13
---------- ---------- --------- -----

ASMs Jet (000s) 15,617,627 12,891,505 2,726,122 21.15
ASMs SAAB (000s) 231,121 159,090 72,031 45.28
---------- ---------- --------- -----
Total ASMs (000s) (b) 15,848,748 13,050,595 2,798,153 21.44
---------- ---------- --------- -----

Load Factor Jet (%) 68.95 72.06 (3.11) (4.32)
Load Factor SAAB (%) 62.55 66.67 (4.12) (6.18)
---------- ---------- --------- -----
Total Load Factor (%) (c) 68.85 72.00 (3.15) (4.38)
---------- ---------- --------- -----

Passengers Enplaned Jet 7,667,498 6,939,844 727,654 10.49
Passengers Enplaned SAAB 821,940 646,904 175,036 27.06
---------- ---------- --------- -----
Total Passengers Enplaned (d) 8,489,438 7,586,748 902,690 11.90
---------- ---------- --------- -----

Revenue $ (000s) 1,149,454 966,400 183,054 18.94
RASM in cents (e) 7.25 7.41 (0.16) (2.16)
CASM in cents (f) 6.70 8.24 (1.54) (18.69)
Yield in cents (g) 10.53 10.28 0.25 2.43


See footnotes (d) through (g) on page 20.

(a) Revenue passenger miles (RPMs) represent the number of seats occupied by
revenue passengers multiplied by the number of miles those seats are flown.
RPMs are an industry measure of the total seat capacity actually sold by
the Company.

(b) Available seat miles (ASMs) represent the number of seats available for
sale to revenue passengers multiplied by the number of miles those seats
are flown. ASMs are an industry measure of the total seat capacity offered
for sale by the Company, whether sold or not.

(c) Passenger load factor is the percentage derived by dividing RPMs by ASMs.
Passenger load factor is relevant to the evaluation of scheduled service
because incremental passengers normally provide incremental revenue and
profitability when seats are sold individually. In the case of commercial
charter and military/government charter, load factor is less relevant
because the right to use an entire aircraft is sold by the Company instead
of individual seats. Since both costs and revenues are largely fixed for
these types of charter flights, changes in load factor have less impact on
business unit profitability. Consolidated load factors and scheduled
service load factors for the Company are shown in the appropriate tables
for industry comparability, but load factors for individual charter
businesses are omitted from applicable tables.

19

(d) Passengers enplaned are the number of revenue passengers who occupied seats
on the Company's flights. This measure is also referred to as "passengers
boarded."

(e) Revenue per ASM (expressed in cents) is total operating revenue divided by
total ASMs. This measure is also referred to as "RASM." RASM measures the
Company's unit revenue using total available seat capacity. In the case of
scheduled service, RASM is a measure of the combined impact of load factor
and yield (see (g) below for the definition of yield).

(f) Cost per ASM (expressed in cents) is total operating expense divided by
total ASMs. This measure is also referred to as "CASM." CASM measures the
Company's unit cost using total available seat capacity.

(g) Revenue per RPM (expressed in cents) is total operating revenue divided by
total RPMs. This measure is also referred to as "yield." Yield is relevant
to the evaluation of scheduled service because yield is a measure of the
average price paid by customers purchasing individual seats. Yield is less
relevant to the commercial charter and military/government charter
businesses because the right to use an entire aircraft is sold at one time
for one price. Consolidated yields and scheduled service yields are shown
in the appropriate tables for industry comparability, but yields for
individual charter businesses are omitted from applicable tables.

Operating Revenues

Total operating revenues in the third quarter of 2003 increased 22.2% to $387.7
million, as compared to $317.3 million in the third quarter of 2002; and
operating revenues in the first nine months of 2003 increased 18.9% to $1.149
billion, as compared to $966.4 million in the same period of 2002.

The following table sets forth, for the periods indicated, certain key operating
and financial data for the scheduled service, commercial charter and
military/government charter operations of the Company.

20



Three Months Ended September 30,
2003 2002 Inc (Dec) % Inc (Dec)
--------- --------- ------- -----------

Scheduled Service

Departures 30,982 26,689 4,293 16.09
Block Hours 65,248 53,704 11,544 21.50
RPMs (000's) (a) 3,258,465 2,737,468 520,997 19.03
ASMs (000's) (b) 4,309,846 3,628,991 680,855 18.76
Load Factor (c) 75.61 75.43 0.18 0.24
Passengers Enplaned (d) 2,736,208 2,402,497 333,711 13.89
Revenue $ (000's) 293,549 231,633 61,916 26.73
RASM in cents (e) 6.81 6.38 0.43 6.74
Yield in cents (g) 9.01 8.46 0.55 6.50
Revenue per segment $ (h) 107.28 96.41 10.87 11.27

Military Charter
Departures 1,246 955 291 30.47
Block Hours 5,957 4,175 1,782 42.68
ASMs (000's) (b) 711,320 554,979 156,341 28.17
Revenue $ (000's) 65,535 47,559 17,976 37.80
RASM in cents (e) 9.21 8.57 0.64 7.47
RASM in cents excluding fuel escalation (j) 9.18 8.52 0.66 7.75

Commercial Charter
Departures 649 1,157 (508) (43.91)
Block Hours 2,246 3,888 (1,642) (42.23)
ASMs (000's) (b) 171,141 304,538 (133,397) (43.80)
Revenue $ (000's) 13,001 20,626 (7,625) (36.97)
RASM in cents (e) 7.60 6.77 0.83 12.26
RASM in cents excluding fuel escalation (i) 7.38 6.56 0.82 12.50

Percentage of Consolidated Revenues:
Scheduled Service 75.7% 73.0% 2.7% 3.70
Commercial Charter 3.4% 6.5% (3.1%) (47.69)
Military Charter 16.9% 15.0% 1.9% 12.67

See footnotes (a) through (j) on pages 19-20 and 22.

21



Nine Months Ended September 30,
2003 2002 Inc (Dec) % Inc (Dec)
---------- --------- --------- ----------

Scheduled Service
Departures 90,232 70,329 19,903 28.30
Block Hours 188,936 143,499 45,437 31.66
RPMs (000's) (a) 9,134,162 7,442,353 1,691,809 22.73
ASMs (000's) (b) 12,328,707 9,944,267 2,384,440 23.98
Load Factor (c) 74.09 74.84 (0.75) (1.00)
Passengers Enplaned (d) 7,874,024 6,617,047 1,256,977 19.00
Revenue $ (000's) 816,326 664,431 151,895 22.86
RASM in cents (e) 6.62 6.68 (0.06) (0.90)
Yield in cents (g) 8.94 8.93 0.01 0.11
Revenue per segment $ (h) 103.67 100.41 3.26 3.25

Military Charter
Departures 4,566 2,679 1,887 70.44
Block Hours 22,080 11,732 10,348 88.20
ASMs (000's) (b) 2,741,747 1,559,070 1,182,677 75.86
Revenue $ (000's) 229,750 130,578 99,172 75.95
RASM in cents (e) 8.38 8.38 (0.00) (0.00)
RASM in cents excluding fuel escalation (j) 8.28 8.40 (0.12) (1.43)

Commercial Charter
Departures 2,847 5,257 (2,410) (45.84)
Block Hours 10,166 17,949 (7,783) (43.36)
ASMs (000's) (b) 774,964 1,535,375 (760,411) (49.53)
Revenue $ (000's) 55,643 108,120 (52,477) (48.54)
RASM in cents (e) 7.18 7.04 0.14 1.99
RASM in cents excluding fuel escalation (i) 6.82 6.96 (0.14) (2.01)

Percentage of Consolidated Revenues:
Scheduled Service 71.0% 68.8% 2.2% 3.20
Commercial Charter 4.8% 11.2% (6.4%) (57.14)
Military Charter 20.0% 13.5% 6.5% 48.15

See footnotes (a) through (g) on pages 19-20.

(h) Revenue per segment flown is determined by dividing total scheduled service
revenues by the number of passengers boarded. Revenue per segment is a
broad measure of the average price obtained for all flight segments flown
by passengers in the Company's scheduled service route network.

(i) Commercial charter contracts generally provide that the tour operator will
reimburse the Company for certain fuel cost increases, which, when earned,
are accounted for as additional revenue. A separate RASM calculation,
excluding the impact of fuel reimbursements, is provided as a separate
measure of unit revenue changes. RASM excluding fuel escalation depicts
RASM without the impact of fuel volatility.

(j) Military/government reimbursements to the Company are calculated based upon
a "cost plus" formula, including an assumed average fuel price for each
contract year. If actual fuel prices differ from the contract rate,
revenues are adjusted up or down to neutralize the impact of the change on
the Company. A separate RASM calculation is provided, excluding the impact

22


of the fuel price adjustments. RASM excluding fuel escalation depicts RASM
without the impact of fuel volatility.

Scheduled Service Revenues. Scheduled service revenues in the third quarter of
2003 increased 26.7% to $293.5 million from $231.6 million in the third quarter
of 2002, and scheduled service revenues in the nine months ended September 30,
2003 increased 22.9% to $816.3 million from $664.4 million in the same period of
2002. In the third quarter of 2003 and nine months ended September 30, 2003,
this increase is due primarily to increases in scheduled service capacity. Also
contributing to the increase in scheduled service revenue in the third quarter
of 2003 was an increase in yield and a slight increase in load factor. However,
the Company cannot predict whether this trend will continue.

Approximately 65.1% of the Company's scheduled service capacity was generated by
flights either originating or terminating at Chicago-Midway in the third quarter
of 2003, as compared to 67.8% in the third quarter of 2002. The Hawaiian market
generated approximately 14.9% of total scheduled service capacity in the third
quarter of 2003, as compared to 16.9% in the third quarter of 2002. Another
13.0% of total scheduled service capacity was generated in the Indianapolis
market in the third quarter of 2003, as compared to 10.0% in the third quarter
of 2002.

The Company anticipates that its Chicago-Midway operation will continue to
represent a substantial proportion of its scheduled service business in the
future. The Company also anticipates further growth at Chicago-Midway, which
will be accomplished in conjunction with the completion of new terminal and gate
facilities at the Chicago-Midway Airport. Once all construction is complete in
mid-2004, the Company expects to occupy at least 14 jet gates and one commuter
aircraft gate at the new airport concourses, as compared to ten jet gates and
one commuter gate as of September 30, 2003. Also contributing to the growth at
Chicago-Midway is Chicago Express, which has been performing well as a commuter
feeder of passengers to ATA's jet system.

Military/Government Charter Revenues. Military/government charter revenue
increased 37.6% to $65.5 million in the third quarter of 2003 from $47.6 million
in the third quarter of 2002, and in the nine months ended September 30, 2003,
military/government charter revenue increased 75.9% to $229.7 million from
$130.6 million in the same period of 2002.

The increase in revenue for military/government charter revenues in the first
nine months of 2003 was mainly due to the activation of Civil Reserve Air Fleet
("CRAF") in February 2003, which required ATA to pledge up to 13 aircraft to
military/government charter use to support Operation Iraqi Freedom. The CRAF
program allowed the Company to increase its Lockheed L-1011 aircraft utilization
(number of productive hours of flying per aircraft each month) to an average of
7.47 daily hours of utilization in the first nine months of 2003, as compared to
5.19 daily hours of utilization in the same period of 2002. The increased
utilization allowed the Company to operate its military/government charter
service more efficiently between periods. The CRAF program ended on June 18,
2003, and the Company recorded less revenue for the third quarter as compared to
the first and second quarter of 2003. The Company expects this trend to continue
and projects its military/government charter revenues to be approximately 20%
higher than 2002 levels in the fourth quarter of 2003.

Commercial Charter Revenues. Commercial charter revenues decreased 36.9% to
$13.0 million in the third quarter of 2003 from $20.6 million in the third
quarter of 2002, and in the nine months ended September 30, 2003, commercial
charter revenue decreased 48.6% to $55.6 million from $108.1 million in the same
period of 2002. The majority of the decline in commercial charter revenues
continues to reflect the retirement of certain Lockheed L-1011 and Boeing
727-200 aircraft in prior years that the Company had traditionally used in
commercial charter flying. Since aircraft utilization is typically much lower
for commercial charter, as compared to scheduled service flying, the Company's
replacement fleets of new Boeing 737-800 and Boeing 757-300 aircraft are
economically disadvantaged when used in the charter business, because of their
higher fixed-ownership cost. Consequently, the Company expects its commercial
charter revenues to continue to decline as the fleet supporting this business
continues to shrink.

23

Ground Package Revenues. The Company earns ground package revenues through the
sale of hotel, car rental and cruise accommodations in conjunction with the
Company's air transportation product. The Company markets these ground packages
through its Ambassadair Travel Club Inc. ("Ambassadair") and ATA Leisure Corp.
("ATALC") subsidiaries. Ambassadair offers tour-guide-accompanied vacation
packages to its approximately 31,100 individual and family members.

In the third quarter of 2003, ground package revenues decreased 48.2% to $2.9
million, as compared to $5.6 million in the third quarter of 2002. This decline
is due to the Company closing a small Canadian tour operator business as of July
1, 2003. In the nine months ended September 30, 2003, ground package revenues
decreased 63.1% to $11.3 million from $30.6 million in the same period of 2002.
This decline was primarily due to the Company's July 1, 2002 outsourcing of the
management and marketing of its ATA Vacations and Travel Charter International
brands to Mark Travel Corporation ("MTC"). Under that outsourcing agreement, MTC
directly sells ground arrangements to customers who also purchase charter or
scheduled service air transportation from the Company. Therefore, ground package
sales (and related ground package costs) are no longer recorded by the Company
for ATA Vacations and Travel Charter International. The net fee earned by the
Company on these sales is recorded in other revenues.

Other Revenues. Other revenues are comprised of the consolidated revenues of
certain affiliated companies, together with miscellaneous categories of revenue
associated with operations of the Company, such as cancellation and
miscellaneous service fees, Ambassadair Travel Club membership dues and cargo
revenue. Other revenues increased 7.6% to $12.8 million in the third quarter of
2003 from $11.9 million in the third quarter of 2002, and in the nine months
ended September 30, 2003, other revenues increased 11.3% to $36.4 million, as
compared to $32.7 million in the same period of 2002.

Operating Expenses

Salaries, Wages and Benefits. Salaries, wages and benefits include the cost of
salaries and wages paid to the Company's employees, together with the Company's
cost of employee benefits and payroll-related local, state and federal taxes.
Salaries, wages and benefits expense increased 5.4% to $100.2 million in the
third quarter of 2003 from $95.1 million in the third quarter of 2002, and in
the nine months ended September 30, 2003, salaries, wages and benefits expense
increased 10.8% to $293.3 million, as compared to $264.8 million in the same
period of 2002.

The increases in salaries, wages and benefits between the quarters and nine
months ended September 30, 2002 and 2003 primarily reflects the impact of the
Company's amended collective bargaining agreement, which was ratified in July
2002, with the Company's cockpit crewmembers, who are represented by Air Line
Pilots Association ("ALPA"). Initial cockpit crewmember contract salary rate
increases became effective July 1, 2002, and the cockpit crewmembers received an
additional salary rate increase in July 2003 per this contract. Additionally,
the amended contract provides for expanded defined-contribution benefits for
cockpit crewmembers effective January 1, 2003, which resulted in additional
salaries, wages and benefits expense between periods. The Company expects future
salaries, wages and benefits costs to be significantly increased by the amended
cockpit crewmember contract. The amended contract is expected to increase
cockpit crewmembers' average salaries by approximately 80% over the four-year
contract period. In addition, the Company incurred higher salary costs as a
result of employing additional crewmembers to handle its increased capacity in
the first nine months of 2003 as compared to the first nine months of 2002. The
Company also incurred increasing costs in the third quarter and first nine
months of 2003 for employee medical and worker's compensation benefits.

Fuel and Oil. Fuel and oil expense increased 23.0% to $65.2 million in the third
quarter of 2003, as compared to $53.0 million in the same period of 2002, and
increased 37.6% to $208.4 million in the nine months ended September 30, 2003,
as compared to $151.4 million in the same period of 2002.

24

Although jet block hours increased 19.4% and 25.4% in the third quarter and
first nine months of 2003, as compared to the same periods of 2002, the Company
only consumed 15.2% and 17.1%, respectively, more gallons of fuel, due to the
continuing impact of the Company replacing its aging, less-fuel efficient Boeing
727-200 and Lockheed L-1011 aircraft with new Boeing 737-800 and Boeing 757-300
aircraft. The increase in gallons consumed resulted in an increase in fuel and
oil expense of approximately $8.4 million and $25.2 million in the third quarter
of 2003 and first nine months of 2003, respectively, as compared to the same
periods of 2002.

During the quarter and nine months ended September 30, 2003, the average cost
per gallon of jet fuel consumed increased by 6.7% and 17.4%, respectively,
compared to the same periods of 2002, resulting in an increase in fuel and oil
expense of approximately $3.9 million and $33.2 million, respectively, between
those periods.

Periodically, the Company has entered into fuel price hedge contracts to reduce
the risk of fuel price fluctuations. During the first nine months of 2002, the
Company recorded gains of $0.5 million on these hedge contacts. The Company did
not have any hedge contracts in place in the first nine months of 2003. Although
the Company did not have any hedge contracts in place, the Company did benefit
in both years from fuel reimbursement clauses and guarantees in its bulk
scheduled service, commercial charter and military/government contracts. The
benefit of these price guarantees was accounted for as revenue when realized.

The Company has experienced increases in the cost per gallon of jet fuel in the
third quarter of 2003 as compared to the second quarter of 2003, and any future
increases in the cost of fuel will adversely affect the Company. See "Item 7a. -
Quantitative and Qualitative Disclosures About Market Risk" in the Company's
Annual Report on Form 10-K for the year ended December 31, 2002 for more
information.

Aircraft Rentals. The Company's operating leases require periodic cash payments
that vary in amount and frequency. Many of the Company's aircraft operating
leases were originally structured to require very significant cash in the early
years of the lease in order to obtain more overall favorable lease rates. The
Company accounts for aircraft rentals expense in equal monthly amounts over the
life of each operating lease because straight-line expense recognition is most
representative of the time pattern from which use benefit is derived from the
aircraft. The amount of the cash payments in excess of the aircraft rent expense
in these early years has created a significant prepaid aircraft rent amount on
the Company's balance sheet. Aircraft rentals expense in the third quarter of
2003 increased 11.5% to $57.1 million from $51.2 million in the third quarter of
2002, and increased 24.1% to $168.4 million in the nine months ended September
30, 2003, as compared to $135.7 million in the same period of 2002. These
increases were mainly attributable to the delivery of 6 leased Boeing 737-800
and 3 leased Boeing 757-300 aircraft between September 30, 2002 and September
30, 2003.

Handling, Landing and Navigation Fees. Handling and landing fees include the
costs incurred by the Company at airports to land and service its aircraft and
to handle passenger check-in, security, cargo and baggage where the Company
elects to use third-party contract services in lieu of its own employees. Where
the Company uses its own employees to perform ground handling functions, the
resulting cost appears within salaries, wages and benefits. Air navigation fees
are incurred when the Company's aircraft fly over certain foreign airspace.

Handling, landing and navigation fees decreased by 14.3% to $25.1 million in the
third quarter of 2003, as compared to $29.3 million in the same period of 2002,
and increased by 1.3% to $86.6 million in the nine months ended September 30,
2003, as compared to $85.5 million in the same period of 2002. The three-month
decrease is primarily due to a decrease in the cost of handling per departure
due to the negotiation of favorable terms in new contracts, resulting in $6.0
million less expense in the third quarter as compared to the same period in
2002. In addition, the temporary suspension of the aviation security
infrastructure fee by the Company from June 1, 2003 to September 30, 2003,
pursuant to the Supplemental Act, resulted in savings of $1.1 million in the
quarter ended September 30, 2003. These decreases were partially offset by a
16.3% increase in system-wide jet departures in the third quarter of 2003, as
compared to the same period of 2002, which resulted in handling and landing fee
increases of $4.1 million.

25

The increase in handling, landing and navigation fees for the first nine months
of 2003 was primarily due to a 19.5% increase in system-wide jet departures, as
compared to the same period of 2002, which resulted in an increase in handling
and landing fees of $13.3 million. The Company also incurred $4.1 million more
in navigation fees in the first nine months of 2003, as compared to the same
period of 2002, due to the increase in military/government flying between
periods. These increases were partially offset by a decrease in the cost of
handling per departure due to the negotiation of favorable terms in new
contracts, resulting in $12.6 million less expense in the first nine months of
2003, as compared to the same period of 2002. The increases were also partially
offset by the temporary suspension of the payment of the aviation security
infrastructure fee by the Company from June 1, 2003 to September 30, 2003,
pursuant to the Supplemental Act, which resulted in savings of $1.4 million in
the nine months ended September 30, 2003.

Crew and Other Employee Travel. Crew and other employee travel is primarily the
cost of air transportation, hotels and per diem reimbursements to cockpit and
cabin crewmembers incurred to position crews away from their bases to operate
Company flights throughout the world. The cost of crew and other employee travel
increased 10.3% to $16.0 million in the third quarter of 2003, as compared to
$14.5 million in the third quarter of 2002, and increased 14.3% to $47.9 million
in the nine months ended September 30, 2003, as compared to $41.9 million in the
same period of 2002. The Company incurred higher hotel and positioning costs in
the third quarter and first nine months of 2003, primarily due to the increase
in military/government flying. Since military flights often operate to and from
points remote from the Company's crew bases, the Company incurs significant
travel expenses on other airlines. The increases are also due to an increase in
crew per diem of nearly $0.5 million and $2.9 million in the third quarter and
first nine months of 2003, respectively, as compared to the same periods of
2002. The amended cockpit crewmember contract substantially increased per diem
rates paid to cockpit crewmembers. As stipulated in the flight attendants'
collective bargaining agreement, the Company must also pay these amended per
diem rates to the flight attendant group.

Depreciation and Amortization. Depreciation reflects the periodic expensing of
the recorded cost of owned airframes and engines, leasehold improvements and
rotable parts for all fleet types, together with other property and equipment
owned by the Company. Depreciation and amortization expense decreased 25.4% to
$14.1 million in the third quarter of 2003, as compared to $18.9 million in the
third quarter of 2002, and decreased 28.5% to $43.1 million in the nine months
ended September 30, 2003, as compared to $60.3 million in the same period of
2002.

The decrease in depreciation and amortization expense is mainly attributable to
the L-1011-50 and 100 fleet. The Company retired four of these aircraft from
revenue service in 2002, and four more from revenue service in 2003. In
addition, the Company recorded a reduction in the carrying value of the
L-1011-50 and 100 aircraft and related assets in the fourth quarter of 2002, in
accordance with FASB Statement of Financial Accounting Standards No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets ("FAS 144"). Due
to the reduced cost basis of the remaining assets and the retirements in 2002
and 2003, the Company recorded $4.1 million and $11.8 million less in
depreciation in the third quarter of 2003 and first nine months of 2003, as
compared to the same periods of 2002.

Other Selling Expenses. Other selling expenses are comprised primarily of
booking fees paid to computer reservation systems, credit card discount expenses
incurred when selling to customers using credit cards for payment, and toll-free
telephone services provided to single-seat and vacation package customers who
contact the Company directly to book reservations. Other selling expenses
increased 18.9% to $13.2 million in the third quarter of 2003, as compared to
$11.1 million in the third quarter of 2002, and increased 13.4% to $38.0 million
in the nine months ended September 30, 2003, as compared to $33.5 million in the
same period in 2002. The Company experienced increases in all areas of other
selling expenses due to the increase in scheduled service passengers enplaned
between both periods of 2003 as compared to the comparable 2002 periods.

Aircraft Maintenance, Materials and Repairs. This expense includes the cost of
expendable aircraft spare parts, repairs to repairable and rotable aircraft

26


components, contract labor for maintenance activities, and other non-capitalized
direct costs related to fleet maintenance, including spare engine leases, parts
loan and exchange fees, and related shipping costs. It also includes the costs
incurred under hourly engine maintenance agreements the Company has entered into
on its Boeing 737-800, Boeing 757-200/300 and SAAB 340B power plants. These
agreements provide for the Company to pay monthly fees based on a specified rate
per engine flight hour, in exchange for major engine overhauls and maintenance.
Aircraft maintenance, materials and repairs expense decreased 4.4% to $10.8
million in the third quarter of 2003, as compared to $11.3 million in the third
quarter of 2002, and decreased 6.1% to $35.1 million in the nine months ended
September 30, 2003, as compared to $37.4 million in the same period of 2002.

The decreases in maintenance, materials and repairs were primarily attributable
to the retirement by mid-2002 of the Company's entire Boeing 727-200 fleet and
the retirement of certain Lockheed L-1011 aircraft, all of which were replaced
with new Boeing 737-800 and 757-300 aircraft. The decreases for both periods are
also attributable to the renegotiation of the rates on hourly engine maintenance
agreements on the Boeing 737-800 fleet effective April 1, 2003. These decreases
were partially offset by increased costs resulting from the addition of an
hourly engine maintenance agreement for the Boeing 757-200 fleet in the fourth
quarter of 2002.

Passenger Service. Passenger service expense includes the onboard costs of meal
and non-alcoholic beverage catering, the cost of alcoholic beverages and the
cost of onboard entertainment programs, together with certain costs incurred for
mishandled baggage and passengers inconvenienced due to flight delays or
cancellations. Catering represented 83.2% and 79.9%, respectively, of total
passenger service expense for the three months ended September 30, 2003 and
2002, while catering represented 82.4% and 79.6%, respectively, of total
passenger service expense for the nine months ended September 30, 2003 and 2002.

The total cost of passenger service decreased 1.9% to $10.2 million in the third
quarter of 2003, as compared to $10.4 million in the third quarter of 2002, and
increased 5.1% to $31.2 million in the nine months ended September 30, 2003, as
compared to $29.7 million in the same period of 2002. The three-month decrease
was primarily attributable to lower onboard entertainment costs in the third
quarter of 2003, as compared to the same period of 2002. The nine month increase
was mainly attributable to the increase in military flying in the first nine
months of 2003, as compared to the same period of 2002, as a higher quality
catering product is offered on military flights.

Advertising. Advertising expense decreased 13.5% to $8.3 million in the third
quarter of 2003, as compared to $9.6 million in the third quarter of 2002, and
decreased 5.3% to $28.6 million in the nine months ended September, 30, 2003, as
compared to $30.2 million in the same period of 2002. The Company incurs
advertising costs primarily to support single-seat scheduled service sales.
These decreases are primarily attributable to more sales promotions in the first
nine months of 2002 to regain customers after the September 11, 2001 terrorist
attacks. In addition, the Company placed its creative advertising contract with
a new agency in 2003 on more economical terms than the prior contract.

Insurance. Insurance expense represents the Company's cost of hull and liability
insurance and the costs of general insurance policies held by the Company,
including workers' compensation insurance premiums and claims handling fees. The
total cost of insurance decreased 20.0% to $6.4 million in the third quarter of
2003, as compared to $8.0 million in the third quarter of 2002, and decreased
10.1% to $21.3 million in the nine months ended September 30, 2003, as compared
to $23.7 million in the same period of 2002. These decreases are mainly
attributable to the U.S. Government providing increased war-risk coverage in
2003. This coverage was provided at higher rates by the commercial insurance
markets in 2002. The company has completed the placement of its hull and
liability insurance for the new year beginning October 1, 2003 at rates which
will be approximately 20% lower as compared to the year ended September 30,
2003.

Facilities and Other Rentals. Facilities and other rentals include the cost of
all ground facilities that are leased by the Company such as airport space,
regional sales offices and general offices. The cost of facilities and other
rentals have remained relatively constant between years as the Company has

27


focused most of its growth at existing scheduled service locations, and were
$6.2 million in the third quarter of 2003, as compared to $6.3 million in the
third quarter of 2002, and were $17.8 million in the nine months ended September
30, 2003, as compared to $17.5 million in the same period of 2002.

Commissions. The Company incurs commissions expense in association with the sale
by travel agents of single seats on scheduled service. In addition, the Company
incurs commissions to secure military/government charter revenues using a
teaming arrangement with other cargo and passenger carriers. Commissions expense
increased 50.0% to $6.0 million in the third quarter of 2003, as compared to
$4.0 million in the third quarter of 2002, and decreased 10.5% to $16.2 million
in the nine months ended September 30, 2003, as compared to $18.1 million in the
same period of 2002.

The Company experienced an increase in commission expense of $2.9 million and
$6.3 million in the third quarter and first nine months of 2003, as compared to
the same periods of 2002, attributable to increased commissions paid for
military, which is consistent with the increase in both military revenue earned
and the rate of commission paid. Scheduled service commissions decreased for the
third quarter and first nine months of 2003 to $0.8 million and $5.2 million
mainly due to the elimination of standard travel agency commissions for sales
made after March 21, 2002 and the continued increase of ticket purchases made on
the Company's own website. The Company continues to pay special travel agency
commissions targeted to specific markets and periods of the year. In addition,
the Company experienced a decrease in commission expense for ATALC of
approximately $0.2 million and $3.2 million in the quarter and nine months ended
September 30, 2003, as compared to the same periods of 2002, which is consistent
with the decrease in related revenue.

Ground Package Cost. Ground package cost is incurred by the Company through
hotels, car rental companies, cruise lines and similar vendors who provide
ground and cruise accommodations to Ambassadair. Ground package cost decreased
39.5% to $2.3 million in the third quarter of 2003, as compared to $3.8 million
in the second quarter of 2002, approximately proportional to the decrease in
ground package revenues, and decreased 60.9% to $9.3 million in the nine months
ended September 30, 2003, as compared to $23.8 million in the same period of
2002. See the "Ground Package Revenues" section above for an explanation of the
decline in both ground package sales and related costs for the nine-month
period.

Aircraft Impairments and Retirements. Following the events of September 11,
2001, the airline industry began experiencing excess capacity, as consumer
demand for scheduled service declined. At the same time, the Company was taking
delivery of a significant number of new Boeing 737-800 and 757-300 aircraft,
which it planned to utilize in its scheduled service markets. To adjust its
capacity to new market demands, the Company decided to retire its Boeing 727-200
fleet earlier than originally planned. Before September 11, 2001, the Company
had a plan in place to gradually retire these aircraft between mid-2001 and
mid-2002. The Company accelerated this plan by retiring certain individual
aircraft earlier than planned and the Company retired all of these aircraft from
service by May 31, 2002. In accordance with FASB Statement of Financial
Accounting Standards No. 121, Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to Be Disposed Of ("FAS 121"), the Company recorded an
impairment charge in 2001. In accordance with FAS 121, the Company continues to
re-evaluate current fair market values of previously impaired assets. In the
three and nine months ended September 30, 2002, the Company recorded an
additional asset impairment charge of $18.8 million and $33.6 million,
respectively, against its remaining net book value of Boeing 727-200 aircraft,
including those recorded as an investment in the BATA joint venture.

In the first nine months of 2002, the Company retired three owned L-1011-50
aircraft, which resulted in a charge of $6.6 million and $9.0 million in the
three and nine months ended September 30, 2002, respectively. Also, in the third
quarter of 2002, the Company recorded a charge of $8.9 million related to the
retirement of one owned L-1011-500 aircraft.

U.S. Government funds. On April 16, 2003, President Bush signed into law the
Supplemental Act, which made available $2.3 billion in reimbursement to U.S. air

28

carriers for expenses incurred and revenue foregone related to enhanced aviation
security subsequent to September 11, 2001. Pursuant to this legislation, the
Company received $37.2 million in cash in May 2003, which was recorded as a
credit to operating expenses in the second quarter of 2003.

After the terrorist attacks of September 11, 2001, the Air Transportation Safety
and System Stabilization Act ("Act") was passed, which provided for, among other
things, up to $5.0 billion in compensation to U.S. carriers for direct and
incremental losses resulting for the September 11, 2001 terrorist attacks. The
Company had recorded $66.3 million in U.S. Government grant compensation as of
December 31, 2001, based on guidance available from the Department of
Transportation ("DOT") at the time of identifying those expenses it deemed
reimbursable. As of December 31, 2001, the Company had received $44.5 million in
cash under the Act, and had a receivable of $21.8 million for the remaining
amount. Throughout 2002, the Company discussed the calculation with the DOT, and
as a result of those discussions, the Company recorded a reserve of
approximately $15.2 million against its receivable in the second quarter of
2002. The Company subsequently finalized its discussion with the DOT in the
first quarter of 2003 and received the final cash compensation of $6.2 million
under the Act.

The Company does not expect to receive any further material compensatory funds
from the U.S. Government.

Other Operating Expenses. Other operating expenses increased 4.9% to $17.1
million in the third quarter of 2003, as compared to $16.3 million in the third
quarter of 2002, and decreased 1.3% to $54.5 million in the nine months ended
September 30, 2003, as compared to $55.2 million in the same period of 2002.
These changes were attributable to variances in other expenses comprising this
line item, none of which was individually significant.

Interest Income and Expense. Interest expense in the quarter and the nine months
ended September 30, 2003 increased to $14.3 million and $40.0 million,
respectively, as compared to $7.7 million and $26.0 million, respectively, in
the same periods of 2002. The Company recorded $3.5 million and $10.4 million in
interest expense in the quarter and the nine months ended September 30, 2003
related to the $168 million secured term loan acquired in November 2002. The
Company also capitalized interest of $0.7 million and $2.2 million less in the
third quarter and first nine months of 2003, as compared to the same periods of
2002, since there were fewer aircraft pre-delivery deposits outstanding for
future aircraft deliveries in 2003.

Income Taxes. The Company recorded $7.3 million in income tax expense in the
third quarter and nine months ended September 30, 2003 applicable to $15.0
million and $47.4 million, respectively, in pre-tax income for those periods.
The effective tax rates applicable to the quarter and nine months ended
September 30, 2003 were 48.6% and 15.4%, respectively. In comparison, in the
quarter and nine months ended September 30, 2002, the Company recorded income
tax benefit of $6.7 million and $19.6 million, respectively, applicable to $67.4
million and $133.7 million, respectively, in pre-tax loss for those periods. The
effective tax rates applicable to the quarter and nine months ended September
30, 2002 were 10.0% and 14.6%, respectively.

As of December 31, 2002, the Company had incurred a three-year cumulative loss.
Because of this cumulative loss and the presumption under GAAP that net deferred
tax assets should be fully reserved if it is more likely than not that they will
not be realized through carrybacks or other strategies, the Company recorded a
full valuation allowance against its net deferred tax asset.

In 2003 the Company expects to pay Alternative Minimum Tax and has recorded a
current tax expense. Since Alternative Minimum Tax payments generate credits
that can be used to offset regular income tax in future years, the Company
recognized a net increase in the net deferred tax asset, however, continuing
under the same presumption as 2002, the Company recorded an additional valuation
allowance against the increased net deferred tax asset. As a result, a $7.3
million tax expense was recorded in the quarter and nine months ending September
30, 2003.

29

Liquidity and Capital Resources

Since 2001, the profitability and financial results of airlines serving the
Company's markets have been materially and adversely affected by the current
economic downturn which has reduced the demand for business and leisure travel.
These difficult economic conditions were exacerbated significantly by the
terrorist attacks of September 11, 2001 whose continuing effects have further
reduced demand for airline services and have increased costs for security
measures, fuel and insurance. As result of these factors, the Company and the
airline industry as a whole suffered significant financial losses in 2002 and
2001.

Since late 2001, the Company has experienced significantly reduced revenue per
passenger as the result of increased public fears of future terrorist attacks,
recent fears of communicable diseases, the conflict in the Middle East and
continuing recessionary economic conditions, higher operating costs as the
result of increased insurance premiums, increased passenger security
requirements, compliance with other new regulations and higher fuel prices and
increased fare discounting and other competitive pressures. At September 30,
2003, the Company had approximately $502.6 million of outstanding debt. As of
September 30, 2003, the Company faces scheduled principal and operating lease
payments of $77.0 million in the remainder of 2003, $500.0 million in 2004 and
$457.4 million in 2005. Due to its weakened financial condition, low credit
ratings, and other factors, the Company is currently unable to obtain additional
financing and does not expect to be able to do so in the near future. The
Company does not anticipate that cash on hand as of September 30, 2003, together
with cash generated from ongoing operations and other sources, will be
sufficient to meet its scheduled aircraft operating lease obligations beginning
in 2004 and repay its debt when it matures. As a result of the foregoing, the
Company is currently experiencing liquidity difficulties that if not addressed
may lead to an inability to meet its cash payment obligations in the future.

Cash Flows. In the nine months ended September 30, 2003, net cash provided by
operating activities was $115.5 million, while net cash used by operating
activities was $4.9 million for the same period of 2002. The increase in cash
provided by operating activities between periods was mainly attributable to an
increase in earnings, the receipt of $37.2 million under the Supplemental Act in
May 2003, and favorable changes in operating assets and liabilities.

Net cash used in investing activities was $100.3 million in the first nine
months of 2003, while net cash provided by investing activities was $15.7
million in the nine-month period ended September 30, 2002. Such amounts included
an increase in non-current prepaid aircraft rent of $84.7 million in the first
nine months of 2003, as compared to $19.3 million in the same period of 2002,
reflecting significant cash rents paid in the first nine months of 2003 on
aircraft deliveries made in 2002 and 2003. The Company had $16.6 million in net
aircraft pre-delivery deposits returned in the first nine months of 2003, as
compared to $77.4 million in the first nine months of 2002. In addition, the
Company had capital expenditures totaling $36.2 million in the first nine months
of 2003, as compared to $57.6 million in the same period of 2002.

Net cash used in financing activities was $18.4 million in the nine months ended
September 30, 2003, as compared to $82.2 million in the nine months ended
September 30, 2002. In the first nine months of 2003, the Company repaid $8.4
million on pre-delivery deposit facilities related to deposits returned on
aircraft deliveries, as compared to a net repayment of $52.6 million on such
facilities in the first nine months of 2002. In the first nine months of 2003,
the Company recorded $10.2 million in additions to restricted cash to
collateralize additional letters of credit. In the first nine months of 2002,
the Company made net repayments of $25.0 million under its bank credit facility,
which was available prior to the Company obtaining the secured term loan from
the ATSB in November 2002. In addition, in the first nine months of 2002, the
Company borrowed and repaid $192.5 million in temporary bridge debt related to
the purchase of certain Boeing 737-800 and 757-300 aircraft. These aircraft were
subsequently financed through operating leases in the second quarter of 2002.

The Company presently expects that the $196.9 million cash on hand at September
30, 2003, together with cash generated by future operations and from other
sources will be sufficient to fund the Company's obligations throughout 2003.
However, the Company is scheduled to make large payments of principal on its
outstanding senior indebtedness in 2004 and 2005. The Company also has
substantial fixed payment obligations under aircraft operating leases in 2004

30


and 2005, including a cash payment of approximately $170.9 million in the first
quarter of 2004. The Company is currently unable to obtain any additional
financing and does not expect to be able to do so in the near future. As of
September 30, 2003, the Company also does not have a revolving credit facility
available. The Company does not anticipate that cash on hand as of September 30,
2003, together with cash from other sources, will be sufficient to meet its
scheduled aircraft operating lease obligations beginning in 2004 and to repay
its debt when it matures.

The Company's failure to make scheduled payments of interest or principal under
the outstanding senior notes or to make its scheduled payments under the
aircraft operating leases would constitute an event of default under many of the
agreements governing its indebtedness (including its government guaranteed loan)
due to cross-default provisions. Also, the Company's government guaranteed loan
contains a covenant requiring the Company to maintain a cash balance of $40
million. Failure to comply with this covenant would constitute an event of
default. In addition, if the Company fails to pay the principal amounts due
under its outstanding senior notes, the trustee or the holders of at least 25
percent of the principal amount of those notes would have the option to take
legal action against the Company to accelerate its obligations under the senior
notes and collect the amounts due. If the Company fails to make scheduled
payments under the aircraft operating leases, the lessors may repossess the
aircraft subject to the leases, effectively shutting down its operations.
Finally, in such circumstances all of the Company's credit card processors may
elect to hold back up to 100 percent of its pre-paid sales (to the extent they
are not already doing so at the time) pending provision of flight services to
its customers, which would further aggravate its current liquidity difficulties.
See "Card Agreement" below for more information about the Company's current
agreement with its credit card processing bank regarding the withholding of
pre-paid sales.

In an effort to address its current liquidity difficulties, on August 29, 2003,
the Company launched offers to exchange (the "Exchange Offers") all of its 10
1/2% Senior Notes due 2004 for cash and new 11% Senior Notes due 2009 and all of
its outstanding 9 5/8% Senior Notes due 2004 for cash and new 10 1/8% Senior
Notes due 2010. The Exchange offers expired at 5:00 p.m., New York City Time on
September 26, 2003. The Company currently is in discussions with a group of
holders of those notes and has extended the Exchange Offers to November 21,
2003, in order to facilitate those discussions. In addition, the Company has
entered into letters of intent with three of the lessors under its aircraft
operating leases, BCSC, GECAS and ILFC, to amend certain aircraft operating
leases that were entered into in 2001, 2002 and 2003 with those parties. The
effect of the amendments would be to delay the payment of portions of the
amounts due under those operating leases primarily between June 30, 2003 and
March 31, 2005, which would ease the Company's current liquidity difficulties.
The payments delayed during this time period would be subsequently paid at
various times throughout the remaining life of the leases. The effectiveness of
the proposed operating lease amendments is contingent upon, among other things,
entering into definitive amendments with each of the lessors and completion of
the Exchange Offers. If the Company is unable to reach satisfactory agreement
with its creditors pursuant to the Exchange Offers and the aircraft operating
lease restructuring, the Company may be forced to restructure its debts in
bankruptcy.

The adverse impact of current airline industry conditions on the Company, and
the ongoing sufficiency of its financial resources to absorb that impact, will
depend upon a number of factors, including but not limited to: (1) the Company's
ability to continue to reduce its operating costs and conserve its financial
resources; (2) the pace and extent of seat capacity changes in the industry, if
any, as these may affect competitive pricing for the Company's services; (3) the
resolution of global uncertainties, including political unrest; (4) changes, if
any, in the Company's current credit card holdback levels; (5) the number of
crew members who may be called for duty in the United States armed forces, and
the resulting impact on the Company's ability to operate as planned; (6) any
further declines in the values of the aircraft in the Company's fleet, and any
aircraft or other asset impairment charges; (7) the price of jet fuel consumed
by the Company; (8) the Company's ability to retain its management and other
employees in light of current industry conditions; and (9) the threat of future
terrorist attacks.

Debt and Operating Lease Cash Payment Obligations. The Company is required to
make cash payments in the future on debt obligations and operating leases.

31

Although the Company is obligated on a number of long-term operating leases,
which are not recorded on the balance sheet under GAAP, the Company has no
off-balance sheet debt and, with the exception of insignificant amounts not
requiring disclosure, does not guarantee the debt of any other party. The
following table summarizes the Company's contractual debt principle payments and
operating lease obligations as of September 30, 2003, and the effect such
obligations are expected to have on its liquidity and cash flows in future
periods.




Cash Payments Currently Scheduled
---------------------------------

Total 4 Qtr 2006 After
As of 9/30/03 2003 2004 2005 -2007 2007
---------- ------- --------- --------- -------- ----------
(in thousands)

Current and long-term debt (1) $ 508,429 $ 8,383 $ 208,635 $ 162,889 $ 60,488 $ 68,034

Lease obligations 3,588,885 67,985 285,372 275,879 553,103 2,406,546

Expected future lease obligations (2) 654,439 599 5,994 18,582 96,608 532,656

Redeemable preferred stock (3) 50,000 - - - - 50,000
---------- ------- --------- --------- -------- ----------
Total contractual cash obligations $4,801,753 $76,967 $ 500,001 $ 457,350 $710,199 $3,057,236
========== ======= ========= ========= ======== ==========


(1) The 2004 and 2005 amounts reflect scheduled payments of principal on the
Company's two series of outstanding senior notes. A $175 million principal
payment is due on August 1, 2004 and a $125 million principal payment is
due on December 15, 2005.

(2) Represents estimated payments on 9 new Boeing 737-800 aircraft the Company
is committed to taking delivery of in 2003 through 2005, as well as four
spare engines the Company is committed to taking delivery of in 2005
through 2008. The Company intends to finance these aircraft and engines
with operating leases. However, no such leases are in place as of September
30, 2003, as the Company has not received the aircraft and engines.
Payments for expected future lease obligations were derived using leases
for comparable aircraft currently in place. For further discussion, see
"Financial Statements - Notes to Consolidated Financial Statements - Note 4
- Commitments and Contingencies."

(3) Represents the mandatory redemption of the 500 shares of Series A
redeemable preferred stock in equal semiannual installments between 2010
and 2015. Amount excludes the mandatory redemption of the 300 shares of
Series B convertible preferred stock in 2015, as these shares can be
converted into common stock at anytime up to the mandatory redemption date.

Aircraft and Fleet Transactions. The Company has a purchase agreement with
Boeing to purchase directly from Boeing seven new Boeing 737-800s, which are
currently scheduled for delivery between July 2005 and December 2005. The Boeing
737-800 aircraft are powered by General Electric CFM56-7B27 engines. The
manufacturer's list price is $52.4 million for each 737-800, subject to
escalation. The Company's purchase price for each aircraft is subject to various
discounts. According to an amendment to the purchase agreement with Boeing, if
the Company does not have permanent financing for these aircraft, and if Boeing
does not elect to provide such financing suitable to the Company, the deliveries
can be delayed for one year. Aircraft pre-delivery deposits are required for
these purchases, and the Company has funded these deposits for past purchases
using operating cash and short-term deposit finance facilities. The Company can
provide no assurance that it will be able to secure short-term deposit finance
facilities for future aircraft purchases. As of September 30, 2003, the Company
had $4.6 million in long-term pre-delivery deposits outstanding for future
aircraft deliveries which were funded with operating cash. Upon delivery of the
aircraft, pre-delivery deposits funded with operating cash will be returned to
the Company. As of September 30, 2003, the Company also has purchase rights with
Boeing for eight Boeing 757-300 aircraft and 40 Boeing 737-800 aircraft.

32

The Company has agreements in place to lease two additional Boeing 737-800s
under operating leases from a third party lessor, which are currently scheduled
for delivery between November 2003 and May 2004.

The Company has an agreement with General Electric to purchase four spare
engines, which are scheduled for delivery between 2005 and 2008.

The Company also has a letters of intent with GECAS to lease one additional
Boeing 757-200 and one additional Boeing 737-800 scheduled for delivery in
November 2003 and November 2004, respectively, which are contingent upon, among
other things, entering into definitive amendments with each lessor and
completion of the Exchange Offers.

Although the Company typically finances aircraft with long-term operating
leases, it has a bridge financing facility that provides for maximum borrowings
of $200.0 million to finance new Boeing 737-800 aircraft and new Boeing 757-300
aircraft. Borrowings under the facility bear interest, at the option of the
Company, at LIBOR plus a margin, which depends on the percentage of the purchase
price borrowed and whether the borrowing matures 18 or 24 months after the
aircraft delivery date. In the first nine months of 2002, the Company borrowed
$192.5 million under this bridge facility for the purchase of certain Boeing
737-800 and Boeing 757-300 aircraft. As of June 30, 2002, these borrowings were
repaid in full, while the related aircraft were financed under long-term
operating leases. The Company had no borrowings under this facility during the
first nine months of 2003. The Company's letter of intent with BCSC to
restructure certain aircraft leases eliminates this facility upon execution of
the amended lease agreements.

In May 2002, the Company entered into an agreement with AMR Leasing Corporation
to lease six SAAB 340B aircraft, with options to lease up to 10 additional
aircraft. The Company took delivery of all six SAAB 340B aircraft under this
agreement in 2002.

In March 2001, the Company entered into a limited liability company agreement
with BCC-ELC to form BATA, a 50/50 joint venture. Because the Company does not
control BATA, the Company's investment is being accounted for under the equity
method of accounting. BATA is expected to remarket the Company's fleet of Boeing
727-200 aircraft in either passenger or cargo configurations. In exchange for
supplying the aircraft and certain operating services to BATA, the Company has
and will continue to receive both cash and equity in the income or loss of BATA.
As of September 30, 2003, the Company has transferred 23 of its original fleet
of 24 Boeing 727-200 aircraft to BATA.

Significant Financings. In November 2002, the Company obtained a $168.0 million
secured term loan, of which $148.5 million was guaranteed by the Air
Transportation Stabilization Board. The net proceeds of the secured term loan
were approximately $164.8 million, after deducting issuance costs. The Company
used a portion of the net proceeds to repay borrowings on its existing bank
credit facility and to collateralize new letters of credit, previously secured
under the bank facility. The remaining funds were used for general corporate
purposes. Interest is payable monthly at LIBOR plus a margin. Guarantee fees of
5.5% of the outstanding guaranteed principal balance in 2003, with escalation to
9.5% on the outstanding guaranteed principal balance in 2004 through 2008, are
payable quarterly.

The secured term loan is subject to certain restrictive covenants and is
collateralized primarily by certain receivables, certain aircraft, spare
engines, and rotable parts. The aircraft, spare engines and parts consist of
three Lockheed L-1011-500 aircraft, nine Lockheed L-1011-50 and 100 aircraft,
two SAAB 340B aircraft, 24 Rolls Royce RB211 spare engines and Boeing 757-200,
Boeing 757-300 and Boeing 737-800 rotables.

In conjunction with obtaining the secured term loan, the Company issued a
warrant to the Federal Government to purchase up to 1.5 million shares of its
common stock, and additional warrants to other loan participants to purchase up
to 0.2 million shares of its common stock, in each case at an exercise price of
$3.53 per share for a term of ten years. The Company recorded $7.4 million as

33

the total fair value of warrants issued, which was recorded as unamortized
discount on the secured loan at the date of the loan. The unamortized discount
balance as of September 30, 2003 was $5.8 million.

Card Agreement. The Company accepts charges to most major credit and debit cards
("cards") as payment from its customers. Approximately 90% of scheduled service
and vacation package sales are purchased using these cards.

More than half of these card sales are made using MasterCard or Visa cards. The
Company maintains an agreement with a bank for the processing and collection of
charges to these cards. Under this agreement, a sale is normally charged to the
purchaser's card account and is paid to the Company in cash within a few days of
the date of purchase, although the Company may provide the purchased services
days, weeks or months later. In 2002, the Company processed approximately $633.0
million in MasterCard and Visa charges under its merchant processing agreement.

On September 21, 2001, the bank notified the Company that it had determined that
the terrorist attacks of September 11, 2001, the ensuing grounding of commercial
flights by the Federal Aviation Administration, and the significant uncertainty
about the level of future air travel entitled the bank to retain cash collected
by it on processed card charges as a deposit, up to 100% of the full dollar
amount of purchased services to be provided at a future date. If the Company
fails to perform pre-paid services which are purchased by a charge to a card,
the purchaser may be entitled to obtain a refund which, if not paid by the
Company, is the obligation of the bank. The deposit secures this potential
obligation of the bank to make such refunds.

The bank exercised its right to withhold distributions beginning shortly after
its notice to the Company. As of September 30, 2003, the bank had withheld $43.2
million in cash. As of December 31, 2002, the bank had withheld $30.0 million in
cash. The deposits as of September 30, 2003 and December 31, 2002 constituted
approximately 60% of the Company's total future obligations to provide services
purchased by charges to card accounts as of those dates. As of September 30,
2003, that percentage was subject to increase up to either 75% or 100%, in the
event that certain restrictive covenants were not met. A deposit of 100% of this
obligation would have resulted in the additional retention of $28.8 million by
the bank at September 30, 2003 and $20.0 million at December 31, 2002. The
bank's right to maintain a deposit does not terminate unless, in its reasonable
judgment and at its sole discretion, it determines that a deposit is no longer
required.

The Company has the right to terminate its agreement with the bank upon
providing 90 days notice, as does the bank. In the event of such termination,
the bank may retain a deposit equal to the amount of purchased services not yet
performed, for up to 24 months from the date of termination.

On October 10, 2003, the Company amended its agreement with its credit card
processing bank to reflect an extension for the processing and collection of
sales charged on MasterCard and Visa cards until December 31, 2004. In order to
secure this extension, the Company agreed to increase the amount of pre-paid
sales that the bank holds on deposit from 60% to 100%. The effect of increasing
this percentage was to reduce the Company's cash balance by approximately $30
million between September 30, 2003 and October 31, 2003 as compared to what the
Company's cash balance would have been with a 60% holdback of pre-paid sales.
The credit card processing bank has agreed to negotiate a further amendment to
this agreement, which would become effective upon completion of the Exchange
Offers, and which is expected to provide a new set of covenants governing the
amount held by the bank, and contain provisions under which the percentage might
be reduced in future periods. However, the Company can provide no assurances
that it will be able to reduce the percentage below 100% in future periods for
this agreement.

Although the Company continues to process significant dollar amounts of ticket
sales using credit cards other than MasterCard and Visa, as of September 30,
2003, no cash deposit requirements had been implemented by the issuers or
processors of those cards.

34

Surety Bonds. The Company has historically provided surety bonds to airport
authorities and selected other parties, to secure the Company's obligation to
these parties. The DOT also requires the Company to provide a surety bond or an
escrow to secure potential refund claims of charter customers who have made
prepayments to the Company for future transportation. One issuer currently
provides all surety bonds issued on behalf of the Company.

Prior to the terrorist attacks of September 11, 2001, the Company had provided a
letter of credit of $1.5 million as security to the issuer for its total
estimated surety bond obligations, which were $20.9 million at August 31, 2001.
Effective October 5, 2001, the issuer required the Company to increase its
letter of credit to 50% of its estimated surety bond liability. Effective
January 16, 2002, the issuer implemented a requirement for the Company's letter
of credit to secure 100% of estimated surety bond obligations, which totaled
$19.8 million. The Company's letter of credit was adjusted accordingly, and the
Company is subject to future adjustments of its letter of credit based upon
further revisions to the estimated liability for total surety bonds outstanding.
As of September 30, 2003, the letter of credit requirement decreased to $15.2
million, reflecting an actual decline in outstanding charter deposit obligations
of the Company. The Company has the right to replace the issuer with one or more
alternative issuers of surety bonds, although the Company can provide no
assurance that it will be able to secure more favorable terms from other
issuers.

In addition, the Company must provide secured letters of credit in satisfaction
for various other regulatory requirements. As of September 30, 2003, the
Company's secured letters of credit, including the letter of credit securing the
DOT surety bond obligations discussed above, totaled $40.5 million. The funds
collateralizing these letters of credit is shown as restricted cash on the
balance sheet as of September 30, 2003.

Forward-Looking Information

Information contained within "Management's Discussion and Analysis of Financial
Condition and Results of Operations" includes forward-looking information which
can be identified by forward-looking terminology such as "believes," "expects,"
"may," "will," "should," "anticipates," or the negative thereof, or other
variations in comparable terminology. Such forward-looking information is based
upon management's current knowledge of factors affecting the Company's business.
The differences between expected outcomes and actual results can be material,
depending upon the circumstances. Where the Company expresses an expectation or
belief as to future results in any forward-looking information, such expectation
or belief is expressed in good faith and is believed to have a reasonable basis.
The Company can provide no assurance that the statement of expectation or belief
will result or will be achieved or accomplished.

Such forward-looking statements involve known and unknown risks, uncertainties
and other factors that may cause actual results to be materially different. Such
factors include, but are not limited to, the following:

o the Company's ability to raise additional financing, and to refinance existing
borrowings upon maturity;
o ability to renegotiate operating leases;
o economic conditions;
o threat of future terrorist attacks;
o labor costs;
o aviation fuel costs;
o competitive pressures on pricing;
o weather conditions;
o governmental legislation and regulation;
o consumer perceptions of the Company's products;
o demand for air transportation overall, considering the impact of
September 11, 2001, and specifically in markets in which the Company operates;
o higher costs associated with new security directives;
o higher costs for insurance and the continued availability of such
insurance;

35

o declines in the value of the Company's aircraft, as these may result in lower
collateral value and additional impairment charges; and
o other risks and uncertainties listed from time to time in reports the
Company periodically files with the Securities and Exchange Commission
("SEC").


The Company is under no obligation to update, and will not undertake to update,
its forward-looking statements to reflect future events or changes in
circumstances.

36

PART I - Financial Information
Item III - Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes in market risk from the information provided
in Item 7A, Quantitative and Qualitative Disclosures About Market Risk, of ATA
Holdings Corp.'s Annual Report on Form 10-K for the year 2002.

37

PART I - Financial Information
Item IV - Controls and Procedures

As of the end of the period covered by this report, management, under the
supervision of the Company's Chief Executive Officer and Chief Financial
Officer, evaluated the effectiveness of the design and operation of the
Company's disclosure controls and procedures. Based upon this evaluation, the
Chief Executive Officer and Chief Financial Officer have concluded that these
disclosure controls and procedures (as defined in Exchange Act Rules 13a-15e and
15d-15e) are effective, in all material respects, in ensuring that the
information required to be disclosed in the reports filed under the Securities
Exchange Act of 1934 is recorded, processed, summarized and reported within the
time periods specified in SEC rules and forms.

There have been no significant changes in the Company's internal control over
financial reporting or in other factors that could significantly affect the
Company's internal control over financial reporting, subsequent to the date of
the evaluation.

38

PART II - Other Information

Item I - Legal Proceedings

None

Item II - Changes in Securities

None

Item III - Defaults Upon Senior Securities

None

Item IV - Submission of Matters to a Vote of Security Holders

None

Item V - Other information

None

Item VI - Exhibits and Reports on Form 8-K

(a) Exhibits are filed as a separate section of this report as set forth in
the Index to Exhibits attached to this report.

(b) Reports on Form 8-K.

Report filed on September 02, 2003, furnishing items under Item 5.
Other Events, Item 7. Financial Statements and Exhibits, and Item 9.
Regulation FD Disclosure.

Report filed on September 29, 2003, furnishing items under Item 5.
Other Events, and Item 7. Financial Statements and Exhibits.

Report filed on October 14, 2003, furnishing items under Item 5. Other
Events, and Item 7. Financial Statements and Exhibits.

Report filed on October 20, 2003, furnishing items under Item 9.
Regulation FD Disclosure.

Report filed on October 21, 2003, furnishing items under Item 5. Other
Events, and Item 7. Financial Statements and Exhibits.

Report filed on October 27, 2003, furnishing items under Item 5. Other
Events, and Item 7. Financial Statements and Exhibits.

Report filed On November 10, 2003, furnishing itms under Item 5. Other
Events, and Item 7. Financial Statments and Exhibits.

39


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.

ATA Holdings Corp.
(Registrant)

Date November 13, 2003 by /s/ David M. Wing
----------------------- ----------------------------------------------
David M. Wing
Executive Vice President and
Chief Financial Officer
On behalf of the Registrant


Index to Exhibits
Exhibit No.

31.1 CEO Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2 CFO Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002