SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                   Quarterly Report Under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                 ----------------------------------------------

For Quarter Ended:
September 30, 2001                               Commission File Number: 1-9137

                      ATALANTA/SOSNOFF CAPITAL CORPORATION
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                                            13-3339071
--------------------------------                      --------------------------
(State or other jurisdiction                          (I.R.S. Employer I.D. No.)
of incorporation or organization)


101 PARK AVENUE, NEW YORK, NEW YORK                           10178
--------------------------------------------------------------------------------
(Address of principal executive offices)                    (zip code)


                                 (212) 867-5000
--------------------------------------------------------------------------------
              (Registrant's Telephone Number, including area code)


--------------------------------------------------------------------------------
         (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 twelve months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such following
requirements for the past 90 days.

Yes  X      No

As of October 26, 2001 there were 8,885,707 shares of common stock outstanding.






                      ATALANTA/SOSNOFF CAPITAL CORPORATION

                                      INDEX



Part I - Financial Information                                              PAGE NO.
                                                                            --------
                                                                            
         Item 1 - Financial Statements

                  Condensed Consolidated Statements
                  of Financial Condition - September 30, 2001
                  and December 31, 2000                                            3

                  Condensed Consolidated Statements
                  of Operations and Comprehensive Income (Loss) -
                  Three Months Ended September 30, 2001 and 2000                   4

                  Condensed Consolidated Statements
                  Of Operations and Comprehensive Income (Loss) -
                  Nine Months Ended September 30, 2001 and 2000                    5

                  Condensed Consolidated Statement
                  of Changes in Shareholders' Equity -
                  Nine Months Ended September 30, 2001                             6

                  Condensed Consolidated Statements of
                  Cash Flows - Nine Months Ended
                  September 30, 2001 and 2000                                      7

                  Notes to Condensed Consolidated                               8-10
                  Financial Statements

                  Special Note Regarding Forward-Looking Statements               11

         Item 2 - Management's Discussion and Analysis
                  of Results of Operations and Financial
                  Condition                                                    12-16

Part II - Other Information

         Items 1-6                                                                17

Signatures                                                                        18

Exhibit 11 - Computation of Earnings (Loss) Per Share                             19



                                       2




                      ATALANTA/SOSNOFF CAPITAL CORPORATION
            CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION


                                                             (UNAUDITED)
ASSETS                                                    SEPTEMBER 30, 2001      DECEMBER 31, 2000
------                                                    ------------------      -----------------
                                                                                  
Assets:
   Cash and cash equivalents                                   $    1,267,120           $    3,488,606
   Accounts receivable                                              3,423,330                6,270,846
   Due from brokers                                                12,549,822                3,086,636
   Investments, at market                                          52,291,386               83,597,861
   Investments in limited partnerships                             21,698,134               25,295,627
   Deferred tax asset                                               2,489,811                -
   Fixed assets, net                                                1,324,993                1,694,353
   Exchange memberships, at cost                                      402,000                  402,000
   Other assets                                                     4,200,378                3,078,246
                                                               --------------           --------------

     Total assets                                                 $99,646,974             $126,914,175
                                                               ==============           ==============

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Income taxes payable                                        $    1,782,566           $   10,623,550
   Accounts payable and other liabilities                           1,259,324                  674,335
   Accrued compensation payable                                       361,319                5,415,419
   Dividends payable                                                        -                2,268,781
   Securities sold not yet purchased, at market value                       -                  866,469
                                                               --------------           --------------

     Total liabilities                                              3,403,209               19,848,554
                                                               --------------           --------------

Commitments and contingencies

Shareholders' equity:
   Preferred stock, par value $1.00 per share;
       5,000,000 shares authorized; none issued                             -                        -
   Common stock, $.01 par value; 30,000,000
       shares authorized , 9,075,127
       shares issued                                                   90,751                   90,751
   Additional paid-in capital                                      19,360,259               19,360,259
   Retained earnings                                               82,334,559               85,210,852
   Accumulated other comprehensive income (loss) -
       unrealized gains (losses) from investments,
       net of deferred income tax (credit)                         (3,515,679)               4,777,820
   Unearned compensation                                                    -               (1,687,799)
   Treasury stock, at cost, 189,420 and 69,900
         shares, respectively                                     (2,026,125)                (686,262)
                                                               --------------           --------------
     Total shareholders' equity                                    96,243,765              107,065,621
                                                               --------------           --------------

     Total liabilities and shareholders' equity                   $99,646,974             $126,914,175
                                                               ==============           ==============

Book value per common share                                    $        10.83           $        11.89
                                                               ==============           ==============


            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                       3





                      ATALANTA/SOSNOFF CAPITAL CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                         AND COMPREHENSIVE INCOME (LOSS)
                                   (UNAUDITED)


                                                                             THREE MONTHS ENDED
                                                                             ------------------
                                                                   SEPTEMBER 30, 2001     SEPTEMBER 30, 2000
                                                                   ------------------     ------------------
                                                                                          
Revenues:
   Advisory fees                                                    $  3,505,266              $  6,098,779
   Commissions and other operating revenues                              365,246                   425,464
   Realized and unrealized gains (losses) from principal
             securities transactions, net                             (5,534,994)               10,638,183
   Interest and dividend income, net                                     246,076                   229,551
                                                                    ------------               -----------

     Total revenues                                                  (1,418,406)                17,391,977
                                                                    ------------               -----------

Costs and expenses:
   Employees' compensation                                             2,514,058                 5,042,078
   Clearing and execution costs                                          154,519                   226,466
   Selling expenses                                                       75,903                   114,235
   General and administrative expenses                                   808,409                   759,847
                                                                    ------------               -----------

     Total costs and expenses                                          3,552,889                 6,142,626
                                                                    ------------               -----------

     Income (loss) before provision for
             income taxes (benefit)                                   (4,971,295)               11,249,351

Provision for income taxes (benefit)                                  (2,175,000)                4,748,000
                                                                    ------------               -----------

       Net income (loss)                                            $(2,796,295)                $6,501,351
                                                                    ============               ===========

Earnings (loss) per common share - basic                            $     (0.31)                $     0.72
                                                                    ============               ===========

Earnings per common share - diluted                                 $        N/A                $     0.72
                                                                    ============               ===========


Net income (loss), as presented above                               $ (2,796,295)               $6,501,351

Comprehensive income (loss):
     Net unrealized gains (losses) from investments,
     net of deferred income tax (credit)                              (6,237,006)                2,101,032
                                                                    ------------               -----------

Comprehensive income (loss)                                         $ (9,033,301)              $ 8,602,383
                                                                    ============               ===========



            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       4





                      ATALANTA/SOSNOFF CAPITAL CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                         AND COMPREHENSIVE INCOME (LOSS)
                                   (UNAUDITED)


                                                                                  NINE MONTHS ENDED
                                                                                  -----------------
                                                                  SEPTEMBER 30, 2001                 SEPTEMBER 30, 2000
                                                                  ------------------                 ------------------
                                                                                                    
Revenues:
   Advisory fees                                                    $ 10,577,864                          $16,131,005
   Commissions and other operating revenues                            1,341,775                            1,565,267
   Realized and unrealized gains (losses) from principal
             securities transactions, net                            (5,865,607)                           22,257,361
   Interest and dividend income, net                                     614,086                              660,271
                                                                    ------------                          -----------

     Total revenues                                                    6,668,118                           40,613,904
                                                                    ------------                          -----------

Costs and expenses:
   Employees' compensation                                             8,358,799                           12,231,632
   Clearing and execution costs                                          583,488                              899,856
   Selling expenses                                                      360,462                              459,066
   General and administrative expenses                                 2,533,662                            2,249,595
                                                                    ------------                          -----------

     Total costs and expenses                                         11,836,411                           15,840,149
                                                                    ------------                          -----------

     Income (loss) before provision for
             income taxes (benefit)                                   (5,168,293)                          24,773,755

Provision for income taxes (benefit)                                  (2,292,000)                          10,469,000
                                                                    ------------                          -----------

       Net income (loss)                                            $(2,876,293)                          $14,304,755
                                                                    ============                          ===========

Earnings (loss) per common share - basic                            $     (0.32)                          $      1.58
                                                                    ============                          ===========

Earnings per common share - diluted                                          N/A                          $      1.58
                                                                    ============                          ===========


Net income (loss), as presented above                               $ (2,876,293)                         $14,304,755

Comprehensive income (loss):
     Net unrealized gains (losses) from investments,
     net of deferred income tax (benefit)                             (8,293,499)                         (5,895,153)
                                                                    ------------                          -----------

Comprehensive income (loss)                                         $(11,169,792)                         $ 8,409,602
                                                                    ============                          ===========




            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       5


                      ATALANTA/SOSNOFF CAPITAL CORPORATION
                 CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN
                              SHAREHOLDERS' EQUITY
                      NINE MONTHS ENDED SEPTEMBER 30, 2001
                                   (UNAUDITED)




                                                                   Accumulated other
                                                                   comprehensive
                                                                   income (loss) -
                                         Additional                unrealized gains
                               Common     Paid-In      Retained    (losses) from          Unearned       Treasury
                               Stock      Capital      Earnings    investments, net     Compensation      Stock          Total
                               -----      -------      --------    ----------------     ------------      -----          -----
                                                                                                  
Balance -
December 31, 2000             $90,751     $19,360,259  $85,210,852     $4,777,820         ($1,687,799)    ($686,262)   $107,065,621


Purchase of treasury stock                                                                               (1,339,863)     (1,339,863)


Amortization of unearned
compensation                                                                                1,687,799                     1,687,799



Net unrealized losses from
investments, net of
deferred income tax benefit

                                                                       (8,293,499)                                       (8,293,499)

Net loss                                                (2,876,293)                                                      (2,876,293)
                              -------     -----------  -----------     ----------         -----------     ---------    ------------

Balance -
September 30, 2001            $90,751     $19,360,259  $82,334,559    $(3,515,679)                  -   $(2,026,125)    $96,243,765
                              =======     ===========  ===========    ===========         ===========   ===========     ===========


















            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


                                       6




19




                      ATALANTA/SOSNOFF CAPITAL CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                  NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)


                                                              2001                  2000
                                                          --------------       --------------
                                                                          
Cash flows from operating activities:
   Net income (loss)                                      $  (2,876,293)        $  14,304,755

Adjustments to reconcile net income (loss) to
net cash used in operating activities:
   Depreciation and amortization                                392,704               327,397
   Amortization of unearned compensation                      1,687,799             1,687,806
   Realized and unrealized (gains) losses from
       principal securities transactions, net                 5,865,607          (22,257,361)

Increase (decrease) from changes in:
   Accounts receivable                                        2,847,516            (3,156,665)
   Other assets                                              (1,122,132)           (1,045,912)
   Income taxes payable                                      (5,801,796)              971,378
   Accounts payable and other liabilities                       584,989               672,794
   Accrued compensation payable                              (5,054,100)             (941,862)
                                                          -------------         -------------


       Net cash used in operating activities                 (3,475,706)           (9,437,670)
                                                          -------------         -------------

Cash flows from investing activities:
    Due to brokers                                           (9,463,186)           (6,843,048)
   Purchases of fixed assets                                    (23,344)             (535,065)
   Purchases of investments                                (146,685,106)         (191,219,588)
   Proceeds from sales of investments                       161,034,500           205,237,543
                                                          -------------         -------------

       Net cash provided by investing activities              4,862,864             6,639,842
                                                          -------------         -------------


Cash flows from financing activities:
     Dividends paid                                          (2,268,781)                  --
     Purchases of treasury stock                             (1,339,863)             (686,262)
                                                          -------------         -------------

       Net cash used in financing activities                 (3,608,644)             (686,262)
                                                          -------------         -------------

Net decrease in cash and cash equivalents                    (2,221,486)           (3,484,090)
Cash and cash equivalents, beginning of period                3,488,606             4,387,987
                                                          -------------         -------------

Cash and cash equivalents, end of period                     $1,267,120              $903,897
                                                          =============         =============

Supplemental disclosure of cash flow information:

Cash paid during the period for:
       Interest                                             $   176,121         $     124,880
                                                          =============         =============
       Income taxes                                         $ 3,509,796         $   9,497,425
                                                          =============         =============



            SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                        7





                      ATALANTA/SOSNOFF CAPITAL CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1:  UNAUDITED INFORMATION

The accompanying condensed consolidated financial statements include the
accounts of Atalanta/Sosnoff Capital Corporation (the "Holding Company") and its
direct and indirect wholly owned subsidiaries, Atalanta/Sosnoff Capital
Corporation (Delaware) ("Capital"), Atalanta/Sosnoff Management Corporation
("Management"), and ASCC Corporation ("ASCC").

In the opinion of management, the accompanying unaudited condensed consolidated
financial statements reflect all adjustments (which include only normal
recurring accruals) necessary to present fairly the Company's financial position
as of September 30, 2001, and the results of its operations and cash flows for
the three and nine months ended September 30, 2001 and 2000. Certain information
normally included in the financial statements and related notes prepared in
accordance with generally accepted accounting principles has been condensed or
omitted. These condensed consolidated financial statements should be read in
conjunction with the Company's consolidated financial statements and notes
thereto appearing in the Company's December 31, 2000 Annual Report on Form 10-K.
Information included in the condensed consolidated balance sheet as of December
31, 2000 has been derived from the audited consolidated financial statements
appearing in the Company's Annual Report on Form 10-K.

New Accounting Pronouncements

The Financial Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 141 ("SFAS No. 141") "Business Combinations," which is
effective for periods beginning after September 30, 2001 and Statement of
Financial Accounting Standards No. 142 ("SFAS No. 142") "Goodwill and Other
Intangible Assets," which is effective for fiscal years beginning after December
15, 2001. Management does not believe that the impact of the adoption of SFAS
No. 141 and SFAS No. 142 on the Company's financial position or results of
operations to be material.

NOTE 2:  INVESTMENTS, AT MARKET

The Company records its investments in accordance with the provisions of
Statement of Financial Accounting Standards ("SFAS") No. 115, with the exception
of investments held by Management. The Company has designated certain
investments held by the Holding Company, Capital and ASCC in equity and debt
securities as "available for sale" and, accordingly, recorded these investments
at market value with the related unrealized gains and losses net of deferred
taxes reported as a separate component of shareholders' equity. ASCC holds
certain equity and debt securities as "trading" securities which are recorded at
market value, with the related unrealized gains and losses reflected in the
consolidated statements of operations and comprehensive income (loss).
Investments held by Management are recorded at market value, with the related
unrealized gains and losses reflected in the consolidated statements of
operations and comprehensive income (loss).

Investments are recorded on trade date. The cost of investments sold is
determined on the first-in, first-out method. Securities listed on a securities
exchange for which market quotations are available are valued at the last quoted
sales price as of the last business day of the period. Investments in mutual
funds are valued based upon the net asset value of shares held as reported by
the fund. Securities with no reported sales on such date are valued at their
last closing bid price. Dividends and interest are accrued as earned.


                                       8




NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

NOTE 2:  INVESTMENTS, AT MARKET - CONT'D

Capital serves as a general partner for three Company-sponsored investment
partnerships (the "Partnerships") and as the investment manager for a
Company-sponsored offshore investment fund (the "Offshore Fund"). Investments in
limited partnerships are carried in the accompanying condensed consolidated
financial statements at the Company's share of the respective Partnership's net
assets with the unrealized gain or loss recorded in the consolidated statements
of operations and comprehensive income (loss).

NOTE 3: NON-CASH COMPENSATION CHARGES ("NCCC") UNDER 1996 LONG TERM INCENTIVE
        PLAN ("LTIP")

In September 1997, the Company awarded 775,000 shares of restricted stock at the
issue price of $.01 per share to two senior executives of the Company under the
terms of the LTIP. Such awards vested over the four year period ended September
30, 2001. The difference of $9.0 million between market value ($11.625 per
share) on the date of grant and the purchase price is recorded as unearned
compensation in shareholders' equity and was amortized over a four-year period
which commenced with the fourth quarter of 1997 (approximately $563,000 per
quarter and $2.25 million annually). Accordingly, NCCC of approximately $563,000
and $1,688,000 were charged to operations in both the three and nine months
ended September 30, 2001 and 2000, respectively.

NOTE 4: SENIOR VICE PRESIDENT ACCOUNTS

Certain high net worth accounts subject to the over-all supervision and control
of the Company are under the management of a Senior Vice President (the "SVP
Accounts"). Effective October 1, 1998, the Company entered into a facilities
agreement with the SVP for the period ended December 31, 2000 under which the
SVP relinquished the right to receive revenues generated by the investment
management and brokerage services provided to the SVP Accounts to the Company.

Pursuant to this Agreement, the Company has made payments to the SVP in three
installments in January of 1999, 2000 and 2001 based upon a multiple of
annualized revenues of the SVP Accounts in the fourth quarter of 1998, 1999 and
2000, respectively. Based upon the SVP Accounts asset value over the period, the
Company recognized approximately $2.9 million as compensation expense ratably
over the term of the arrangement. In addition, Management and the SVP agreed to
change the split of Net Profits paid to the SVP from 100% during the twelve
month period ended September 30, 1998 to 50% for the twelve month period ended
September 30, 1999, 25% for the twelve month period ended September 30, 2000,
and 0% thereafter. The SVP has remained an employee of the Company.

NOTE 5: COMPENSATION EXPENSE

Effective January 1, 1993, the Company adopted the Management Incentive Plan
(the "MIP") for certain senior executives. Under one component of the MIP, each
participant is entitled to receive their assigned share of the annual reward
pool, which is computed based on operating income performance goals, as defined
in the MIP. There was no MIP operating bonus earned and accrued in the three and
nine months ended September 30, 2001 and 2000, respectively.



                                       9





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

NOTE 5: COMPENSATION EXPENSE - CONT'D

Pursuant to another component of the MIP, the President of the Company earns a
bonus based upon the pretax operating profits earned by the Company as general
partner of the hedge fund managed by the President, and an annual bonus based
upon the pretax earnings of the Company's investment in the hedge fund managed
by the President in excess of a base indexed return, subject to a ceiling of 10%
of total pretax income. Compensation expense related to these bonuses was
$150,000 for the three and nine months ended September 30, 2001, compared with
$1.1 million and $2.1 million for the three and nine months ended September 30,
2000, respectively.

In addition, under a separate component of the MIP, an annual bonus is earned by
the Chief Executive Officer (CEO) based upon the pretax earnings of certain
managed assets of the Company in excess of a base indexed return, as defined,
subject to a ceiling of 10% of total pretax income. Included in compensation
expense related to the MIP are accrued bonuses to the CEO totaling $650,000 and
$750,000 for the three and nine months ended September 30, 2000, respectively,
compared with none for the three and nine months ended September 30, 2001.

NOTE 6: TREASURY STOCK

In May 2001, the Company purchased 94,920 shares of its common stock at an
average market price of $11.50 per share. In September 2001, the Company
purchased 24,600 shares of its common stock at an average market price of $10.09
per share.

NOTE 7:  EARNINGS (LOSS) PER SHARE

Basic earnings (loss) per share amounts were computed based on 8,907,667 and
9,048,153 weighted average common shares outstanding in the third quarters of
2001 and 2000, respectively. Diluted earnings per share amounts were computed
based on 9,065,145 weighted average common shares outstanding in the three
months ended September 30, 2000. Basic earnings (loss) per share amounts were
computed based on 8,956,927 and 9,059,350 weighted average common shares in the
first nine months of 2001 and 2000, respectively. Diluted earnings per share
amounts were computed based on 9,072,468 weighted average common shares
outstanding in the nine months ended September 30, 2000. Because the Company
reported a loss for the three and nine months ended September 30, 2001, the
effect of stock options is antidilutive in determining dilutive earnings per
share.

See Exhibit 11 for further details on the computation of earnings per common
share.




                                       10



                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements in this Quarterly Report on Form 10-Q under the caption
"Management's Discussion and Analysis of Results of Operations and Financial
Condition", and elsewhere in this Report constitute "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements involve known and unknown risks, uncertainties and
other factors, which may cause the actual results, performance or achievements
of the Company to be materially different from any future results, performance
or achievements expressed or implied by such forward-looking statements. Such
factors include among others, the following: general economic and business
conditions; the loss of, or the failure to replace, any significant clients;
changes in the relative investment performance of client or firm accounts and
changes in the financial marketplace, particularly in the securities markets.
These forward-looking statements speak only as of the date of this Quarterly
Report. The Company expressly disclaims any obligation or undertaking to release
publicly any updates or revisions to any forward-looking statements contained
herein to reflect any change in the Company's expectations with regard thereto
or any change in events, conditions or circumstances on which any such statement
is based.
















                                       11




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

I.       GENERAL

         Assets totaled $99.6 million at September 30, 2001, compared with
         $126.9 million at December 31, 2000, and book value per common share
         totaled $10.83 at September 30, 2001, compared with $11.89 at December
         31, 2000.

         Cash and cash equivalents totaled $1.3 million at September 30, 2001,
         compared with $3.5 million at December 31, 2000. Net investments (at
         market) totaled $52.3 million at September 30, 2001, compared with
         $82.7 million at the end of 2000. Unrealized losses on investments, net
         of deferred tax benefit, totaled $3.5 million at September 30, 2001,
         compared with unrealized gains, net of deferred taxes, of $4.8 million
         at December 31, 2000.

         Assets under management at September 30, 2001 totaled $2.09 billion, or
         23% less than at September 30, 2000 and 12% less than at June 30, 2001.
         Negative performance results of $467 million combined with net client
         withdrawals of $155 million over the twelve months ended September 30,
         2001 account for the decrease.

         The Company had a net loss of $2.8 million ($(.31) per common share)
         for the three months ended September 30, 2001, compared with net income
         of $6.5 million ($.72 per common share diluted) for the same period in
         2000. The Company had a net loss of $2.9 million (($.32) per common
         share) for the nine months ended September 30, 2001, compared with net
         income of $14.3 million ($1.58 per common share diluted) for the first
         nine months of 2000.

         After eliminating non-operating charges, pretax operating income
         totaled $880,000 in the third quarter of 2001, compared with $2.1
         million in the third quarter of 2000, and $1.8 million for the nine
         months ended September 30, 2001, compared with $5.8 million for the
         nine months ended September 30, 2000.

II.      ASSETS UNDER MANAGEMENT

         Assets under management totaled $2.09 billion at September 30, 2001,
         compared with $2.37 billion at June 30, 2001, and $2.71 billion at
         September 30, 2000. Average assets under management decreased to $2.24
         billion in the third quarter of 2001, compared with $2.67 billion in
         the comparable period a year ago. Average managed assets for the third
         quarter of 2001 decreased 7% compared with the second quarter of 2001.

         During the first nine months of 2001, new accounts of $154 million,
         offset by net withdrawals out of client accounts of $298 million and
         negative performance of $471 million, accounted for the decrease in
         managed assets. In the twelve months ended September 30, 2001, new
         accounts of $187 million, offset by net withdrawals out of client
         accounts of $342 million and negative performance of $467 million,
         accounted for the decrease in managed assets.


                                       12





III.     RESULTS OF OPERATIONS

         QUARTERLY COMPARISON

         Revenue from advisory fees and commissions ("operating revenue")
         decreased to $3.9 million in the third quarter of 2001, as compared
         with $6.5 million in the third quarter of 2000. The Company had a net
         loss on investments of $5.3 million in the third quarter of 2001,
         compared with net investment income of $10.9 million in the third
         quarter of 2000.

         Expenses for the third quarter of 2001 decreased 42% to $3.6 million,
         from $6.1 million in the third quarter of 2000.

         The following table depicts variances in significant statement of
         operations items for the three months ended September 30, 2001 compared
         with the same period in 2000. Explanations of the variances follow the
         table.


                                                                       (000's)
                                                          3 Months Ended September 30,
                                                          ----------------------------      Percentage
                                                          2001                2000            Change
                                                          -----              ------           ------
                                                                                       
         A. Advisory fees                                 $3,505              $6,099            (43%)
         B. Realized and unrealized gains
              (losses) from principal securities
              transactions, net                           (5,535)             10,638             N/A
         C. Employees' compensation                        2,514               5,042            (50%)
         D. Non-compensation expenses                      1,039               1,102             (6%)


o        The 43% decrease in advisory fees is primarily due to the difficult
         market conditions in 2001 and the decrease in assets under management
         as discussed above. Additionally, the Company experienced a decrease in
         incentive fees earned from a Company sponsored investment partnership;
         from approximately $1.9 million earned in the third quarter of 2000,
         compared with none in the third quarter of 2001.

o        The Company recorded a net realized and unrealized loss from investment
         transactions of $5.5 million in the third quarter of 2001, compared
         with a net realized and unrealized gain from investment transactions of
         $10.6 million for the third quarter of 2000. The net realized gains and
         unrealized losses from principal securities transactions were $189,000
         and $5.7 million, respectively, for the third quarter of 2001, as
         compared to net realized gains and unrealized gains of $6.2 million and
         $4.5 million, respectively, for the third quarter of 2000.

o        The decrease of 50% in employees' compensation is primarily due to the
         aforementioned decrease in advisory fees and the resulting decrease in
         sales payouts and accrued bonus compensation, including bonuses related
         to the Company's Management Incentive Plan. Also, payments of $375,000
         to a senior officer under a revised facilities agreement involving
         certain managed accounts are included in the third quarter of 2000,
         compared with none in the third quarter of 2001. Non-cash compensation
         charges of $563,000 are included in both the third quarters of 2001 and
         2000.


                                       13



o        Non-compensation expenses decreased 6% for the three months ended
         September 30, 2001 as compared to the 2000 comparable quarter. The
         decrease was primarily related to a decrease in clearing and execution
         costs and in selling expenses partially offset by a moderate increase
         in general and administrative expenses.

         YEAR-TO-DATE COMPARISON

         Total revenues for the first nine months of 2001 decreased to $6.7
         million, as compared with $40.6 million in the first nine months of
         2000. Operating revenue decreased to $11.9 million in the first nine
         months of 2001, as compared with $17.7 million in the first nine months
         of 2000. The Company had a net loss on investments of $5.3 million in
         the nine months ended September 30, 2001, compared with net investment
         income of $22.9 million in the first nine months of 2000.

         Expenses for the first nine months of 2001 decreased 25% to $11.8
         million, compared with $15.8 million in the first nine months of 2000.

         The following table depicts variances in significant statement of
         operations items for the nine months ended September 30, 2001 compared
         with the same period in 2000. Explanations of the variances follow the
         table.


                                                                     (000's)
                                                          9 Months Ended September 30,
                                                          ----------------------------        Percentage
                                                          2001                2000              Change
                                                          -----              ------             ------
                                                                                        
         A. Advisory fees                                $10,578             $16,131             (34%)
         B. Realized and unrealized gains
              (losses) from principal securities
              transactions, net                          (5,866)              22,257               N/A
         C. Employees' compensation                        8,359              12,232             (32%)
         D. Non-compensation expenses                      3,478               3,609              (4%)


o        The 34% decrease in advisory fees is primarily due to the difficult
         market conditions in 2001 and the decrease in assets under management
         as discussed above. Additionally, the Company experienced a decrease in
         incentive fees earned from a Company sponsored investment partnership;
         from approximately $3.4 million earned in the first nine months of
         2000, compared with none in 2001.

o        Difficult market conditions contributed to the Company recording a net
         realized and unrealized loss from investment transactions of $5.9
         million in the first nine months of 2001, compared with a net realized
         and unrealized gain of $22.3 million for the first half of 2000. The
         net realized gains and unrealized losses from principal securities
         transactions were $1.6 million and $7.5 million, respectively, for the
         first nine months of 2001, as compared with net realized and unrealized
         gains of $15.8 million and $6.5 million, respectively, for the first
         nine months of 2000.



                                       14






o        The decrease of 32% in employees' compensation is primarily due to a
         decrease in sales payouts and accrued bonus compensation as a result of
         the decline in operating revenues, including bonuses related to the
         Company's Management Incentive Plan. Also, payments of $1,125,000 to a
         senior officer under a revised facilities agreement involving certain
         managed accounts are included in the first nine months of 2000,
         compared with none in the first nine months of 2001. Non-cash
         compensation charges of $1,688,000 are included in the first nine
         months of 2001 and 2000, respectively.

o        Non-compensation expenses decreased 4% for the nine months ended
         September 30, 2001 as compared with the 2000 comparable period. The
         decrease was primarily related to a decrease in clearing and execution
         costs and in selling expenses, partially offset by a moderate increase
         in general and administrative expenses.


IV.      LIQUIDITY AND CAPITAL RESOURCES

         Investments, net, which includes corporate and convertible debt, U.S.
         government agency debt instruments, marketable equity securities and
         the Atalanta/Sosnoff Mutual Funds, aggregated $52.3 million at
         September 30, 2001, compared with $82.7 million at the end of 2000.
         Shareholders' equity decreased to $96.2 million at September 30, 2001,
         from $107.1 million at the end of 2000, primarily from unrealized
         losses (net of deferred tax credit) of $8.3 million in the investment
         portfolio and a net loss from operations of $2.9 million for the nine
         months ended September 30, 2001. The Company had a net unrealized loss
         on investments of $3.5 million in shareholders' equity at September 30,
         2001, compared with an unrealized gain on investments of $4.8 million
         at December 31, 2000.

          At September 30, 2001, the Company's net investment portfolio at
         market totaled $75.3 million (cost basis $71.1 million), compared with
         $111.5 million (cost $86.0 million) at the end of 2000, which was
         comprised of cash and cash equivalents, net investments described above
         and investments in limited partnerships. At September 30, 2001, the
         Company was invested primarily in 15 separate large-cap equity
         securities, in a more concentrated fashion of what it does for its
         managed client accounts. The largest security position was in Philip
         Morris, which represented 10.9% of the Company's investment portfolio
         as of September 30, 2001.

         If the equity market (defined as the S&P 500 index) were to decline by
         10%, the Company might experience unrealized losses of approximately $8
         million; if the market were to decline by 20%, the Company might
         experience unrealized losses of $15 million. However, incurring
         unrealized losses of this magnitude is unlikely with active management
         of the portfolio. Since the positions are primarily large-cap equity
         holdings, they can be sold easily on short notice with little market
         impact. Ultimately, the Company will raise and hold cash to reduce
         market risk.

         At September 30, 2001, the Company had cash and cash equivalents of
         $1.3 million, compared with $3.5 million at the end of 2000. Operating
         activities generated net cash outflows of $3.5 million in the nine
         months ended September 30, 2001, compared with $9.4 million of outflows
         in the same period in 2000, reflecting the changing levels of operating
         assets and liabilities and net income (loss) over those periods. Net
         cash provided by investing activities totaled $4.9 million in the first
         nine months of 2001, compared with $6.6 million in the comparable 2000
         period. The increase in 2001 and 2000 was primarily the result of net
         proceeds from investment transactions. Net cash outflows from financing
         activities was $3.6 million in the first nine months of 2001 compared
         with $686,000 of cash outflows in the comparable 2000 period. The cash
         outflow in 2001 was the result of purchasing treasury stock and


                                       15


         paying dividends accrued at December 31, 2000, and the outflow in 2000
         is a result of purchasing treasury stock.

         In January and February 2000, the Company purchased 6,500 and 5,000
         shares of its common stock, respectively, at an average market price of
         $8.98 per share. In August and September 2000, the Company purchased
         19,000 and 39,400 shares of its common stock, respectively, at an
         average market price of $9.98 per share. In May 2001, the Company
         purchased 94,920 shares of its common stock at an average market price
         of $11.50 per share. In September 2001, the Company purchased 24,600
         shares of its common stock at an average market price of $10.09 per
         share.

         At September 30, 2001, there were no liabilities for borrowed money.

         New Accounting Pronouncements The Financial Accounting Standards Board
         has issued Statement of Financial Accounting Standards No. 141 ("SFAS
         No. 141") "Business Combinations," which is effective for periods
         beginning after September 30, 2001 and Statement of Financial
         Accounting Standards No. 142 ("SFAS No. 142") "Goodwill and Other
         Intangible Assets," which is effective for fiscal years beginning after
         December 15, 2001. Management does not believe that the impact of the
         adoption of SFAS No. 141 and SFAS No. 142 on the Company's financial
         position or results of operations to be material.
















                                       16






Part II. Other Information

            Item 1.  Legal Proceedings

                     None.

            Item 2.  Changes in Securities

                     None.

            Item 3.  Default upon Senior Securities

                     None.

            Item 4.  Submission of Matters to a Vote of Security

                     None.

            Item 5.  Other Information.

                     None.

            Item 6.  Exhibits and Reports on Form 8-K

            Exhibit
            Number   Description                                            Page
            ------   -----------                                            ----
             2       None.
             4       None.
            11       Computation of Earnings (loss) per Share.               19
            15       None.
            18       None.
            19       None.
            20       None.
            23       None.
            24       None.
            25       None.
            28       None.

            Reports on Form 8-K:  None.



                                       17





                                   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.


                               Atalanta/Sosnoff Capital Corporation






Date:  November 5, 2001        /s/  Martin T. Sosnoff
                               ----------------------
                               Martin T. Sosnoff
                               Chairman of the Board and Chief Executive Officer




Date:  November 5, 2001        /s/ Anthony G. Miller
                               ---------------------
                               Anthony G. Miller
                               Executive Vice President, Chief Operating Officer





Date:  November 5, 2001        /s/ Kevin S. Kelly
                               ------------------
                               Kevin S. Kelly
                               Senior Vice President, Chief Financial Officer










                                       18