News Release



AirTran Holdings Reports Fourth Quarter and Full Year 2004 Profit

               - Annual Operating Revenues Exceed $1 Billion  -

    ORLANDO, Fla., Jan. 25 /PRNewswire-FirstCall/ -- AirTran Holdings, Inc.,
(NYSE: AAI), the parent company of AirTran Airways, Inc., today reported net
income for the quarter ended December 31, 2004, of $1.1 million, or $0.01 per
diluted share, versus net income of $21.7 million, or $0.24 per diluted share
in the year-earlier quarter.  Net income for the full year 2004 was $12.3
million or $0.14 per diluted share.
    AirTran Airways' non-fuel operating cost per available seat mile (CASM)
fell 6.8 percent to 6.00 cents for the fourth quarter of 2004 compared to 6.44
cents for the year-earlier quarter.  Year over year non-fuel CASM decreased
2.3 percent to 6.35 cents.
    "We are pleased to report net income for the fourth quarter and full year
2004," said Joe Leonard, AirTran Airways chairman and chief executive officer.
"Our non-fuel unit costs of $0.06 represent an all-time record low for our
airline.  I am proud of the effort put forth by every member of the AirTran
Airways team to deliver another quarter of profitability," Leonard said.
    During the fourth quarter, AirTran Airways boarded a record 3.5 million
passengers and generated a 22.6 percent increase in revenue passenger miles on
a 23.4 percent increase in capacity or available seat miles.  Load factor
declined slightly, 0.5 points to 69.3 percent.
    "Our Company was beset by four hurricanes heading into the quarter which
hurt our bookings in October," commented Robert L. Fornaro, AirTran Airways
president and chief operating officer.  "However, November and December were
strong enough to offset the earlier weakness allowing us to end the quarter
with healthy load factors.  I'm grateful for the hard work and effort of each
and every AirTran Airways Crew Member."
    Commenting on the fourth quarter, Stan Gadek, AirTran Airways senior vice
president and chief financial officer, said, "Fourth quarter 2004 and 2003 net
income contain net credit and tax adjustments of $0.8 million and $5.7
million, respectively.  Excluding these adjustments net income for the two
periods would be $0.3 million and $16.0 million."  He added, "We are beginning
to see the long-term beneficial effects on costs and productivity from our new
Boeing 737-700s and expect the favorable trend to continue."

    Recapping the year of 2004, AirTran Airways:
     * Added the Boeing 737-700 series aircraft to its fleet
     * Took delivery of six Boeing 717 aircraft and eight Boeing 737 aircraft
     * Enhanced service to Fort Lauderdale/Hollywood, Dallas/Fort Worth, Los
       Angeles, Boston, Akron-Canton, Pittsburgh, Newport News/Williamsburg,
       Tampa, LaGuardia, Las Vegas and Baltimore/Washington
     * Opened a new aircraft hangar at Hartsfield-Jackson Atlanta
       International Airport
     * Opened a new Metro Atlanta call center in Carrollton, Ga.
     * Named Best Low-Fare airline by Entrepreneur Magazine for 2004
     * Opened a new pilot training center in Atlanta
     * Became the first airline to install XM Satellite Radio on a commercial
       aircraft
     * Signed professional football player Michael Vick as an endorser for the
       airline
     * Secured financing for all 2005 aircraft deliveries
     * Ended the year with $342.3 million of cash and investments

    Highlights for the quarter include:
     * Initiated new service to Sarasota/Bradenton International Airport
     * Enhanced service to Newport News/Williamsburg, Tampa and Chicago Midway
     * Took delivery of two Boeing 717 aircraft and three Boeing 737 aircraft
       bringing our fleet to 87 aircraft
     * Reached milestone of hiring of our 1,000th pilot
     * Ratified contract with the Transport Workers Union and the
       International Brotherhood of Teamsters -- covering dispatchers,
       mechanics and related personnel
     * Named G. Peter D'Aloia, Senior Vice President and Chief Financial
       Officer of American Standard Companies Inc., to the Board of Directors

    AirTran Holdings, Inc., will conduct a conference call to discuss
quarterly results today at 10:00 a.m. Eastern.  A live broadcast of the
conference call will be available via the internet at http://www.airtran.com.
    AirTran Airways, one of America's largest low-fare airlines with 6,000
friendly, professional Crew Members, operates over 500 daily flights to more
than 40 destinations. The airline's hub is at Hartsfield-Jackson Atlanta
International Airport, where it is the second largest carrier. AirTran Airways
recently added the fuel-efficient Boeing 737-700 aircraft to create America's
youngest all-Boeing fleet. The airline is also the first carrier to install XM
Satellite Radio on a commercial aircraft. For reservations or more
information, visit http://www.airtran.com (America Online Keyword: AirTran).

    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, 2003. The Company disclaims any obligation or duty to update or
correct any of its forward-looking statements.


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

                                      Three Months Ended
                                          December 31,             Percent
                                    2004             2003          Change

    Operating Revenues:
     Passenger                  $269,708         $231,360           16.6
     Cargo                            73               --             --
     Other                         9,591            7,466           28.5
      Total operating revenues   279,372          238,826           17.0

    Operating Expenses:
     Salaries, wages and benefits 74,323           60,221           23.4
     Aircraft fuel                76,964           45,195           70.3
     Aircraft rent                40,364           35,235           14.6
     Distribution                 13,619           10,935           24.5
     Maintenance, materials and
      repairs                     15,240           18,565          (17.9)
     Landing fees and other rents 16,065           14,408           11.5
     Aircraft insurance and
      security services            6,241            5,321           17.3
     Marketing and advertising     6,148            5,222           17.7
     Depreciation                  4,779            2,683           78.1
     Other operating              22,087           20,197            9.4
      Total operating expenses   275,830          217,982           26.5
    Operating Income               3,542           20,844          (83.0)

    Other (Income) Expense:
     Interest income              (1,961)          (1,302)          50.6
     Interest expense              5,058            5,225           (3.2)
     Other                        (1,332)          10,445             --
    Other (income) expense, net    1,765           14,368          (87.7)
    Income Before Income Taxes     1,777            6,476          (72.6)

    Income Tax Expense (Benefit)     652          (15,201)            --

    Net Income                    $1,125          $21,677          (94.8)

    Earnings per Common Share
     Basic                         $0.01            $0.26          (96.2)
     Diluted                       $0.01            $0.24          (95.8)

    Weighted-average Shares
     Outstanding
     Basic                        86,218           83,806            2.9
     Diluted                      89,943          101,007          (11.0)

     EBITDA                       $8,321          $23,527          (64.6)
     Operating margin                1.3 percent      8.7 percent   (7.4) pts.
     Net margin                      0.4 percent      9.1 percent   (8.7) pts.
     Net margin-adjusted*            0.1 percent      6.7 percent   (6.6) pts.
    Fourth Quarter Statistical
     Summary:
     Revenue passengers        3,452,534        3,008,111           14.8
     Revenue passenger miles
      (000s)                   2,298,324        1,873,930           22.6
     Available seat miles
     (000s)                    3,314,547        2,684,948           23.4
     Block hours                  83,586           72,461           15.4
     Passenger load factor          69.3 percent     69.8 percent   (0.5) pts.
     Break-even load factor         68.9 percent     67.8 percent    1.1  pts.
     Break-even load factor-
      adjusted*                     69.3 percent     64.7 percent    4.6  pts.
     Average fare                 $78.12           $76.91            1.6
     Average yield per RPM         11.73 cents      12.35 cents     (5.0)
     Passenger revenue per ASM      8.14 cents       8.62 cents     (5.6)
     Operating cost per ASM         8.32 cents       8.12 cents      2.5
     Fuel neutral cost per ASM      7.64 cents       8.12 cents     (5.9)
     Non-fuel operating cost per
      ASM                           6.00 cents       6.44 cents     (6.8)
     Average cost of aircraft
      fuel per gallon             138.27 cents      97.87 cents     41.3
     Gallons of fuel burned   55,662,272       46,176,789           20.5
     Weighted-average number
      of aircraft                     84               73           15.1

     * Statistical calculations for 2003 exclude convertible debt discount
       amortization and reversal of a tax valuation allowance of $10.4
       million, included in other, and $15.9 million and the related tax
       effect, respectively.
     * Statistical calculations for 2004 exclude miscellaneous fees of
       $0.8 million net of tax, included in other.



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


                                     Twelve Months Ended
                                         December 31,             Percent
                                    2004             2003         Change

    Operating Revenues:
     Passenger                $1,005,263         $889,950           13.0
     Cargo                            73              715          (89.8)
     Other                        36,086           27,375           31.8
      Total operating revenues 1,041,422          918,040           13.4

    Operating Expenses:
     Salaries, wages and
      benefits                   273,514          231,728           18.0
     Aircraft fuel               247,980          178,737           38.7
     Aircraft rent               150,959          124,203           21.5
     Distribution                 50,890           45,354           12.2
     Maintenance, materials and
      repairs                     69,514           63,600            9.3
     Landing fees and other rents 62,322           52,810           18.0
     Aircraft insurance and
      security services           22,888           19,684           16.3
     Marketing and advertising    27,569           24,112           14.3
     Depreciation                 14,628           12,628           15.8
     Other operating              88,314           78,866           12.0
      Total operating expenses 1,008,578          831,722           21.3
    Operating Income              32,844           86,318          (61.9)

    Other (Income) Expense:
     Interest income              (5,275)          (3,345)          57.7
     Interest expense             19,428           28,303          (31.4)
     Payment under the Emergency
      Wartime
      Supplemental
       Appropriations Act, 2003       --          (38,061)            --
     Other                        (1,332)          12,257             --
    Other (income) expense, net   12,821             (846)            --
    Income Before Income Taxes    20,023           87,164          (77.0)

    Income Tax Expense (Benefit)   7,768          (13,353)            --

    Net Income                   $12,255         $100,517          (87.8)

    Earnings per Common Share
     Basic                         $0.14            $1.33          (89.5)
     Diluted                       $0.14            $1.21          (88.4)

    Weighted-average Shares
     Outstanding
     Basic                        85,261           75,345           13.2
     Diluted                      89,523           86,607            3.4

     EBITDA                      $47,472          $98,946          (52.0)
     Operating margin                3.2 percent      9.4 percent   (6.2) pts.
     Net margin                      1.2 percent     10.9 percent   (9.7) pts.
     Net margin-adjusted*            1.1 percent      6.5 percent   (5.4) pts.

    Twelve Month Statistical
     Summary:
     Revenue passengers       13,170,230       11,651,340           13.0
     Revenue passenger miles
      (000s)                   8,479,262        7,143,125           18.7
     Available seat miles
     (000s)                   11,977,443       10,046,385           19.2
     Block hours                 310,697          275,516           12.8
     Passenger load factor          70.8 percent     71.1 percent   (0.3) pts.
     Break-even load factor         69.4 percent     64.1 percent    5.3  pts.
     Break-even load factor-
      adjusted*                     69.5 percent     66.2 percent    3.3  pts.
     Average fare                 $76.33           $76.38           (0.1)
     Average yield per RPM         11.86 cents      12.46 cents     (4.8)
     Passenger revenue per ASM      8.39 cents       8.86 cents     (5.3)
     Operating cost per ASM         8.42 cents       8.28 cents      1.7
     Fuel neutral cost per ASM      8.04 cents       8.28 cents     (2.9)
     Non-fuel operating cost per
      ASM                           6.35 cents       6.50 cents     (2.3)
     Average cost of aircraft
      fuel per gallon             120.42 cents      98.39 cents     22.4
     Gallons of fuel burned  205,927,000      181,663,163           13.4
     Weighted-average number
      of aircraft                     78               70           11.4

     * Statistical calculations for 2003 exclude payment under the Emergency
       Wartime Supplemental Appropriations Act, 2003, convertible debt
       discount amortization and reversal of a tax valuation allowance of
       $38.1 million, $12.3 million, included in other, and $15.9 million and
       the related tax effect, respectively.
     * Statistical calculations for 2004 exclude miscellaneous fees of $0.8
       million net of tax, included in other.

    Pursuant to Regulation G of the Securities and Exchange Commission, we are
providing further disclosure of the reconciliation of reported non-GAAP
financial measures to their comparable financial measures reported on a basis
consistent with U.S. Generally Accepted Accounting Principles (GAAP).  We
believe that disclosing net margin and break-even load factor excluding
special items is helpful to our investors in evaluating our operational
performance because we believe that the payment received under the Emergency
Wartime Appropriations Act, 2003 and the convertible debt discount
amortization are events that do not occur on a regular quarterly basis.
Additionally our disclosure of earnings before interest, taxes, depreciation
and amortization (EBITDA) and operating costs (CASM), non-fuel operating cost
(Non-fuel CASM) and fuel neutral cost per available seat mile (Fuel neutral
CASM), are consistent with financial measures reported by other airlines and
are comparable to financial measures required in our submissions to the United
States Department of Transportation.


                            AirTran Holdings, Inc.
               Reconciliation of GAAP Financial Information to
                        Non-GAAP Financial Information
                                (In thousands)
                                 (Unaudited)

                                   Three Months Ended      Twelve Months Ended
                                       December 31,            December 31,
    Net Margin-Adjusted              2004       2003         2004        2003

    Reported net income            $1,125    $21,677      $12,255    $100,517
    Payment under the
     Emergency Wartime
     Supplemental
      Appropriations Act,
      2003, net of tax                 --         --           --     (36,965)
     Deferred debt
      discount/issuance cost
      amortization, net of tax         --     10,144           --      11,904
    Reversal of tax valuation
     allowance                         --    (15,860)          --     (15,860)
    Miscellaneous credits, net
     of tax                          (843)        --         (815)         --

    Net income excluding special
     items                           $282    $15,961      $11,440     $59,596

    Reported operating revenues  $279,372   $238,826   $1,041,422    $918,040

    Net margin excluding special
     items                           0.1%       6.7%         1.1%        6.5%


                                   Three Months Ended      Twelve Months Ended
                                       December 31,            December 31,
    Break-even load factor-adjusted  2004       2003         2004        2003

    Reported total operating
     expenses                    $275,830   $217,982   $1,008,578    $831,722
    Reported other (income)
     expense, net                   1,765     14,368       12,821        (846)
    Reported cargo revenue            (73)        --          (73)       (715)
    Reported other revenue         (9,591)    (7,466)     (36,086)    (27,375)
    Reported GAAP net expenses    267,931    224,884      985,240     802,786
    Payment under the
     Emergency Wartime
     Supplemental
      Appropriations Act,
      2003                             --         --           --      38,061
     Deferred debt
      discount/issuance cost
      amortization                     --    (10,445)          --     (12,257)
    Miscellaneous credits           1,332         --        1,332          --

    Net expenses excluding
     special items               $269,263   $214,439     $986,572    $828,590

    Reported average yield per
     RPM (cents)                    11.73      12.35        11.86       12.46
    Available seat miles
     (000s)                     3,314,547  2,684,948   11,977,443  10,046,385

    Break-even load factor
     excluding special items        69.3%      64.7%        69.5%       66.2%


    The following table reconciles operating income to EBITDA:


                                   Three Months Ended      Twelve Months Ended
                                       December 31,            December 31,
                                     2004       2003         2004        2003

    Reported net income            $1,125    $21,677      $12,255    $100,517
    Exclude income tax expense
     (benefit)                        652    (15,201)       7,768     (13,353)
    Exclude other (income)
     expense, net                   1,765     14,368       12,821        (846)
    Exclude depreciation            4,779      2,683       14,628      12,628

    EBITDA                         $8,321    $23,527      $47,472     $98,946


    The following table shows the calculation of operating cost per ASM and
non-fuel operating cost per ASM:


                                   Three Months Ended      Twelve Months Ended
                                       December 31,            December 31,
                                     2004       2003         2004        2003

    Reported total
     operating expenses          $275,830   $217,982   $1,008,578    $831,722
    ASMs (000s)                 3,314,547  2,684,948   11,977,443  10,046,385
    Operating cost per ASM
     (cents)                         8.32       8.12         8.42        8.28

    Reported total
     operating expenses          $275,830   $217,982   $1,008,578    $831,722
    Less: aircraft fuel           (76,964)   (45,195)    (247,980)   (178,737)
    Non-fuel operating cost      $198,866   $172,787     $760,598    $652,985
    ASMs (000s)                 3,314,547  2,684,948   11,977,443  10,046,385
    Non-fuel operating cost
     per ASM (cents)                 6.00       6.44         6.35        6.50


    The following table shows the calculation of fuel neutral cost per ASM:


                                   Three Months Ended      Twelve Months Ended
                                       December 31,            December 31,
                                     2004       2003         2004       2003

    Reported total
     operating expenses          $275,830   $217,982   $1,008,578    $831,722

    Gallons of fuel burned     55,662,272             205,927,000
    Prior year cost of fuel
     (cents)                        97.87                   98.39
    Aircraft fuel based on
     prior year price              54,477                 202,612
    Aircraft fuel for current
     period                        76,964                 247,980
    Adjusted operating cost      $253,343                $963,210
    ASMs (000s)                 3,314,547  2,684,948   11,977,443  10,046,385
    Fuel neutral cost per ASM
     (cents)                         7.64       8.12         8.04        8.28


     Media Contacts:  Tad Hutcheson
                      tad.hutcheson@airtran.com
                      678.254.7442

                      Judy Graham-Weaver
                      judy.graham-weaver@airtran.com
                      678.254.7448

                      Arne Haak (Financial)
                      407.318.5187

SOURCE  AirTran Holdings, Inc.

< back
Home