In the news release, AirTran Holdings, Inc. Reports Record Net Income of $134.7 Million for 2009, issued 27-Jan-2010 by AirTran Holdings, Inc. over PR Newswire, we are advised by the company that in the COMPANY ESTIMATES/FORWARD LOOKING STATEMENTS table, the line Total unit revenue per ASM in Q1, should read "Up 2-1/2% to 3-1/2%" rather than "Down 2-1/2% to 3-1/2%" as originally issued inadvertently. The complete, corrected release follows:

AirTran Holdings, Inc. Reports Record Net Income of $134.7 Million for 2009

- Low Cost Carrier Profitable all Four Quarters of 2009 -

- Record Load Factor and Income for 2009 -

ORLANDO, Fla., Jan. 27 /PRNewswire-FirstCall/ -- AirTran Holdings, Inc., (NYSE: AAI), the parent company of AirTran Airways, Inc., today reported net income of $134.7 million or $0.95 per diluted share for the full-year 2009 and net income of $17.1 million or $0.11 per diluted share for the fourth quarter of 2009. These results represent an all-time record for annual net income with an improvement of over $400 million as compared to last year. Operating income was $177.0 million and is also a record for the Company.

"Both our operating and financial numbers clearly illustrate the hard work and dedication of each of our 8,500 Crew Members," said Bob Fornaro, AirTran Airways' chairman, president and chief executive officer. "Posting these results during one of the most trying economic times in decades also shows that customers are very attracted to our unique combination of high-quality, low-cost service."

Excluding $7.1 million of unrealized gains on the Company's future fuel hedge portfolio recorded during the quarter, the economic net income for the fourth quarter was $10.1 million or $0.07 per diluted share. In addition, the annual net income results include $34.7 million of unrealized gains on the Company's future fuel hedge portfolio, $3 million of gains on asset dispositions, and $3.3 million of gains on extinguishment of debt, net of tax. Excluding these items, the economic net income for 2009 was $93.6 million or $0.67 per diluted share.

Network Diversification:

The Company continued to diversify its coast-to-coast network and has increased its traffic to record levels in the Milwaukee and Orlando markets. AirTran Airways now offers flights to more cities from Orlando than any other airline and serves 18 of the top 20 markets from Milwaukee. This continued network diversification has paved the way for successful expansion into the Caribbean from Atlanta, Baltimore, and Orlando.

"Further diversifying our network strengthens our Company and allows us to maximize revenue opportunities," said Kevin Healy, AirTran Airways' senior vice president, marketing and planning. "Expanding our presence in key markets like Baltimore, Milwaukee, and Orlando has been very successful and has allowed us to bring more of our award-winning service to these markets and surrounding communities. We have established a strong platform for future growth."

Network diversification highlights for 2009 and to date include:


    --  Added service to the Caribbean with the following new destinations:
        Cancun, Mexico; Montego Bay, Jamaica; Nassau, Bahamas and Aruba.
    --  Initiated domestic service to seven new cities: Allentown, Pa.;
        Asheville, N.C.; Atlantic City, N.J.; Branson, Mo.; Charleston, W.Va.;
        Key West, Fla.; and Knoxville, Tenn.
    --  Added over 30 new routes, including nine from Atlanta, eight from
        Milwaukee, five from Baltimore, and 12 from AirTran's hometown of
        Orlando bringing the total number of destinations served nonstop from
        Orlando to 43.
    --  Announced new domestic service to Lexington, Ky.; Des Moines, Iowa; and
        Omaha, Neb. to begin in 2010.
    --  Established a marketing partnership with SkyWest Airlines to support
        AirTran's Milwaukee hub.

Cost and Financial Performance

In 2009, AirTran Airways continued to lead the industry with the lowest non-fuel operating cost per mile among major airlines on a stage-length adjusted basis. AirTran has been able to maintain this advantage by operating North America's newest all-Boeing fleet, high asset utilization, and driving efficiencies from all levels of the operation.

"Maintaining our cost advantage is critical to the sustained success of AirTran Airways," said Arne Haak, AirTran Airways' senior vice president of finance, treasurer and chief financial officer. "Our cost structure is fundamental to the value we provide our customers in quality service and affordable fares. We remain focused on managing costs, improving our balance sheet and positioning ourselves to compete successfully in a difficult marketplace."

During 2009, AirTran Airways significantly strengthened its liquidity and cash position through a number of transactions including extending and enhancing a $175 million credit facility and completing over $165 million in equity and debt financing.

Cost and financial performance highlights for 2009 to date include:


    --  Annual non-fuel cost per available seat mile (CASM), adjusted of 6.39
        cents - lowest among major airlines when adjusted for stage length.
    --  Full-time equivalent (FTE) positions per aircraft were 56.8 at year-end.
    --  Ended the year with $543 million in unrestricted cash.
    --  Received improvements in credit rating and outlook from major credit
        rating agencies.
    --  Annual fuel expense decreased $516 million compared to 2008.
    --  Hedged 40 percent of 2010 fuel requirements with benefits beginning at
        $60 per barrel.

Other AirTran Airways Highlights:

Other highlights of AirTran Airways' accomplishments in 2009 and to date include:


    --  Awarded the prestigious Market Leadership Award from the leading
        industry publication, Air Transport World, for AirTran's innovative
        combination of low-cost, high-quality service and response to the global
        financial crisis.
    --  Ranked #1 among all low-cost carriers for the second consecutive year in
        the Airline Quality Rating (www.aqr.aero). This is the fifth consecutive
        year AirTran Airways ranked third or higher for quality among all U.S.
        carriers in this prestigious rating.
    --  Successfully ratified collective bargaining agreement with Teamsters
        Local 528 which represents mechanics and related Crew Members.
    --  Completed installation of Gogo Inflight Internet on all 138 AirTran
        Airways aircraft, becoming the first and only major airline to be 100
        percent Wi-Fi equipped.
    --  Launched special livery aircraft in partnership with the Atlanta
        Falcons, Baltimore Ravens, Indianapolis Colts and Orlando Magic.
    --  Entered into a multi-year partnership with the Orlando Magic to become
        "Champions of the Community" sponsors while signing all-star center
        Dwight Howard.
    --  Partnered with the Milwaukee Brewers to establish the AirTran Airways
        Landing Zone at Miller Park and by signing Milwaukee Brewers slugger
        Ryan Braun.
    --  Signed Baltimore Ravens tackle and inspiration for the box office hit
        The Blind Side, Michael Oher, to a multi-year endorsement deal.
    --  Signed multi-year agreement to be a Presenting Sponsor of Marquette
        University Athletics and a Premier Corporate Partner of Marquette
        University.

AirTran Holdings, Inc. will conduct a conference call to discuss the year-end and quarter's results today at 9:30 a.m. Eastern Standard Time. A live broadcast of the conference call will be available via the Internet in the investor relations section at http://www.airtran.com.

AirTran Airways, a subsidiary of AirTran Holdings, Inc. (NYSE: AAI) and a Fortune 1000 company, has been ranked the number one low cost carrier in the Airline Quality Rating study for the past two years. AirTran is the only major airline with Gogo Inflight Internet on every flight and offers coast-to-coast service on North America's newest all-Boeing fleet. Its low-cost, high-quality product also includes assigned seating, Business Class and complimentary XM Satellite Radio on every flight. To book a flight, visit http://www.airtran.com.

Editor's note: Statements regarding the Company's operational and financial success, business model, expectation about future success, improved operational performance and our ability to maintain or improve our low costs are forward-looking statements and are not historical facts. Instead, they are estimates or projections involving numerous risks or uncertainties, including but not limited to, consumer demand and acceptance of services offered by the Company, the Company's ability to maintain current cost levels, fare levels and actions by competitors, regulatory matters and general economic conditions. Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company's SEC filings, including but not limited to the Company's annual report on Form 10-K for the year ended December 31, 2008. The Company disclaims any obligation or duty to update or correct any of its forward-looking statements.



    AirTran Airways:
    Christopher White (Media)
    678-254-7442

    Jason Bewley (Investor Relations)
    407-318-5188




                              AirTran Holdings, Inc.
                     Consolidated Statements of Operations
         (In thousands, except per share data and statistical summary)
                                   (Unaudited)


                              Three Months Ended
                                 December 31,                  Percent
                             2009             2008              Change
                             ----             ----              ------
    Operating Revenues:
      Passenger           $536,458         $553,230               (3.0)
      Other                 61,974           36,185               71.3
                            ------           ------
        Total
         operating
         revenues          598,432          589,415                1.5

    Operating Expenses:
      Aircraft fuel        195,827          194,487                0.7
      Salaries, wages 
       and benefits        124,739          112,420               11.0
      Aircraft rent         60,615           60,440                0.3
       Maintenance,
       materials
       and repairs          52,968           38,555               37.4
      Distribution          24,148           23,319                3.6
      Landing fees and
       other rents          36,034           32,748               10.0
      Aircraft insurance
       and security
       services              5,289            5,246                0.8
      Marketing and
       advertising           7,150            9,361              (23.6)
      Depreciation          14,751           15,491               (4.8)
      (Gain) loss on
       asset dispositions      109           (4,218)                 -
      Other operating       50,698           48,147                5.3
                            ------           ------
        Total
         operating
         expenses          572,328          535,996                6.8
                           -------          -------
    Operating Income        26,104           53,419              (51.1)

    Other (Income) Expense:
      Interest income         (490)           1,693                  -
      Interest expense      22,899           22,144                3.4
       Capitalized 
        interest              (448)            (679)             (34.0)
      Net (gains) losses 
       on derivative
       financial
       instruments         (12,680)         147,686                  -
                           -------          -------
    Other (income)
     expense, net            9,281          170,844              (94.6)
                             -----          -------
    Income (Loss)
     Before Income
     Taxes                  16,823         (117,425)                 -

    Income Tax
     Expense (Benefit)        (268)           4,169                  -

    Net Income (Loss)      $17,091        $(121,594)                 -
                           =======        =========

    Income (Loss) per
     Common Share
      Basic                  $0.13           $(1.03)                 -
      Diluted                $0.11           $(1.03)                 -

    Weighted-average
     Shares Outstanding
      Basic                133,909          118,034               13.4
      Diluted              168,602          118,034               42.8

      Operating margin         4.4  percent     9.1  percent      (4.7) pts.
      Net margin               2.9  percent   (20.6) percent      23.5  pts.
      Net margin, adjusted*    1.7  percent   (21.7) percent      23.4  pts.

    Fourth Quarter
     Statistical Summary:
      Revenue
       passengers        5,911,553        5,754,446                2.7
      Revenue passenger
       miles (000s)      4,511,080        4,218,819                6.9
      Available seat
       miles (000s)      5,795,856        5,359,177                8.1
      Passenger load
       factor                 77.8  percent    78.7   percent     (0.9) pts.
      Departures            63,118           61,142                3.2
      Average stage
       length (miles)          733              700                4.7
      Average fare          $90.75           $96.14               (5.6)
      Average yield
       per RPM               11.89  cents     13.11  cents        (9.3)
      Passenger revenue
       per ASM                9.26  cents     10.32  cents       (10.3)
      Total revenue
       per ASM               10.33  cents     11.00  cents        (6.1)
      Operating cost 
       per ASM                9.87  cents     10.00  cents        (1.3)
      Operating cost 
       per ASM, adjusted*     9.87  cents     10.08  cents        (2.1)
      Non-fuel operating
       cost per ASM           6.50  cents      6.37  cents         2.0
      Non-fuel operating
       cost per ASM, 
       adjusted*              6.49  cents      6.45  cents         0.6
      Average cost of
       aircraft fuel 
       per gallon            $2.15            $2.32               (7.3)
      Average economic
       cost of aircraft
       fuel per gallon       $2.09            $4.10              (49.0)
      Gallons of fuel
       burned (000s)        90,951           84,000                8.3
      Operating aircraft
       in fleet at 
       end of period           138              136                1.5
      Average daily
       aircraft
       utilization
       (hours)                10.8             10.4                3.8
      Full-time
       equivalent
       employees
       at end of period      7,844            7,489                4.7


    * Statistical calculations for 2009 and 2008, on an adjusted basis, 
      exclude gains and losses as detailed in the attached Reconciliation of 
      GAAP Financial Information to Non-GAAP Financial Information.  During 
      the fourth quarter of 2009, we recorded a $2.4 million reduction in 
      advertising expense to correct overstatements of Airtran is sending in 
      addl graphs for their earns advertising expense recognized in prior 
      periods. Our fourth quarter 2008 financial data has   been restated to 
      reflect the required retrospective application of our 
      adoption of Accounting Standards Codification (ASC) 470-20, "Debt with 
      Conversion and Other Options -Cash Conversion."  The restatement 
      resulted in a $1.4 million decrease and $3.2 million increase to 
      operating income and net loss, respectively, for the three months ended 
      December 31, 2008.



                             Twelve Months Ended
                                  December 31,                 Percent
                             2009             2008              Change
                             ----             ----              ------
    Operating
     Revenues:
      Passenger         $2,088,965       $2,413,609              (13.5)
      Other                252,477          138,869               81.8
                           -------          -------
        Total
         operating
         revenues        2,341,442        2,552,478               (8.3)

    Operating Expenses:
      Aircraft fuel        678,835        1,194,938              (43.2)
      Salaries, wages 
       and benefits        488,366          474,889                2.8
      Aircraft rent        242,236          242,674               (0.2)
       Maintenance,
       materials
       and repairs         198,852          163,350               21.7
      Distribution          94,688          100,400               (5.7)
      Landing fees 
       and other rents     144,756          137,738                5.1
      Aircraft insurance
       and security
       services             21,045           21,556               (2.4)
      Marketing
       and advertising      38,097           40,475               (5.9)
      Depreciation          56,871           59,049               (3.7)
      Gain on asset
       dispositions         (2,964)         (20,015)             (85.2)
      Impairment
       of goodwill               -            8,350                  -
      Other operating      203,650          204,895               (0.6)
                           -------          -------
        Total
         operating
         expenses        2,164,432        2,628,299              (17.6)
                         ---------        ---------
    Operating
     Income (Loss)         177,010          (75,821)                 -

    Other (Income) Expense:
      Interest income       (5,702)          (3,679)              55.0
      Interest expense      83,967           85,479               (1.8)
       Capitalized
       interest             (1,692)          (7,707)             (78.0)
      Gain on
       extinguishment
       of debt              (4,278)               -                  -
      Net (gains)
       losses on
       derivative
       financial
       instruments         (30,624)         150,836                  -
                           -------          -------
    Other (income)
     expense, net           41,671          224,929              (81.5)
                            ------          -------
    Income (Loss)
     Before Income
     Taxes                 135,339         (300,750)                 -

    Income Tax
     Expense (Benefit)         677          (34,416)                 -

    Net Income (Loss)     $134,662        $(266,334)                 -
                          ========        =========

    Income (Loss) per
     Common Share
      Basic                  $1.09           $(2.44)                -
      Diluted                $0.95           $(2.44)                -

    Weighted-average 
     Shares Outstanding
      Basic                123,624          109,153               13.3
      Diluted              146,891          109,153               34.6

      Operating margin         7.6  percent    (3.0)  percent     10.6  pts.
      Net margin               5.8  percent   (10.4)  percent     16.2  pts.
      Net margin,
       adjusted*               4.0  percent    (9.9)  percent     13.9  pts.

    Twelve Month
     Statistical Summary:
      Revenue
       passengers       23,997,810       24,619,120               (2.5)
      Revenue
       passenger
       miles (000s)     18,588,036       18,955,843               (1.9)
      Available seat
       miles (000s)     23,294,117       23,809,190               (2.2)
      Passenger load
       factor                 79.8  percent    79.6   percent      0.2  pts.
      Departures           251,694          260,120               (3.2)
      Average stage
       length (miles)          738              728                1.4
      Average fare          $87.05           $98.04              (11.2)
      Average yield 
       per RPM               11.24  cents     12.73  cents       (11.7)
      Passenger
       revenue
       per ASM                8.97  cents     10.14  cents       (11.5)
      Total revenue
       per ASM               10.05  cents     10.72  cents        (6.3)
      Operating cost 
       per ASM                9.29  cents     11.04  cents       (15.9)
      Operating cost 
       per ASM, adjusted*     9.30  cents     11.09  cents       (16.1)
      Non-fuel operating
       cost per ASM           6.38  cents      6.02  cents         6.0
      Non-fuel operating
       cost per ASM,
       adjusted*              6.39  cents      6.07  cents         5.3
      Average cost of
       aircraft fuel 
       per gallon            $1.87            $3.25              (42.5)
      Average economic
       cost of aircraft
       fuel per gallon       $1.88            $3.60              (47.8)
      Gallons of fuel 
       burned (000s)       363,215          367,169               (1.1)
      Operating aircraft
       in fleet at 
       end of period           138              136                1.5
      Average daily
       aircraft
       utilization
       (hours)                11.0             11.0                  -
      Full-time
       equivalent
       employees
       at end of
       period                7,844            7,489                4.7

    * Statistical calculations for 2009 and 2008, on an adjusted basis, 
      exclude gains and losses as detailed in the attached Reconciliation of 
      GAAP Financial Information to Non-GAAP Financial Information.  During 
      the fourth quarter of 2009, we recorded a $2.4 million reduction in 
      advertising expense to correct overstatements of advertising expense 
      recognized in prior periods. Our 2008 financial data has been restated
      to reflect the required retrospective application of our adoption of 
      Accounting Standards Codification (ASC) 470-20, "Debt with Conversion 
      and Other Options - Cash Conversion."  The restatement resulted in a 
      $3.8 million increase and $7.5 million decrease to operating loss and 
      net loss, respectively, for the twelve months ended December 31, 2008.

Reconciliation of GAAP Financial Information to Non-GAAP Financial Information

Three and Twelve Months Ended December 31, 2009 and 2008

We prepare our financial statements in accordance with generally accepted accounting principles (GAAP). Within our press release, we make reference to certain non-GAAP financial measures including economic net income and adjusted net margin. Our disclosures may also exclude special or non-recurring items that we believe should be taken into consideration to more accurately measure and monitor our operating performance. Our disclosure of non-fuel operating cost per available seat mile (non-fuel CASM) is consistent with financial measures reported by other airlines and analysts. We believe that non-fuel CASM and non-fuel CASM adjusted provide a useful understanding of our operations. Both the cost and availability of fuel are subject to many economic and political factors and are therefore beyond our control. Our press release also contains information regarding the components of GAAP fuel expense and net gains and losses on derivative financial instruments. These amounts have been included as supplemental information.

We disclose both the average fuel cost per gallon and the average economic fuel cost per gallon. Average fuel cost per gallon is based on fuel expense as measured by GAAP and includes realized gains and losses on fuel related derivatives instruments which are accounted for as hedges. Average economic fuel cost per gallon includes realized gains and losses on all fuel related derivative instruments, including those which were not accounted for as hedges, but does not include unrealized gains and losses recognized under GAAP.

We consider our fuel derivative contracts an important tool in managing costs related to jet fuel purchases. We believe it is important to assess our financial performances by including the effect of the net cash settlements and excluding the mark-to-market adjustments for our unrealized gains and losses recorded in the income statement for contracts settling in future periods.

We believe that these measures represent important internal measures of performance. Accordingly, where these non-GAAP measures are provided, it is done so that investors have the same financial data that management uses in evaluating performance with the belief that it will assist the investment community in assessing our underlying performance on a year-over-year and a quarter-over-quarter basis. However, because these measures are not determined in accordance with accounting principles generally accepted in the United States, such measures are susceptible to varying calculations and not all companies calculate the measures in the same manner. As a result, the aforementioned measures as presented may not be directly comparable to similarly titled measures presented by other companies. The non-GAAP measures are presented as supplemental information and not as alternatives to any GAAP measurements.






                                                 Three months ended
                                                     December 31,
                                                     ------------
    Dollars in thousands, unless           2009                2008
     otherwise noted                         ----                ----

    The following table calculates
     net margin, adjusted:
      Net income (loss)                      $17,091           $(121,594)
         (Gain) loss on extinguishment
           of debt, net of taxes                   -                   -
         Unrealized (gains) losses on
          derivative financial
          instruments, net of taxes           (7,082)             (2,010)
         Impairment of goodwill                    -                   -
         (Gain) loss on asset
          dispositions, net of taxes             109              (4,218)
                                                 ---              ------
      Net income (loss), adjusted            $10,118           $(127,822)
                                             =======           =========
      Total operating revenues              $598,432            $589,415
                                            --------            --------
         Net margin, adjusted                    1.7%              (21.7%)
                                                 ===               =====

    The following table calculates
     operating cost per ASM,
     adjusted:
      Total operating expenses              $572,328            $535,996
         Impairment of goodwill                    -                   -
         Gain (loss) on asset
          dispositions                          (109)              4,218
                                                ----               -----
      Operating expenses, adjusted          $572,219            $540,214
                                            ========            ========
      ASMs (000)                           5,795,856           5,359,177
                                           ---------           ---------
         Operating cost 
          per ASM (cents), adjusted             9.87               10.08
                                                ====               =====

    The following table calculates
     non-fuel operating cost per ASM
     and non-fuel operating cost per
     ASM, adjusted:
      Total operating expenses              $572,328            $535,996

         Aircraft fuel                      (195,827)           (194,487)
                                            --------            --------
      Non-fuel operating cost               $376,501            $341,509
                                            ========            ========
      ASMs (000)                           5,795,856           5,359,177
         Non-fuel operating cost 
          per ASM (cents)                       6.50                6.37
                                                ====                ====

      Total operating expenses              $572,328            $535,996

         Aircraft fuel                      (195,827)           (194,487)
         Impairment of goodwill                    -                   -
         Gain (loss) on asset
          dispositions, net of taxes            (109)              4,218
                                                ----               -----
      Non-fuel operating cost,
       adjusted                             $376,392            $345,727
                                            ========            ========
      ASMs (000)                           5,795,856           5,359,177
         Non-fuel operating cost 
          per ASM (cents) adjusted              6.49                6.45
                                                ====                ====

    The following table provides
     detail of certain components of
     aircraft fuel expense and
     calculates average economic cost
     of aircraft fuel per gallon:
      Aircraft fuel expense                 $195,827            $194,487
         Realized (gains) losses on
          derivatives that do not qualify
          for hedge accounting,  recorded
          in net (gains) losses on
          derivative financial instruments    (5,596)             40,327
         Realized (gains) losses on
          derivatives related to 2009
          contracts terminated, recorded
          in net (gains) losses on
          derivatives financial
          instruments                              -             109,370
                                                 ---             -------
      Economic fuel expense                 $190,231            $344,184
                                            ========            ========
      Gallons of fuel burned                  90,951              84,000
                                              ------              ------
         Economic cost of aircraft fuel
          per gallon (dollars)                 $2.09               $4.10
                                               =====               =====

    The following table calculates
     diluted earnings (loss) per share,
     adjusted for the three and twelve months
     ended December 31, 2009 and 2008:
      Net income (loss)                      $17,091           $(121,594)
         (Gain) loss on 
          extinguishment of debt, net
          of taxes                                 -                   -
         Unrealized (gains) losses on
          derivative financial
          instruments, net of taxes           (7,082)             (2,010)
         Impairment of goodwill                    -                   -
         (Gain) loss on asset dispositions,
           net of taxes                          109              (4,218)
                                                 ---              ------
      Net income (loss), adjusted            $10,118           $(127,822)
                                             =======            ========
         Plus income effect of assumed
          interest on convertible debt           956                   -
                                                 ---                 ---
      Income (loss) after assumed conversion,
       diluted                               $11,074            $(18,452)
                                             =======            ========
         Adjusted weighted-average 
          shares outstanding, diluted        152,402            127,822
                                             -------             -------
         Diluted earnings (loss)per share
          (dollars), adjusted                  $0.07              $(1.08)
                                               =====              ======


                                                Twelve months ended
                                                    December 31,
    Dollars in thousands, unless          2009                2008
     otherwise noted                         ----                ----
    The following table calculates
     net margin, adjusted:
      Net income (loss)                     $134,662           $(266,334)
         (Gain) loss on debt
          extinguishment, net of taxes        (3,333)                  -
         Unrealized (gains) losses on
          derivative financial
          instruments, net of taxes          (34,746)             24,531
         Impairment of goodwill                   -                8,350
         (Gain) loss on asset
          dispositions, net of taxes          (2,964)            (20,015)
                                              ------             -------
      Net income (loss), adjusted            $93,619           $(253,468)
                                             =======           =========
      Total operating revenues            $2,341,442          $2,552,478
                                          ----------          ----------
         Net margin, adjusted                    4.0%               (9.9%)
                                                 ===                ====

    The following table calculates
     operating cost per ASM, adjusted:
      Total operating expenses            $2,164,432          $2,628,299
         Impairment of goodwill                    -              (8,350)
         Gain (loss) on asset
          dispositions                         2,964              20,015
                                               -----              ------
      Operating expenses, adjusted        $2,167,396          $2,639,964
                                          ==========          ==========
      ASMs (000)                          23,294,117          23,809,190
                                          ----------          ----------
         Operating cost 
          per ASM (cents), adjusted             9.30               11.09
                                                ====               =====

    The following table calculates
     non-fuel operating cost per
     ASM and non-fuel operating
     cost per ASM, adjusted:
      Total operating expenses            $2,164,432          $2,628,299

         Aircraft fuel                      (678,835)         (1,194,938)
                                            --------          ----------
      Non-fuel operating cost             $1,485,597          $1,433,361
                                          ==========          ==========
      ASMs (000)                          23,294,117          23,809,190
         Non-fuel operating cost 
          per ASM (cents)                       6.38                6.02
                                                ====                ====

      Total operating expenses            $2,164,432          $2,628,299

         Aircraft fuel                      (678,835)         (1,194,938)
         Impairment of goodwill                    -              (8,350)
         Gain (loss) on asset
          dispositions, net of taxes           2,964              20,015
                                               -----              ------
      Non-fuel operating cost,
       adjusted                           $1,488,561          $1,445,026
                                          ==========          ==========
      ASMs (000)                          23,294,117          23,809,190
         Non-fuel operating cost 
          per ASM (cents) adjusted              6.39                6.07
                                                ====                ====

    The following table provides
     detail of certain components
     of aircraft fuel expense and
     calculates average economic
     cost of aircraft fuel per
     gallon:
      Aircraft fuel expense                 $678,835          $1,194,938
         Realized (gains) losses on
          derivatives that do not
          qualify for hedge accounting
          recorded in net (gains) losses
          on derivative financial
          instruments                          4,122              16,936
         Realized (gains) losses on
          derivatives related to 2009
          contracts terminated,
          recorded in net (gains) losses
          on derivatives financial
          instruments                              -             109,370
                                                 ---             -------
      Economic fuel expense                 $682,957          $1,321,244
                                            ========          ==========
      Gallons of fuel burned                 363,215             367,169
                                             -------             -------
         Economic cost of aircraft fuel
          per gallon (dollars)                 $1.88               $3.60
                                               =====               =====

    The following table calculates
     diluted earnings (loss) per share,
     adjusted for the three and twelve months
     ended December 31, 2009 and 2008:
      Net income (loss)                     $134,662           $(266,334)
         (Gain) loss on 
          extinguishment of debt, net
          of taxes                            (3,333)                  -
         Unrealized (gains) losses on
          derivative financial
          instruments, net of taxes          (34,746)             24,531
         Impairment of goodwill                    -               8,350
         (Gain) loss on asset dispositions,
           net of taxes                       (2,964)            (20,015)
                                             ------             -------
      Net income (loss), adjusted            $93,619           $(253,468)
                                             =======           =========
         Plus income effect of assumed
          interest on convertible debt         5,121                   -
                                               -----                 ---
      Income (loss) after assumed
       conversion, diluted                   $98,740           $(253,468)
                                             =======           =========
         Adjusted weighted-average 
          shares outstanding, diluted        146,891             109,153
                                             -------             -------
         Diluted earnings (loss) per share
          (dollars), adjusted                  $0.67              $(2.32)
                                               =====              ======



                    COMPANY ESTIMATES/FORWARD LOOKING STATEMENTS



    The following table contains our year-over-year capacity projection 
    for 2010:

       Period                                        Forecasted ASMs
       ------                                        ---------------
       Q1 2010                                 Up approximately 7% - 8%
       Q2 2010                                Up approximately 4% - 4-1/2%
       Q3 2010                                    Up approximately 2%
       Q4 2010                                    Up approximately 2%
        2010                                     Up approximately 3%-4%




    The following table contains our year-over-year projections for Q1
     2010 total unit revenues, non-fuel operating unit costs, and average
    cost per gallon of fuel, all in and 2010 non-fuel operating costs:

                                                      Projection
                                                      ----------
    Total unit revenue per ASM in Q1               Up 2-1/2% to 3-1/2%
    Non-fuel unit operating cost per ASM in Q1      Up 2-1/2% to 3%
    Non-fuel unit operating cost per ASM 2010         Up 3% to 4%
    Average cost per gallon of fuel, all-in Q1       $2.25 to $2.30



    The following table contains our percentage of fuel hedged for 2010:

                                                   % of Fuel Hedged
                                                   ----------------
    Q1 2010                                               46%
    Q2 2010                                               40%
    Q3 2010                                               37%
    Q4 2010                                               39%
    2010                                                  40%

SOURCE AirTran Holdings, Inc.