ATLANTIC COAST AIRLINES HOLDINGS INC
10-Q, 2000-11-13
AIR TRANSPORTATION, SCHEDULED
Previous: NICHOLAS CO INC /WI, 13F-HR, 2000-11-13
Next: ATLANTIC COAST AIRLINES HOLDINGS INC, 10-Q, EX-27, 2000-11-13



                                 Page 1
                   SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C. 20549

                                FORM 10-Q


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

For the quarterly period ended September 30, 2000

Commission file number 0-21976

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

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

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

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

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

                    Yes   X        No

As of November 10, 2000 there were 21,203,282 shares of common stock, par
value $.02 per share, outstanding.

       Part I.  Financial Information
         Item 1. Financial Statements
                                   Atlantic Coast Airlines Holdings, Inc.
                                    Condensed Consolidated Balance Sheets
<TABLE>
<CAPTION>
                                               December 31,  September 30,
(In thousands except for share data and par        1999           2000
values)                                                        (Unaudited)
<S>                                                 <C>          <C>
Assets
Current:
    Cash and cash equivalents                  $  57,447      $  65,039
    Accounts receivable, net                      31,023         42,790
    Expendable parts and fuel inventory,           4,114          6,722
net
    Prepaid expenses and other current             6,347         14,782
assets
    Notes receivable                               6,239              -
    Deferred tax asset                             2,850          3,169
        Total current assets                     108,020        132,502
Property and equipment at cost, net of
accumulated depreciation and amortization        133,160        141,645
Intangible assets, net of accumulated              2,232          2,129
amortization
Debt issuance costs, net of accumulated            3,309          2,671
amortization
Aircraft deposits                                 38,690         48,420
Other assets                                       8,342         10,037
        Total assets                           $ 293,753      $ 337,404
Liabilities and Stockholders' Equity
Current:
    Accounts payable                           $   5,343      $   8,349
    Current portion of long-term debt              4,758          4,340
    Current portion of capital lease               1,627          1,507
obligations
     Accrued aircraft early retirement                 -          2,340
costs
    Accrued liabilities                           35,852         48,658
        Total current liabilities                 47,580         65,194
Long-term debt, less current portion              87,244         64,373
Capital lease obligations, less current            5,543          4,403
portion
Deferred tax liability                            12,459         12,619
Accrued aircraft early retirement costs                -          5,820
Deferred credits, net                             15,403         22,098
        Total liabilities                        168,229        174,507
Stockholders' equity:
Common stock: $.02 par value per share;
shares authorized 65,000,000;shares issued
21,083,927and 23,613,425 respectively;
shares outstanding 18,628,261 and                    421            471
21,090,259 respectively
Additional paid-in capital                        89,126        110,670
Less: Common stock in treasury, at cost,
2,455,666 shares and 2,523,166 shares,           (34,106)       (35,302)
respectively
Retained earnings                                 70,083         87,058
        Total stockholders' equity               125,524        162,897
        Total liabilities and stockholders'    $ 293,753     $  337,404
equity
</TABLE>
         See accompanying notes to the condensed consolidated financial
                                                            statements.
                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                               (Unaudited)
<TABLE>
<CAPTION>
Three months ended September  30,
 (In thousands, except for per share data)             1999          2000
<S>                                                    <C>          <C>
Operating revenues:
Passenger                                          $ 89,758     $ 112,749
Other                                                 1,264         2,607
   Total operating revenues                          91,022       115,356
Operating expenses:
Salaries and related costs                           21,763        28,370
Aircraft fuel                                         8,715        16,720
Aircraft maintenance and materials                    5,272         9,286
Aircraft rentals                                     11,625        15,435
Traffic commissions and related fees                 14,633        15,577
Facility rents and landing fees                       4,590         5,274
Depreciation and amortization                         2,350         2,901
Other                                                 7,542        10,882
Aircraft early retirement charge                          -         8,686
        Total operating expenses                     76,490       113,131
Operating income                                     14,532         2,225
Other income (expense):
Interest expense                                     (1,408)       (1,316)
Interest income                                         882         1,284
Other, net                                              (27)          (54)
Total other income (expense)                           (553)          (86)
Income before income tax provision                   13,979         2,139
Income tax provision (benefit)                        5,628          (527)
Net income                                          $ 8,351        $2,666
Income per share:
              -basic                                  $0.45         $0.13
              -diluted                                $0.40         $0.12

Weighted average shares used in computation:
              -basic                                 18,655        21,072
              -diluted                               21,632        21,932
</TABLE>
     See accompanying notes to the condensed consolidated financial
                               statements.

                                    Atlantic Coast Airlines Holdings, Inc.
                           Condensed Consolidated Statements of Operations
                                                               (Unaudited)
<TABLE>
<CAPTION>
Nine months ended September 30,
 (In thousands, except for per share data)            1999          2000
<S>                                                   <C>           <C>
Operating revenues:
Passenger                                         $ 252,571     $ 317,664
Other                                                 3,851         6,523
   Total operating revenues                         256,422       324,187
Operating expenses:
Salaries and related costs                           62,074        78,808
Aircraft fuel                                        23,335        43,321
Aircraft maintenance and materials                   17,638        26,294
Aircraft rentals                                     33,344        42,208
Traffic commissions and related fees                 40,459        44,554
Facility rents and landing fees                      13,171        14,371
Depreciation and amortization                         6,461         8,130
Other                                                21,231        30,420
Aircraft early retirement charge                          -         8,686
        Total operating expenses                    217,713       296,792
Operating income                                     38,709        27,395
Other income (expense):
Interest expense                                     (3,905)       (4,733)
Interest income                                       2,777         3,408
Other, net                                             (106)         (224)
Total other income (expense)                         (1,234)       (1,549)
Income before income tax provision and cumulative
   effect of accounting change                        37,475       25,846
Income tax provision                                  14,293        8,871
Income before cumulative effect of
   accounting change                                  23,182       16,975
Cumulative effect of accounting change, net of          (888)          -
income tax
Net income                                          $ 22,294      $16,975
Income per share:
 Basic:
   Income before cumulative effect of accounting       $1.21        $0.86
change
   Cumulative effect of accounting change              (0.04)          -
   Net income                                          $1.17        $0.86
 Diluted:
   Income before cumulative effect of accounting       $1.07        $0.80
change
   Cumulative effect of accounting change              (0.04)         -
   Net income                                          $1.03        $0.80

Weighted average shares used in computation:
              -basic                                  19,089       19,696
              -diluted                                22,159       21,726
</TABLE>
     See accompanying notes to the condensed consolidated financial
                               statements.
                    Atlantic Coast Airlines Holdings,
                                  Inc.
                       Condensed Consolidated Statements of Cash Flows
                                                           (Unaudited)
<TABLE>
<CAPTION>
Nine months ended September 30,
(In thousands)                                       1999        2000
<S>                                                   <C>       <C>
Cash flows from operating activities:
   Net income                                         $22,294   $16,975
   Adjustments to reconcile net income to net cash
provided by
     operating activities:
     Depreciation and amortization                      6,511     8,461
     Write off of preoperating costs                    1,486        -
     Amortization of deferred credits                    (785)   (1,159)
     Capitalized interest (net)                          (738)   (1,576)
     Other                                                901       239
     Changes in operating assets and liabilities:
       Accounts and notes receivable                   (5,523)   (6,907)
       Expendable parts and fuel inventory               (757)   (2,673)
       Prepaid expenses and other current assets       (8,753)   (8,501)
       Accounts payable                                 1,802    10,795
       Accrued liabilities                              8,560    12,655
       Accrued aircraft early retirement costs            -       8,160
Net cash provided by operating activities              24,998    36,469
Cash flows from investing activities:
   Purchases of property and equipment                (29,403)  (15,110)
   Funding Obligation for regional terminal            (7,751)      -
   Proceeds from sales of assets                        6,547       120
   Payments for aircraft deposits and other (net)     (17,267)   (9,830)
Net cash used in investing activities                 (47,874)  (24,820)
Cash flows from financing activities:
   Proceeds from issuance of long term debt            22,413       -
   Payments of long-term debt                          (3,162)   (3,471)
   Payments of capital lease obligations               (1,275)   (1,259)
   Deferred financing costs and other                    (239)      (80)
   Purchase of treasury stock                         (17,192)   (1,196)
   Proceeds from exercise of stock options              1,191     1,949
Net cash provided by (used in) financing                1,736    (4,057)
activities
Net increase (decrease) in cash and cash              (21,140)    7,592
equivalents
Cash and cash equivalents, beginning of period         64,412    57,447
Cash and cash equivalents, end of period             $ 43,272  $ 65,039
</TABLE>
           See accompanying notes to the condensed consolidated financial
                                                              statements.

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


1.  BASIS OF PRESENTATION

The  accompanying  unaudited condensed consolidated financial  statements
include  the accounts of Atlantic Coast Airlines Holdings, Inc.  ("ACAI")
and  its  wholly-owned subsidiaries, principally, Atlantic Coast Airlines
("ACA") and Atlantic Coast Jet, Inc. ("ACJet") (together, the "Company"),
without  audit,  pursuant to the rules and regulations of the  Securities
and  Exchange  Commission. The information furnished in  these  unaudited
condensed  consolidated  financial statements includes  normal  recurring
adjustments  and reflects all adjustments which are, in  the  opinion  of
management,  necessary  for  a  fair presentation  of  such  consolidated
financial statements. Results of operations for the three and nine  month
periods  presented are not necessarily indicative of the  results  to  be
expected  for  the  year  ending December 31, 2000.  Certain  amounts  as
previously reported have been reclassified to conform to the current year
presentation.  Certain  information  and  footnote  disclosures  normally
included  in the consolidated financial statements prepared in accordance
with  generally  accepted accounting principles have  been  condensed  or
omitted  pursuant  to  such rules and regulations, although  the  Company
believes  that  the  disclosures are adequate  to  make  the  information
presented   not   misleading.  These  condensed  consolidated   financial
statements should be read in conjunction with the consolidated  financial
statements,  and  the  notes thereto, included in  the  Company's  Annual
Report on Form 10-K for the year ended December 31, 1999.


2.   OTHER COMMITMENTS

The  Company periodically enters into a series of put and call  contracts
as an interest rate hedge designed to limit its exposure to interest rate
changes  on  the anticipated issuance of permanent financing relating  to
the  delivery  of  aircraft. As such, effective gains or losses  realized
when  permanent financing is obtained will be amortized over the term  of
the related aircraft lease or will be depreciated as part of the aircraft
acquisition cost for owned aircraft.  On July 6, 2000 the Company entered
into  six interest rate forward transactions maturing between August 2000
and  January  2001 as an interest rate hedge relating to the delivery  of
six  aircraft. These transactions settle shortly before the aircraft  are
scheduled  to  be delivered and had an aggregate notional  value  of  $51
million.   In  the  third quarter of 2000, the Company settled  three  of
these  interest  rate  forward transactions by  paying  the  counterparty
approximately  $350,000.   The  three  remaining  interest  rate  forward
transactions will settle in October and November of 2000, and January  of
2001,  respectively.  Had the interest rate forward transactions  settled
on  September  30,  2000,  the  Company  would  have  paid  approximately
$605,000.

Periodically,  the  Company enters into commodity  swap  transactions  to
hedge  price  changes of crude oil.  The Company realized a reduction  in
fuel  expense of approximately $829,000 on swap contracts settled in  the
third quarter.  The Company is currently unhedged for fuel purchases  for
the  remainder of this year and 2001.  As Delta Air Lines, Inc. bears the
economic  risk  of  fuel price fluctuations for future fuel  requirements
associated with the Delta Connection program, the Company has limited its
exposure  to fuel price increases on approximately 13% of its anticipated
jet fuel requirements for the fourth quarter of 2000.

In  February  1999,  the  Company entered  into  an  asset-based  lending
agreement with a financial institution that provides the Company  with  a
line  of credit for up to $35 million depending on the amount of assigned
ticket receivables and the value of certain rotable spare parts. The  $35
million line of credit replaced a previous $20 million line of credit and
will  expire  on September 30, 2001, or upon termination  of  the  United
Express  marketing agreement, whichever is sooner.  The interest rate  on
this  line  is LIBOR plus .75% to 1.75% depending on the Company's  fixed
charge  coverage  ratio.  At September 30, 2000 this  interest  rate  was
7.89%.   The  Company  pledged $3.1 million of this  line  of  credit  to
collateralize  letters of credit issued on behalf of  the  Company  by  a
financial institution.  As of September 30, 2000, the available amount of
credit under the line was $31.9 million.  As of September 30, 2000  there
were no outstanding borrowings on the $35 million line of credit.

The  company  has  leased  a new three-story 77,000  square  foot  office
building  for  a term of ten years to use as its corporate  headquarters.
It  plans to occupy this facility beginning December 2000.  The estimated
additional  annual  rental  expense to the Company  is  approximately  $2
million.

As  of  September 30, 2000, the Company had firm orders for  36  Canadair
Regional  Jets  ("CRJs") with delivery dates scheduled through  2002,  in
addition to the 33 previously delivered, a conditional order for 27 CRJs,
and options for an additional 80 CRJs.  The Company also had a firm order
with  Fairchild  Aerospace Corporation for 16 Fairchild Dornier  32  seat
328JET  regional  jet aircraft ("328JET") with delivery  dates  scheduled
through  2001,  in  addition  to  the  9  previously  delivered,  and   a
conditional order for 15 328JET regional jet aircraft, and options for an
additional  85  328JET jet aircraft.  The value of the aircraft  on  firm
order was approximately $830 million and the value of the aircraft in the
conditional orders (excluding the option aircraft) was approximately $650
million.  The  conditional  portion of the  CRJ  and  328JET  orders  are
contingent  on  the  Company  receiving  United's  approval  to   operate
additional aircraft in the United Express operation. The Company  at  its
option  may  waive  the  condition and enter into  commitments  for  firm
delivery positions under the Fairchild agreement.

The Company previously announced that Fairchild notified the Company that
it  had  made  the  decision  to  cancel  the  Fairchild  Dornier  428JET
("428JET")  program  which the company ordered as part  of  a  contingent
order  for its United Express operation.  The cancellation of the  428JET
program  provides  the  Company with certain rights  under  the  purchase
agreement.

3.  NOTES RECEIVABLE

Included  in  notes receivable at December 31, 1999 was a note  from  the
Metropolitan  Washington Airports Authority for $4.7 million  related  to
the  financing  of  the  construction costs of  a  regional  terminal  at
Washington-Dulles airport.  This note was paid in full in April 2000. The
note  receivable balance at December 31, 1999 also included a  promissory
note  from an executive officer of the Company dated as of May  24,  1999
with  a balance, including accrued interest, of $1.5 million.  This  note
was paid in full during the first quarter of 2000.

4.  INCOME TAXES

For  the  nine month period ended September 30, 2000, the Company  had  a
combined effective tax rate for state and federal taxes of 34.3%,  and  a
combined  statutory tax rate for state and federal taxes of approximately
40%.  The  Company's effective tax rate for the nine month  period  ended
September 30, 1999 was 38.1%.   The Company's 2000 effective tax rate was
positively  affected in the third quarter of 2000 by  the  receipt  of  a
favorable  ruling request which allowed the Company to obtain  additional
tax  credits  to  offset income tax and the realization  of  certain  tax
benefits that were previously reserved which together reduced income  tax
expense by approximately $1.4 million for the third quarter 2000.

5.  INCOME PER SHARE

Basic income per share is computed by dividing net income by the weighted
average number of common shares outstanding.  Diluted income per share is
computed by dividing net income by the weighted average number of  common
shares  outstanding and common stock equivalents, which consist of shares
subject  to  stock options computed using the treasury stock method.   In
addition,  under the if-converted method, dilutive convertible securities
are  included in the denominator while related interest expense,  net  of
tax, for convertible debt is added to the numerator. A reconciliation  of
the  numerator and denominator used in computing basic and diluted income
per share is as follows:
<TABLE>
<CAPTION>
Three months ended September 30,
(in thousands except for per share data)              1999        2000
  <S>                                                  <C>       <C>
 Income (basic)                                       $8,351    $2,666
   Interest expense on 7% Convertible Notes net of tax   208       -
effect
  Income (diluted)                                    $8,559    $2,666

   Weighted average shares outstanding (basic)        18,655    21,072
   Incremental shares related to stock options           775       860
   Incremental shares related to 7% Convertible        2,202         -
Notes
   Weighted average shares outstanding (diluted)      21,632    21,932
</TABLE>
<TABLE>
<CAPTION>
Nine months ended September 30,
(in thousands except for per share data)              1999        2000
  <S>                                                   <C>       <C>
 Income (basic)                                      $22,294   $16,975
   Interest expense on 7% Convertible Notes net of tax   623       421
effect
  Income (diluted)                                   $22,917   $17,396

   Weighted average shares outstanding (basic)        19,089    19,696
   Incremental shares related to stock options           868       778
   Incremental shares related to 7% Convertible        2,202     1,252
Notes
   Weighted average shares outstanding (diluted)      22,159    21,726
</TABLE>

6. DEBT CONVERSION
          In  July  1997,  the  Company issued  $57.5  million  aggregate
principal amount of 7.0% Convertible Subordinated Notes due July 1,  2004
(the "Notes"), receiving net proceeds of approximately $55.6 million. The
Notes  were convertible into shares of Common Stock, par value $0.02,  of
the  Company  by  the  holders  at any time  prior  to  maturity,  unless
previously  redeemed  or repurchased, at a conversion  price  of  $9  per
share,  subject  to  certain adjustments. On May 15,  2000,  the  Company
called the remaining $19.8 million of Notes outstanding for redemption at
104%  of  face value effective July 3, 2000.  The Noteholders elected  to
convert  all of the Notes into common stock and approximately 2.2 million
shares  were issued in exchange for the Notes during the period  May  25,
2000  to  June 26, 2000, resulting in an addition to paid in  capital  of
approximately $20 million offset by a reduction of approximately $471,000
for  the  unamortized  debt  issuance costs  relating  to  the  Notes  in
connection with their conversion.

7.  CUMULATIVE EFFECT OF ACCOUNTING CHANGE

The  American Institute of Certified Public Accountants issued  Statement
of Position 98-5 on accounting for start-up costs, including preoperating
costs related to the introduction of new fleet types by airlines. The new
accounting guidelines were effective for 1999. The Company had previously
deferred  certain start-up costs related to the introduction of the  CRJs
and  was  expensing such costs ratably over four years. In January  1999,
the  Company recorded a charge for the remaining unamortized  balance  of
approximately  $888,000; net of $598,000 of income tax,  associated  with
previously deferred preoperating costs.


8.  AIRCRAFT EARLY RETIREMENT CHARGE

In  the  third  quarter,  the Company recorded  an  operating  charge  of
approximately $8.7 million ($5.2 million net of income tax  savings)  for
the  present  value of future lease and other costs associated  with  the
early  retirement  of  seven  British  Aerospace  19  seat  Jetstream  32
turboprop  aircraft  ("J32") which were removed from service  during  the
period.  The Company is still operating 21 J32s and continues to evaluate
its  plans  to early retire these aircraft from its fleet by the  end  of
2001.

9.  SUBSEQUENT EVENTS

In November 2000, the Company reached an agreement with Fairchild Dornier
to  take  delivery of five additional 328JETs, for a total of 30 328JETs,
for  the Delta Connection operation.  The Company now has remaining  firm
orders  for  19  328JETs, in addition to the 11 already delivered,  which
includes two 328JETs delivered after September 30, 2000.





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


 Third Quarter Operating Statistics (excluding aircraft early retirement
                                 charge)
<TABLE>
<CAPTION>
                                                            Increase
Three months ended September 30,            1999     2000  (Decrease
                                                               )
<S>                                          <C>      <C>        <C>
Revenue passengers carried              879,748   997,444      13.4%
Revenue passenger miles ("RPMs")        280,168   339,563      21.2%
(000's)
Available seat miles ("ASMs") (000's)   456,899   577,798      26.5%
Passenger load factor                     61.3%     58.8%  (2.5 pts)
Break-even passenger load factor(1,2)     51.4%     53.1%    1.7 pts
Revenue per ASM (cents)                    19.6      19.5     (0.5)%
Yield (cents)                              32.0      33.2       3.8%
Cost per ASM (cents) (2)                   16.7      18.1       8.4%
Average passenger fare                  $102.03   $113.04      10.8%
Average passenger segment (miles)           318       340       6.9%
Revenue departures (completed)           49,575    53,914       8.8%
Revenue block hours                      63,339    67,053       5.9%
Aircraft utilization (block hours)          8.9       8.4     (5.6)%
Average cost per gallon of fuel (cents)    74.2     110.6      49.1%
Aircraft in service (end of period)          80        95      18.8%
</TABLE>

(1) "BREAK-EVEN PASSENGER LOAD FACTOR" REPRESENTS THE PERCENTAGE OF ASMS
WHICH MUST BE FLOWN BY REVENUE PASSENGERS FOR THE AIRLINE TO BREAK-EVEN
AT THE OPERATING INCOME LEVEL.
(2) "BREAK-EVEN PASSENGER LOAD FACTOR" AND "COST PER ASM (CENTS)" EXCLUDES
THE AIRCRAFT EARLY RETIREMENT CHARGE.

Comparison of three months ended September 30, 1999, to three months
ended September 30, 2000.

Results of Operations

     Forward Looking Statements

           The  following  Management's Discussion and Analysis  contains
forward-looking statements and information that are based on management's
current  expectations as of the date of this document. When used  herein,
the  words  "anticipate", "believe", "estimate" and "expect" and  similar
expressions, as they relate to the Company's management, are intended  to
identify such forward-looking statements. Such forward-looking statements
are  subject to risks, uncertainties, assumptions and other factors  that
may  cause  the actual results of the Company to be materially  different
from  those  reflected in such forward-looking statements.  Factors  that
could  cause the Company's future results to differ materially  from  the
expectations  described  here  include: the  response  of  the  Company's
competitors to the Company's business strategy, market acceptance of  new
regional jet service, the costs of implementing jet service, the cost  of
fuel,  United  Airline's  proposed  merger  with  USAirways,  Inc.,   the
resulting effects on United and USAirway's regional carriers assuming the
merger  is  completed,  labor issues affecting  United  Airlines,  United
Airlines  operational performance, the ability of the Company  to  obtain
favorable  financing terms for its aircraft, the ability of the  aircraft
manufacturers to deliver aircraft on schedule, the ability  to  identify,
implement and profitably operate new business opportunities, the  ability
to  hire and retain employees, satisfactory resolution of amendable union
contracts,  the  weather,  changes  in  and  satisfaction  of  regulatory
requirements including requirements relating to fleet expansion,  airport
and  airspace  congestion, general economic and industry conditions,  and
the factors discussed below and in the Company's Annual Report on Form 10-
K  for  the  year  ended  December 31, 1999. The  Company  undertakes  no
obligation  to update any of the forward-looking information included  in
this  filing,  whether  as  a result of new information,  future  events,
changed expectations, or otherwise.

     General

            In the third quarter of 2000 the Company posted net income of
$2.7 million compared to net income of $8.4 million for the third quarter
of  1999.   In  the  three months ended September 30, 2000,  the  Company
earned  pretax  income of $2.1 million compared to $14.0 million  in  the
three  months ended September 30, 1999.  Unit revenues, revenue  per  ASM
("RASM"), decreased 0.5% to 19.5 cents, while unit costs, operating  cost
per  ASM  ("CASM"),  including  the  aircraft  early  retirement  charge,
increased   17.4% to 19.6 centscompared to the third quarter  1999.  This
resulted in operating margin decreasing to 1.9% for the third quarter  of
2000  from  16.0%  for  the  third quarter  of  1999.   Total  passengers
increased  13.4%  in  the third quarter of 2000  compared  to  the  third
quarter of 1999 to 997,444 passengers.

           Results  for  the third quarter of 2000 include  an  operating
charge  of  $8.7 million related to the early retirement of seven  leased
British Aerospace 19 seat Jetstream 32 turboprop aircraft ("J32")  and  a
one time tax benefit of $1.4 million.  Excluding these special items, the
company would have reported net income of $6.5 million, operating  income
of $10.9 million and a cost per ASM of 18.1 cents.

     Operating Revenues

           The  Company's  operating revenues increased 26.7%  to  $115.3
million  in  the third quarter of 2000 compared to $91.0 million  in  the
third  quarter of 1999.  The increase resulted from a 26.5%  increase  in
ASMs and an 3.8% increase in yield (ratio of passenger revenue to revenue
passenger miles).  Load factor decreased 2.5 percentage points, to  58.8%
in  the  third quarter of 2000 compared to 61.3% in the third quarter  of
1999.   During the third quarter 2000, United Airlines announced  that  a
combination  of  issues related to labor negotiations,  unusually  severe
weather,  record numbers of passengers and a strained air traffic  system
had a major impact on its operations throughout the summer.  In September
United  cancelled or delayed many flights, and reduced its future  flight
schedules.  United  reached agreement on a new labor  contract  with  its
pilot  group  in September and the contract was ratified by  the  general
pilot  membership  in  October.   While United's  labor  issues  did  not
directly  affect  the  Company's flight operations, they  did  negatively
affect  the Company's revenue in the third quarter as negative  publicity
and  United  flight  disruptions  caused  potential  passengers  to  find
alternative airline service.

          The  increase  in  ASMs  is  the result  of  service  expansion
utilizing  additional 50 seat Canadair Regional Jets  ("CRJs"),  and  the
addition  of  nine 32 seat Fairchild Dornier 328JET ("328JET")  aircraft.
The Company was operating 33 CRJs as of September 30, 2000 as compared to
20  as  of  September 30, 1999.  The nine 328JET aircraft were placed  in
revenue  service  during the third quarter of 2000. The average  aircraft
stage  length for all aircraft in the fleet increased 8.4% to  295  miles
for  the  third  quarter of 2000 as compared to 272 miles for  the  third
quarter  of 1999.  The average aircraft stage length of the CRJ increased
3.4%  to 448 miles for the third quarter of 2000 as compared to 433 miles
for the third quarter of 1999.

           The increase in other revenues reflects the reimbursement from
Delta  Air  Lines,  Inc.  of amounts incurred related  to  certain  pilot
training for the Delta Connection operation.

     Operating Expenses

           Excluding  the $8.7 million aircraft early retirement  charge,
the Company's operating expenses increased 36.5% in the third quarter  of
2000  compared  to the third quarter of 1999 due primarily  to:  a  49.1%
increase in the average price per gallon of jet fuel coupled with  a  21%
increase in the average fuel burn rate to 225 gallons per hour;  a  26.5%
increase  in  ASMs;  and  a  13.4% increase in  passengers  carried.  The
increase  in  ASMs,  passengers and burn rate reflects  the  addition  of
thirteen  CRJs and nine 328JETs into scheduled service, net of the  early
retirement  of seven J32s since the end of the third quarter of  1999.  A
summary  of operating expenses as a percentage of operating revenues  and
cost  per ASM for the three months ended September 30, 1999, and 2000  is
as follows:

<TABLE>
<CAPTION>

                                      Three Months ended September 30,
                                          1999               2000
 <S>                                  <C>       <C>      <C>       <C>
                                  Percent of    Cost  Percent of  Cost
                                  Operating  Per ASM   Operating  Per ASM
                                   Revenues  (cents)    Revenues  (cents)

   Salaries and related costs          23.9%     4.8     24.6%      4.9
   Aircraft fuel                        9.6%     1.9     14.5%      2.9
   Aircraft maintenance and             5.8%     1.2      8.1%      1.6
 materials
   Aircraft rentals                    12.8%     2.5     13.4%      2.7
   Traffic commissions and related     16.1%     3.2     13.5%      2.7
 fees
   Facility rents and landing fees      5.0%     1.0      4.6%      0.9
   Depreciation and amortization        2.6%     0.5      2.5%      0.5
   Other                                8.2%     1.6      9.4%      1.9

   Aircraft early retirement charge        -       -      7.5%      1.5

 Total                                 84.0%    16.7     98.1%     19.6

</TABLE>
           Cost per ASM increased 17.4% on a year-over-year basis to 19.6
cents  during the third quarter of 2000 primarily due to a 49.1% increase
in  the  year-over-year price per gallon of jet fuel,  and  the  aircraft
early  retirement charge. Excluding the aircraft early retirement charge,
the cost per ASM increased 8.4% on a year-over-year basis.

          Salaries and related costs per ASM increased 2% to 4.9 cents in
the  third quarter of 2000 compared to 4.8 cents in the third quarter  of
1999.  In  absolute dollars, salaries and related costs  increased  30.4%
from  $21.8 million in the third quarter of 1999 to $28.4 million in  the
third  quarter  of 2000. The increase resulted primarily from  additional
flight  crews,  customer service personnel and maintenance  personnel  to
support the Company's already increased and future level of operations.

          The cost per ASM of aircraft fuel increased to 2.9 cents in the
third quarter of 2000 compared to 1.9 cents in the third quarter of 1999.
In  absolute  dollars, aircraft fuel expense increased  91.9%  from  $8.7
million  in  the  third  quarter of 1999 to $16.7 million  in  the  third
quarter  of  2000.  The increased fuel expense resulted  from  the  49.1%
increase in the average cost per gallon of fuel from 74.2 cents to $1.106
including applicable taxes and into-plane fees and the 21.0% increase  in
the  average burn rate per hour of jet fuel consumed. The Company  hedged
approximately 19.5% of its jet fuel requirements for the third quarter of
2000  as  compared  to  hedging  approximately  59.3%  of  its  jet  fuel
requirements for the third quarter of 1999. The Company reduced its  fuel
expense by approximately $829,000 during the third quarter of 2000  as  a
result  of  its  fuel hedging activity as compared to reducing  its  fuel
expense  approximately $950,000 during the third quarter of  1999.  There
can  be  no  assurance  that future increases in  fuel  prices  will  not
adversely  affect the Company's operating expenses. The Company  has  not
entered into additional hedge transactions to reduce its exposure to fuel
price increases during the remainder of 2000. See "Other Commitments".

           The  cost  per  ASM  of  aircraft  maintenance  and  materials
increased to 1.6 cents in the third quarter of 2000 compared to 1.2 cents
in  the  third quarter of 1999. In absolute dollars, aircraft maintenance
and  materials  expense increased 76.1% from $5.3 million  in  the  third
quarter  of  1999  to  $9.3 million in the third  quarter  of  2000.  The
increased  expense resulted from the increase in the size  of  the  total
fleet, the continual increase in the average age of the turboprop fleets,
the  gradual expiration of manufacturer's warranties on the CRJs, and the
$1.5 million one time benefit in the third quarter of 1999 related to the
introduction of a maintenance contract covering the GE engines  operating
on the CRJ fleet.

          The cost per ASM of aircraft rentals increased to 2.7 cents  in
the  third quarter of 2000 compared to 2.5 cents in the third quarter  of
1999.  In  absolute dollars, aircraft rentals increased 32.8% from  $11.6
million  in  the  third  quarter of 1999 to $15.4 million  in  the  third
quarter  of  2000, reflecting the addition of thirteen CRJ  aircraft  and
nine 328JET aircraft since September 30, 1999.

           The  cost  per  ASM of traffic commissions  and  related  fees
decreased  15.6% to 2.7 cents for the second quarter of 2000 compared  to
3.2  cents for the second quarter of 1999.   In absolute dollars, traffic
commissions  and related fees increased 6.5% from $14.6  million  in  the
third quarter of 1999 to $15.6 million in the third quarter of 2000.  The
increase resulted from a 25.6% increase in passenger revenues and a 13.4%
increase in revenue passengers. These increases were partially offset  by
a reduction in the travel agency commission rate.

           The  cost per ASM of facility rents and landing fees decreased
from  1.0  cents in the third quarter of 1999 to 0.9 cents in  the  third
quarter  of  2000.  In absolute dollars, facility rents and landing  fees
increased  14.9% from $4.6 million in the third quarter of 1999  to  $5.3
million in the third quarter of 2000.

           The cost per ASM of depreciation and amortization remained the
same at 0.5 cents for the third quarter of 2000 and the third quarter  of
1999.  In absolute dollars, depreciation and amortization increased 23.4%
from  $2.4  million in the third quarter of 1999 to $2.9 million  in  the
third  quarter of 2000 primarily as a result of additional rotable  spare
parts  associated with the CRJs and the purchase of one CRJ in the fourth
quarter of 1999.

           The cost per ASM of other operating expenses increased to  1.9
cents in the third quarter of 2000 from 1.6 cents in the third quarter of
1999. In absolute dollars, other operating expenses increased 44.2%  from
$7.5  million in the third quarter of 1999 to $10.9 million in the  third
quarter  of  2000. The increased costs result primarily  from  additional
training  and related expenses associated with the 13 aircraft placed  in
service during the third quarter of 2000.

           In  the third quarter, the Company retired seven J32 turboprop
aircraft  and took an operating charge of $8.7 million or 1.5  cents  per
ASM for the present value of future lease obligations and other costs.

           As a result of the foregoing changes in operating expenses and
a  26.5% increase in ASMs, total cost per ASM increased to 18.1 cents  in
the  third  quarter  of  2000  (excluding the aircraft  early  retirement
charge)  compared to 16.7 cents in the third quarter of 1999. In absolute
dollars,  total operating expenses, excluding  the $8.7 million operating
charge for the retirement of
seven  J32 turboprop aircraft, increased 36.5% from $76.5 million in  the
third quarter of 1999 to $104.4 million in the third quarter of 2000.

           The  Company's statutory tax rate for federal and state income
taxes was 40% for the third quarter of 2000, offset by a tax benefit  due
to  a  favorable state income tax ruling request, and the realization  of
certain tax benefits that were previously reserved resulting in a net tax
benefit for the third quarter of 2000.  This compares to a statutory  tax
rate  of 40% and an effective tax rate of 40.3% for the third quarter  of
1999.


Nine Months Operating Statistics (excluding the aircraft early retirement
charge)
<TABLE>
<CAPTION>
                                                                Increase
                                                               (Decrease)

Nine months ended September  30,              1999       2000  % Change
<S>                                            <C>        <C>        <C>
Revenue passengers carried              2,390,975   2,710,010      13.3%
Revenue passenger miles ("RPMs")          767,221     898,894      17.2%
(000's)
Available seat miles ("ASMs") (000's)   1,307,999   1,570,600      20.1%
Passenger load factor                       58.7%       57.2%  (1.5) pts
Break-even passenger load factor(1,2)       49.7%       50.7%    1.0 pts
Revenue per ASM (cents)                      19.3        20.2       4.7%
Yield (cents)                                32.9        35.3       7.3%
Cost per ASM (cents)(2)                      16.6        18.3      10.2%
Average passenger fare                    $105.64     $117.22      11.0%
Average passenger segment (miles)             321         332       3.4%
Revenue departures                        138,770     145,607       4.9%
Revenue block hours                       184,705     189,750       2.7%
Aircraft utilization (block hours)            9.1         8.7      (4.4%)
Average cost per gallon of fuel (cents)      69.5       106.0      52.5%
Aircraft in service (end of period)            80          95      18.8%
</TABLE>

(1) "BREAK-EVEN PASSENGER LOAD FACTOR" REPRESENTS THE PERCENTAGE OF ASMS
WHICH MUST BE FLOWN BY REVENUE PASSENGERS FOR THE AIRLINE TO BREAK-EVEN
AT THE OPERATING INCOME LEVEL.
(2)  "BREAK-EVEN PASSENGER LOAD FACTOR" AND "COST PER ASM (CENTS)" EXCLUDES
THE AIRCRAFT EARLY RETIREMENT CHARGE.


Comparison of nine months ended September 30, 1999, to nine months ended
September 30, 2000.

Results of Operations

     General

          In the first nine months of 2000, the Company posted net income
of  $17.0  million  compared to income of $23.2  million,  excluding  the
cumulative  effect  of  an accounting charge of  $888,000  prescribed  by
Statement of Position 98-5, for the first nine months of 1999.   For  the
nine months ended September 30, 2000, the Company earned pretax income of
$25.9  million  compared  to  $37.5 million for  the  nine  months  ended
September  30, 1999.  Unit revenues, RASM, increased 4.7% to  20.2  cents
period over period, while unit costs, CASM, including the aircraft  early
retirement  charge,  increased 13.9% to 18.9 cents, period  over  period.
Operating margin decreased to 8.5% for the first nine months of 2000 from
15.1% for the first nine months of 1999.

          Results for the nine months ended September 30, 2000 include an
operating charge of $8.7 million related to the early retirement of seven
leased  J32  turboprop  aircraft, and a one  time  tax  benefit  of  $1.4
million.   Excluding these special items, results for the  third  quarter
2000  would  have been net income of $20.7 million, operating  income  of
$36.1 million, and CASM of 18.3 cents.


     Operating Revenues

           The  Company's  operating revenues increased 26.4%  to  $324.2
million  in  the first nine months of 2000 compared to $256.4 million  in
the  first  nine  months  of 1999. The increase  resulted  from  a  20.1%
increase  in  ASMs and a 7.3% increase in yield, partially  offset  by  a
decrease in load factor of 1.5 percentage points.

           The  increase  in  ASM's is the result  of  service  expansion
utilizing the CRJ, and the addition of nine 328JET aircraft.  The Company
was  operating 33 CRJs as of September 30, 2000 as compared to 20  as  of
September  30,  1999.  The nine 328JET aircraft were  placed  in  revenue
service  during  the third quarter of 2000.  The average  aircraft  stage
length  for all aircraft in the fleet increased 4.4% over the first  nine
months of 1999 to 284 miles.

          The  period  over  period  percentage  increase  in  yield   is
primarily  the  result  of generally higher business  fares  realized  by
airlines  as  a result of improved yield management using United's  Orion
system  compared to the first nine months of 1999, and of the effects  of
the  near  industry-wide implementation of a fuel surcharge  in  February
2000.  Total passengers increased 13.3% in the first nine months of  2000
compared to the first nine months of 1999.

           Other  revenues  increased 69.4% reflecting the  reimbursement
from  Delta Air Lines, Inc. of amounts incurred related to pilot training
for the Delta Connection operation.


     Operating Expenses

           Excluding  the  $8.7 million operating charge,  the  Company's
operating  expenses  increased 32.3% in the first  nine  months  of  2000
compared  to  the  first nine months of 1999 due primarily  to:  a  52.5%
increase in the average price per gallon of jet fuel coupled with a 18.4%
increase in the average fuel burn rate to 215 gallons per hour;  a  20.1%
increase  in  ASMs; a 13.3% increase in passengers carried; and  expenses
for  the certification and start-up of the ACJet operation.  The increase
in  ASMs, passengers and burn rate reflects the addition of thirteen CRJs
and  nine 328JETs into scheduled service, net of the early retirement  of
seven J32s since September 30, 1999.  A summary of operating expenses  as
a  percentage of operating revenues and cost per ASM for the nine  months
ended September 30, 1999, and 2000 is as follows:

<TABLE>
<CAPTION>

                                      Nine Months ended September 30,
                                          1999               2000
 <S>                                  <C>      <C>     <C>         <C>
                                    Percent    Cost    Percent     Cost
                                       of                of
                                   Operating  Per ASM  Operating  Per ASM
                                    Revenues  (cents)   Revenues  (cents)
   Salaries and related costs          24.2%     4.7     24.3%      5.0
   Aircraft fuel                        9.1%     1.8     13.4%      2.8
   Aircraft maintenance and             6.9%     1.3      8.1%      1.7
 materials
   Aircraft rentals                    13.0%     2.6     13.0%      2.7
   Traffic commissions and related     15.8%     3.1     13.7%      2.8
 fees
   Facility rents and landing fees      5.1%     1.0      4.4%      0.9
   Depreciation and amortization        2.5%     0.5      2.5%      0.5
   Other                                8.3%     1.6      9.4%      1.9
   Aircraft early retirement charge        -       -      2.7%       .6
 Total                                 84.9%    16.6     91.5%     18.9

</TABLE>
           Cost  per  ASM increased 13.9% to 18.9 cents during the  first
nine  months of 2000 compared to 16.6 cents during the first nine  months
of 1999 primarily due to a 52.5% increase in the year over year price per
gallon  of  jet fuel, the expenses associated with the certification  and
start-up  of  ACJet, and the aircraft early retirement charge.  Excluding
the  aircraft early retirement charge, costs per ASM increased  10.2%  to
18.3  cents  during the first nine months of 2000 compared to 16.6  cents
during the first nine months of 1999.

           Salaries and related costs per ASM increased 6.4% to 5.0 cents
in  the  first nine months of 2000 compared to the first nine  months  of
1999. In absolute dollars, salaries and related costs increased 27%  from
$62.1  million in the first nine months of 1999 to $78.8 million  in  the
first  nine  months  of  2000.  The  increase  resulted  primarily   from
additional  flight  crews,  customer service  personnel  and  maintenance
personnel to support the Company's already increased and future level  of
operations.

           The cost per ASM of aircraft fuel increased 55.6% to 2.8 cents
for  the first nine months of 2000 as compared to 1.8 cents for the first
nine  months  of  1999.   In  absolute  dollars,  aircraft  fuel  expense
increased  85.6% from $23.3 million in the first nine months of  1999  to
$43.3  million  in  the  first nine months of 2000.  The  increased  fuel
expense  resulted from the 52.5% increase in the average cost per  gallon
of  fuel  from 69.5 cents to $1.06 including applicable taxes  and  into-
plane  fees, and the 18.4% increase in the average burn rate per hour  of
jet  fuel.  The  Company  hedged approximately  11.3%  of  its  jet  fuel
requirements  for  the first nine months of 2000 as compared  to  hedging
approximately  70.7%  of its jet fuel requirements  for  the  first  nine
months  of  1999.  The Company reduced its fuel expense by  approximately
$1.2 million during the first nine months of 2000 as a result of its fuel
hedging activity as compared a reduction of approximately $355,000 during
the  first  nine  months of 1999. There can be no assurance  that  future
increases  in  fuel  prices  will  not  adversely  affect  the  Company's
operating  expenses.  The Company has not entered into  additional  hedge
transactions  to reduce its exposure to fuel price increases  during  the
remainder of 2000. See "Other Commitments".

           The  cost  per  ASM  of  aircraft  maintenance  and  materials
increased 30.8% to 1.7 cents in the first nine months of 2000 compared to
the  first nine months of 1999. In absolute dollars, aircraft maintenance
and  materials expense increased 49.1% from $17.6 million  in  the  first
nine  months of 1999 to $26.3 million in the first nine months  of  2000.
The increased expense resulted from the increase in the size of the total
fleet, the continual increase in the average age of the turboprop fleets,
the  gradual expiration of manufacturer's warranties on the CRJs, and the
$1.5 million one time benefit in the third quarter of 1999 related to the
introduction of a maintenance contract covering the GE engines  operating
on the CRJ fleet.

          The cost per ASM of aircraft rentals increased to 2.7 cents for
the  first  nine months of 2000 compared to 2.6 cents for the first  nine
months  of  1999. In absolute dollars, aircraft rental expense  increased
26.6%  to  $42.2  million. The increase is the result of adding  thirteen
CRJs  since September 30, 1999 and nine 328JET aircraft during the  first
nine months of 2000.  The 328JET aircraft are part of the Company's Delta
Connection operation, which were placed in revenue service on  August  1,
2000.

           The  cost  per  ASM of traffic commissions  and  related  fees
decreased to 2.8 cents in the first nine months of 2000 compared  to  3.1
cents  in  the  first nine months of 1999. In absolute  dollars,  traffic
commissions and related fees increased 10.1%, from $40.5 million  in  the
first  nine months of 1999 to $44.6 million in the first nine  months  of
2000.  The increase resulted from a 25.8% increase in passenger  revenues
and a 13.3% increase in passengers.

           The  cost per ASM of facility rents and landing fees decreased
10%, from 1.0 cent in the first nine months of 1999 to 0.9 cents for  the
first  nine  months  of 2000.  In absolute dollars,  facility  rents  and
landing  fees increased 9.1% from $13.2 million in the first nine  months
of 1999 to $14.4 million in the first nine months of 2000.  The increased
costs result primarily from the 4.9% increase in the number of departures
and to the heavier landing weight of the CRJ aircraft.

          The  cost per ASM of depreciation and amortization remained the
same  at  0.5  cents. In absolute dollars, depreciation and  amortization
increased  25.8% from $6.5 million in the first nine months  of  1999  to
$8.1  million in the first nine months of 2000 primarily as a  result  of
additional rotable spare parts and engines associated with the  CRJs  and
the full year to date effect from the purchase of two  CRJs in 1999.

           The cost per ASM of other operating expenses increased to  1.9
cents  in the first nine months of 2000 from 1.6 cents in the first  nine
months  of  1999. In absolute dollars, other operating expenses increased
43.3%  from  $21.2  million in the first nine months  of  1999  to  $30.4
million  in  the  first nine months of 2000. The increased  costs  result
primarily from the 13.3% increase in revenue passengers which resulted in
higher  passenger  handling costs and expenses  for  ACJet  pre-operating
activities   including   regulatory  compliance,  employee   recruitment,
training,  establishment  of operating infrastructure,  establishment  of
third party contractual arrangements, and aircraft proving runs.

           In  the third quarter, the Company retired seven J32 turboprop
aircraft  and took an operating charge of $8.7 million or 0.6  cents  per
ASM for the present value of future lease obligations and other costs.
 .

            As  a  result of the foregoing changes in operating expenses,
and  a 20.1% increase in ASMs, total cost per ASM increased to 18.3 cents
in the first nine months of 2000 (excluding the aircraft early retirement
charge)  compared  to 16.6 cents in the first nine  months  of  1999.  In
absolute  dollars, total operating expenses, excluding the  $8.7  million
operating  charge  for  the retirement of seven J32  turboprop  aircraft,
increased 32.3% from $217.7 million in the first nine months of  1999  to
$288.1 million in the first nine months of 2000.

          The Company's combined effective tax rate for state and federal
taxes  during  the first nine months of 2000 was approximately  34.3%  as
compared to 38.1% for the first nine months of 1999. This decrease is due
to  a  favorable  state income tax ruling request and the realization  of
certain tax benefits that were previously reserved.

          In  January  1999,  the  Company  recorded  a  charge  for  the
remaining  unamortized balance of approximately $888,000; net  of  income
tax, associated with previously deferred preoperating costs.


Outlook

          This  outlook section contains forward-looking statements which
are  subject to the risks and uncertainties set forth in the MD&A section
under Forward Looking Statements.

          As  of November 10, 2000, the Company was operating a fleet  of
98  aircraft  comprised  of 34 CRJs, 11 328JET's,  32  British  Aerospace
Jetstream  41's  ("J41s")  and  21  British  Aerospace  Jetstream   J32's
("J32s"). During the third quarter 2000, the Company early retired  seven
J32  aircraft  and took a charge of approximately $5.2  million,  net  of
income  tax  savings, related to the remaining lease and other retirement
costs  for  these  aircraft.   The  Company  continues  to  evaluate  the
remaining  21  aircraft in the J32 fleet, and anticipates  removing  them
from  service  over the next year.  The estimated cost to  eliminate  the
remaining J32 aircraft is between $10 and $13 million, net of income  tax
savings.  The  timing  of  any  additional charge  is  dependent  on  the
finalization of the Company's plans for the removal from service of these
aircraft.

          As of November 10, 2000 the Company had firm orders for 34 CRJs
in  addition  to the 35 previously delivered, conditional orders  for  27
CRJs,  and options for an additional 80 CRJs. The Company also  had  firm
orders  for  19  328JETs  in  addition to the  11  previously  delivered,
conditional  orders  for 15 328JETs, and options  for  an  additional  85
328JETs. The continued delivery of these additional jet aircraft into the
United  Express and Delta Connection programs will expand  the  Company's
business  into new markets and increase capacity in existing markets.  In
general,  service  to  new  markets and increased  capacity  to  existing
markets  will  result  in increased operating expense  that  may  not  be
immediately offset by increases in operating revenues.

          The  Company  previously announced that Fairchild notified  the
Company  that  it  had made the decision to cancel the Fairchild  Dornier
428JET  ("428JET")  program  which the  company  ordered  as  part  of  a
contingent  order for its United Express operation.  The cancellation  of
the  428JET  program provides the Company with certain rights  under  the
purchase agreement.

          During the third quarter 2000, United Airlines announced that a
combination  of  issues related to labor negotiations,  unusually  severe
weather,  record numbers of passengers and a strained air traffic  system
had a major impact on its operations throughout the summer.  In September
United  cancelled or delayed many flights, and reduced its future  flight
schedules.   United  reached agreement on a new labor contract  with  its
pilot  group  in September and the contract was ratified by  the  general
pilot  membership  in  October.   While United's  labor  issues  did  not
directly  affect  the  Company's flight operations, they  did  negatively
affect  the Company's revenue in the third quarter as negative  publicity
and  United  flight  disruptions caused  potential  passengers   to  find
alternative airline service.  Following United's agreement with its pilot
group,  the  Company  has seen a return of advanced  bookings  to  levels
experienced  prior  to United's summer operational problems.   United  is
presently engaged in separate contract talks with its mechanics and  with
its  flight attendants.  These talks have received recent media attention
which  may  affect the traveling public's perception of  United  and  its
operations.   The  Company's  labor force is not  covered  by  agreements
affecting United's work force.  While the Company has not identified  any
effect  from this publicity on its operations or passenger trends  as  of
the  date of this report, it is unable to accurately predict the  impact,
if  any,  that United's labor issues may have on its fourth  quarter  and
2001 results of operations.

          A   number  of  competitive  and  regulatory  developments  are
affecting the markets and environment in which the Company competes.   In
May  2000,  United Airlines and US Airways announced their intentions  to
merge.  Subsequently other major airlines have indicated  that  they  are
engaging  in  merger  discussions. It is not clear  whether  the  United-
USAirways  merger  will be consummated, or whether other  major  airlines
will  also  merge.   If  the United-USAirways merger  is  completed,  the
implications  for the regional airlines with code share  agreements  with
these  two  major airlines is also uncertain.  The Company believes  that
its  agreements with United Airlines for its United Express franchise and
with  Delta  Airlines  for  its Delta Connection  franchise  position  it
favorably  for  continued  success, even if industry  consolidation  does
occur.

          Four  of  the  nation's busiest airports  are  subject  to  FAA
regulations  limiting the number of hourly take off  and  landings.   The
Company  conducts  flight operations at three of the  four  airports--New
York's  LaGuardia  and  JF Kennedy (JFK) airports  and  Chicago's  O'Hare
airport.   The  right to conduct a take off or landing during  a  certain
time  of the day is called a slot. Legislation granting the Secretary  of
Transportation  authority to grant exemptions from these  FAA  rules  was
recently  enacted  in  May  2000.   As a  result,  the  DOT  has  granted
exemptions  from  the FAA rules to all carriers that  qualify  under  the
statute  for  an  exemption.   Essentially,  a  carrier  is  entitled  to
exemption  slots  to  serve  LaGuardia, JFK and  O'Hare  if  the  carrier
operates  with  small  equipment (less than 71 seats)  to  defined  small
airports  if the carrier did not previously provide such service  (`small
market exemptions").  Also carriers that had not previously provided more
than 10 round trip flights per day to any of the three airports can do so
by  operating up to 10 flights per day at each airport to communities  of
any  size.   In  addition, the legislation provides  that  all  FAA  slot
controls  will  be  eliminated at O'Hare after July  1,  2002  and  after
January  1,  2007 for LaGuardia and JFK. The new law affords the  Company
opportunities to increase service at slot controlled airports.   However,
it  will also increase competitive pressure at these airports, the effect
of  which  cannot be determined at this time.  The Company  continues  to
evaluate   additional  growth  opportunities  made  available   by   this
legislation.   The Company has utilized this legislation to  add  service
from  Chicago  O'Hare  to Columbia, SC, Greenville/Spartanburg,  SC,  and
Tulsa,  OK, and has increased flying in other O'Hare markets. The Company
also  operates as a Delta Connection carrier at LaGuardia, and has relied
on  small market exemptions to gain access to the airport.  Recently  the
Port Authority of New York New Jersey, operator of LaGuardia airport  and
the  FAA  announced a plan to reduce the number of flights that  will  be
permitted to be added at LaGuardia to no more than 75 round trip  flights
per  day.   This plan, if implemented in its current form, would  require
carriers  to reduce the level of service they are currently providing  to
LaGuardia  using small market exemptions.  As a result Delta  may  direct
the  Company's Delta Connection operation to reduce service to  LaGuardia
and commence service in other markets.

          The  Company's  pilots are represented by  the  Airline  Pilots
Association  ("ALPA").  The ALPA collective bargaining  agreement  became
amendable  in  February  2000.   Negotiations  between  the  parties  are
ongoing.   The  Company will continue to operate under the terms  of  the
existing  agreement until negotiations are completed and a new  agreement
is ratified.

          Fuel price increases in the second half of 1999 and to date  in
2000  have  had  a material impact on cost of operations  throughout  the
airline  industry.  In February 2000, most airlines including the Company
implemented  a  fuel surcharge of $10 each way on most domestic  non-sale
airfares.  On September 8, 2000 the fuel surcharge was increased  to  $20
each  way on most domestic non-sale airfares.  The Company's results will
continue  to  be affected by fuel price volatility. The Company  has  not
entered into any commodity swap transactions to hedge fuel purchases  for
the  remainder  of this year or 2001.  Based on the fact that  Delta  Air
Lines, Inc. bears the economic risk of fuel price fluctuations for future
fuel  requirements  associated  with the Delta  Connection  program,  the
Company's  exposure  to  fuel price increases  is  currently  limited  on
approximately 13% of its anticipated jet fuel requirements for the fourth
quarter  2000, and approximately 30%  for fiscal year 2001.  The  company
continues  to  monitor fuel prices, and may enter into  additional  hedge
transactions for future fuel requirements.


Liquidity and Capital Resources

          As   of  September  30,  2000,  the  Company  had  cash,   cash
equivalents  and  short-term investments of  $65.0  million  and  working
capital  of  $67.3  million compared to $43.3 million and  $54.0  million
respectively as of September 30, 1999.  During the first nine  months  of
2000, cash and cash equivalents increased by $7.6 million, reflecting net
cash provided by operating activities of $36.5 million, net cash used  in
investing  activities of $24.8 million, and net cash  used  in  financing
activities of $4.1 million. The net cash provided by operating activities
is primarily the result of net income for the period of $17.0 million, an
increase  of  $10.8  million in accounts payable  and  $20.8  million  in
accrued  liabilities  resulting  from the  increased  operation  and  the
accrual  of  future lease obligations related to the early retirement  of
seven  J32 aircraft, and non cash depreciation and amortization  expenses
of  $8.5  million, offset by an $8.5 million increase in prepaid expenses
related  to aircraft rent and a $6.9 million increase in receivables  due
to  the  increase  in  passenger revenues. In  order  to  minimize  total
aircraft  rental  expense over the entire life of  the  related  aircraft
leveraged  lease  transactions, the Company has uneven  semiannual  lease
payment  dates  of January 1 and July 1 for its CRJ aircraft.  Currently,
approximately  50%  of the Company's annual lease  payments  are  due  in
January  and  25.4%  in  July. The net cash used in investing  activities
consisted  primarily of the purchase of property and equipment  including
aircraft  spare parts, and aircraft deposits related to the  aircraft  on
order.   Financing  activities consisted primarily of proceeds  from  the
exercise  of  stock options, offset by the repurchase  of  the  Company's
stock  under the stock repurchase program and payments on long term  debt
and capital lease obligations.

     Other Financing

In  February  1999,  the  Company entered  into  an  asset-based  lending
agreement with a financial institution that provides the Company  with  a
line  of credit for up to $35 million depending on the amount of assigned
ticket receivables and the value of certain rotable spare parts. The  $35
million line of credit replaced a previous $20 million line of credit and
was  originally set to expire on September 30, 2000. On July 1, 2000  the
line  of credit was automatically renewed for one additional year,  under
the  existing  terms, to now expire on September 30, 2001.  The  interest
rate  on  this  line is LIBOR plus from .75% to 1.75%  depending  on  the
Company's  fixed  charge  coverage ratio. The Company  has  pledged  $3.1
million  of the line of credit to collateralize letters of credit  issued
on  behalf of the Company by a financial institution. As of September 30,
2000, the available amount of credit under the $35 million line was $31.9
million.

          In  July  1997,  the  Company issued  $57.5  million  aggregate
principal amount of 7.0% Convertible Subordinated Notes due July 1,  2004
(the "Notes"), receiving net proceeds of approximately $55.6 million. The
Notes  were convertible into shares of Common Stock, par value $0.02,  of
the  Company  by  the  holders  at any time  prior  to  maturity,  unless
previously  redeemed  or repurchased, at a conversion  price  of  $9  per
share,  subject  to  certain adjustments. On May 15,  2000,  the  Company
called the remaining $19.8 million of Notes outstanding for redemption at
104%  of  face value effective July 3, 2000.  The Noteholders elected  to
convert  all of the Notes into common stock and approximately 2.2 million
shares  were issued in exchange for the Notes during the period  May  25,
2000 to June 26, 2000.

     Other Commitments

          On  July  6,  2000 the Company entered into six  interest  rate
forward transactions maturing between August 2000 and January 2001 as  an
interest  rate  hedge  designed to limit its exposure  to  interest  rate
changes  on  the anticipated issuance of permanent financing relating  to
the delivery of six aircraft.  These transactions settle on the first day
of  the  month  in  which  the aircraft will be  delivered  and  have  an
aggregate  notional  amount of $51 million.  Effective  gains  or  losses
realized when permanent financing is obtained will be amortized over  the
term of the related aircraft lease or will be depreciated as part of  the
aircraft acquisition cost for owned aircraft.  Through November 1,  2000,
the  Company  had  settled five of the six bond forward  transactions  by
paying  the counterparty approximately $700,000.  Had the remaining  open
interest  rate  forward  transaction settled on  November  1,  2000,  the
Company would have paid approximately $240,000.

          The  company  has leased a new three-story 77,000  square  foot
office  building  for  a  term  of ten years  to  use  as  its  corporate
headquarters.  It plans to occupy this facility beginning December  2000.
The  estimated  additional  annual  rental  expense  to  the  Company  is
approximately $2 million.


     Aircraft

     As  of November 10, 2000, the Company had a total of 35 CRJs on firm
order,  27  CRJs on conditional order, and held options for 80 additional
CRJs.  The  Company  also  had  on firm order  with  Fairchild  Aerospace
Corporation,  19  328JETs, a conditional order for 15 328JETs,  and  held
options for 85 328JETs.  The Company is obligated to purchase and finance
(including  the  possible use of leveraged leases) the  54  firm  ordered
aircraft  at  an  approximate capital cost of $840 million.  The  Company
expects  to  take  delivery of three CRJs and five  328JET's  during  the
fourth  quarter of 2000, and anticipates leasing these aircraft on  terms
similar to previously delivered aircraft. Scheduled deliveries for future
years  excluding  conditional and option aircraft  are  18  CRJs  and  14
328JET's in 2001 and 13 CRJs in 2002.

          The  conditional orders for 27 CRJ aircraft and 15 328JETs  are
conditioned  on  the  Company  receiving  United's  approval  to  operate
additional  jets as United Express.    The value of the aircraft  in  the
conditional  order (excluding the option aircraft) is approximately  $650
million.   The  Company at its option may waive the condition  and  enter
into commitments for firm delivery positions.


Capital Equipment and Debt Service

          Capital  expenditures for the first nine months  of  2000  were
$15.1  million  compared to $26.2 million for the same  period  in  1999.
Capital  expenditures  for  2000  include  continued  expenses  for   the
Company's  replacement project of its computer software systems,  rotable
spare parts for the CRJ, 328JET, and J41 aircraft, ground equipment,  and
computer  and office equipment. Capital expenditures for the  first  nine
months of 1999 included the purchase of a CRJ aircraft. For the remainder
of  2000,  the  Company anticipates spending approximately seven  million
dollars  for  rotable  spare parts related to the CRJ,  328JET,  and  J41
aircraft,  ground service equipment, facilities, leasehold  improvements,
telecommunications systems, computers and software.

          Debt  service  including capital leases, for  the  nine  months
ended September 30, 2000 was $4.7 million compared to $4.4 million in the
same period of 1999.

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

Recent Accounting Pronouncements

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

          In  July  1999, the FASB issued Statement No. 137,  "Accounting
for  Derivative  Instruments and Hedging Activities  -  Deferral  of  the
Effective  Date of FASB Statement No. 133, an Amendment of FASB Statement
No.  133"  which defers the effective date of Statement No.  133  by  one
year.   In June 2000, the FASB issued Statement No. 138, "Accounting  for
Certain   Derivative  Instruments  and  Certain  Hedging  Activities   an
amendment to FASB Statement No. 133", which provides additional  guidance
and  amendments to Statement No. 133. Therefore, the Company  will  adopt
Statement  No.  133  during  its first quarter  of  fiscal  2001  and  is
currently assessing the impact this statement will have on interest  rate
swaps  and any future hedging contracts that may be entered into  by  the
Company.



Item 3.  Quantitative and Qualitative Disclosures about Market Risk

          The Company's principal market risk results from changes in jet
fuel pricing and in interest rates.

          For  2000, the Company hedged a portion of its exposure to  jet
fuel  price  fluctuations by entering into commodity swap  contracts  for
approximately 8% of its estimated 2000 fuel requirements for  the  United
Express program.  The swap contracts, which were all settled by September
30, 2000, were designed to provide protection against sharp increases  in
the  price  of  jet fuel.  In addition, Delta Air Lines, Inc.  bears  the
economic risk of fuel price fluctuations for the fuel requirements of the
Company's Delta Connection program. Based on the Company's projected fuel
consumption for the year 2000, a one-cent increase in the average  annual
price per gallon of jet fuel would increase the Company's annual aircraft
fuel expense by approximately $606,000.

          The  Company's exposure to market risk associated with  changes
in interest rates relates to the Company's commitment to acquire regional
jets.   The  Company has periodically entered into put and call contracts
and bond forward transactions designed to limit the Company's exposure to
interest  rate changes until permanent financing is secured upon delivery
of the CRJs.
          .

                  ATLANTIC COAST AIRLINES HOLDINGS, INC.
                 FISCAL QUARTER ENDED September 30, 2000


PART II.  OTHER INFORMATION

     ITEM 1.  Legal Proceedings.

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


     ITEM 2.  Changes in Securities.

          > None to report.


     ITEM 3.  Defaults Upon Senior Securities.

          None to report.


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

          None to report.


     ITEM 5. Other Information.

          None to report.


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

          (a)  Exhibits

               27.1      Financial Data Schedule.

          (b)  Reports on Form 8-K

               None to report

                               SIGNATURES



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





                              ATLANTIC COAST AIRLINES HOLDINGS, INC.



November 13, 2000                  By:  /S/ Richard J. Surratt
                                   Richard J. Surratt
                                   Senior Vice President and Chief
                                   Financial Officer


November 13, 2000                  By:  /S/ Kerry B. Skeen
                                   Kerry B. Skeen
                                   Chairman and Chief Executive
                                   Officer






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission