UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q


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

For the quarterly period ended September 30, ~~2017~~ 2022


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

For the transition period from to

Commission File Number: 001-16545

Atlas Air Worldwide Holdings, Inc.

(Exact name of registrant as specified in its charter)


Delaware		13-4146982
(State or other jurisdiction of incorporation)		(IRS Employer Identification No.)

2000 Westchester Avenue, Purchase, New York		10577
(Address of principal executive offices)		(Zip Code)

~~(914)~~ (914) 701-8000

(Registrant’s telephone number, including area code)

~~Not Applicable~~

~~(Former name, former address and former fiscal year, if changed since last report)~~

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock, $0.01 Par Value

AAWW

The NASDAQ Global Select Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes☒ No ☐

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files). Yes☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☒ Accelerated filer ☐ Non-accelerated filer ☐ Smaller reporting company ☐ Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of ~~November 1, 2017,~~October 28, 2022 there were ~~25,283,100~~28,364,198 shares of the registrant’s Common Stock outstanding.

TABLE OF CONTENTS


		Page

Part I. FINANCIAL INFORMATION		3

Item 1.	Financial Statements	3

	Consolidated Balance Sheets as of September 30, ~~2017~~2022 and December 31, ~~2016~~2021 (unaudited)	3

	Consolidated Statements of Operations for the Three and Nine Months Ended September 30, ~~2017~~2022 and ~~2016~~2021 (unaudited)	4

	Consolidated Statements of Comprehensive Income ~~(Loss)~~ for the Three and Nine Months Ended September 30, ~~2017~~2022 and ~~2016~~2021 (unaudited)	5

	Consolidated Statements of Cash Flows for the Nine Months ~~ended~~Ended September 30, ~~2017~~2022 and ~~2016~~2021 (unaudited)	6

	Consolidated Statements of Stockholders’ Equity as of and for the Three and Nine Months ~~ended~~Ended September 30, ~~2017~~2022 and ~~2016~~2021 (unaudited)	7

	Notes to Unaudited Consolidated Financial Statements	8

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2220

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	3633

Item 4.	Controls and Procedures	3633

PART II. OTHER INFORMATION		34

Item 1.	Legal Proceedings	3834

Item 1A.	Risk Factors	3834

Item 6.	Exhibits	3835

	Exhibit Index	3936

	Signatures	4037

PART I — ~~FINANCI~~ALFINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Atlas Air Worldwide Holdings, Inc.

Consolidated Balance Sheets

(in thousands, except share data)

(Unaudited)



	September 30, 2017			December 31, 2016			September 30, 2022			December 31, 2021
Assets
Current Assets
Cash and cash equivalents	$	165,250		$	123,890		$	465,499		$	910,965
Short-term investments		10,676			4,313
Restricted cash		11,030			14,360			10,473			10,052
Accounts receivable, net of allowance of $1,230 and $997, respectively		172,205			166,486
Prepaid maintenance		13,181			4,418
Prepaid expenses and other current assets		77,434			44,603
Accounts receivable, net of allowance of $2,039 and $4,003, respectively								259,663			305,905
Prepaid expenses, assets held for sale and other current assets								96,265			99,100
Total current assets		449,776			358,070			831,900			1,326,022
Property and Equipment
Flight equipment		4,267,704			3,886,714			5,803,732			5,449,100
Ground equipment		73,653			68,688			110,034			101,824
Less: accumulated depreciation		(670,443	)		(568,946	)		(1,466,810	)		(1,319,636	)
Flight equipment modifications in progress		228,040			154,226
Flight equipment purchase deposits and modifications in progress								483,086			352,422
Property and equipment, net		3,898,954			3,540,682			4,930,042			4,583,710
Other Assets
Long-term investments and accrued interest		19,234			27,951
Operating lease right-of-use assets								114,999			138,744
Deferred costs and other assets		210,611			204,647			305,516			329,971
Intangible assets, net and goodwill		108,727			116,029			60,274			64,796
Total Assets	$	4,687,302		$	4,247,379		$	6,242,731		$	6,443,243

Liabilities and Equity
Current Liabilities
Accounts payable	$	62,540		$	59,543		$	93,959		$	82,885
Accrued liabilities		421,670			320,887			611,591			641,978
Current portion of long-term debt and capital lease		196,509			184,748
Current portion of long-term debt and finance leases								397,875			639,811
Current portion of long-term operating leases								53,988			55,383
Total current liabilities		680,719			565,178			1,157,413			1,420,057
Other Liabilities
Long-term debt and capital lease		1,908,835			1,666,663
Long-term debt and finance leases								1,578,888			1,655,075
Long-term operating leases								125,251			166,022
Deferred taxes		318,171			298,165			415,683			354,798
Financial instruments and other liabilities		204,408			200,035			32,752			37,954
Total other liabilities		2,431,414			2,164,863			2,152,574			2,213,849
Commitments and contingencies
Equity
Stockholders’ Equity
Preferred stock, $1 par value; 10,000,000 shares authorized; no shares issued		-			-
Common stock, $0.01 par value; 100,000,000 shares authorized; 30,090,510 and 29,633,605 shares issued, 25,283,100 and 25,017,242 shares outstanding (net of treasury stock), as of September 30, 2017 and December 31, 2016, respectively		301			296
Additional paid-in-capital		710,446			657,082
Treasury stock, at cost; 4,807,410 and 4,616,363 shares, respectively		(193,426	)		(183,119	)
Accumulated other comprehensive loss		(4,249	)		(4,993	)
Preferred stock, $1 par value; 10,000,000 shares authorized; no shares issued								-			-
Common stock, $0.01 par value; 100,000,000 shares authorized; 35,271,413 and 34,707,860 shares issued, 28,364,198 and 29,215,702 shares outstanding (net of treasury stock), as of September 30, 2022 and December 31, 2021, respectively								352			347
Additional paid-in capital								871,099			934,516
Treasury stock, at cost; 6,907,215 and 5,492,158 shares, respectively								(337,626	)		(225,461	)
Accumulated other comprehensive income (loss)								59			(511	)
Retained earnings		1,062,097			1,048,072			2,398,860			2,100,446
Total equity		1,575,169			1,517,338
Total stockholders’ equity								2,932,744			2,809,337
Total Liabilities and Equity	$	4,687,302		$	4,247,379		$	6,242,731		$	6,443,243

See accompanying Notes to Unaudited Consolidated Financial Statements

Atlas Air Worldwide Holdings, Inc.

Consolidated Statements of Operations

(in thousands, except per share data)

(Unaudited)


	For the Three Months Ended						For the Nine Months Ended						For the Three Months Ended						For the Nine Months Ended
	September 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016			September 30, 2022			September 30, 2021			September 30, 2022			September 30, 2021

Operating Revenue	$	535,748		$	448,015		$	1,528,508		$	1,309,902		$	1,124,554		$	1,016,100		$	3,341,681		$	2,867,832

Operating Expenses
Aircraft fuel														352,289			216,638			982,508			594,458
Salaries, wages and benefits		114,505			125,978			330,080			321,365			264,685			231,437			848,610			642,417
Aircraft fuel		74,048			65,409			239,966			189,982
Maintenance, materials and repairs		74,457			49,761			212,042			162,220			116,622			102,819			343,576			356,499
Depreciation and amortization		42,033			37,509			120,913			109,722			78,431			73,468			224,991			207,918
Travel		38,260			31,958			105,510			94,291			57,237			42,966			152,724			120,585
Aircraft rent		33,873			35,730			103,738			109,490
Navigation fees, landing fees and other rent		33,468			15,640			77,258			56,391			41,319			46,622			119,764			138,918
Passenger and ground handling services		28,491			21,673			77,187			64,571			33,138			40,268			102,821			121,837
Loss (gain) on disposal of aircraft		211			(11	)		64			(11	)
Aircraft rent														13,603			15,485			39,211			53,928
Gain on disposal of flight equipment														-			(810	)		(6,221	)		(794	)
Special charge		-			-			-			6,631			6,299			-			8,932			-
Transaction-related expenses		1,092			3,905			3,403			21,486			6,889			168			6,889			486
Other		42,598			34,465			123,121			106,885			62,284			63,106			172,576			183,366
Total Operating Expenses		483,036			422,017			1,393,282			1,243,023			1,032,796			832,167			2,996,381			2,419,618

Operating Income		52,712			25,998			135,226			66,879			91,758			183,933			345,300			448,214

Non-operating Expenses (Income)
Interest income		(1,688	)		(1,316	)		(4,286	)		(4,325	)		(2,426	)		(159	)		(3,539	)		(559	)
Interest expense		26,553			21,355			72,747			63,595			19,177			27,173			59,524			81,345
Capitalized interest		(1,922	)		(1,059	)		(5,633	)		(2,106	)		(3,080	)		(2,335	)		(10,183	)		(5,456	)
Loss on early extinguishment of debt		167			-			167			132			-			-			689			-
Unrealized loss (gain) on financial instruments		44,775			1,462			36,225			(25,013	)
Other income		(1,165	)		(180	)		(357	)		(372	)
Unrealized loss on financial instruments														-			-			-			113
Other (income) expense, net														(138	)		3,136			81			(41,174	)
Total Non-operating Expenses (Income)		66,720			20,262			98,863			31,911			13,533			27,815			46,572			34,269

Income (loss) from continuing operations before income taxes		(14,008	)		5,736			36,363			34,968
Income before income taxes														78,225			156,118			298,728			413,945
Income tax expense		10,187			13,237			21,479			21,079			18,125			36,583			68,859			97,367

Income (loss) from continuing operations, net of taxes		(24,195	)		(7,501	)		14,884			13,889

Income (loss) from discontinued operations, net of taxes		33			(445	)		(859	)		(790	)

Net Income (Loss)	$	(24,162	)	$	(7,946	)	$	14,025		$	13,099

Earnings (loss) per share from continuing operations:
Net Income													$	60,100		$	119,535		$	229,869		$	316,578
Earnings per share:
Basic	$	(0.96	)	$	(0.30	)	$	0.59		$	0.56		$	2.12		$	4.12		$	8.07		$	10.98

Diluted													$	1.79		$	3.91		$	6.82		$	10.52
Weighted average shares:
Basic														28,326			29,023			28,472			28,844
Diluted	$	(0.96	)	$	(0.30	)	$	0.58		$	(0.49	)		34,066			30,547			34,143			30,117

Earnings (loss) per share from discontinued operations:
Basic	$	0.00		$	(0.02	)	$	(0.03	)	$	(0.03	)

Diluted	$	0.00		$	(0.02	)	$	(0.03	)	$	(0.03	)

Earnings (loss) per share:
Basic	$	(0.96	)	$	(0.32	)	$	0.56		$	0.53

Diluted	$	(0.96	)	$	(0.32	)	$	0.54		$	(0.52	)

Weighted average shares:
Basic		25,262			24,840			25,229			24,788

Diluted		25,262			24,840			25,822			25,116

See accompanying Notes to Unaudited Consolidated Financial Statements

Atlas Air Worldwide Holdings, Inc.

Consolidated Statements of Comprehensive Income ~~(Loss)~~

(in thousands)

(Unaudited)

For the Three Months Ended

For the Nine Months Ended

September 30, 2017

September 30, 2016

September 30, 2017

September 30, 2016

Net Income (Loss)

$
(24,162
)

$
(7,946
)

$
14,025

$
13,099

Other comprehensive income (loss):

Interest rate derivatives:

Reclassification to interest expense

396

439

1,216

1,334

Income tax expense

(154
)

(170
)

(472
)

(517
)
Other comprehensive income

242

269

744

817

Comprehensive Income (Loss)

$
(23,920
)

$
(7,677
)

$
14,769

$
13,916


	For the Three Months Ended						For the Nine Months Ended
	September 30, 2022			September 30, 2021			September 30, 2022			September 30, 2021

Net Income	$	60,100		$	119,535		$	229,869		$	316,578
Other comprehensive income:
Interest rate derivatives:
Reclassification to loss on early extinguishment of debt		-			-			639			-
Reclassification to interest expense		(16	)		250			106			774
Income tax benefit		-			(60	)		(175	)		(184	)
Other comprehensive income (loss)		(16	)		190			570			590
Comprehensive Income	$	60,084		$	119,725		$	230,439		$	317,168

See accompanying Notes to Unaudited Consolidated Financial Statements

Atlas Air Worldwide Holdings, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

	For the Nine Months Ended
	September 30, 2017			September 30, 2016			For the Nine Months Ended
							September 30, 2022			September 30, 2021
Operating Activities:
Income (loss) from continuing operations, net of taxes	$	14,884		$	13,889
Less: Loss from discontinued operations, net of taxes		(859	)		(790	)
Net Income		14,025			13,099		$	229,869		$	316,578

Adjustments to reconcile Net Income to net cash provided by operating activities:
Depreciation and amortization		142,042			124,198			262,881			265,231
Accretion of debt securities discount		(892	)		(968	)
Provision for allowance for doubtful accounts		304			267
Special charge, net of cash payments		-			6,631
Reversal of expected credit losses								(538	)		(377	)
Loss on early extinguishment of debt		167			132			689			-
Unrealized loss (gain) on financial instruments		36,225			(25,013	)
Loss (gain) on disposal of aircraft		64			(11	)
Special charge								8,932			-
Unrealized loss on financial instruments								-			113
Gain on disposal of flight equipment								(6,221	)		(794	)
Deferred taxes		21,106			20,794			67,848			96,053
Stock-based compensation expense		17,030			27,919
Stock-based compensation								9,438			10,653
Changes in:
Accounts receivable		(12,004	)		32,767			49,129			(15,785	)
Prepaid expenses, current assets and other assets		(53,343	)		(19,287	)		(17,008	)		(43,297	)
Accounts payable and accrued liabilities		30,382			(79,684	)
Accounts payable, accrued liabilities and other liabilities								(29,444	)		(19,442	)
Net cash provided by operating activities		195,106			100,844			575,575			608,933
Investing Activities:
Capital expenditures		(66,395	)		(36,872	)		(79,230	)		(64,132	)
Payments for flight equipment and modifications		(338,524	)		(237,093	)
Acquisition of business, net of cash acquired		-			(107,498	)
Proceeds from investments		3,247			8,843
Purchase deposits and payments for flight equipment and modifications								(493,826	)		(346,028	)
Investment in joint ventures								(9,341	)		(2,424	)
Proceeds from disposal of flight equipment								13,500			9,470
Net cash used for investing activities		(401,672	)		(372,620	)		(568,897	)		(403,114	)
Financing Activities:
Proceeds from debt issuance		447,865			84,790			230,000			23,948
Proceeds from revolving credit facility		150,000			-
Payment of revolving credit facility		(150,000	)		-
Payment of debt issuance costs								(2,176	)		(1,274	)
Payments of debt and finance lease obligations								(580,402	)		(271,078	)
Purchase of treasury stock								(100,000	)		-
Customer maintenance reserves and deposits received		22,006			11,172			12,911			13,491
Customer maintenance reserves paid		(18,538	)		-			-			(35,608	)
Proceeds from sale of convertible note warrants		38,148			-
Payments for convertible note hedges		(70,140	)		-
Purchase of treasury stock		(10,307	)		(11,071	)
Excess tax benefit from stock-based compensation expense		-			443
Payment of debt issuance costs		(11,146	)		(1,078	)
Payments of debt		(153,292	)		(135,843	)
Net cash provided by (used for) financing activities		244,596			(51,587	)
Net increase (decrease) in cash, cash equivalents and restricted cash		38,030			(323,363	)
Treasury shares withheld for payment of taxes								(12,056	)		(7,438	)
Net cash used for financing activities								(451,723	)		(277,959	)
Net decrease in cash, cash equivalents and restricted cash								(445,045	)		(72,140	)
Cash, cash equivalents and restricted cash at the beginning of period		138,250			438,931			921,017			856,281
Cash, cash equivalents and restricted cash at the end of period	$	176,280		$	115,568		$	475,972		$	784,141

Noncash Investing and Financing Activities:

Acquisition of flight equipment included in Accounts payable and accrued liabilities	$	61,734		$	18,510
Acquisition of flight equipment under capital lease	$	32,380		$	10,650
Acquisition of property and equipment included in Accounts payable and accrued liabilities							$	15,344		$	16,802
Acquisition of property and equipment acquired under operating leases							$	1,119		$	9,661
Acquisition of flight equipment under finance leases							$	3,321		$	191,913
Issuance of shares related to settlement of warrant liability							$	-		$	31,582
Issuance of shares related to settlement of convertible notes							$	7,901		$	-

See accompanying Notes to Unaudited Consolidated Financial Statements

Atlas Air Worldwide Holdings, Inc.

Consolidated Statements of Stockholders’ Equity

(in thousands, except share data)

(Unaudited)

Accumulated

Additional

Other

Total

Common

Treasury

Paid-In

Comprehensive

Retained

Stockholders'

Stock

Stock

Capital

Loss

Earnings

Equity

Balance at December 31, 2016

$
296

$
(183,119
)

$
657,082

$
(4,993
)

$
1,048,072

$
1,517,338

Net Income

-

-

-

-

14,025

14,025

Other comprehensive income

-

-

-

744

-

744

Stock-based compensation

-

-

17,030

-

-

17,030

Purchase of 191,047 shares of treasury stock

-

(10,307
)

-

-

-

(10,307
)
Issuance of 456,905 shares of restricted stock

5

-

(5
)

-

-

-

Equity component of convertible note, net of tax

-

-

43,256

-

-

43,256

Purchase of convertible note hedges, net of tax

-

-

(45,065
)

-

-

(45,065
)
Issuance of convertible note warrants

-

-

38,148

-

-

38,148

Balance at September 30, 2017

$
301

$
(193,426
)

$
710,446

$
(4,249
)

$
1,062,097

$
1,575,169


	As of and for the Three Months Ended September 30, 2022
						Additional			Accumulated					Total
	Common		Treasury			Paid-In			Other Comprehensive			Retained		Stockholders'
	Stock		Stock			Capital			Income (Loss)			Earnings		Equity
Balance at June 30, 2022	$	352	$	(337,635	)	$	863,014		$	75		$	2,338,760	$	2,864,566
Net Income		-		-			-			-			60,100		60,100
Other comprehensive income (loss)		-		-			-			(16	)		-		(16	)
Stock-based compensation		-		-			3,781			-			-		3,781
Issuance of 42,640 shares related to settlement of convertible notes and warrants		-		-			-			-			-		-
Receipt of 205 shares related to settlement of convertible note hedge transaction		-		-			-			-			-		-
Issuance of warrants		-		-			4,304			-			-		4,304
Treasury shares of 130 withheld for payment of taxes		-		9			-			-			-		9
Issuance of 798 shares of restricted stock		-		-			-			-			-		-
Balance at September 30, 2022	$	352	$	(337,626	)	$	871,099		$	59		$	2,398,860	$	2,932,744

	As of and for the Three Months Ended September 30, 2021
						Additional			Accumulated					Total
	Common		Treasury			Paid-In			Other Comprehensive			Retained		Stockholders'
	Stock		Stock			Capital			Income (Loss)			Earnings		Equity
Balance at June 30, 2021	$	345	$	(225,321	)	$	919,362		$	(1,504	)	$	1,804,172	$	2,497,054
Net Income		-		-			-			-			119,535		119,535
Other comprehensive income (loss)		-		-			-			190			-		190
Stock-based compensation		-		-			3,187			-			-		3,187
Issuance of warrants		-		-			4,304			-			-		4,304
Treasury shares of 495 withheld for payment of taxes		-		(6	)		-			-			-		(6	)
Issuance of 93 shares of restricted stock		-		-			-			-			-		-
Balance at September 30, 2021	$	345	$	(225,327	)	$	926,853		$	(1,314	)	$	1,923,707	$	2,624,264

	As of and for the Nine Months Ended September 30, 2022
						Additional			Accumulated					Total
	Common		Treasury			Paid-In			Other Comprehensive			Retained		Stockholders'
	Stock		Stock			Capital			Income (Loss)			Earnings		Equity
Balance at December 31, 2021	$	347	$	(225,461	)	$	934,516		$	(511	)	$	2,100,446	$	2,809,337
Net Income		-		-			-			-			229,869		229,869
Other comprehensive income (loss)		-		-			-			570			-		570
Cumulative effect of change in accounting principle (see Note 3)		-		-			(92,586	)		-			68,545		(24,041	)
Stock-based compensation		-		-			9,438			-			-		9,438
Issuance of 181,149 shares related to settlement of convertible notes and warrants		1		-			7,900			-			-		7,901
Receipt of 26,162 shares related to settlement of convertible note hedge transaction		-		-			-			-			-		-
Issuance of warrants		-		-			11,835			-			-		11,835
Purchase of 1,234,144 shares of treasury stock		-		(100,109	)		-			-			-		(100,109	)
Treasury shares of 154,751 withheld for payment of taxes		-		(12,056	)		-			-			-		(12,056	)
Issuance of 382,404 shares of restricted stock		4		-			(4	)		-			-		-
Balance at September 30, 2022	$	352	$	(337,626	)	$	871,099		$	59		$	2,398,860	$	2,932,744

	As of and for the Nine Months Ended September 30, 2021
						Additional			Accumulated					Total
	Common		Treasury			Paid-In			Other Comprehensive			Retained		Stockholders'
	Stock		Stock			Capital			Income (Loss)			Earnings		Equity
Balance at December 31, 2020	$	329	$	(217,889	)	$	873,874		$	(1,904	)	$	1,607,129	$	2,261,539
Net Income		-		-			-			-			316,578		316,578
Other comprehensive income (loss)		-		-			-			590			-		590
Stock-based compensation		-		-			10,653			-			-		10,653
Issuance of warrants		-		-			10,760			-			-		10,760
Treasury shares of 130,227 withheld for payment of taxes		-		(7,438	)		-			-			-		(7,438	)
Issuance of 1,280,450 shares related to settlement of warrants		13		-			31,569			-			-		31,582
Issuance of 357,582 shares of restricted stock		3		-			(3	)		-			-		-
Balance at September 30, 2021	$	345	$	(225,327	)	$	926,853		$	(1,314	)	$	1,923,707	$	2,624,264

Accumulated

Additional

Other

Total

Common

Treasury

Paid-In

Comprehensive

Retained

Stockholders'

Stock

Stock

Capital

Loss

Earnings

Equity

Balance at December 31, 2015

$
290

$
(171,844
)

$
625,244

$
(6,063
)

$
1,006,556

$
1,454,183

Net Income

-

-

-

-

13,099

13,099

Other comprehensive income

-

-

-

817

-

817

Stock-based compensation

-

-

27,919

-

-

27,919

Purchase of 293,257 shares of treasury stock

-

(11,071
)

-

-

-

(11,071
)
Issuance of 665,747 shares of restricted stock

6

-

(6
)

-

-

-

Tax expense on restricted stock and stock options

-

-

(994
)

-

-

(994
)
Balance at September 30, 2016

$
296

$
(182,915
)

$
652,163

$
(5,246
)

$
1,019,655

$
1,483,953

See accompanying Notes to Unaudited Consolidated Financial Statements

Atlas Air Worldwide Holdings, Inc.

Notes to Unaudited Consolidated Financial Statements

September 30, ~~2017~~2022

1. Basis of Presentation

Our consolidated financial statements include the accounts of the holding company, Atlas Air Worldwide Holdings, Inc. (“AAWW”), and its consolidated subsidiaries. AAWW is the parent company of our principal operating subsidiary, Atlas Air, Inc. (“Atlas”), and ~~Southern Air Holdings, Inc. (“Southern Air”). AAWW is also the parent company of~~ several subsidiaries related to our dry leasing services (collectively referred to as “Titan”). AAWW also has a ~~51%~~51% equity interest and ~~75%~~75% voting interest in Polar Air Cargo Worldwide, Inc. (“Polar”). We record our share of Polar’s results under the equity method of accounting. Polar is a variable interest entity that we do not consolidate because we are not the primary beneficiary and we generally do not have any financial exposure to fund debt obligations or operating losses of Polar (see Note 4 for further discussion).

The terms “we,” “us,” “our,” and the “Company” mean AAWW and all entities included in its consolidated financial statements.

We provide outsourced aircraft and aviation operating services throughout the world, serving Africa, Asia, Australia, Europe, the Middle East, North America and South America through: (i) contractual service arrangements, including those through which we provide aircraft to customers and value-added services, including crew, maintenance and insurance (“ACMI”), ~~as well as those through which we provide~~ crew, maintenance and insurance, but not the aircraft (“CMI”)~~; (ii)~~ and cargo and passenger charter services (“Charter”); and ~~(iii)~~(ii) dry leasing aircraft and engines (“Dry Leasing” or “Dry Lease”).

The accompanying unaudited consolidated financial statements and related notes (the “Financial Statements”) have been prepared in accordance with the U.S. Securities and Exchange Commission (the “SEC”) requirements for quarterly reports on Form 10-Q, and consequently exclude certain disclosures normally included in audited consolidated financial statements prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). Intercompany accounts and transactions have been eliminated. The Financial Statements should be read in conjunction with the audited consolidated financial statements and the notes included in the AAWW Annual Report on Form 10-K for the year ended December 31, ~~2016,~~2021, which includes additional disclosures and a summary of our significant accounting policies. The December 31, ~~2016~~2021 balance sheet data was derived from that Annual Report. In our opinion, ~~the~~these Financial Statements ~~contain~~include all adjustments, consisting of normal recurring items, considered necessary by management to fairly state the ~~financial position of AAWW and its consolidated subsidiaries as of September 30, 2017, the~~Company’s results of operations, ~~for the three~~financial position, and ~~nine months ended September 30, 2017 and 2016, comprehensive income for the three and nine months ended September 30, 2017 and 2016,~~ cash ~~flows for the nine months ended September 30, 2017 and 2016, and shareholders’ equity as of and for the nine months ended September 30, 2017 and 2016.~~flows.

Our quarterly results are subject to seasonal and other fluctuations, including fluctuations resulting from the global COVID-19 pandemic and the operating results for any quarter are therefore not necessarily indicative of results that may be otherwise expected for the entire year.

Except for per share data, all dollar amounts are in thousands unless otherwise noted.

2. Merger Agreement

2.On August 4, 2022, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Rand Parent, LLC (“Parent”), a company affiliated with certain funds managed by affiliates of Apollo Global Management, Inc., J.F. Lehman & Company, Inc. and Hill City Capital L.P. (collectively, the “Buyers”) and Rand Merger Sub, Inc, a wholly owned subsidiary of Parent (“MergerCo”), pursuant to which, subject to the terms and conditions thereof, MergerCo will be merged with and into the Company (the “Merger”), with the Company surviving the Merger as a wholly owned subsidiary of Parent. Upon completion of the Merger, AAWW will become a privately held company and shares of AAWW common stock will no longer be listed or publicly traded on The NASDAQ Global Select Market.

Subject to the terms and conditions set forth in the Merger Agreement, which has been unanimously approved by the board of directors, at the effective time of the Merger (the “Effective Time”), each share of the Company’s common stock issued and outstanding (subject to certain exceptions set forth in the Merger Agreement) shall be converted into the right to receive $102.50 in cash, without interest (the “Merger Consideration”).

At the Effective Time, each outstanding warrant with an exercise price of $37.34 per share, as adjusted, issued to Amazon.com, Inc. and its subsidiary, Amazon Fulfillment Services, Inc., (collectively “Amazon”) (see Note 5 for further discussion), shall automatically vest and be exercised in accordance with its terms for the Merger Consideration and each outstanding warrant issued to the U.S. Treasury shall become exercisable for the Merger Consideration. No other warrants issued to Amazon will vest or become exercisable in connection with the Merger. In addition, at the Effective Time, each restricted share unit (including those subject to performance-based vesting conditions) will vest and be canceled and the holder will be entitled to receive an amount in cash equal to the number of shares of common stock underlying such award (assuming all performance goals are achieved at the maximum level of performance) multiplied by the Merger Consideration.

The consummation of the Merger is subject to certain closing conditions, including, among other things: (i) the approval of the Company’s stockholders; (ii) the expiration or early termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended as well as certain non-U.S. antitrust approvals; (iii) the receipt of certain required consents or approvals from (a) the U.S. Department of Transportation, (b) the Federal Communications Commission and (c) certain other regulatory agencies; (iv) the absence of legal restraints prohibiting the Merger; and (v) other customary conditions specified in the Merger Agreement.

The Merger Agreement contains certain termination rights for the Company and Parent, including, among others, the right of (1) either party to terminate the Merger Agreement if the Merger is not consummated by March 4, 2023 (subject to certain exceptions set forth in the Merger Agreement), (2) the Company to terminate the Merger Agreement in order to enter into a definitive acquisition agreement providing for a Superior Proposal (as defined in the Merger Agreement) and (3) Parent to terminate the Merger Agreement if the Board changes its recommendation with respect to the Merger Agreement.

Upon termination of the Merger Agreement under specified circumstances, the Company would be required to pay Parent a termination fee. Generally, if the termination fee becomes payable as a result of the Company terminating the Merger Agreement in order to enter into a definitive acquisition agreement, or by Parent as a result of the Board changing its recommendation with respect to the Merger or under certain other circumstances, the amount of the termination fee will be $97.5 million. If the Company terminates the Merger Agreement as a result of Parent’s breach of the Merger Agreement or because Parent fails to consummate the Merger when required by the Merger Agreement, the Company will be entitled to receive a termination fee of $227.4 million.

The Company has incurred and will incur certain costs relating to the proposed Merger, such as financial advisory, legal, accounting and other professional services fees. During the three and nine months ended September 30, 2022, we recognized $6.9 million in Transaction-related expenses.

3. Summary of Significant Accounting Policies

Heavy Maintenance

Except ~~for engines used on our 747-8F aircraft,~~as described in the paragraph below, we account for heavy maintenance costs for airframes and engines ~~used in our ACMI and Charter segments~~ using the direct expense method. Under this method, heavy maintenance costs are charged to expense upon induction, based on our best estimate of the ~~costs.~~costs after considering multiple factors, including historical costs, experience and information provided by third-party maintenance providers. These estimates may be subsequently adjusted for changes and the final determination of actual costs incurred.As of September 30, 2022 and December 31, 2021, Accrued heavy maintenance was $64.3 million and $79.6 million, respectively.

We account for heavy maintenance costs for airframes and engines used in our Dry Leasing segment and engines used on our 747-8F and 777-200 aircraft using the deferral method. Under this method, we defer the expense recognition of scheduled heavy maintenance events, which are amortized over the shorter of the estimated period until the next scheduled heavy maintenance event is ~~required.~~required or remaining lease term. Amortization of deferred maintenance expense included in Depreciation and amortization was ~~$1.8~~$11.7 million and ~~zero~~$35.0 million for the three ~~months ended September 30, 2017~~ and ~~September 30, 2016, respectively, and was $3.7 million and zero for the~~ nine months ended September 30, ~~2017~~2022, respectively. Amortization of deferred maintenance expense included in Depreciation and amortization was $12.8 million and $37.1 million for the three and nine months ended September 30, ~~2016,~~2021, respectively.

Deferred maintenance included within Deferred costs and other assets is as follows:


Balance as of December 31, 2021	$	180,675
Deferred maintenance costs		21,792
Special charge (1)		(1,628	)
Amortization of deferred maintenance		(34,998	)
Balance as of September 30, 2022	$	165,841

(1) See Note 7 for further discussion.

Property and Equipment

Committed capital expenditures are expected to be $261.8 million for the remainder of 2022 and $477.4 million in 2023. These expenditures include delivery payments for our January 2021 agreement to purchase four 747-8F aircraft from The Boeing Company (“Boeing”). The first two of these aircraft were delivered in May and October of 2022 and the remaining two are expected to be delivered during the fourth quarter of 2022 and first quarter of 2023. These amounts also include pre-delivery and delivery payments for our December 2021 agreement to purchase four new 777-200LRF aircraft from Boeing. The first of these aircraft is expected to be delivered late in the fourth quarter of 2022 and the remaining three throughout 2023. In addition, the amounts include other agreements to acquire spare engines.

Deferred
Maintenance

Balance as of December 31, 2016

$
19,100

Deferred maintenance costs

33,910

Amortization of deferred maintenance

(3,710
)
Balance as of September 30, 2017

$
49,300

Payroll Support Program under the CARES Act

~~Supplemental Cash Flow Information~~

~~The following table provides~~In May 2020, two subsidiaries of the Company, Atlas and Southern Air, Inc. (“Southern Air”, and together with Atlas, the “PSP Recipients”) entered into an agreement with the U.S. Treasury (the "PSP Agreement") with respect to payroll support funding available to cargo carriers under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). AAWW also entered into a ~~reconciliation of cash, cash equivalents~~Warrant Agreement (the “Warrant Agreement”) with the U.S. Treasury, and ~~restricted cash reported within the consolidated balance sheets that sum~~AAWW issued a senior unsecured promissory note to the ~~total shown~~U.S. Treasury (the “Promissory Note”), with the PSP Recipients as guarantor.

In connection with the payroll support funding received in 2020 under the PSP Agreement, we issued warrants to the U.S. Treasury to acquire up to 625,452 shares of our common stock. Any unexercised warrants will expire in 2025 on the fifth anniversary of the issue date of each warrant. As of September 30, 2022, no portion of the warrants have been exercised.

We initially recognized deferred grant income within Accrued liabilities for the difference between the payroll support funding received in 2020 under the PSP Agreement and the amounts recorded for the Promissory Note and the Warrant Agreement. All grant income has been subsequently recognized within Other (income) expense, net in the consolidated ~~statements of cash flows:~~

September 30, 2017

December 31, 2016

Cash and cash equivalents

$
165,250

$
123,890

Restricted cash

11,030

14,360

Total Cash, cash equivalents and restricted cash

shown in consolidated statements of cash flows

$
176,280

$
138,250

~~Recent Accounting Pronouncements~~

In March 2016, the Financial Accounting Standards Board (“FASB”) amended its accounting guidance for share-based compensation. The amended guidance changes how companies account for certain aspects of share-based payment awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of ~~cash flows. We adopted this amended guidance on January 1, 2017~~operations on a ~~prospective basis. As a result, we recognized $1.8 million of excess tax~~pro-rata basis over the periods that the qualifying employee wages, salaries and benefits ~~during~~were paid. During the nine months ended September 30, ~~2017 as a reduction~~2021, we recognized the remaining $40.9 million of deferred grant income ~~tax~~within Other (income) expense, net in ~~our~~the consolidated ~~statements~~statement of operations. Excess tax benefits were previously recognized within equity. Additionally, our consolidated statements of cash flows present such excess tax benefits, which were previously presented as a financing activity, as an operating activity.

Recent Accounting Pronouncement Adopted in 2022

In ~~February 2016,~~August 2020, the ~~FASB~~Financial Accounting Standards Board amended its accounting guidance for ~~leases. The~~certain financial instruments with characteristics of liabilities and equity, including convertible debt instruments. For convertible debt with a cash conversion feature, the amended guidance ~~requires a lessee~~removes the accounting model to ~~recognize assets~~separately account for the liability and liabilities on the balance sheet arising from leases with terms greater than twelve months. While lessor accounting guidance is relatively unchanged, certain amendments were made to conform with changes made to lessee accounting and amended revenue recognition guidance. The new guidance will continue to classify leases as either finance or operating, with classification affecting the presentation and pattern of expense and income recognition,equity components, which resulted in the ~~statement~~amortization of ~~operations. It also requires additional quantitative and qualitative disclosures about leasing arrangements.~~a debt discount to interest expense. Under this amended guidance, such convertible debt is accounted for as a single debt instrument with no amortization of a debt discount, unless certain other conditions are met. The amended guidance ~~is effective as~~also requires the use of the ~~beginning~~if-converted method when calculating the dilutive impact of ~~2019, with early adoption permitted. While~~convertible debt on earnings per share. Effective January 1, 2022, we ~~are still assessing the impact~~adopted the amended guidance will have on our financial statements, we expect that recognizing the right-of-use asset and related lease liability will impact our balance sheet materially. We have developed and are implementing a plan for adopting this amended guidance.

In May 2014, the FASB amended its accounting guidance for revenue recognition. Subsequently, the FASB has issued several clarifications and updates. The fundamental principles of the new guidance are that companies should recognize revenue in a manner that reflects the timing of the transfer of services to customers and consideration that a company expects to receive for the services provided. It also requires additional disclosures necessary for the financial statement users to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The two permitted transition methods under the guidance are the full retrospective approach, under which the guidance is applied to all periods presented, orusing the modified retrospective approach, under which the guidance iswas applied only to the most current period presented. ~~While~~On January 1, 2022, we ~~believe~~recorded an increase of $31.0 million to the amended guidance will not have a material effect on our financial statements, we expect that revenue currently recognized based on flight departure will be recognized over time as the services are performed. In addition, we expect that revenue under certain ACMI and CMI contracts, such as revenue related to contracted minimum block hour guarantees, will be recognized in later periods and that some revenue adjustments related to meeting or exceeding on-time performance targets will be recognized in earlier periods. The implementationcarrying value of our ~~plan~~convertible notes, a reduction of $6.9 million to ~~adopt this amended guidance is progressing as expected~~deferred tax liabilities, a reduction of $92.6 million to Additional paid-in capital and ~~we plan~~an increase of $68.5 million to ~~adopt~~Retained earnings for the ~~new guidance on its required effective date~~cumulative effect of ~~January 1, 2018 using the modified retrospective approach.~~adoption.

3.4. Related Parties

~~DHL Investment and~~ Polar

AAWW has a ~~51%~~51% equity interest and ~~75%~~75% voting interest in Polar. DHL Network Operations (USA), Inc. (“DHL”), a subsidiary of Deutsche Post AG, ~~(“DP”),~~ holds a ~~49%~~49% equity interest and a ~~25%~~25% voting interest in Polar. Polar is a variable interest entity that we do not consolidate because we are not the primary beneficiary as the risks associated with the direct costs of operation are with DHL. Under a 20-year blocked space agreement, ~~(the “BSA”),~~which began in 2008, Polar provides air cargo capacity to DHL. Atlas has several agreements with Polar to provide ACMI, CMI, Dry Leasing, administrative, sales and ground support services to one another. We do not have any financial exposure to fund debt obligations or operating losses of Polar, except for any liquidated damages that we could incur under these agreements.

The following table summarizes our transactions and balances with Polar:


	For the Three Months Ended				For the Nine Months Ended
Revenue and Expenses:	September 30, 2022		September 30, 2021		September 30, 2022		September 30, 2021
Revenue from Polar	$	68,146	$	81,119	$	235,090	$	234,036
Ground handling and airport fees to Polar		842		1,096		2,859		2,917

Accounts receivable/payable as of:	September 30, 2022		December 31, 2021
Receivables from Polar	$	4,671	$	22,311
Payables to Polar		868		3,082

Aggregate Carrying Value of Polar Investment as of:	September 30, 2022		December 31, 2021
Aggregate Carrying Value of Polar Investment	$	4,870	$	4,870

For the Three Months Ended

For the Nine Months Ended

Revenue and Expenses:

September 30, 2017

September 30, 2016

September 30, 2017

September 30, 2016

Revenue from Polar

$
105,985

$
101,432

$
317,144

$
302,149

Ground handling and airport fees to Polar

800

424

1,926

1,048

Accounts receivable/payable as of:

September 30, 2017

December 31, 2016

Receivables from Polar

$
12,426

$
8,161

Payables to Polar

2,270

2,019

Aggregate Carrying Value of Polar Investment as of:

September 30, 2017

December 31, 2016

Aggregate Carrying Value of Polar Investment

$
4,870

$
4,870

~~GATS~~

~~We hold a 50% interest~~In addition to the amounts in ~~GATS GP (BVI) Ltd. (“GATS”), a joint venture with an unrelated third party. As~~the table above, Atlas recognized revenue from flying on behalf of ~~September 30, 2017 and December 31, 2016, our investment in GATS was $22.1~~Polar of $21.2 million and ~~$22.2~~

$95.2 million ~~respectively. We had Accounts payable to GATS of $0.3 million as of September 30, 2017 and $2.4 million as of December 31, 2016.~~

~~4. Southern Air Acquisition~~

On April 7, 2016, we completed the acquisition of Southern Air and its subsidiaries, including Southern Air Inc. and Florida West International Airways, Inc. (“Florida West”). The acquisition of Southern Air provided us with immediate entry into 777 and 737 aircraft operating platforms, with the potential for developing additional business with existing and new customers. We believe this augments our ability to offer the broadest array of aircraft and services for domestic, regional and international operations. For the three and nine months ended September 30, 2017, we incurred Transaction-related expenses of $1.1 million and $3.4 million, respectively. For the three and nine months ended September 30, 2016, we incurred Transaction-related expenses of $3.1 million and $17.2 million, respectively. Transaction-related expenses are primarily related to: compensation costs, including employee termination benefits; professional fees; and integration costs associated with the acquisition.

~~The unaudited estimated pro forma operating revenue for AAWW, including Southern Air,~~ for the three and nine months ended September 30, ~~2016 was $448.0~~2022, respectively. Atlas recognized revenue from flying on behalf of Polar of $28.3 million and ~~$1,337.0~~$151.4 million ~~respectively, including adjustments to conform with our accounting policies. The earnings of Southern Air were not material~~ for the three and nine months ended September 30, ~~2016~~2021, respectively.

Dry Leasing Joint Venture

We hold a 10% interest in a joint venture with an unrelated third party, which we entered into in December 2019, to develop a diversified freighter aircraft dry leasing portfolio. Through Titan, we provide aircraft and ~~accordingly, pro forma~~lease management services to the joint venture for fees based upon aircraft assets under management, among other things. Our investment in the joint venture is accounted for under the equity method of accounting. Under the joint venture, we have a commitment to provide up to $40.0 million of capital contributions before December 2022, of which $15.6 million has been contributed as of September 30, 2022. Our maximum exposure to losses from the entity is limited to our investment.

The following table summarizes our transactions and ~~actual earnings information~~balances with our dry leasing joint venture:


	For the Three Months Ended				For the Nine Months Ended
Revenue and Expenses:	September 30, 2022		September 30, 2021		September 30, 2022		September 30, 2021
Revenue from dry leasing joint venture	$	850	$	288	$	1,784	$	423
Aircraft rent to dry leasing joint venture		2,250		2,250		6,750		6,750

Aggregate Carrying Value of Joint Venture as of:	September 30, 2022		December 31, 2021
Aggregate Carrying Value of Dry Leasing Joint Venture	$	14,847	$	8,448

Parts Joint Venture

We hold a 50% interest in a joint venture with an unrelated third party to purchase rotable parts and provide repair services for those parts, primarily for 747-8F aircraft. The joint venture is a variable interest entity and we have not ~~been presented.~~

~~As part~~consolidated the joint venture because we are not the primary beneficiary as we do not exercise financial control. Our investment in the joint venture is accounted for under the equity method of ~~integrating Southern Air, management decided~~accounting and ~~committed~~was $20.0 million as of September 30, 2022 and $19.2 million as of December 31, 2021. Our maximum exposure to pursue a plan to sell Florida West. As a result, the financial results for Florida West were presented as a discontinued operation and the assets and liabilities of Florida West were classified as held for salelosses from the ~~date~~entity is limited to our investment, which is composed primarily of ~~acquisition through~~rotable inventory parts. The joint venture does not have any third-party debt obligations. We had Accounts receivable from the joint venture of $0.1 million as of September 30, 2022 and $0.3 million as of December 31, ~~2016. In February 2017, management determined that a sale was no longer likely~~2021. We had Accounts payable to ~~occur and committed to a plan to wind-down~~ the ~~Florida West operations. The wind-down~~joint venture of ~~operations was completed during the first quarter~~$0.6 million as of ~~2017.~~

~~A summary of the employee termination benefit liabilities, which are expected to be paid by the first quarter of 2018, is as follows:~~

Employee
Termination
Benefits

Liability as of December 31, 2016

$
1,214

Wind-down expenses

766

Cash payments

(1,718
)
Liability as of September 30, 2017

$
262

~~5. Special Charge~~

During the first quarter of 2016, we classified four CF6-80 engines as held for sale, recognized an impairment loss of $6.5 million and ceased depreciation on the engines. All four of those engines were traded in during 2016. During the fourth quarter of 2016, we classified two CF6-80 engines as held for sale, recognized an impairment loss of $3.5 million and ceased depreciation on the

~~engines. One of those engines was traded in during the first quarter of 2017. The carrying value of the remaining CF6-80 engine held for sale at~~ September 30, ~~2017 was $1.4~~2022 and $1.2 million ~~and~~as of ~~the two CF6-80 engines held for sale at~~ December 31, 2016 was $2.8 million, which was included within Prepaid expenses and other current assets in the consolidated balance sheets. The remaining CF6-80 engine classified as held for sale is expected to be sold during the fourth quarter of 2017.2021.

5. Amazon

~~6. Amazon~~

In May 2016, we entered into certain agreements with ~~Amazon.com, Inc. and its subsidiary,~~ Amazon ~~Fulfillment Services, Inc., (collectively “Amazon”),~~ which ~~involves,~~involve, among other things, CMI operation of up to 20 Boeing 767-300 freighter aircraft for Amazon by Atlas, as well as Dry Leasing by Titan. The Dry Leases ~~will~~ have a term of ten years from the commencement of each ~~lease,~~agreement, while the CMI operations ~~will be~~are for seven years from the commencement of each agreement (with an option for Amazon to extend the term to ~~a total~~ten years). As of ~~ten years). We placed the first seven aircraft~~September 30, 2022, 19 767-300 freighters were in Dry Lease service, ~~between August 2016 and August 2017. In October 2017, we began flying three additional aircraft and we expect to be~~of which 17 were operating ~~all 20 by the end of 2018.~~in CMI service.

In conjunction with ~~these~~the agreements entered into in May 2016, we granted Amazon a warrant providing the right to acquire up to 20% of our outstanding common shares, as of the date of the agreements, after giving effect to the issuance of shares pursuant to the warrants, at an exercise price of ~~$37.50~~$37.34 per ~~share. A portion of the warrant, representing the right to purchase 3.75~~share, as adjusted (“Warrant A”). All 7.5 million shares, as adjusted, vested ~~immediately upon issuance of the warrant~~in full and ~~the remainder of the warrant, representing the right to purchase 3.75 million shares, will vest in increments of 375,000 as the lease and operation of each of the 11~~^th ~~through 20~~^th ~~aircraft commences. The warrant will be exercisable in accordance with its terms through 2021. As of September 30, 2017, no warrants~~ have been exercised.

The agreements entered into in May 2016 also ~~provide~~provided incentives for future growth of the relationship ~~as Amazon may increase its business~~ with ~~us.~~Amazon. In that regard, we granted Amazon a warrant to acquire up to an additional ~~10%~~10% of our outstanding common shares, as of the date of the agreements, after giving effect to the issuance of shares pursuant to the warrants, for an exercise price of ~~$37.50~~$37.34 per ~~share.~~share, as adjusted (“Warrant B”). This warrant to purchase ~~3.75~~3.77 million shares, as adjusted, will vest in ~~conjunction with payments by~~increments of 37,660 shares, as adjusted, each time Amazon has paid $4.2 million of revenue to us, up to a total of $420.0 million, for ~~additional~~incremental business ~~with us. The warrant~~beyond the original 20 767-300 freighters. As of September 30, 2022, 1,355,760 shares, as adjusted, of Warrant B have vested, of which 790,860 shares remain unexercised. Warrant B will ~~be exercisable~~expire if not exercised in accordance with its terms ~~through 2023.~~by May 4, 2023.

AtIn March 2019, we amended the agreements entered into in 2016 with Amazon, pursuant to which we began providing CMI services using Boeing 737-800 freighter aircraft provided by Amazon. The 737-800 CMI operations are for a ~~special meeting on~~term of seven years from the commencement of each agreement (with an option for Amazon to extend the term to ten years). As of September ~~20, 2016,~~30, 2022, eight 737-800 freighter aircraft were operating in CMI service.

In connection with the ~~Company’s shareholders, by~~amended agreements, we granted Amazon a ~~vote~~warrant to acquire up to an additional 9.9% of ~~approximately 99.9%~~our

outstanding common shares, as of the ~~votes cast, approved~~date of the agreements, after giving effect to the issuance of ~~warrants~~shares pursuant to ~~acquire~~the warrant, for an exercise price of $52.67 per share, as adjusted (“Warrant C”). Only if Warrant B vests in full, this warrant to purchase 6.66 million shares, as adjusted, would vest in increments of 45,623 shares, as adjusted, each time Amazon has paid $6.9 million of revenue to us, up to ~~30%~~a total of $1.0 billion, for incremental business beyond Warrant A and Warrant B. As of September 30, 2022, no portion of Warrant C has vested. Warrant C will expire if not exercised in accordance with its terms by March 27, 2026. Further, in the event that Warrant B does not vest in full on or prior to its May 4, 2023 expiration, then Warrant C will no longer be exercisable by Amazon as of that date.

While Amazon would be entitled to vote the shares it owns up to 14.9% of our outstanding common ~~shares. This approval constituted a change~~shares, in ~~control, as defined under certain~~its discretion, it would be required to vote any shares it owns in excess of 14.9% of our outstanding common shares in accordance with the Company’s benefit plans. As a result, we recognized $26.2 million in expense, including accelerated compensation expense for restricted and performance share and cash awards, during the three and nine month periods ended September 30, 2016. The share-based portionrecommendation of ~~the compensation expense was $11.6 million.~~our board of directors.

The $92.9 million fair value of the vested portion of the warrant issued to Amazon as of May 4, 2016 was recorded as a warrant liability within Financial instruments and other liabilities (the “Amazon Warrant”). This initial fair value of the warrant was also recognized as a customer incentive asset within Deferred costs and other assets, net and is being amortized as a reduction of revenue in proportion to the amount of revenue recognized over the terms of the Dry Leases and CMI agreements. We amortized ~~$1.5~~$9.5 million and ~~$2.9~~$29.4 million of the customer incentive asset as a reduction of Operating Revenue for the three and nine months ended September 30, ~~2017,~~2022, respectively. We amortized ~~$0.2~~$11.3 million and $33.3 million of the customer incentive asset as a reduction of Operating Revenue for the three and nine ~~month periods~~months ended September 30, ~~2016. The balance of the customer~~2021, respectively.

Customer incentive asset included within Deferred costs and other assets is as follows:


Balance as of December 31, 2021	$	96,177
Initial value for estimate of vested or expected to vest warrants		11,835
Amortization of customer incentive asset		(29,389	)
Balance as of September 30, 2022	$	78,623

6. Supplemental Financial Information

Accounts Receivable

Accounts receivable, net of ~~amortization,~~allowance for expected credit losses related to customer contracts, excluding Dry Leasing contracts, was ~~$89.5~~$210.7 million as of September 30, ~~2017~~2022 and ~~$92.4~~$248.4 million as of December 31, ~~2016.~~2021.

Allowance for expected credit losses, included within Accounts receivable, is as follows:


Balance as of December 31, 2021	$	4,003
Reversal of expected credit losses		(589	)
Amounts written off and other items		(1,375	)
Balance as of September 30, 2022	$	2,039

Accrued Liabilities

Accrued liabilities consisted of the following as of:


	September 30, 2022		December 31, 2021
Salaries, wages and benefits	$	177,122	$	211,801
Maintenance		119,240		135,133
Customer maintenance reserves		100,063		87,565
Deferred revenue		61,976		58,616
Aircraft fuel		48,334		40,855
Other		104,856		108,008
Accrued liabilities	$	611,591	$	641,978

Revenue Contract Liability

Deferred revenue for customer contracts, excluding Dry Leasing contracts, represents amounts collected from, or invoiced to, customers in advance of revenue recognition. The ~~Amazon Warrant liability is marked-to-market at~~balance of Deferred revenue will increase or decrease based on the ~~end~~timing of ~~each reporting period with~~invoices and recognition of revenue.

Significant changes in ~~fair value~~Deferred Revenue liability balances during the nine months ended September 30, 2022 were as follows:


Balance as of December 31, 2021	$	52,647
Revenue recognized		(356,572	)
Amounts collected or invoiced		355,130
Balance as of September 30, 2022	$	51,205

Supplemental Cash Flow Information

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total shown in the consolidated statements of cash flows:


	September 30, 2022		December 31, 2021
Cash and cash equivalents	$	465,499	$	910,965
Restricted cash		10,473		10,052
Total Cash, cash equivalents and restricted cash shown in Consolidated Statements of Cash Flows	$	475,972	$	921,017

7. Special Charge and Assets Held for Sale

Special Charge

We recorded ~~in Unrealized loss (gain) on financial instruments. We utilize~~ a ~~Monte Carlo simulation approach to estimate the fair value~~Special charge of the Amazon Warrant which requires inputs such as our common stock price, the warrant strike price, estimated common stock price volatility and risk-free interest rate, among others. We recognized a net unrealized loss of $44.8$6.3 million and ~~$36.2~~$8.9 million ~~on the Amazon Warrant~~ during the three and nine months ended September 30, ~~2017, respectively. We recognized~~2022, respectively, related to three nonoperational spare CF6-80 engines held for sale to be traded in for newly overhauled engines and related to two other CF6-80 engines Dry Leased to a ~~net unrealized loss~~customer.

Assets Held for Sale

As of ~~$1.5~~September 30, 2022, we had three spare CF6-80 engines with a carrying value of $5.4 million classified as held for sale within Prepaid expense, assets held for sale and other current assets in the consolidated balance sheets. The three engines are expected to be sold by the end of the first quarter of 2023.

As of December 31, 2021, we had six spare CF6-80 engines with a ~~net unrealized gain~~carrying value of ~~$25.0~~$5.5 million onclassified as held for sale within Prepaid expense, assets held for sale and other current assets in the ~~Amazon Warrant during~~consolidated balance sheets. During the ~~three and~~ nine months ended September 30, ~~2016, respectively. The fair value~~2022, we received proceeds of $11.7 million and recognized a net gain of $6.2 million from the completion of the ~~Amazon Warrant liability was $132.0 million as of September 30, 2017 and $95.8 million as of December 31, 2016.~~

~~7. Accrued Liabilities~~

~~Accrued liabilities consisted~~sale of the ~~following as of:~~six spare CF6-80 engines within Gain on disposal of flight equipment in the consolidated statement of operations.

September 30, 2017

December 31, 2016

Maintenance

$
143,941

$
54,495

Customer maintenance reserves

85,256

81,830

Salaries, wages and benefits

48,879

55,063

U.S. class action settlement

30,000

35,000

Aircraft fuel

22,638

16,149

Deferred revenue

22,565

10,298

Other

68,391

68,052

Accrued liabilities

$
421,670

$
320,887

8. Debt

Term Loans ~~and Capital Lease~~

~~We have entered into various~~In May 2022, we borrowed $140.0 million for the delivery of one 747-8F aircraft under a 12-year term ~~loans during 2017 to finance the purchase and passenger-to-freighter conversion of 767-300~~loan due in May 2034. The term loan is secured by a mortgage against one 747-8F aircraft and ~~for GEnx engine performance upgrade kits and overhauls. Each term loan requires payment~~has a fixed interest rate of4.17% with principal and interest ~~quarterly in arrears. Funds available under each~~payable quarterly. The term loan ~~are~~is subject to ~~usual and~~ customary fees, ~~and funds drawn typically bear interest at a fixed rate based on LIBOR, plus a margin. Each facility is guaranteed by us and subject to customary~~ covenants and events of default.

~~The following table summarizes~~In October 2022, we borrowed $140.0 million for the ~~terms and principal balances for each~~delivery of one 747-8F aircraft under a 12-year term loan ~~entered into during 2017 (in millions):~~

Issue
Face

Collateral
Original
Interest Rate
Interest

Date
Value

Type
Term
Type
Rate

First 2017 Term Loan
April 2017
$
20.1

767-300
91 months
Fixed

3.02%

Second 2017 Term Loan
April 2017

21.3

767-300
91 months
Fixed

3.16%

Third 2017 Term Loan
May 2017

21.5

767-300
91 months
Fixed

3.16%

Fourth 2017 Term Loan
June 2017

21.3

767-300
91 months
Fixed

3.09%

Fifth 2017 Term Loan
June 2017

21.7

767-300
91 months
Fixed

3.11%

Sixth 2017 Term Loan
June 2017

21.7

767-300
91 months
Fixed

3.11%

Seventh 2017 Term Loan
June 2017

18.7

None
58 months
Fixed

2.17%

Eighth 2017 Term Loan
July 2017

12.5

767-300
60 months
Fixed

3.62%

Total

$
158.8

In March 2017, we amended and extended a lease for a 747-400 freighter aircraft to June 2032 at a lower monthly lease payment. As a result of the extension, we determined that the lease qualifies as a capital lease. The present value of the future minimum lease payments was $32.4 million.

~~Private Placement Facility~~

In September 2017, we entered into a debt facility for up to $146.5 million through a private placement to finance the purchase and passenger-to-freighter conversion of up to six 767-300 freighter aircraft dry leased to Amazon (the “Private Placement Facility”)due in October 2034. The ~~Private Placement Facility consists of six separate loans (the “Private Placement Loans”). Each Private Placement Loan is comprised of an equipment note and an equipment~~ term loan ~~both~~is secured by ~~the cash flows from~~ a ~~767-300 freighter~~mortgage against one 747-8F aircraft ~~dry lease~~ and ~~the underlying aircraft. The equipment notes require payment~~has a fixed interest rate of5.73% with principal and interest ~~at a fixed interest rate.~~payable quarterly. The ~~equipment~~ term ~~loans accrue interest, at a fixed rate, which~~loan is added to the principal balance outstanding until each equipment note is paid in full. Subsequently, the equipment term loans require payment of principal and interest over the remaining term of the loans. The Private Placement Loans are cross-collateralized, but not cross-defaulted, with each other and, except for certain specified events, are not cross-defaulted with other debt facilities of the Company.

In connection with entry into the Private Placement Facility, we have agreed to pay usual and customary commitment and other fees associated with this type of financing. The Private Placement Facility is guaranteed by us and subject to customary fees, covenants and events of default.

~~In October 2017, we completed the following financings for the first three aircraft under the Private Placement Facility:~~

Issue
Face

Collateral
Original
Interest Rate
Interest

Date
Value

Type
Term
Type
Rate

First 2017 Equipment Note
October 2017
$
21.2

Dry Lease and 767-300
87 months
Fixed

2.93%

First 2017 Equipment Term Loan
October 2017

2.6

Dry Lease and 767-300
103 months
Fixed

4.75%

Second 2017 Equipment Note
October 2017

21.4

Dry Lease and 767-300
88 months
Fixed

2.93%

Second 2017 Equipment Term Loan
October 2017

3.2

Dry Lease and 767-300
107 months
Fixed

4.75%

Third 2017 Equipment Note
October 2017

21.2

Dry Lease and 767-300
87 months
Fixed

2.93%

Third 2017 Equipment Term Loan
October 2017

3.0

Dry Lease and 767-300
105 months
Fixed

4.75%

Total

$
72.6

Convertible Notes

In ~~May 2017,~~June 2015, we issued ~~$289.0~~$224.5 million aggregate principal amount of convertible senior notes with 2.25% coupon (the ~~“2017~~“2015 Convertible Notes”) in an underwritten public offering. The Convertible Notes are senior unsecured obligations and accrue interest payable semiannually on June 1 and December 1 of each year at a fixed rate of 1.875%. The 2017 Convertible Notes will mature on June 1, 2024, unless earlier converted or repurchased pursuant to their terms.

We used the majority of the net proceeds ~~in May 2017~~ to ~~repay $150.0 million then outstanding under our revolving credit facility and~~refinance debt related to ~~fund the cost~~747-400 freighter aircraft with an average coupon of ~~the convertible note hedges described below.~~

Each $1,000 of principal of the 2017 Convertible Notes will initially be convertible into 16.3713 shares of our common stock, which is equal to an initial conversion price of $61.08 per share. The conversion rate will be subject to adjustment upon the occurrence of certain specified events but will not be adjusted for accrued and unpaid interest, except in certain limited circumstances. Upon the occurrence of a “make-whole fundamental change,” we will, in certain circumstances, increase the conversion rate by a number of additional shares of our common stock for the 2017 Convertible Notes converted in connection with such “make-whole fundamental change”8.1%. Additionally, if we undergo a “fundamental change,” a holder will have the option to require us to repurchase all or a portion of its 2017 Convertible Notes for cash at a price equal to 100% of the principal amount of the 2017 Convertible Notes being repurchased plus any accrued and unpaid interest through, but excluding, the fundamental change repurchase date.

In connection with the offering of the ~~2017~~2015 Convertible Notes, we ~~entered into~~purchased convertible note ~~hedge transactions~~hedges whereby we ~~have~~had the ~~option~~right to ~~purchase initially (subject to adjustment for~~receive a certain ~~specified events) a total~~number of ~~4,731,306~~ shares of our common stock at a fixed price ~~of $61.08~~ per share. ~~The total cost of the convertible note hedge transactions was $70.1 million.~~ In addition, we sold warrants to the option counterparties whereby the holders of the warrants have the option to purchase ~~initially (subject to adjustment for~~a certain ~~specified events) a total~~number of ~~4,731,306~~ shares of our common stock at a fixed price per share.

On June 1, 2022, the 2015 Convertible Notes reached maturity and were settled in full. In the aggregate, we paid $210.4 million and issued 138,509 shares of ~~$92.20.~~common stock to those holders that elected to convert their outstanding notes and we paid $6.2 million to holders that did not elect to convert their outstanding notes. In connection with the settlement of the 2015 Convertible Notes, we exercised our rights under the convertible note hedge transactions with the counterparties on June 1, 2022 and received 25,957 shares of our common stock.

In connection with the settlement of the 2015 Convertible Notes warrants, as of September 30, 2022, we have issued 42,431 shares related to the cashless exercise of 411,413 warrants, of which 2,620,145 warrants remain unexercised.

In May 2017, we issued $289.0 million aggregate principal amount of convertible senior notes that mature on June 1, 2024 with a 1.88% coupon (the “2017 Convertible Notes”) in an underwritten public offering. We ~~received $38.1 million in cash~~used the majority of the net proceeds ~~from~~to repay our then outstanding revolving credit facility. The 2017 Convertible Notes are senior unsecured obligations and accrue interest

payable semiannually on June 1 and December 1 of each year. The 2017 Convertible Notes are due on their maturity date, unless earlier converted or repurchased pursuant to their respective terms.

In connection with the ~~sale~~offering of ~~these warrants.~~the 2017 Convertible Notes, we purchased convertible note hedges whereby we have the right to receive a certain number of shares of our common stock at a fixed price per share. In addition, we sold warrants to the option counterparties whereby the holders of the warrants have the option to purchase a certain number of shares of our common stock at a fixed price per share.

Taken together, the purchase of the convertible note hedges and the sale of warrants are intended to offset ~~any~~ economic dilution from the conversion of the 2017 Convertible Notes when the stock price is below ~~$92.20 per share~~the exercise price of the respective warrants and to effectively increase the overall conversion price from ~~$61.08~~$61.08 to ~~$92.20 per share. However, for purposes of the computation of diluted earnings~~$92.20 per share ~~in accordance with GAAP, dilution typically occurs when the average share price of our common stock~~ for ~~a given period exceeds the conversion price of~~ the 2017 Convertible Notes. The $32.0 million net cost incurred in connection with the convertible note hedges and warrants was recorded as a reduction to additional paid-in capital, net of tax, in the consolidated balance sheet.

On or after September 1, 2023 until the close of business on the second scheduled trading day immediately preceding the maturity date, a holder may convert all or a portion of its 2017 Convertible Notes.

Upon conversion, the 2017 Convertible Notes will be settled, at our election, in cash, shares of our common stock, or a combination of cash and shares of our common stock. Prior to September 1, 2023, a holder may also convert under certain circumstances, including if the price of our common stock is greater than or equal to 130% of the conversion price for at least 20 trading days during the 30 consecutive trading days ending on the last trading day of the quarter. Our current intent and policy is to settle conversions with a combination of cash and shares of common stock.

The price of our common stock ~~with~~was greater than or equal to 130% of the ~~principal amount~~conversion price of the 2017 Convertible Notes ~~paid in cash.~~

~~Holders may only convert their 2017 Convertible Notes~~for at ~~their option at any time prior to September 1, 2023, under the following circumstances:~~

•

~~during any calendar quarter (and only during such calendar quarter) if, for each of at~~ least 20 trading days ~~(whether or not consecutive) during the 30 consecutive trading day period ending on, and including, the last trading day of the~~

~~immediately preceding calendar quarter, the last reported sale price of our common stock for such trading day is equal to or greater than 130% of the conversion price on such trading day;~~

during the ~~five consecutive business day period immediately following any five~~30 consecutive trading ~~day period (the “measurement period”) in which, for each~~days ending on the last trading day of the ~~measurement period,~~quarter ended September 30, 2022. Therefore, our 2017 Convertible Notes are convertible at the ~~trading price per $1,000 principal~~holders’ option beginning on October 1, 2022 and continue to be convertible through December 31, 2022. We received conversion notices on our 2017 Convertible Notes for an immaterial amount during the second quarter of 2022, which were settled during the ~~convertible notes for such trading day was less than 98%~~third quarter of ~~the product of the last reported sale price of our common stock for such trading day and the conversion rate on such trading day; or~~2022.

~~upon the occurrence of specified corporate events.~~

WeThrough December 31, 2021, we separately ~~account~~accounted for the liability and equity components of convertible notes. The carrying amount of the liability component was determined by measuring the fair value of a similar liability that does not have an associated conversion feature, assuming our nonconvertible unsecured debt borrowing rate. The carrying value of the equity component, the conversion option, which is recognized as additional paid-in-capital, net of tax, creates a debt discountnotes based on ~~the convertible notes. The debt discount was determined by deducting the~~their relative fair value of the liability component from the proceeds of the convertible notes and is amortized to interest expense using an effective interest rate of 6.14% over the term of the 2017 Convertible Notes. The equity component will not be remeasured as long as it continues to meet the conditions for equity classification.

~~The debt~~values. Debt issuance costs related to the issuance of ~~the 2017 Convertible Notes~~convertible notes were also previously allocated to the liability and equity components based on their relative ~~values, as determined above. Total~~values. With the adoption of the amended accounting guidance for convertible notes on January 1, 2022 (see Note 3 for further discussion), amounts, including debt issuance costs, that were ~~$7.5 million, of which $5.7 million was allocated~~previously classified within equity were reclassified to the liability component, ~~and $1.8 million was allocated to the equity component. The debt~~net of any remaining unamortized amounts. Debt issuance costs ~~allocated to the liability component~~ are amortized to interest expense using the effective interest method over the term of ~~the~~each convertible notes.

The 2017 ~~Convertible Notes.~~

In June 2015, we issued $224.5 million aggregate principal amount of convertible senior notes (the “2015 Convertible Notes”) in an underwritten public offering. The 2015 Convertible Notes are senior unsecured obligations and accrue interest payable semiannually on June 1 and December 1 of each year at a fixed rate of 2.25%. The 2015 Convertible Notes will mature on June 1, 2022, unless earlier converted or repurchased pursuant to their terms.

~~As of September 30, 2017, the 2017 Convertible Notes and the 2015~~ Convertible Notes consisted of the following: as of September 30, 2022:


	2017 Convertible Note			2015 Convertible Note			2017 Convertible Notes
Remaining life in months		80			56			20
Liability component:
Gross proceeds	$	289,000		$	224,500		$	288,926
Less: debt discount, net of amortization		(67,245	)		(37,862	)
Less: debt issuance cost, net of amortization		(5,394	)		(3,623	)		(1,769	)
Net carrying amount	$	216,361		$	183,015		$	287,157

Equity component ⁽¹⁾	$	70,140		$	52,903

~~(1)~~

~~Included in Additional paid-in capital on the consolidated balance sheet as of September 30, 2017.~~

The following table presents the amount of interest expense recognized related to the ~~2017 Convertible Notes and the 2015 Convertible Notes:~~convertible notes:


	For the Three Months Ended				For the Nine Months Ended				For the Three Months Ended				For the Nine Months Ended
	September 30, 2017		September 30, 2016		September 30, 2017		September 30, 2016		September 30, 2022		September 30, 2021		September 30, 2022		September 30, 2021
Contractual interest coupon	$	2,618	$	1,263	$	5,730	$	3,788	$	1,355	$	2,618	$	6,169	$	7,853
Amortization of debt discount		3,752		1,618		7,990		4,777		-		4,820		-		14,236
Amortization of debt issuance costs		352		170		776		505		265		410		1,201		1,219
Total interest expense recognized	$	6,722	$	3,051	$	14,496	$	9,070	$	1,620	$	7,848	$	7,370	$	23,308

Revolving Credit Facility

In December ~~2016,~~2021, we ~~entered~~amended and extended our previous three-year $200.0 million secured revolving credit facility into a ~~three-year $150.0~~new four-year $250.0 million secured revolving credit facility (the “Revolver”) for general corporate ~~purposes, including financing the acquisition and conversion~~purposes. As of ~~767 aircraft prior to obtaining permanent financing for the~~

~~converted aircraft. There~~September 30, 2022, there were no amounts outstanding and we had ~~$142.3~~$250.0 million of unused availability, ~~under the Revolver,~~ based on the collateral borrowing ~~base, as~~base.

Other Debt

In April 2022, we refinanced a term loan secured by a 747-8F aircraft and received proceeds of ~~September 30, 2017.~~

~~9. Commitments~~

~~Equipment Purchase Commitments~~

As$90.0 million from a financing with an 84-month term for this aircraft at a blended fixed rate of ~~September 30, 2017, our estimated payments remaining for flight equipment purchase commitments are $143.8~~3.86%, with principal and interest payable quarterly. We used $45.7 million of ~~which $63.5~~the proceeds to repay a term loan in full and recognized a $0.7 million ~~are expected to be made during~~loss on early extinguishment of debt.In connection

with entry into this financing, we paid usual and customary commitment and other fees.While the ~~remainder~~financing involved a sale and leaseback of ~~2017.~~the aircraft, it did not qualify as a sale for accounting purposes.

~~10.~~9. Income Taxes

Our effective income tax expense rates were 72.7% and 230.8% for the three months ended September 30, 2017 and 2016, respectively. Our effective income tax expense rates were 59.1% and 60.3% for the nine months ended September 30, 2017 and 2016, respectively. The effective income tax ~~expense~~ rates were 23.2% and 23.1% for the three and nine months ended September 30, ~~2017~~2022, respectively. The effective income tax rates were 23.4% and 23.5% for the three and nine months ended September 30, 2021, respectively. These rates differed from the U.S. statutory rate primarily due to ~~nondeductible changes in the value of the Amazon Warrant liability (see Note 6 to our Financial Statements). In addition, the effective~~state income taxes and certain expenses that are not deductible for tax expense rate for the nine months ended September 30, 2017 differed from the U.S. statutory rate due to the impact of the 2017 adoption of the amended accounting guidance for share-based compensation which requires that excess tax benefits associated with share-based compensation be recognized within income tax expense in our consolidated statement of operations. The effective income tax expense rates for the three and nine months ended September 30, 2016 differed from the U.S. federal statutory rate primarily due to nondeductible expenses resulting from a change in control, as defined under certain of the Company’s benefit plans, related to the Amazon transaction (see Note 6 to our Financial Statements). The effective rates for all periods were impacted by our assertion to indefinitely reinvest the net earnings of foreign subsidiaries outside the U.S.purposes. For interim accounting purposes, we recognize income taxes using an estimated annual effective tax rate.

~~11.~~10. Financial Instruments

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). Inputs used to measure fair value are classified in the following hierarchy:

~~Level 1~~

~~Unadjusted quoted prices in active markets for identical assets or liabilities;~~

~~Level 2~~

Other inputs that are observable directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, or inactive quoted prices for identical assets or liabilities in inactive markets;

~~Level 3~~

~~Unobservable inputs reflecting assumptions about the inputs used in pricing the asset or liability.~~

Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 Other inputs that are observable directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, or inactive quoted prices for identical assets or liabilities in inactive markets;

Level 3 Unobservable inputs reflecting assumptions about the inputs used in pricing the asset or liability.

We endeavor to utilize the best available information to measure fair value.

The carrying value of Cash and cash equivalents, ~~Short-term investments~~ and Restricted cash is based on cost, which approximates fair value.

Long-term investments consist of debt securities, maturing within five years, for which we have both the ability and the intent to hold until maturity. These investments are classified as held-to-maturity and reported at amortized cost. The fair value of our Long-term investments is based on a discounted cash flow analysis using the contractual cash flows of the investments and a discount rate derived from unadjusted quoted interest rates for debt securities of comparable risk. Such debt securities represent investments in Pass-Through Trust Certificates (“PTCs”) related to enhanced equipment trust certificates (“EETCs”) issued by Atlas in 1998, 1999 and 2000.

Term loans and notes consist of term loans, notes guaranteed by the Export-Import Bank of the United States, ~~(“Ex-Im Bank”),~~a promissory note issued to the ~~Revolver~~U.S. Treasury and ~~EETCs.~~other financings. The fair values of these debt instruments and the Revolver are based on a discounted cash flow analysis using current borrowing rates for instruments with similar terms.

The fair value of our convertible notes is based on unadjusted quoted market prices for these securities.

The fair value of the Amazon Warrant is based on a Monte Carlo simulation which requires inputs such as our common stock price, the warrant strike price, estimated common stock price volatility, and risk-free interest rate, among others.

The following table summarizes the carrying value, estimated fair value and classification of our financial instruments as of:


	September 30, 2017										September 30, 2022
	Carrying Value		Fair Value		Level 1		Level 2		Level 3		Carrying Value		Fair Value		Level 1		Level 2		Level 3
Assets
Cash and cash equivalents	$	165,250	$	165,250	$	165,250	$	-	$	-	$	465,499	$	465,499	$	465,499	$	-	$	-
Short-term investments		10,676		10,676		-		-		10,676
Restricted cash		11,030		11,030		11,030		-		-		10,473		10,473		10,473		-		-
Long-term investments and accrued interest		19,234		22,442		-		-		22,442
	$	206,190	$	209,398	$	176,280	$	-	$	33,118	$	475,972	$	475,972	$	475,972	$	-	$	-

Liabilities
Term loans and notes	$	1,674,311	$	1,747,582	$	-	$	-	$	1,747,582	$	1,604,571	$	1,506,818	$	-	$	-	$	1,506,818
Convertible notes		399,377		632,740		632,740		-		-
Amazon Warrant		132,000		132,000		-		132,000		-
Convertible notes (1)												287,157		456,503		456,503		-		-
	$	2,205,688	$	2,512,322	$	632,740	$	132,000	$	1,747,582	$	1,891,728	$	1,963,321	$	456,503	$	-	$	1,506,818


	December 31, 2021
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Assets
Cash and cash equivalents	$	910,965	$	910,965	$	910,965	$	-	$	-
Restricted cash		10,052		10,052		10,052		-		-
	$	921,017	$	921,017	$	921,017	$	-	$	-

Liabilities
Term loans and notes	$	1,638,311	$	1,690,675	$	-	$	-	$	1,690,675
Convertible notes (2)		479,573		758,424		758,424		-		-
	$	2,117,884	$	2,449,099	$	758,424	$	-	$	1,690,675

(1) Carrying value is net of debt issuance costs (see Note 8).

(2) Carrying value is net of debt discounts and debt issuance costs (see Note 8).

December 31, 2016

Carrying Value

Fair Value

Level 1

Level 2

Level 3

Assets

Cash and cash equivalents

$
123,890

$
123,890

$
123,890

$
-

$
-

Short-term investments

4,313

4,313

-

-

4,313

Restricted cash

14,360

14,360

14,360

-

-

Long-term investments and accrued interest

27,951

33,161

-

-

33,161

$
170,514

$
175,724

$
138,250

$
-

$
37,474

Liabilities

Term loans and notes

$
1,674,013

$
1,739,744

$
-

$
-

$
1,739,744

Convertible notes

177,398

228,429

228,429

-

-

Amazon Warrant

95,775

95,775

-

95,775

-

$
1,947,186

$
2,063,948

$
228,429

$
95,775

$
1,739,744

~~Gross unrealized gains on our long-term investments and accrued interest were $3.2 million at September 30, 2017 and $5.2 million at December 31, 2016.~~

~~12.~~11. Segment Reporting

~~Our business is organized into three~~We have the following two operating ~~segments based on our service offerings: ACMI, Charter~~and reportable segments: Airline Operations and Dry ~~Leasing. All segments~~Leasing, both of which are directly or indirectly engaged in the business of air transportation services but have different commercial and economic characteristics. Each operating segment is separately reviewed by our chief operating decision maker to assess operating results and make resource allocation decisions. We do not aggregate our operating segments and, therefore, our operating segments are our reportable segments.

We use an economic performance metric (“called Direct ~~Contribution”) that~~Contribution, which shows the profitability of each ~~segment after allocation of direct operating and ownership costs.~~segment. Direct Contribution ~~represents~~includes Income ~~(loss) from continuing operations~~ before income taxes ~~excluding~~and excludes the following: Special charges, Transaction-related expenses, nonrecurring items, ~~Losses (gains)~~Gain on ~~the~~ disposal of ~~aircraft,~~flight equipment, Losses on early extinguishment of debt, Unrealized ~~losses (gains)~~loss on financial instruments ~~Gains on investments~~ and Unallocated income and expenses, net. Direct operating and ownership costs include crew costs, maintenance, fuel, ground operations, sales costs, aircraft rent, interest expense on the portion of debt used for financing aircraft, interest income on debt securities and aircraft depreciation. Unallocated income and expenses, net include corporate overhead, nonaircraft depreciation, noncash expenses and income, interest expense on the portion of debt used for general corporate purposes, interest income on nondebt securities, capitalized interest, foreign exchange gains and losses, other revenue, ~~and~~ other non-operating ~~costs.~~costs and CARES Act grant income.

The following table sets forth Operating Revenue and Direct Contribution for our reportable segments reconciled to Operating Income and Income ~~from continuing operations~~ before income taxes:


	For the Three Months Ended						For the Nine Months Ended
	September 30, 2022			September 30, 2021			September 30, 2022			September 30, 2021
Operating Revenue:
Airline Operations	$	1,086,998		$	980,714		$	3,225,084		$	2,762,815
Dry Leasing		41,779			40,926			129,263			121,694
Customer incentive asset amortization		(9,474	)		(11,332	)		(29,389	)		(33,256	)
Other		5,251			5,792			16,723			16,579
Total Operating Revenue	$	1,124,554		$	1,016,100		$	3,341,681		$	2,867,832

Direct Contribution:
Airline Operations	$	169,065		$	265,260		$	551,214		$	666,203
Dry Leasing		13,331			10,435			42,887			31,765
Total Direct Contribution for Reportable Segments		182,396			275,695			594,101			697,968

Unallocated income and (expenses), net		(90,983	)		(120,219	)		(285,084	)		(284,218	)
Loss on early extinguishment of debt		-			-			(689	)		-
Unrealized loss on financial instruments		-			-			-			(113	)
Special charge		(6,299	)		-			(8,932	)		-
Transaction-related expenses		(6,889	)		(168	)		(6,889	)		(486	)
Gain on disposal of flight equipment		-			810			6,221			794
Income before income taxes		78,225			156,118			298,728			413,945

Add back (subtract):
Interest income		(2,426	)		(159	)		(3,539	)		(559	)
Interest expense		19,177			27,173			59,524			81,345
Capitalized interest		(3,080	)		(2,335	)		(10,183	)		(5,456	)
Loss on early extinguishment of debt		-			-			689			-
Unrealized loss on financial instruments		-			-			-			113
Other (income) expense, net		(138	)		3,136			81			(41,174	)
Operating Income	$	91,758		$	183,933		$	345,300		$	448,214

The following table disaggregates our Airline Operations segment revenue by customer and service type:

For the Three Months Ended

For the Nine Months Ended

September 30, 2017

September 30, 2016

September 30, 2017

September 30, 2016

Operating Revenue:

ACMI

$
258,109

$
206,310

$
687,982

$
600,772

Charter

243,583

212,040

743,302

616,794

Dry Leasing

30,804

25,907

86,120

79,165

Customer incentive asset amortization

(1,531
)

(174
)

(2,873
)

(174
)
Other

4,783

3,932

13,977

13,345

Total Operating Revenue

$
535,748

$
448,015

$
1,528,508

$
1,309,902


	For the Three Months Ended
	September 30, 2022							September 30, 2021
		Cargo		Passenger		Total		Cargo		Passenger		Total
Commercial customers		$	909,267	$	10,081	$	919,348	$	847,643	$	8,835	$	856,478
AMC			115,488		52,162		167,650		29,874		94,362		124,236
Total Airline Operations Revenue		$	1,024,755	$	62,243	$	1,086,998	$	877,517	$	103,197	$	980,714

	For the Nine Months Ended
	September 30, 2022							September 30, 2021
		Cargo		Passenger		Total		Cargo		Passenger		Total
Commercial customers		$	2,801,717	$	12,128	$	2,813,845	$	2,380,029	$	11,714	$	2,391,743
AMC			230,409		180,830		411,239		124,258		246,814		371,072
Airline Operations Revenue		$	3,032,126	$	192,958	$	3,225,084	$	2,504,287	$	258,528	$	2,762,815

Direct Contribution:

ACMI

$
51,647

$
51,607

$
141,134

$
121,837

Charter

34,808

32,948

88,877

78,580

Dry Leasing

10,245

7,413

29,629

24,699

Total Direct Contribution for Reportable Segments

96,700

91,968

259,640

225,116

Unallocated income and expenses, net

(64,463
)

(80,876
)

(183,418
)

(186,923
)
Loss on early extinguishment of debt

(167
)

-

(167
)

(132
)
Unrealized loss (gain) on financial instruments

(44,775
)

(1,462
)

(36,225
)

25,013

Special charge

-

-

-

(6,631
)
Transaction-related expenses

(1,092
)

(3,905
)

(3,403
)

(21,486
)
Loss (gain) on disposal of aircraft

(211
)

11

(64
)

11

Income (loss) from continuing operations before income taxes

(14,008
)

5,736

36,363

34,968

Add back (subtract):

Interest income

(1,688
)

(1,316
)

(4,286
)

(4,325
)
Interest expense

26,553

21,355

72,747

63,595

Capitalized interest

(1,922
)

(1,059
)

(5,633
)

(2,106
)
Loss on early extinguishment of debt

167

-

167

132

Unrealized loss (gain) on financial instruments

44,775

1,462

36,225

(25,013
)
Other income

(1,165
)

(180
)

(357
)

(372
)
Operating Income

$
52,712

$
25,998

$
135,226

$
66,879

Given the nature of our business and international flying, geographic information for revenue, long-lived assets and total assets is not presented because it is impracticable to do so.

We are exposed to a concentration of revenue from the U.S. Military Air Mobility Command ~~(the “AMC”~~(“AMC”), Polar and DHL (see above for the AMC and Note 34 for further discussion regarding Polar). No other customer accounted for more than 10.0% of our Total Operating Revenue. Revenue from ~~the AMC~~DHL was ~~$124.9~~$131.3 million and $408.9 million for the three ~~months ended September 30, 2017~~ and ~~$116.2 million for the three months ended September 30, 2016. Revenue from the AMC was $397.5 million for the~~ nine months ended September 30, ~~2017~~2022, respectively. Revenue from DHL was $159.1 million and ~~$346.8~~$487.2 million for the three and nine months ended September 30, 2016. Revenue from DHL was $62.1 million for the three months ended September 30, 2017 and $57.4 million for the three months ended September 30, 2016. Revenue from DHL was $177.6 million for the nine months ended September 30, 2017 and $128.0 million for the nine months ended September 30, 2016.2021, respectively. We have not experienced any credit issues with ~~either of~~ these customers.

~~13.~~12. Labor and Legal Proceedings

~~Labor~~Collective Bargaining Agreements

Pilots of Atlas ~~and Southern Air,~~ and flight dispatchers of Atlas and Polar are represented by the International Brotherhood of Teamsters (the “IBT”). ~~We have~~In March 2022, we signed a new five-year collective bargaining agreement (“CBA”) with our ~~Atlas~~ pilots, ~~which became amendable in~~effective as of September ~~2016 and~~2021. This long-term CBA was reached through a ~~four-year CBA~~binding arbitration process, with the ~~Southern Air~~arbitrator’s decision being issued on September 10, 2021. The Parties reached agreement on certain enhancements to the CBA in February 2022, which were incorporated into the CBA. The new pay rates became effective as of September 1, 2021, and we have continued to work closely together with the union’s new leadership on the final implementation of certain remaining provisions of the CBA. Under this industry competitive agreement, all of our pilots ~~which became amendable in November 2016.~~ are receiving significantly higher pay, quality of life improvements and enhanced benefits.

We also ~~have~~had a ~~five-year~~ CBA with our Atlas and Polar dispatchers, which ~~was extended in April 2017 for an additional four years, making the CBA~~became amendable in November 2021.

After we completed the acquisition of Southern Air in April 2016, we informed the IBT of our intention to pursue (and we have been pursuing) a complete operational merger of Atlas and Southern Air. Pursuant to the merger provisions in both the Atlas and Southern Air CBAs, joint negotiations for a single CBA for Atlas and Southern Air should commence promptly. Further to this process, once a seniority list is presented to us by the unions, it triggers an agreed-upon time frame to negotiate a new joint CBA with any unresolved issues submitted to binding arbitration. After the merger process began, the IBT filed an application for mediation with the National Mediation Board (“NMB”) on behalf of the Atlas pilots, and subsequently the IBT filed a similar application on behalf of Southern Air pilots. We have opposed both mediation applications as they are not in accordance with the merger provisions in the parties’ existing CBAs. The Atlas and Southern Air CBAs have a defined and streamlined process for negotiating a joint CBA when a merger occurs, as in the case with the Atlas and Southern Air merger. The NMB conducted a pre-mediation investigation on the IBT’s Atlas application in June 2016, which is currently pending (along with the IBT’s Southern Air application). Due to a lack of meaningful progress in such merger discussions, in February 2017, we filed a lawsuit against the IBT to compel arbitration on the issue of whether the merger provisions in Atlas and Southern Air's CBAs apply to the bargaining process. While this lawsuit is pending in the Southern District Court of New York, Shortly thereafter, the Company and the IBT ~~have~~commenced collective bargaining for a new CBA pursuant to Section 6 of the Railway Labor Act. The parties reached ~~an interim~~ agreement on a ~~process to proceed with negotiations for~~new CBA, which was ratified by the dispatchers in August 2022. The new CBA, which became effective as of September 1, 2022, has a ~~new joint CBA. These negotiations commenced on July 6, 2017 and the parties have continued to meet regularly since then and bargain for a new joint CBA.~~five-year duration.

In September 2017, the Company requested the U.S. District Court for the District of Columbia (the “Court”) to issue a preliminary injunction to require the IBT to meet its obligations under the Railway Labor Act and stop the illegal intentional work slowdowns and service interruptions. In its filing, the Company states that the IBT is engaging in unlawful, concerted work slowdowns to gain leverage in pilot contract negotiations with the Company. The Company seeks to have the Court compel the IBT to stop the illegal work actions and return to normal operations. The hearing was completed in early November and a ruling on the preliminary injunction is expected during the fourth quarter of 2017.

We are subject to risks of work interruption or stoppage as permitted by the Railway Labor Act and may incur additional administrative expenses associated with union representation of our employees.

Matters Related to ~~Alleged Pricing Practices~~Proposed Merger

~~The Company~~Between October 7, 2022, and ~~Polar Air Cargo, LLC (“Old Polar”), a consolidated subsidiary,~~November 2, 2022, five complaints were ~~named defendants, along with a number of other cargo carriers, in several class actions~~filed in the ~~U.S. arising from allegations about the pricing practices of Old Polar and a number of air cargo carriers. These actions were all centralized in the U.S.~~United States District Court for the ~~Eastern~~Southern District of New ~~York. Polar~~York in connection with the proposed Merger. On October 7, 2022, a complaint, captioned Stein v. Atlas Air Worldwide Holdings, Inc., et al., Case No. 1:22-cv-08555 (the “Stein complaint”), was ~~later joined~~filed in the United States District Court for the Southern District of New York by plaintiff Shiva Stein, a purported Company stockholder; on October 14, 2022, a complaint, captioned Okin v. Atlas Air Worldwide Holdings, Inc., et al., Case No. 1:22-cv-08778, was filed in the United States District Court for the Southern District of New York by plaintiff Alexander Okin, a purported Company stockholder; on October 24, 2022, a complaint, captioned Halberstam v. Atlas Air Worldwide Holdings, Inc., et al., Case No. 1:22-cv-09108 (the “M. Halberstam complaint”), was filed in the United States District Court for the Southern District of New York by plaintiff Meyer Halberstam, a purported Company stockholder; and on November 2, 2022, two complaints, captioned Sabatini v. Atlas Air Worldwide Holdings, Inc., et al., Case No. 7-22-cv-09389 and Halberstam v. Atlas Air Worldwide Holdings, Inc., et al., Case No. 7:22-cv-09408 (the “B. Halberstam complaint”), were filed in the United States District Court for the Southern District of New York by plaintiffs Eric Sabatini and Benjamin Halberstam, respectively, each a purported Company stockholder, in each case naming as ~~an additional defendant.~~defendants the Company and members of the board of directors (the "Board"). The ~~consolidated complaint alleged,~~complaints allege, among other things, that the defendants caused to be filed a materially incomplete and misleading preliminary proxy statement and/or definitive proxy statement on Schedule 14A with the SEC relating to the proposed Merger in violation of Sections 14(a) and 20(a) of the Exchange Act and Rule 14a-9 promulgated thereunder.

Among other remedies, the complaints seek an order enjoining the defendants from proceeding with the proposed Merger unless and until the defendants disclose certain allegedly material information that was allegedly omitted from the preliminary proxy statement and/or definitive proxy statement, rescinding the Merger Agreement or any of the terms thereof to the extent already implemented or granting rescissory damages, awarding the plaintiff the costs and disbursements of the action, including reasonable attorneys’ and expert fees and expenses, and granting such other and further relief as the court may deem just and proper. The Stein complaint additionally seeks an order directing the defendants to account to the plaintiff for all damages suffered as a result of the alleged wrongdoing, and the M. Halberstam complaint and the B. Halberstam complaint each additionally seek a declaration that the defendants violated Sections 14(a) and/or 20(a) of the Exchange Act, as well as SEC Rule 14a-9 promulgated thereunder.

On October 18, 2022, October 24, 2022, and October 25, 2022, the Company also received demand letters from purported Company stockholders alleging disclosure deficiencies in the preliminary proxy statement and/or definitive proxy statement and demanding that the Company and ~~Old Polar, manipulated~~ the ~~market price for air cargo services sold domestically and abroad through~~Board promptly issue corrective disclosures to cure the ~~use of surcharges, in violation of U.S., state, and European Union antitrust laws. The suit sought treble damages and attorneys’ fees.~~proxy statement prior to the anticipated stockholder vote on the proposed Merger.

~~On January 7, 2016, the Company, Old Polar, and Polar entered into a settlement agreement to settle all claims by participating class members against the Company, Old Polar and Polar.~~ 17

The Company ~~Polar, and Old Polar deny~~has not yet formally responded to the complaints or to the demands, but believes that the allegations contained therein are without merit. We do not at this time consider there to be any ~~wrongdoing,~~reasonably possible material loss arising from the complaints. However, litigation is inherently uncertain and there iscan be no ~~admission~~assurance regarding the likelihood that the Company’s defense of ~~any wrongdoing~~the actions will be successful. Additional lawsuits arising out of the proposed Merger may also be filed in the ~~settlement agreement. Pursuant~~future.

Matters Related to the settlement agreement, the Company, Old Polar and Polar have agreed to make installment payments over three years to settle the plaintiffs’ claims, with payments of $35.0 million paid in January 2016 and 2017, and $30.0 million due on or before January 15, 2018. The U.S. District Court for the Eastern District of New York issued an order granting preliminary approval of the settlement on January 12, 2016. On October 6, 2016, the final judgment was issued and the settlement was approved.Alleged Pricing Practices

In the United Kingdom, several groups of named claimants have brought suit against British Airways in connection with the same alleged pricing practices at issue in the proceedings described above and are seeking damages allegedly arising from that conduct. British Airways has filed claims in the lawsuit against Old Polar and a number of air cargo carriers for contribution should British Airways be found liable to claimants. Old Polar’s formal statement of defense was filed on March 2, 2015. On October 14, 2015, the U.K. Court of Appeal released decisions favorable to the defendant and contributory defendants on two matters under appeal. Permission was sought to appeal the U.K. Court of Appeal's decisions to the U.K. Supreme Court. Permission was denied. In December 2015, certain claimants settled with British Airways removing a significant portion of the claim against British Airways and therefore reducing the potential contribution required by the other airlines, including Old Polar. On December 16, 2015, the European General Court released decisions annulling decisions that the European Commission made against the majority of the air cargo carriers. The European Commission did not appeal the General Court decision but has, in early 2017, reissued a revised decision to which Old Polar is, again, not an addressee. On April 13, 2017, Old Polar and claimants represented by Hausfeld & Co. LLP (the “Hausfeld Claimants”) entered into a bilateral settlement agreement in relation to the English proceedings (the “Settlement Agreement”). The Settlement Agreement contains a mechanism by which the Hausfeld Claimants will release Old Polar and remove from the English proceedings all claims for damages alleged by the Hausfeld Claimants to be attributable to air cargo purchases from Old Polar (and each of Old Polar’s parents, subsidiaries, affiliates, predecessors, successors, agents and assignees). The amount of the settlement, which is tax deductible and was previously accrued for, was paid during the second quarter of 2017 and did not have a material adverse impact on the Company’s financial condition,

~~results of operations or cash flows.Old Polar remains a contributory defendant in the proceedings and, as such, is subject to certain continuing evidentiary obligations.~~

In the Netherlands, Stichting Cartel Compensation, successor in interest to claims of various shippers, has filed suit in the district court in Amsterdam against British Airways, KLM, Martinair, Air France, Lufthansa and Singapore Airlines seeking recovery for damages purportedly arising from ~~the same~~allegedly unlawful pricing practices ~~at issue in the proceedings described above.~~of such defendants. In response, British Airways, KLM, Martinair, Air France and Lufthansa filed third-party indemnification lawsuits against Polar Air Cargo, LLC (“Old ~~Polar~~Polar”), a consolidated subsidiary of the Company, and Polar, seeking indemnification in the event the defendants are found to be liable in the main proceedings. ~~Old Polar and Polar entered their initial court appearances~~Another defendant, Thai Airways, filed a similar indemnification claim. Activities in the case have focused on ~~September 30, 2015. Various~~various procedural issues and rulings, some of which are ~~undergoing~~awaiting court ~~review. Like~~decisions on appeal. The ultimate outcome of the ~~U.K. proceedings, the Netherlands proceedings are~~lawsuit is likely to be affected by a decision readopted by the European ~~Commission’s revised decision. We are unable to reasonably predict the outcome of the litigation.~~Commission in March 2017, finding EU competition law violations by British Airways, KLM, Martinair, Air France and Lufthansa, among others, but not Old Polar or Polar. If the Company, Old Polar or Polar were to incur an unfavorable outcome, ~~in connection with this proceeding,~~ such outcome may have a material adverse impact on our business, financial condition, results of operations or cash flows. We are unable to reasonably estimate a range of possible loss for this matter at this time.

Brazilian Customs Claim

Old Polar was cited for ~~two~~an alleged customs ~~violations~~violation in Sao Paulo, Brazil, relating to shipments of goods dating back to ~~1999 and 2000. Each claim asserts~~asserting that goods listed on the flight manifest of ~~two separate~~an Old Polar scheduled service ~~flights~~flight were not ~~on board the aircraft~~properly presented to customs upon arrival and therefore were improperly brought into Brazil. The ~~two claims,~~claim, which also ~~seek~~seeks unpaid customs duties, taxes and penalties from the date of the alleged infraction, ~~are~~is approximately ~~$9.6~~$1.8 million in aggregate based on September 30, ~~2017~~2022 exchange rates.

~~In both cases,~~Old Polar has presented evidence that certain of the alleged missing goods were in fact never onboard the aircraft (due to a change in plans by the relevant shipper) and thus no customs duties should be due. Further, we believe that the amounts claimed are substantially overstated due to a calculation error when considering the type and amount of goods allegedly missing, among other things. Furthermore, we may seek appropriate indemnity from the shipper in each claim as may be feasible. In the pending claim for one of the cases, we have received an administrative decision dismissing the claim in its entirety, which remains subject to a mandatory appeal by the Brazil customs authorities. As required to defend ~~such claims,~~this claim, we have made deposits pending resolution of ~~these matters.~~the matter. The balance was ~~$5.3~~$3.6 million as of September 30, ~~2017~~2022 and $3.2 million as of December 31, ~~2016,~~2021, and is included in Deferred costs and other assets.

We are currently defending ~~these~~this and other Brazilian customs claims and the ultimate disposition of these claims, either individually or in the aggregate, is not expected to materially affect our financial condition, results of operations or cash flows.

~~Accruals~~Other

~~As of September 30, 2017, the Company had an accrual of $30.0 million related~~In addition to the ~~U.S. class action settlement that was recognized~~matters described in ~~2015.~~

~~Other~~

Wethis note, we have certain other litigation contingencies incident to the ordinary course of business. ~~Management believes~~Unless disclosed otherwise, management does not expect that the ultimate disposition of such other contingencies ~~is not expected to~~or matters will materially affect our financial condition, results of operations or cash flows.

13. Stock Repurchases

We record the repurchase of our shares of common stock at cost based on the settlement date of the transaction. These shares are classified as treasury stock, which is a reduction to stockholders’ equity. Treasury shares are included in authorized and issued shares but excluded from outstanding shares.

In February 2022, our board of directors approved the establishment of a new stock repurchase program authorizing the repurchase of up to a total of $200.0 million of our common stock.Purchases may be made at management's discretion in the form of accelerated share repurchase programs, open market repurchase programs, privately negotiated transactions or a combination of these methods. In connection with the proposed Merger (see Note 2 for further discussion), we have suspended the stock repurchase program.

In February 2022, we paid $100.0 million and received an initial delivery of 1,061,257 shares pursuant to an accelerated share repurchase program agreement with a financial institution for the repurchase of our common stock (the “ASR”). We accounted for this ASR as a repurchase of common stock and as a forward contract indexed to our own common stock. We determined that the forward contract met all of the applicable criteria for equity classification and, therefore, this ASR was not accounted for as a derivative instrument.

In April 2022, the ASR was settled and we received an additional 172,887 shares of common stock. In the aggregate, we repurchased 1,234,144 shares for $100.0 million at an average cost of $81.03 per share under this ASR. The total number of shares of

common stock repurchased by us was based on the volume-weighted average price of the common stock during the term of the ASR Agreement, less a pre-determined discount.

14. Earnings Per Share

Basic earnings per share (“EPS”) represents income ~~(loss)~~ divided by the weighted average number of common shares outstanding during the measurement period. Diluted EPS represents income ~~(loss)~~ divided by the weighted average number of common shares outstanding during the measurement period while also giving effect to all potentially dilutive common shares that were outstanding during the ~~period using the treasury stock method. Anti-dilutive~~period.

The calculations of basic and diluted EPS were as follows:


	For the Three Months Ended				For the Nine Months Ended
Numerator:	September 30, 2022		September 30, 2021		September 30, 2022		September 30, 2021
Net Income	$	60,100	$	119,535	$	229,869	$	316,578
Plus: Interest expense on convertible notes, net of tax		1,040		-		3,129		-
Unrealized loss on financial instruments, net of tax		-		-		-		112
Diluted net income	$	61,140	$	119,535	$	232,998	$	316,690

Denominator:
Basic EPS weighted average shares outstanding		28,326		29,023		28,472		28,844
Effect of dilutive:
Convertible notes		4,731		717		4,831		442
Warrants		812		584		670		611
Restricted stock		197		223		170		220
Diluted EPS weighted average shares outstanding		34,066		30,547		34,143		30,117

Earnings per share:
Basic	$	2.12	$	4.12	$	8.07	$	10.98
Diluted	$	1.79	$	3.91	$	6.82	$	10.52

Antidilutive shares related to warrants ~~and stock options~~issued in connection with our convertible notes or to customers that were out of the money and excluded from the calculation of diluted EPS were zero for the three and nine months ended September 30, 2022, and 3.0 million for the three and nine months ended September 30, ~~2017 and 2016. Anti-dilutive~~2021. Diluted shares ~~related to~~reflect the potential dilution that could occur from restricted ~~share units and warrants that were excluded from~~shares using the ~~calculation of diluted EPS due to losses incurred were 2.2 million for the three months ended September 30, 2017 and were 0.4 million for the three months ended September 30, 2016.~~

~~The calculations of basic and diluted EPS were as follows:~~

For the Three Months Ended

For the Nine Months Ended

Numerator:

September 30, 2017

September 30, 2016

September 30, 2017

September 30, 2016

Income (loss) from continuing operations, net of taxes

$
(24,195
)

$
(7,501
)

$
14,884

$
13,889

Less: Unrealized loss (gain) on financial instruments, net of tax

-

-

-

(26,109
)
Diluted income (loss) from continuing operations, net of tax

$
(24,195
)

$
(7,501
)

$
14,884

$
(12,220
)

Denominator:

Basic EPS weighted average shares outstanding

25,262

24,840

25,229

24,788

Effect of dilutive warrant

-

-

-

141

Effect of dilutive convertible notes

-

-

36

-

Effect of dilutive stock options and restricted stock

-

-

557

187

Diluted EPS weighted average shares outstanding

25,262

24,840

25,822

25,116

Earnings (loss) per share from continuing operations:

Basic

$
(0.96
)

$
(0.30
)

$
0.59

$
0.56

Diluted

$
(0.96
)

$
(0.30
)

$
0.58

$
(0.49
)
Earnings (loss) per share from discontinued operations:

Basic

$
0.00

$
(0.02
)

$
(0.03
)

$
(0.03
)
Diluted

$
0.00

$
(0.02
)

$
(0.03
)

$
(0.03
)
Earnings (loss) per share:

Basic

$
(0.96
)

$
(0.32
)

$
0.56

$
0.53

Diluted

$
(0.96
)

$
(0.32
)

$
0.54

$
(0.52
)

treasury stock method. The calculation of EPS does not include restricted share units and customer warrants in which performance or market conditions were not satisfied of ~~7.6~~9.3 million for the three and nine months ended September 30, ~~2017~~2022 and ~~7.5~~9.8 million for the three and nine months ended September 30, ~~2016.~~2021.

15. Accumulated Other Comprehensive Income ~~(Loss)~~

The following table summarizes the components of Accumulated other comprehensive ~~income (loss):~~income:

	Interest Rate			Foreign Currency
	Derivatives			Translation		Total						Foreign
Balance as of December 31, 2015	$	(6,072	)	$	9	$	(6,063	)
									Interest Rate			Currency
									Derivatives			Translation		Total
Balance as of December 31, 2020									$	(1,913	)	$	9	$	(1,904	)
Reclassification to interest expense		1,334			-		1,334			774			-		774
Tax effect		(517	)		-		(517	)		(184	)		-		(184	)
Balance as of September 30, 2016	$	(5,255	)	$	9	$	(5,246	)
Balance as of September 30, 2021									$	(1,323	)	$	9	$	(1,314	)

Balance as of December 31, 2016	$	(5,002	)	$	9	$	(4,993	)
Balance as of December 31, 2021									$	(520	)	$	9	$	(511	)
Reclassification to interest expense		1,216			-		1,216			106			-		106
Reclassification to loss on early extinguishment of debt										639			-		639
Tax effect		(472	)		-		(472	)		(175	)		-		(175	)
Balance as of September 30, 2017	$	(4,258	)	$	9	$	(4,249	)
Balance as of September 30, 2022									$	50		$	9	$	59

~~Interest Rate Derivatives~~19

As of September 30, 2017, there was $6.9 million of unamortized net realized loss before taxes remaining in Accumulated other comprehensive income (loss) related to terminated forward-starting interest rate swaps, which had been designated as cash flow hedges to effectively fix the interest rates on two 747-8F financings in 2011 and three 777-200LRF financings in 2014. The net loss is amortized and reclassified into Interest expense over the remaining life of the related debt. Net realized losses reclassified into earnings were $0.4 million for the three months ended September 30, 2017 and 2016, respectively. Net realized losses reclassified

into earnings were $1.2 million and $1.3 million for the nine months ended September 30, 2017 and 2016, respectively. Net realized losses expected to be reclassified into earnings within the next 12 months are $1.5 million as of September 30, 2017.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with our Financial Statements appearing in this report and our audited consolidated financial statements and related notes included in our ~~2016~~2021 Annual Report on Form 10-K.

Background

Certain Terms - Glossary

The following represents terms and statistics specific to our business and industry. They are used by management to evaluate and measure operations, results, productivity and efficiency.


~~Block Hour~~ACMI		Service offering, whereby we provide outsourced cargo and passenger aircraft operating solutions, including the provision of an aircraft, crew, maintenance and insurance, while customers assume fuel, demand and price risk. In addition, customers are generally responsible for landing, navigation and most other operational fees and costs.

Block Hour		The time interval between when an aircraft departs the terminal until it arrives at the destination terminal.

C Check		~~High-level or “heavy”~~“Heavy” airframe maintenance checks, which are more intensive in scope than Line Maintenance and are generally performed between 18 and 24 months depending on aircraft type.

~~D Check~~Charter		~~High-level or “heavy”~~Service offering, whereby we provide cargo and passenger aircraft charter services to customers. The customer generally pays a fixed charter fee that includes fuel, insurance, landing fees, navigation fees and most other operational fees and costs.

CMI		Service offering, whereby we provide outsourced cargo and passenger aircraft operating solutions, generally including the provision of crew, Line Maintenance and insurance, but not the aircraft. Customers assume fuel, demand and price risk, and are responsible for providing the aircraft (which they may lease from us) and generally responsible for Heavy and Non-Heavy Maintenance, landing, navigation and most other operational fees and costs.

D Check		“Heavy” airframe maintenance checks, which are the most extensive in scope and are generally performed every six ~~and~~or eight years depending on aircraft type.

~~Heavy Maintenance~~Dry Leasing		Service offering, whereby we provide cargo and passenger aircraft and engine leasing solutions for compensation that is typically based on a fixed monthly amount. The customer operates, and is generally responsible for insuring and maintaining, the flight equipment.

Heavy Maintenance		Scheduled maintenance activities ~~which~~that are ~~the most~~ extensive in scope and are primarily based on time or usage intervals, which include, but are not limited to, C Checks, D Checks and engine overhauls. In addition, unscheduled engine repairs involving the removal of the engine from the aircraft are considered to be Heavy Maintenance.

Line Maintenance		Maintenance events occurring during normal day-to-day operations.

Non-heavy Maintenance		Discrete maintenance activities for the overhaul and repair of specific aircraft components, including landing gear, auxiliary power units and engine thrust reversers.

~~Yield~~Utilization		The average number of Block Hours operated per day per aircraft.

Yield		The average amount a customer pays to fly one tonne of cargo one mile.

Business Overview

We are a leading global provider of outsourced aircraft and aviation operating services. We operate the world’s largest fleet of 747 freighters and provide customers a broad array of 747, 777, 767 ~~757~~ and 737 aircraft for domestic, regional and international cargo and passenger ~~applications.~~operations. We provide unique value to our customers by giving them access to highly reliable ~~new~~modern production freighters that deliver the lowest unit cost in the marketplace combined with outsourced aircraft operating services that we believe lead the industry in terms of quality and global scale. Our customers include express delivery providers, e-commerce retailers, ~~airlines, freight forwarders,~~ the U.S. military, charter brokers, freight forwarders, direct shippers, airlines, manufacturers, sports teams and fans, and private charter ~~brokers.~~customers. We provide global services with operations in Africa, Asia, Australia, Europe, the Middle East, North America and South America.

~~Our primary service offerings include the following:~~20

ACMI, whereby we provide outsourced cargo and passenger aircraft operating solutions, including the provision of an aircraft, crew, maintenance and insurance, while customers assume fuel, demand and price risk. In addition, customers are responsible for landing, navigation and most other operational fees and costs;

CMI, which is part of our ACMI business segment, whereby we provide outsourced cargo and passenger aircraft operating solutions, generally including the provision of crew, Line Maintenance and insurance, but not the aircraft. Customers assume fuel, demand and price risk, and are responsible for providing the aircraft (which they may lease from us) and for Heavy and Non-Heavy Maintenance, landing, navigation and most other operational fees and costs;

Charter, whereby we provide cargo and passenger aircraft charter services to customers, including the AMC, brokers, freight forwarders, direct shippers, airlines, sports teams and fans, and private charter customers. The customer pays a fixed charter fee that includes fuel, insurance, landing fees, navigation fees and most other operational fees and costs; and

~~Dry Leasing, whereby we provide cargo and passenger aircraft and engine leasing solutions. The customer operates, and is responsible for insuring and maintaining, the flight equipment.~~

We look to achieve our growth plans and enhance shareholder value by:

•

Delivering superior service quality to our valued customers;

•

Focusing on securing ~~attractive~~ long-term customer contracts;

•

~~Aggressively managing~~Managing our fleet with a focus on leading-edge aircraft;

•

Leveraging our flexible business model to maximize utilization;

•

Driving significant and ongoing productivity improvements;

•

Selectively pursuing and evaluating future acquisitions and alliances; while

•

Appropriately managing capital ~~allocation.~~

allocation and delivering value to shareholders.

See “Business Overview” and “Business Strategy” in our ~~2016~~2021 Annual Report on Form 10-K for additional information.

Merger Agreement

On August 4, 2022, we entered into a Merger Agreement with Parent and MergerCo, pursuant to which, subject to the terms and conditions thereof, MergerCo will be merged with and into the Company, with the Company surviving the Merger as a wholly owned subsidiary of Parent. Consummation of the Merger is subject to the approval of the Company’s stockholders and other customary closing conditions. Upon completion of the Merger, AAWW will become a privately held company and shares of AAWW common stock will no longer be listed or publicly traded on The NASDAQ Global Select Market (see Note 2 to our Financial Statements for further discussion). The Company has incurred and will incur certain costs relating to the proposed Merger, such as financial advisory, legal, accounting and other professional services fees.

Business Developments

Our ~~ACMI~~Airline Operations results for the first three quarters of ~~2017,~~2022, compared with ~~2016,~~2021, reflected higher Yields, net of fuel. These were more than offset by increased pilot costs related to our new CBA, higher overtime pay driven by an increase in COVID-19 cases and higher premium pay for pilots operating in certain areas significantly impacted by the ~~following events:~~

COVID-19 pandemic. In ~~February 2016, we began CMI~~ ~~flying for DHL a 767-300 freighter aircraft, Dry Leased from Titan, in DHL’s North American network,increasing the number of 767 freighter aircraft in CMI service for DHL to thirteen.~~

~~In April 2016, we acquired Southern Air, which currently operates five 777-200LRF and five 737-400F aircraft under CMI agreements for DHL.~~

~~Between August 2016 and August 2017, we began CMI flying for Amazon the first seven of 20 Boeing 767-300 freighter aircraft Dry Leased from Titan. In October 2017, we began flying three additional~~ ~~aircraft and we expect to be operating all 20 before the end of 2018.~~

During the first quarter of 2017, we began flying a 747-400 freighter for Nippon Cargo Airlines on transpacific routes. In September 2017, we began flying a second 747-400 freighter for them on transpacific routes.

~~During the first quarter of 2017, we began flying a 747-400 freighter for Asiana Cargo on transpacific routes.~~

~~During the second quarter of 2017, we began ACMI flying two 747-8F aircraft for Cathay Pacific Cargo to supplement capacity on its existing route network.~~

~~During the second quarter of 2017, we began ACMI flying a 747-400 freighter for Suparna Airlines, formerly known as Yangtze River Airlines, on transpacific routes.~~

During the third quarter of 2017, we entered into an ACMI agreement with Hong Kong Air Cargo to operate three 747-400 freighter aircraft. We began flying the first aircraft in September 2017 on transpacific routes. The other two aircraft are expected to be placed in service during 2018.

~~In September 2017, we began ACMI flying a 747-400 freighter for DHL Global Forwarding on routes between the United States, Europe, and Asia.~~

~~During the third quarter of 2017, both ACMI and Charter segment~~addition, our results were negatively impacted by ~~Hurricanes Irma~~lower aircraft utilization and ~~Harvey~~higher crew travel costs driven by operational disruptions related to the increase in COVID-19 cases from late June through August and ~~work slowdowns~~the effects of Hurricane Ian, as well as higher commercial passenger airfare rates. The higher Yields include the impact of expanding and ~~service interruptions for which the Company is seeking a preliminary injunction (See Note 13 to~~enhancing our ~~Financial Statements).~~

~~Charter results~~relationships with strategic customers through new and extended long-term contracts driven by strong customer demand and increased cargo flying for the AMC. The increase in COVID-19 cases and effect of Hurricane Ian negatively impacted our crew availability and our ability to position them due to widespread and well-publicized cancellations of commercial passenger flights. We are closely monitoring the COVID-19 pandemic and taking numerous precautions to ensure the safety of our operations around the world and mitigate the impact of any disruptions, including continuously adjusting routes to limit exposure to regions significantly impacted.

We manage our fleet to profitably serve our customers with modern, efficient aircraft and have entered into the following transactions to secure capacity to meet strong customer demand.

•

In January 2021, we signed an agreement with Boeing for the purchase of four new 747-8F aircraft. The first ~~three quarters~~two of ~~2017 also reflected increased commercial cargo demand, increased cargo~~these aircraft were delivered in May and ~~passenger demand from the AMC, higher commercial cargo Yields~~October of 2022 and the ~~temporary redeployment of 747-8F aircraft from the ACMI segment, partially offset by lower cargo and passenger rates from the AMC.~~

~~During the third quarter of 2017, we entered into~~remaining two ~~operating leases for 747-400 freighter aircraft to meet increased customer demand in our ACMI and Charter businesses. One aircraft entered service in late September and the other is~~are expected to ~~enter service~~be delivered during the fourth quarter of ~~2017.~~

~~In February 2016,~~2022 and first quarter of 2023. All four of these aircraft have been placed with customers under long-term agreements.

•

Between May and October 2021, we ~~began Dry Leasing one 767-300 converted~~acquired six of our existing 747-400 freighter aircraft that were previously on lease to ~~DHL on~~us. In May and June of 2021, we reached agreement with several of our lessors to purchase five of our other 747-400 freighters at the end of their existing lease terms, three of which were acquired between March and August 2022. The acquisition of the remaining two aircraft will be completed by December 2022.

•

In December 2021, we signed an agreement with Boeing for the purchase of four new 777-200LRF aircraft. The first of these aircraft is expected to be delivered late in the fourth quarter of 2022 and the remaining three throughout 2023. All four of these aircraft have been placed with a customer under a long-term ~~basis. As described above, between August 2016~~agreement.

We continually assess our aircraft requirements and ~~August 2017,~~will make adjustments to our capacity as necessary. Some of these actions may involve grounding or disposing of aircraft or engines, which could result in asset impairments or other charges in future periods.

In March 2022, we ~~began Dry Leasing seven 767-300 converted freighter aircraft~~signed a new five-year CBA with our pilots, effective as of September 2021. Under this industry competitive agreement, all of our pilots are receiving significantly higher pay, quality of life improvements and enhanced benefits. Labor costs arising from the new CBA are materially greater than the costs under our previous CBAs with our pilots (see Note 12 to ~~Amazon~~

our Financial Statements for further discussion).

Given the dynamic nature of the COVID-19 pandemic, the financial impact cannot be reasonably estimated at this time. We have incurred and expect to incur significant additional costs, including higher premium pay for pilots operating in certain areas significantly impacted by the COVID-19 pandemic and other operational costs, including costs for continuing to provide a safe working environment for our employees. In addition, COVID-19-related airport closures, employees who are unable to work, vaccine mandates, disruption of operations by our third-party service providers, availability of hotels and restaurants, ground handling delays or reductions in passenger flights by other airlines globally, have impacted and could have a further impact on ~~a long-term basis.~~overtime costs, crew travel costs and our ability to position employees to operate and fully utilize all of our aircraft. The continuation or worsening of the aforementioned and other factors could materially affect our results for the duration of the COVID-19 pandemic.

Results of Operations

The following discussion should be read in conjunction with our Financial Statements and other financial information appearing and referred to elsewhere in this report.

Three Months Ended September 30, ~~2017~~2022 and ~~2016~~2021

Operating Statistics

The following tables compare our Segment Operating Fleet (average aircraft equivalents during the period) ~~and total Block Hours operated~~ for the three months ended September 30:


Segment Operating Fleet	2017			2016			Inc/(Dec)			2022			2021			Inc/(Dec)
ACMI*
Airline Operations*
747-8F Cargo		9.5			7.9			1.6			10.9			10.0			0.9
747-400 Cargo		15.1			12.9			2.2			34.8			34.6			0.2
747-400 Dreamlifter		3.1			2.8			0.3			0.7			0.6			0.1
747-400 Passenger											4.3			5.1			(0.8	)
777-200 Cargo		5.0			5.0			-			9.0			9.0			-
767-300 Cargo		12.2			4.6			7.6			24.0			24.0			-
767-200 Cargo		9.0			9.0			-
737-400 Cargo		5.0			5.0			-
747-400 Passenger		1.0			1.0			-
767-200 Passenger		1.0			1.0			-
Total		60.9			49.2			11.7

Charter
747-8F Cargo		0.5			2.1			(1.6	)
747-400 Cargo		9.0			9.8			(0.8	)
747-400 Passenger		1.9			2.0			(0.1	)
767-300 Passenger		4.8			4.0			0.8			5.7			4.9			0.8
737-800 Cargo											8.0			8.0			-
Total		16.2			17.9			(1.7	)		97.4			96.2			1.2

Dry Leasing
777-200 Cargo		6.0			6.0			-			7.0			7.0			-
767-300 Cargo		8.6			2.6			6.0			21.0			21.0			-
757-200 Cargo		1.0			1.0			-
737-300 Cargo		1.0			1.0			-			-			1.0			(1.0	)
737-800 Passenger		1.0			1.0			-
Total		17.6			11.6			6.0			28.0			29.0			(1.0	)

Less: Aircraft Dry Leased to CMI customers		(8.6	)		(2.6	)		(6.0	)		(21.0	)		(21.0	)		-
Total Operating Average Aircraft Equivalents		86.1			76.1			10.0			104.4			104.2			0.2

* Airline Operations average fleet excludes spare aircraft provided by CMI customers.

~~ACMI average fleet excludes spare aircraft provided by CMI customers.~~


Block Hours	2017		2016		Inc/(Dec)		% Change			2022		2021		Inc/(Dec)			% Change
Total Block Hours**		64,837		54,175		10,662		19.7	%		79,274		90,363		(11,089	)		(12.3	)%

** Includes Airline Operations and other Block Hours.

~~Includes ACMI, Charter and other Block Hours.~~

Operating Revenue

The following table compares our Operating Revenue for the three months ended September 30 (in thousands):


	2017			2016			Inc/(Dec)			% Change			2022			2021			Inc/(Dec)			% Change
Operating Revenue
ACMI	$	258,109		$	206,310		$	51,799			25.1	%
Charter		243,583			212,040			31,543			14.9	%
Airline Operations													$	1,086,998		$	980,714		$	106,284			10.8	%
Dry Leasing		30,804			25,907			4,897			18.9	%		41,779			40,926			853			2.1	%
Customer incentive asset amortization		(1,531	)		(174	)		(1,357	)	NM				(9,474	)		(11,332	)		(1,858	)		(16.4	)%
Other		4,783			3,932			851			21.6	%		5,251			5,792			(541	)		(9.3	)%
Total Operating Revenue	$	535,748		$	448,015		$	87,733			19.6	%	$	1,124,554		$	1,016,100

~~NM represents year-over-year changes that are not meaningful.~~

~~ACMI~~Airline Operations

2017

2016

Inc/(Dec)

% Change

ACMI Block Hours

50,243

39,448

10,795

27.4
%
ACMI Revenue Per Block Hour

$
5,137

$
5,230

$
(93
)

(1.8
)%


	2022		2021		Inc/(Dec)			% Change
Block Hours
Cargo		75,899		84,512		(8,613	)		(10.2	)%
Passenger		2,851		5,112		(2,261	)		(44.2	)%
Total Airline Operations		78,750		89,624		(10,874	)		(12.1	)%

Revenue Per Block Hour
Airline Operations	$	13,803	$	10,943	$	2,860			26.1	%
Cargo	$	13,502	$	10,383	$	3,119			30.0	%
Passenger	$	21,832	$	20,187	$	1,645			8.1	%

~~ACMI~~ Airline Operations revenue increased ~~$51.8~~$106.3 million, or 25.1%, primarily due to increased flying. The increase in Block Hours was primarily driven by the startup of 767 flying for Amazon, 747-8F flying for Cathay Pacific Cargo and 747-400 flying for Nippon Cargo Airlines, Asiana Cargo and Suparna Airlines, as well as higher aircraft utilization. Revenue per Block Hour decreased slightly primarily due to the impact of increased 767 and 747-400 CMI flying. In addition, ACMI revenue in the third quarter of 2017 was negatively impacted by the aforementioned labor-related operational disruptions.

~~Charter~~

2017

2016

Inc/(Dec)

% Change

Charter Block Hours:

Cargo

8,680

9,797

(1,117
)

(11.4
)%
Passenger

5,447

4,474

973

21.7
%
Total

14,127

14,271

(144
)

(1.0
)%

Charter Revenue Per Block Hour:

Cargo

$
17,660

$
13,926

$
3,734

26.8
%
Passenger

$
16,577

$
16,899

$
(322
)

(1.9
)%
Charter

$
17,242

$
14,858

$
2,384

16.0
%

~~Charter revenue increased $31.5 million, or 14.9%~~10.8%, primarily due to an increase in Revenue per Block ~~Hour. The increase~~Hour, partially offset by a reduction in Block Hours. Revenue per Block Hour rose primarily ~~reflects the impact of Charter capacity purchased from our ACMI customers that had no associated Charter Block Hours,~~due to higher fuel prices and ~~higher~~Yields, net of fuel, including the impact of new and extended long-term contracts and increased cargo flying for the AMC. Block Hours decreased primarily due to operational disruptions related to an increase in COVID-19 cases in July and August, our operation of fewer passenger flights and the effects of Hurricane Ian. The increase in cases and effect of the hurricane adversely impacted our crew availability and our ability to position them due to the widespread and well-publicized cancellations of commercial ~~cargo Yields. In addition, Charter~~ passenger flights.

Dry Leasing

Dry Leasing revenue ~~in the third quarter of 2017~~ was ~~negatively impacted by Hurricanes Irma and Harvey.~~ relatively unchanged.

Operating Expenses

The following table compares our Operating Expenses for the three months ended September 30 (in thousands):


	2017		2016			Inc/(Dec)			% Change			2022		2021			Inc/(Dec)			% Change
Operating Expenses
Aircraft fuel												$	352,289	$	216,638		$	135,651			62.6	%
Salaries, wages and benefits	$	114,505	$	125,978		$	(11,473	)		(9.1	)%		264,685		231,437			33,248			14.4	%
Aircraft fuel		74,048		65,409			8,639			13.2	%
Maintenance, materials and repairs		74,457		49,761			24,696			49.6	%		116,622		102,819			13,803			13.4	%
Depreciation and amortization		42,033		37,509			4,524			12.1	%		78,431		73,468			4,963			6.8	%
Travel		38,260		31,958			6,302			19.7	%		57,237		42,966			14,271			33.2	%
Aircraft rent		33,873		35,730			(1,857	)		(5.2	)%
Navigation fees, landing fees and other rent		33,468		15,640			17,828			114.0	%		41,319		46,622			(5,303	)		(11.4	)%
Passenger and ground handling services		28,491		21,673			6,818			31.5	%		33,138		40,268			(7,130	)		(17.7	)%
Loss (gain) on disposal of aircraft		211		(11	)		(200	)	NM
Aircraft rent													13,603		15,485			(1,882	)		(12.2	)%
Gain on disposal of flight equipment													-		(810	)		810		NM
Special charge													6,299		-			6,299		NM
Transaction-related expenses		1,092		3,905			(2,813	)		(72.0	)%		6,889		168			6,721		NM
Other		42,598		34,465			8,133			23.6	%		62,284		63,106			(822	)		(1.3	)%
Total Operating Expenses	$	483,036	$	422,017								$	1,032,796	$	832,167

NM represents year-over-year changes that are not meaningful.

~~Salaries, wages and benefits~~ ~~decreased $11.5~~Aircraft fuel increased $135.7 million, or 9.1%, primarily driven by a 2016 change in control, as defined under certain benefit plans, related to the Amazon transaction (see Note 6 to our Financial Statements), partially offset by increased flying. In addition, crewmember costs were negatively impacted by the aforementioned labor-related operational disruptions.

~~Aircraft fuel~~ ~~increased $8.6 million, or 13.2%~~62.6%, primarily due to an increase in the average fuel cost per ~~gallon.~~gallon, partially offset by lower consumption related to decreased Charter flying. Our exposure to fluctuations in fuel price is generally limited to the shorter-term commercial portion of our Charter services, as fuel risk is largely mitigated by price adjustments, including those based

on indexed fuel prices for longer-term commercial charter contracts. We do not incur fuel expense in ~~our~~providing ACMI and CMI services or in our Dry Leasing ~~businesses~~business as the cost of fuel is borne by the customer. Similarly, we generally have no fuel price risk for AMC charters because the price is typically set under our contract with the AMC, and we receive or make payments to adjust for price increases and decreases from the contractual rate. Average fuel cost per gallon and fuel consumption for the three months ended September 30 were:


	2017		2016		Inc/(Dec)			% Change			2022		2021		Inc/(Dec)			% Change
Average fuel cost per gallon	$	1.84	$	1.61	$	0.23			14.3	%	$	3.64	$	2.06	$	1.58			76.7	%
Fuel gallons consumed (000s)		40,275		40,718		(443	)		(1.1	)%		96,805		105,258		(8,453	)		(8.0	)%

Salaries, wages and benefits increased $33.2 million, or 14.4%, primarily due to increased pilot costs related to our new CBA, higher overtime pay driven by an increase in COVID-19 cases and higher premium pay for pilots operating in certain areas significantly impacted by the COVID-19 pandemic. These items were partially offset by decreased flying and a $15.2 million adjustment to paid time-off benefits that was recorded in 2021 related to our new CBA.

Maintenance, materials and repairs increased ~~by $24.7~~$13.8 million, or ~~49.6%~~13.4%, primarily reflecting ~~$13.3 million of~~ increased Heavy Maintenance expense partially offset by a decrease in Line Maintenance ~~expense due to increased flying and additional repairs performed, and $10.1 million of Heavy Maintenance~~ expense. ~~The higher Line Maintenance primarily reflected increases of $5.8 million for 767 aircraft, $4.9 million for 747-400 aircraft and $2.7 million for 747-8F aircraft.~~ Heavy Maintenance expense on 747-400 aircraft increased ~~$4.0~~$19.3 million primarily due to an increase in the number of engine overhauls and ~~additional repairs performed. Heavy~~C Checks. Line Maintenance expense ~~on 747-8F aircraft increased $3.1~~decreased $7.1 million primarily due to ~~an increase~~the reduction in ~~the number of C Checks. Heavy Maintenance expense on 767 aircraft increased $2.9 million primarily due to an increase in the number of C Checks.~~flying. Heavy airframe maintenance checks and engine overhauls impacting Maintenance, materials and repairs for the three months ended September 30 were:


Heavy Maintenance Events	2017		2016		Inc/(Dec)		2022		2021		Inc/(Dec)
747-8F C Checks		4		2		2		2		2		-
747-400 C Checks		2		2		-		5		3		2
767 C Checks		2		-		2		2		2		-
747-400 D Checks		1		1		-
CF6-80 engine overhauls		1		-		1		3		1		2
PW4000 engine overhauls								1		-		1

Depreciation and amortization increased ~~$4.5~~$5.0 million, or ~~12.1%~~6.8%, primarily due to ~~additional aircraft operating in 2017 and~~ an increase in ~~the amortization of deferred maintenance costs~~depreciation related to ~~747-8F engine overhauls~~the acquisition of 747-400 freighter aircraft throughout 2021 that were previously on lease to us and changes in 747-400 freighter aircraft leases in 2021.

Travel increased $14.3 million, or 33.2%, primarily due to increased commercial passenger airfare rates and operational disruptions related to an increase in COVID-19 cases in July and August, partially offset by decreased flying.

Navigation fees, landing fees and other rent decreased $5.3 million, or 11.4%, primarily due to decreased flying.

Passenger and ground handling services decreased $7.1 million, or 17.7%, primarily due to decreased flying and lower rates.

Special charge in 2022 relates to three nonoperational spare CF6-80 engines held for sale to be traded in for newly overhauled engines (see Note 7 to our Financial Statements).

Transaction-related expenses in 2022 represents costs associated with the proposed Merger transaction (see Note 2 to our Financial Statements).

~~Travel~~ ~~increased $6.3 million, or 19.7%, primarily due to increased flying.~~

~~Aircraft rent~~ decreased $1.9 million, or 5.2%, primarily due to the amendment and extension of a lease for a 747-400 freighter aircraft to a lower monthly lease rate (see Note 8 to our Financial Statements) and a reduction in the number of spare engines leased.

~~Navigation fees, landing fees and other rent~~ ~~increased $17.8 million, or 114.0%, primarily due to an increase in purchased capacity.~~

~~Passenger and ground handling services~~ ~~increased $6.8 million, or 31.5%, primarily due to increased Charter flying.~~

~~Transaction-related expenses~~ in 2017 related to the Southern Air acquisition, which primarily included professional fees and integration costs. Transaction-related expenses in 2016 related to the Southern Air acquisition and our transaction with Amazon and primarily included: compensation costs, including employee termination benefits; professional fees; and integration costs (see Notes 4 and 6 to our Financial Statements).

~~Other~~ increased $8.1 million, or 23.6%, primarily due to increased commission expense on higher revenue from the AMC, the impact of growth initiatives, and higher legal and professional fees related to our request for a preliminary injunction to stop the aforementioned labor-related operational disruptions.

Non-operating Expenses (Income)

The following table compares our Non-operating Expenses (Income) for the three months ended September 30 (in thousands):


	2017			2016			Inc/(Dec)			% Change			2022			2021			Inc/(Dec)			% Change
Non-operating Expenses (Income)
Interest income	$	(1,688	)	$	(1,316	)	$	372			28.3	%	$	(2,426	)	$	(159	)	$	2,267		NM
Interest expense		26,553			21,355			5,198			24.3	%		19,177			27,173			(7,996	)		(29.4	)%
Capitalized interest		(1,922	)		(1,059	)		863			81.5	%		(3,080	)		(2,335	)		745			31.9	%
Loss on early extinguishment of debt		167			-			(167	)	NM
Unrealized loss (gain) on financial instruments		44,775			1,462			43,313		NM
Other income		(1,165	)		(180	)		985		NM
Other (income) expense, net														(138	)		3,136			(3,274	)		(104.4	)%

Interest expense ~~increased $5.2~~decreased $8.0 million, or ~~24.3%~~29.4%, primarily due to the ~~issuance~~adoption of the ~~2017 Convertible Notes and the financing of 767-300 aircraft purchases and conversions.~~

~~Capitalized interest~~ ~~increased $0.9 million, or 81.5%, primarily due to an increase in the number of 767-300 aircraft undergoing passenger-to-freighter conversion.~~

~~Unrealized loss (gain)~~amended accounting guidance for convertible notes on ~~financial instruments~~ ~~represents the change in fair value of the Amazon Warrant~~January 1, 2022 (see Note 63 to our Financial Statements) ~~primarily due to changes in our common stock price.~~and the scheduled repayment of debt.

Income taxes. ~~Our~~The effective income tax ~~expense~~ rates were ~~72.7%~~23.2% and ~~230.8%~~23.4% for the three months ended September 30, ~~2017~~2022 and ~~2016,~~2021, respectively. ~~The effective income tax expense rate for the three months ended September 30, 2017~~These rates differed from the U.S. statutory rate primarily due to ~~nondeductible changes in the value of the Amazon Warrant liability (see Note 6 to our Financial Statements). The effective~~state income taxes and certain expenses that are not deductible for tax expense rate for the three months ended September 30, 2016 differed from the U.S. federal statutory rate primarily due to nondeductible expenses resulting from a change in control, as defined under certain of the Company’s benefit plans, related to the Amazon transaction. The effective rates for both periods were impacted by our assertion to indefinitely reinvest the net earnings of foreign subsidiaries outside the U.S.purposes.

Segments

The following table compares the Direct Contribution for our reportable segments for the three months ended September 30 (see Note 1211 to our Financial Statements for the reconciliation to Operating income) (in thousands):

2017

2016

Inc/(Dec)

% Change

Direct Contribution:

ACMI

$
51,647

$
51,607

$
40

0.1
%
Charter

34,808

32,948

1,860

5.6
%
Dry Leasing

10,245

7,413

2,832

38.2
%
Total Direct Contribution

$
96,700

$
91,968

$
4,732

5.1
%

Unallocated income and expenses, net

$
64,463

$
80,876

$
(16,413
)

(20.3
)%


	2022		2021		Inc/(Dec)			% Change
Direct Contribution
Airline Operations	$	169,065	$	265,260	$	(96,195	)		(36.3	)%
Dry Leasing		13,331		10,435		2,896			27.8	%
Total Direct Contribution	$	182,396	$	275,695	$	(93,299	)		(33.8	)%

Unallocated expenses and (income), net	$	90,983	$	120,219	$	(29,236	)		(24.3	)%

Airline Operations Segment

~~ACMI Segment~~

~~ACMI~~Airline Operations Direct Contribution decreased $96.2 million, or 36.3%, primarily due to increased pilot costs related to our new CBA, higher overtime pay driven by an increase in COVID-19 cases in July and August and higher premium pay for pilots operating in certain areas significantly impacted by COVID-19. Direct Contribution was ~~relatively unchanged,~~also adversely impacted by lower aircraft utilization and higher crew travel costs driven by operational disruptions related to this increase in COVID-19 cases and the effects of Hurricane Ian, as well as higher commercial passenger airfare rates. The increase in COVID-19 cases and the ~~impact~~effect of ~~increased flying was largely offset by higher Heavy~~Hurricane Ian adversely impacted our crew availability and ~~Line Maintenance costs~~our ability to position them due to the widespread and ~~amortization~~well-publicized cancellations of ~~deferred maintenance costs.~~commercial passenger flights. In addition, ~~ACMI~~Airline Operations Direct Contribution was negatively impacted by ~~the aforementioned labor-related operational disruptions.~~

~~Charter Segment~~

~~Charter Direct Contribution increased $1.9 million, or 5.6%, primarily due to higher commercial cargo Yields, partially offset by~~ higher Heavy Maintenance ~~costs~~expense and a decrease in passenger flying for the AMC. Partially offsetting these items were increased Yields, net of fuel, primarily driven by increased cargo flying for the AMC and the ~~redeployment~~impact of ~~747-8F aircraft to the ACMI segment. In addition, Charter Direct Contribution was negatively impacted by Hurricanes Irma~~new and ~~Harvey and the aforementioned labor-related operational disruptions.~~extended long-term contracts.

Dry Leasing Segment

Dry Leasing Direct Contribution increased ~~$2.8~~$2.9 million, or ~~38.2%~~27.8%, primarily driven by lower interest expense related to the scheduled repayment of debt.

Unallocated expenses and (income), net

Unallocated expenses and (income), net decreased $29.2 million, or 24.3%, primarily due to a $15.2 million adjustment to paid time-off benefits that was recorded in 2021 related to our new CBA, lower interest expense due to the ~~scheduled repayment~~adoption of ~~debt~~the amended accounting guidance for ~~Dry Leased 777-200LRF aircraft and the placement of 767-300 converted freighter aircraft.~~

~~Unallocated income and expenses, net~~

~~Unallocated income and expenses, net decreased $16.4 million, or 20.3%, primarily due to a 2016 change in control, as defined under certain benefit plans, related to the Amazon transaction~~convertible notes on January 1, 2022 (see Note 63 to our Financial Statements)~~. Partially offsetting this item were higher costs in 2017 due to unallocated interest expense, growth initiatives, amortization of the Amazon customer incentive asset,~~ and ~~legal and~~lower professional ~~fees related to our request for a preliminary injunction to stop the aforementioned labor-related operational disruptions.~~fees.

Nine Months Ended September 30, ~~2017~~2022 and ~~2016~~2021

Operating Statistics

The following tables compare our Segment Operating Fleet (average aircraft equivalents during the period) and total Block Hours operated for the nine months ended September 30:


Segment Operating Fleet	2022			2021			Inc/(Dec)
Airline Operations*
747-8F Cargo		10.4			10.0			0.4
747-400 Cargo		34.6			34.3			0.3
747-400 Dreamlifter		0.4			1.0			(0.6	)
747-400 Passenger		4.6			5.0			(0.4	)
777-200 Cargo		9.0			9.0			-
767-300 Cargo		24.0			24.0			-
767-300 Passenger		5.6			4.9			0.7
767-200 Cargo		-			2.7			(2.7	)
767-200 Passenger		-			0.2			(0.2	)
737-800 Cargo		8.0			8.0			-
Total		96.6			99.1			(2.5	)

Dry Leasing
777-200 Cargo		7.0			7.0			-
767-300 Cargo		21.0			21.0			-
737-300 Cargo		-			1.0			(1.0	)
Total		28.0			29.0			(1.0	)

Less: Aircraft Dry Leased to CMI customers		(21.0	)		(21.0	)		-
Total Operating Average Aircraft Equivalents		103.6			107.1			(3.5	)

* Airline Operations average fleet excludes spare aircraft provided by CMI customers.

Segment Operating Fleet

2017

2016

Inc/(Dec)

ACMI*

747-8F Cargo

8.1

8.2

(0.1
)
747-400 Cargo

14.0

13.0

1.0

747-400 Dreamlifter

3.1

2.9

0.2

777-200 Cargo

5.0

3.2

1.8

767-300 Cargo

8.7

4.0

4.7

767-200 Cargo

9.0

9.0

-

737-400 Cargo

5.0

3.2

1.8

747-400 Passenger

1.0

1.0

-

767-200 Passenger

1.0

1.0

-

Total

54.9

45.5

9.4

Charter

747-8F Cargo

1.9

1.8

0.1

747-400 Cargo

9.9

9.7

0.2

747-400 Passenger

2.0

2.0

-

767-300 Passenger

4.8

3.4

1.4

Total

18.6

16.9

1.7

Dry Leasing

777-200 Cargo

6.0

6.0

-

767-300 Cargo

6.0

2.0

4.0

757-200 Cargo

1.0

1.0

-

737-300 Cargo

1.0

1.0

-

737-800 Passenger

1.0

1.0

-

Total

15.0

11.0

4.0

Less: Aircraft Dry Leased to CMI customers

(6.0
)

(2.0
)

(4.0
)
Total Operating Average Aircraft Equivalents

82.5

71.4

11.1

~~ACMI average fleet excludes spare aircraft provided by CMI customers.~~

Block Hours

2017

2016

Inc/(Dec)

% Change

Total Block Hours**

181,241

149,639

31,602

21.1
%

~~Includes ACMI, Charter and other Block Hours.~~


Block Hours	2022		2021		Inc/(Dec)			% Change
Total Block Hours**		245,822		272,076		(26,254	)		(9.6	)%

** Includes Airline Operations and other Block Hours.

Operating Revenue

The following table compares our Operating Revenue for the nine months ended September 30 (in thousands):

2017

2016

Inc/(Dec)

% Change

Operating Revenue

ACMI

$
687,982

$
600,772

$
87,210

14.5
%
Charter

743,302

616,794

126,508

20.5
%
Dry Leasing

86,120

79,165

6,955

8.8
%
Customer incentive asset amortization

(2,873
)

(174
)

(2,699
)

NM

Other

13,977

13,345

632

4.7
%
Total Operating Revenue

$
1,528,508

$
1,309,902

$
218,606

16.7
%

~~ACMI~~

2017

2016

Inc/(Dec)

% Change

ACMI Block Hours

133,978

108,839

25,139

23.1
%
ACMI Revenue Per Block Hour

$
5,135

$
5,520

$
(385
)

(7.0
)%

~~ACMI~~


	2022			2021			Inc/(Dec)			% Change
Operating Revenue
Airline Operations	$	3,225,084		$	2,762,815		$	462,269			16.7	%
Dry Leasing		129,263			121,694			7,569			6.2	%
Customer incentive asset amortization		(29,389	)		(33,256	)		(3,867	)		(11.6	)%
Other		16,723			16,579			144			0.9	%
Total Operating Revenue	$	3,341,681		$	2,867,832

Airline Operations


	2022		2021		Inc/(Dec)			% Change
Block Hours
Cargo		234,246		255,296		(21,050	)		(8.2	)%
Passenger		9,442		13,474		(4,032	)		(29.9	)%
Total Airline Operations		243,688		268,770		(25,082	)		(9.3	)%

Revenue Per Block Hour
Airline Operations	$	13,234	$	10,279	$	2,955			28.7	%
Cargo	$	12,944	$	9,809	$	3,135			32.0	%
Passenger	$	20,436	$	19,187	$	1,249			6.5	%

Airline Operations revenue increased ~~$87.2~~$462.3 million, or ~~14.5%~~16.7%, primarily due to an increase in Revenue per Block Hour, partially offset by a reduction in Block Hours. Revenue per Block Hour rose primarily due to higher fuel prices and Yields, net of fuel, including the impact of new and extended long-term contracts and increased ~~flying.~~cargo flying for the AMC. Block hours decreased primarily due to operational disruptions related to an increase in COVID-19 cases (which were significantly higher from late June through August), a reduction in less profitable smaller gauge CMI service flying, our operation of fewer passenger flights and the effects of Hurricane Ian. The increase in ~~Block Hours reflects~~cases and effect of the ~~impact from the Southern Air acquisition, the startup of 767 flying for Amazon, 747-400 flying for Nippon Cargo Airlines, Asiana Cargo~~hurricane adversely impacted our crew availability and ~~Suparna Airlines, and 747-8F flying for Cathy Pacific Cargo, as well as higher aircraft utilization. Partially offsetting these items was the temporary redeployment of 747-8F aircraft~~our ability to position them due to the ~~Charter segment~~widespread and well-publicized cancellations of commercial passenger flights.

Dry Leasing

Dry Leasing revenue increased $7.6 million, or 6.2%, primarily due to $5.0 million of revenue from maintenance payments related to the scheduled return of an aircraft during the first quarter of 2017. Revenue per Block Hour decreased primarily due to the impact of 777-200 and 737-400 CMI flying from the Southern Air acquisition, increased 767 and 747-400 CMI flying and the temporary redeployment of 747-8F aircraft to Charter2022, which was subsequently sold during ~~the first quarter of 2017.~~that quarter.

~~Charter~~

2017

2016

Inc/(Dec)

% Change

Charter Block Hours:

Cargo

30,908

26,698

4,210

15.8
%
Passenger

14,903

12,753

2,150

16.9
%
Total

45,811

39,451

6,360

16.1
%

Charter Revenue Per Block Hour:

Cargo

$
16,258

$
14,878

$
1,380

9.3
%
Passenger

$
16,159

$
17,218

$
(1,060
)

(6.2
)%
Charter

$
16,225

$
15,634

$
591

3.8
%

Charter revenue increased $126.5 million, or 20.5%, primarily due to increased flying. The increase in Charter Block Hours was primarily driven by increased commercial cargo demand, increased cargo and passenger demand from the AMC and the temporary redeployment of 747-8F aircraft from the ACMI segment during the first quarter of 2017. Revenue per Block Hour increased primarily due to higher Yields for commercial cargo, higher fuel prices and the impact of Charter capacity purchased from our ACMI customers that had no associated Charter Block Hours, partially offset by lower cargo and passenger rates from the AMC.

Operating Expenses

The following table compares our Operating Expenses for the nine months ended September 30 (in thousands):


	2022			2021			Inc/(Dec)			% Change
Operating Expenses
Aircraft fuel	$	982,508		$	594,458		$	388,050			65.3	%
Salaries, wages and benefits		848,610			642,417			206,193			32.1	%
Maintenance, materials and repairs		343,576			356,499			(12,923	)		(3.6	)%
Depreciation and amortization		224,991			207,918			17,073			8.2	%
Travel		152,724			120,585			32,139			26.7	%
Navigation fees, landing fees and other rent		119,764			138,918			(19,154	)		(13.8	)%
Passenger and ground handling services		102,821			121,837			(19,016	)		(15.6	)%
Aircraft rent		39,211			53,928			(14,717	)		(27.3	)%
Gain on disposal of flight equipment		(6,221	)		(794	)		5,427		NM
Special charge		8,932			-			8,932		NM
Transaction-related expenses		6,889			486			6,403		NM
Other		172,576			183,366			(10,790	)		(5.9	)%
Total Operating Expenses	$	2,996,381		$	2,419,618

2017

2016

Inc/(Dec)

% Change

Operating Expenses

Salaries, wages and benefits

$
330,080

$
321,365

$
8,715

2.7
%
Aircraft fuel

239,966

189,982

49,984

26.3
%
Maintenance, materials and repairs

212,042

162,220

49,822

30.7
%
Depreciation and amortization

120,913

109,722

11,191

10.2
%
Travel

105,510

94,291

11,219

11.9
%
Aircraft rent

103,738

109,490

(5,752
)

(5.3
)%
Navigation fees, landing fees and other rent

77,258

56,391

20,867

37.0
%
Passenger and ground handling services

77,187

64,571

12,616

19.5
%
Loss (gain) on disposal of aircraft

64

(11
)

(53
)

NM

Special charge

-

6,631

(6,631
)

NM

Transaction-related expenses

3,403

21,486

(18,083
)

(84.2
)%
Other

123,121

106,885

16,236

15.2
%
Total Operating Expenses

$
1,393,282

$
1,243,023

~~Salaries, wages and benefits~~Aircraft fuel increased ~~$8.7~~$388.1 million, or 2.7%, primarily driven by the impact of the Southern Air acquisition, growth initiatives and increased flying. Partially offsetting these items were a 2016 change in control, as defined under certain benefit plans, related to the Amazon transaction (see Note 6 to our Financial Statements) and lower costs related to crew training. In addition, crewmember costs were negatively impacted by the aforementioned labor-related operational disruptions.

~~Aircraft fuel~~ ~~increased $50.0 million, or 26.3%~~65.3%, primarily due to ~~increased fuel consumption reflecting the increase in Charter Block Hours operated and~~ an increase in the average fuel cost per ~~gallon.~~gallon, partially offset by lower consumption related to decreased Charter flying. Our exposure to fluctuations in fuel price is generally limited to the shorter-term commercial portion of our Charter services, as fuel risk is largely mitigated by price adjustments, including those based on indexed fuel prices for longer-term commercial charter contracts. We do not incur fuel expense in ~~our~~providing ACMI and CMI services or in our Dry Leasing ~~businesses~~business as the cost of fuel is borne by the customer. Similarly, we generally have no fuel price risk for AMC charters because the price is typically set under our contract with the AMC, and we receive or make payments to adjust for price increases and decreases from the contractual rate. Average fuel cost per gallon and fuel consumption for the nine months ended September 30 were:

2017

2016

Inc/(Dec)

% Change

Average fuel cost per gallon

$
1.85

$
1.69

$
0.16

9.5
%
Fuel gallons consumed (000s)

129,420

112,248

17,172

15.3
%


	2022		2021		Inc/(Dec)			% Change
Average fuel cost per gallon	$	3.43	$	1.90	$	1.53			80.5	%
Fuel gallons consumed (000s)		286,863		312,662		(25,799	)		(8.3	)%

Salaries, wages and benefits increased $206.2 million, or 32.1%, primarily due to increased pilot costs related to our new CBA and higher premium pay for pilots operating in certain areas significantly impacted by the COVID-19 pandemic, partially offset by decreased flying and a $15.2 million adjustment to paid time-off benefits that was recorded in 2021 related to our new CBA.

Maintenance, materials and repairs ~~increased~~ decreased by ~~$49.8~~$12.9 million, or ~~30.7%~~3.6%, primarily reflecting ~~$31.0~~$18.7 million of ~~higher~~reduced Line ~~Maintenance expense due to increased flying and additional repairs performed, the Southern Air acquisition, and $21.1 million of Heavy~~ Maintenance expense, partially offset by ~~a $3.0~~$3.7 million ~~decrease in Non-heavy~~of higher Heavy Maintenance expense. Line Maintenance expense ~~on 747-400 aircraft. The higher Line Maintenance~~decreased primarily ~~reflected increases of $11.9 million for 767 aircraft, $9.9 million for 747-400 aircraft and $6.1 million for 747-8F aircraft.~~due to the reduction in flying. Heavy Maintenance expense on 747-400 aircraft increased ~~$19.1~~$13.3 million primarily due to an increase in the number of ~~D Checks,~~ engine overhauls and ~~additional repairs performed, partially offset by a decrease in the number of C Checks. Heavy Maintenance expense on 767 aircraft increased $4.2 million primarily due to an increase in the number of~~ C Checks. Heavy Maintenance expense on 747-8F aircraft decreased ~~$3.4~~$7.1 million primarily due to a decrease in ~~unscheduled engine repairs, partially offset by an increase in~~ the number of CD Checks. ~~Non-heavy Maintenance on 747-400 aircraft decreased $3.0 million as a result of fewer events.~~ Heavy airframe maintenance checks and engine overhauls impacting Maintenance, materials and repairs for the nine months ended September 30 were:

Heavy Maintenance Events

2017

2016

Inc/(Dec)

747-8F C Checks

6

4

2

747-400 C Checks

8

9

(1
)
767 C Checks

4

1

3

747-400 D Checks

6

4

2

CF6-80 engine overhauls

5

3

2


Heavy Maintenance Events	2022		2021		Inc/(Dec)
747-8F C Checks		4		4		-
747-400 C Checks		13		11		2
777-200 C Checks		1		-		1
767 C Checks		4		5		(1	)
747-8F D Checks		-		2		(2	)
747-400 D Checks		5		4		1
CF6-80 engine overhauls		7		5		2
PW4000 engine overhauls		1		2		(1	)

Depreciation and amortization increased ~~$11.2~~$17.1 million, or ~~10.2%~~8.2%, primarily due to ~~additional aircraft operating in 2017 and~~ an increase in ~~the amortization of deferred maintenance costs~~depreciation related to ~~747-8F engine overhauls~~the acquisition of 747-400 freighter aircraft throughout 2021 that were previously on lease to us and changes in 747-400 freighter aircraft leases in 2021.

Travel increased $32.1 million, or 26.7%, primarily due to increased commercial passenger airfare rates and operational disruptions related to an increase in COVID-19 cases (which were significantly higher from late June through August), partially offset by decreased flying.

Navigation fees, landing fees and other rent decreased $19.2 million, or 13.8%, primarily due to decreased flying.

Passenger and ground handling services decreased $19.0 million, or 15.6%, primarily due to decreased flying and lower rates.

Aircraft rent decreased $14.7 million, or 27.3%, primarily due the acquisition of 747-400 freighter aircraft throughout 2021 that were previously on lease to us and changes in 747-400 freighter aircraft leases in 2021.

Gain on disposal of flight equipment in 2022 represented a gain during the first quarter of 2022 from the sale of six spare CF6-80 engines, which were previously classified as assets held for sale (see Note 7 to our Financial Statements).

Special charge in 2022 relates to three nonoperational spare CF6-80 engines held for sale to be traded in for newly overhauled engines and relates to two other CF6-80 engines Dry Leased to a customer (see Note 7 to our Financial Statements).

Transaction-related expenses in 2022 represents costs associated with the proposed Merger transaction (see Note 2 to our Financial Statements).

~~Travel~~ ~~increased $11.2~~Other decreased $10.8 million, or ~~11.9%~~5.9%, primarily due to ~~the impact of the Southern Air acquisition~~a decrease in professional fees incurred in 2021 related to costs associated with negotiations and ~~increased flying, partially offset by lower rates for crewmember travel.~~

~~Aircraft rent~~ ~~decreased $5.8 million, or 5.3%, primarily due to the amendment and extension of a lease~~arbitration for a ~~747-400 freighter aircraft to a lower monthly lease rate~~new CBA (see Note 812 to our Financial Statements) ~~and a reduction in the number of spare engines leased.~~.

~~Navigation fees, landing fees and other rent~~ ~~increased $20.9 million, or 37.0%, primarily due to an increase in purchased capacity and increased flying.~~Non-operating (Income) Expenses

~~Passenger and ground handling services~~ ~~increased $12.6 million, or 19.5%, primarily due to increased Charter flying.~~

~~Special charge~~ in 2016 primarily represented a $6.5 million loss on engines held for sale (see Note 5 to our Financial Statements). We may sell additional flight equipment, which could result in additional charges in future periods.

~~Other~~ increased $16.2 million, or 15.2%, primarily due to increased commission expense on higher revenue from the AMC, the impact of the Southern Air acquisition and other growth initiatives, and higher legal and professional fees related to our request for a preliminary injunction to stop the aforementioned labor-related operational disruptions. Partially offsetting these items was an accrual for legal matters in 2016 (see Note 13 to our Financial Statements).

~~Non-operating Expenses (Income)~~

The following table compares our Non-operating (Income) Expenses ~~(Income)~~ for the nine months ended September 30 (in thousands):

	2017			2016			Inc/(Dec)			% Change
Non-operating Expenses (Income)
													2022			2021			Inc/(Dec)			% Change
Non-operating (Income) Expenses
Interest income	$	(4,286	)	$	(4,325	)	$	(39	)		(0.9	)%	$	(3,539	)	$	(559	)	$	2,980		NM
Interest expense		72,747			63,595			9,152			14.4	%		59,524			81,345			(21,821	)		(26.8	)%
Capitalized interest		(5,633	)		(2,106	)		3,527			167.5	%		(10,183	)		(5,456	)		4,727			86.6	%
Loss on early extinguishment of debt		167			132			35		NM				689			-			689		NM
Unrealized loss (gain) on financial instruments		36,225			(25,013	)		(61,238	)		(244.8	)%
Other income		(357	)		(372	)		(15	)		(4.0	)%
Unrealized loss on financial instruments														-			113			(113	)	NM
Other (income) expense, net														81			(41,174	)		(41,255	)		(100.2	)%

Interest expense ~~increased $9.2~~decreased $21.8 million, or ~~14.4%~~26.8%, primarily due to the ~~issuance~~adoption of the ~~2017 Convertible Notes~~amended accounting guidance for convertible notes on January 1, 2022 (see Note 3 to our Financial Statements) and the ~~financing~~scheduled repayment of ~~767-300 aircraft purchases and conversions.~~debt.

Capitalized interestincreased ~~$3.5~~$4.7 million primarily due to ~~an increase in the number of 767-300~~pre-delivery deposits related to our January 2021 agreement to purchase four 747-8F aircraft ~~undergoing passenger-to-freighter conversion.~~

~~Unrealized loss (gain) on financial instruments~~ ~~represents the change in fair value of the Amazon Warrant~~and our December 2021 agreement to purchase four 777-200LRF aircraft from Boeing (see Note 63 to our Financial Statements).

Other (income) expense, net decreased $41.3 million, or 100.2%, primarily due to ~~changes~~$40.9 million in CARES Act grant income in 2021 (see Note 3 to our ~~common stock price.~~Financial Statements) and a $4.6 million reduction in refunds of aircraft rent paid in previous years.

Income taxes. ~~Our~~The effective income tax ~~expense~~ rates were ~~59.1%~~23.1% and ~~60.3%~~23.5% for the nine months ended September 30, ~~2017~~2022 and ~~2016,~~2021, respectively. ~~The effective income tax expense rate for the nine months ended September 30, 2017~~These rates differed from the U.S. statutory rate primarily due to ~~nondeductible changes in the value of the Amazon Warrant liability (see Note 6 to our Financial Statements)~~state income taxes and ~~by the impact of the 2017 adoption of the amended accounting guidance~~certain expenses that are not deductible for ~~share-based compensation which requires that excess~~ tax benefits associated with share-based compensation be recognized within income tax expense in our consolidated statement of operations. The effective income tax expense rate for the nine months ended September 30, 2016 differed from the U.S. federal statutory rate primarily due to nondeductible expenses resulting from a change in control, as defined under certain of the Company’s benefit plans, related to the Amazon transaction. The effective rates for both periods were impacted by our assertion to indefinitely reinvest the net earnings of foreign subsidiaries outside the U.S.purposes.

Segments

The following table compares the Direct Contribution for our reportable segments for the nine months ended September 30 (see Note 1211 to our Financial Statements for the reconciliation to Operating income) (in thousands):

2017

2016

Inc/(Dec)

% Change

Direct Contribution:

ACMI

$
141,134

$
121,837

$
19,297

15.8
%
Charter

88,877

78,580

10,297

13.1
%
Dry Leasing

29,629

24,699

4,930

20.0
%
Total Direct Contribution

$
259,640

$
225,116

$
34,524

15.3
%

Unallocated income and expenses, net

$
183,418

$
186,923

$
(3,505
)

(1.9
)%


	2022		2021		Inc/(Dec)			% Change
Direct Contribution
Airline Operations	$	551,214	$	666,203	$	(114,989	)		(17.3	)%
Dry Leasing		42,887		31,765		11,122			35.0	%
Total Direct Contribution	$	594,101	$	697,968	$	(103,867	)		(14.9	)%

Unallocated expenses and (income), net	$	285,084	$	284,218	$	866			0.3	%

~~ACMI~~Airline Operations Segment

~~ACMI~~Airline Operations Direct Contribution ~~increased $19.3~~decreased $115.0 million, or ~~15.8%~~17.3%, primarily due to ~~the Southern Air acquisition,~~ increased ~~flying and lower~~pilot costs related to our new CBA, higher overtime pay driven by an increase in COVID-19 cases (which were significantly higher from late June through August) and higher premium pay for pilots operating in certain areas significantly impacted by the COVID-19 pandemic. In addition, Direct Contribution was negatively impacted by lower aircraft utilization and higher crew ~~training.~~travel costs driven by operational disruptions related to the increase in COVID-19 cases, as well as higher commercial passenger airfare rates. The increase in cases and effect of Hurricane Ian adversely impacted our crew availability and our ability to position them due to the widespread and well-publicized cancellations of commercial passenger flights. Partially offsetting these items were ~~higher Heavy~~increased Yields, net of fuel, including the impact of new and ~~Line Maintenance costs, the amortization of deferred maintenance costs~~extended long-term contracts and ~~the temporary redeployment of 747-8F aircraft to the Charter segment during the first quarter of 2017.~~

~~Charter Segment~~

~~Charter Direct Contribution increased $10.3 million, or 13.1%, primarily due to increased commercial cargo demand,~~ increased cargo ~~and passenger demand from~~flying for the ~~AMC, lower costs related to crew training and higher commercial cargo Yields. Partially offsetting these items were higher Heavy Maintenance costs and lower cargo and passenger rates from the~~ AMC.

Dry Leasing Segment

Dry Leasing Direct Contribution increased ~~$4.9~~$11.1 million, or ~~20.0%~~35.0%, primarily due to ~~lower interest expense due to the scheduled repayment~~$5.0 million of ~~debt related to Dry Leased 777-200LRF aircraft and the placement of 767-300 converted freighter aircraft. Partially offsetting these items were~~revenue from maintenance payments ~~received~~ related to the scheduled return of an aircraft during the first ~~three quarters~~quarter of ~~2016. There were no aircraft returned during~~2022 and lower interest expense related to the ~~first three quarters~~scheduled repayment of ~~2017.~~debt.

Unallocated ~~income~~expenses and (income), net

Unallocated expenses ~~net~~

~~Unallocated income~~ and ~~expenses,~~(income), net ~~decreased $3.5~~increased $0.9 million, or ~~1.9%~~0.3%, primarily due to ~~a 2016 change~~$40.9 million in ~~control, as defined under certain benefit plans, related to the Amazon transaction~~CARES Act grant income recognized in 2021 (see Note 63 to our Financial Statements) and a ~~2016 accrual for legal matters.~~$4.6 million reduction in refunds of aircraft rent paid in previous years. Partially offsetting these items were ~~higher costs~~a $15.2 million adjustment to paid time-off benefits that was recorded in ~~2017~~2021 related to our new CBA, lower interest expense due to the ~~Southern Air acquisition, unallocated interest expense, growth initiatives, amortization~~adoption of the ~~Amazon customer incentive asset, and legal and professional fees related~~amended accounting guidance for convertible notes on January 1, 2022 (see Note 3 to our ~~request for~~Financial Statements) and a ~~preliminary injunction to stop the aforementioned labor-related operational disruptions.~~decrease in professional fees.

Reconciliation of GAAP to non-GAAP Financial Measures

To supplement our Financial Statements presented in accordance with GAAP, we present certain non-GAAP financial measures to assist in the evaluation of our business performance. These non-GAAP financial measures include Adjusted Net Income, ~~from continuing operations, net of taxes and~~ Adjusted Diluted EPS ~~from continuing operations, net of~~and Adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), which exclude certain noncash income and expenses, and items impacting year-over-year comparisons of our results. These non-GAAP financial measures may not be comparable to similarly titled measures used by other companies and should not be considered in isolation or as a substitute for Net Income and Diluted EPS from continuing operations, net of taxes ~~and Diluted EPS from continuing operations,~~ which are the most directly comparable measures of performance prepared in accordance with GAAP.

We use these non-GAAP financial measures in assessing the performance of our ongoing operations and in planning and forecasting future periods. These adjusted measures provide a more comparable basis to analyze operating results and earnings and are measures commonly used by shareholders to measure our performance. In addition, management’s incentive compensation ~~will be~~is determined, in part, by using Adjusted Net Income ~~from continuing operations, net of taxes.~~and Adjusted EBITDA. We believe that these adjusted measures, when considered together with the corresponding GAAP financial measures and the reconciliations to those measures, provide meaningful supplemental information to assist investors and analysts in understanding our business results and assessing our prospects for future performance.

The following is a reconciliation of Net Income ~~from continuing operations, net of taxes~~ and Diluted EPS ~~from continuing operations, net of taxes~~ to the corresponding non-GAAP financial measures (see Note 14 to our Financial Statements for the calculation of Diluted EPS) (in thousands, except per share data):


	For the Three Months Ended
	September 30, 2022			September 30, 2021			Percent Change

Net Income	$	60,100		$	119,535			(49.7	)%
Impact from:
Customer incentive asset amortization		9,474			11,332
Adjustments to CBA paid time-off benefits (a)		-			15,150
Special charge (b)		6,299			-
Costs associated with transactions (c)		7,918			167
Noncash expenses and income, net (d)		-			4,821
Other, net (e)		-			(371	)
Income tax effect of reconciling items		(4,945	)		(5,189	)
Adjusted Net Income	$	78,846		$	145,445			(45.8	)%

Weighted average diluted shares outstanding		34,066			30,547
Less: effect of convertible notes hedges (f)		(4,731	)		(717	)
Adjusted weighted average diluted shares outstanding		29,335			29,830
Adjusted Diluted EPS	$	2.69		$	4.88			(44.9	)%


	For the Nine Months Ended
	September 30, 2022			September 30, 2021			Percent Change

Net Income	$	229,869		$	316,578			(27.4	)%
Impact from:
CARES Act grant income (g)		-			(40,944	)
Customer incentive asset amortization		29,389			33,256
Adjustments to CBA paid time-off benefits (a)		2,154			15,150
Special charge (b)		8,932			-
Costs associated with transactions (c)		7,918			497
Noncash expenses and income, net (d)		-			14,239
Unrealized loss on financial instruments		-			113
Other, net (e)		(5,532	)		324
Income tax effect of reconciling items		(7,854	)		222
Adjusted Net Income	$	264,876		$	339,435			(22.0	)%

Weighted average diluted shares outstanding		34,143			30,117
Less: effect of convertible notes hedges (f)		(4,831	)		(442	)
Adjusted weighted average diluted shares outstanding		29,312			29,675
Adjusted Diluted EPS	$	9.04		$	11.44			(21.0	)%


	For the Three Months Ended
	September 30, 2022		September 30, 2021			Percent Change

Net Income	$	60,100	$	119,535			(49.7	)%
Interest expense, net		13,671		24,679
Depreciation and amortization		78,431		73,468
Income tax expense		18,125		36,583
EBITDA		170,327		254,265
Customer incentive asset amortization		9,474		11,332
Adjustments to CBA paid time-off benefits (a)		-		15,150
Special charge (b)		6,299		-
Costs associated with transactions (c)		7,918		167
Other, net (e)		-		(371	)
Adjusted EBITDA	$	194,018	$	280,543			(30.8	)%


	For the Nine Months Ended
	September 30, 2022			September 30, 2021			Percent Change

Net Income	$	229,869		$	316,578			(27.4	)%
Interest expense, net		45,802			75,330
Depreciation and amortization		224,991			207,918
Income tax expense		68,859			97,367
EBITDA		569,521			697,193
CARES Act grant income (g)		-			(40,944	)
Customer incentive asset amortization		29,389			33,256
Adjustments to CBA paid time-off benefits (a)		2,154			15,150
Special charge (b)		8,932			-
Costs associated with transactions (c)		7,918			497
Unrealized loss on financial instruments		-			113
Other, net (e)		(5,532	)		324
Adjusted EBITDA	$	612,382		$	705,589			(13.2	)%

For the Three Months Ended

September 30, 2017

September 30, 2016

Percent Change

Income (loss) from continuing operations, net of taxes

$
(24,195
)

$
(7,501
)

222.6
%
Impact from:

Loss (gain) on disposal of aircraft

211

(11
)

Costs associated with transactions (a)

1,355

30,074

Accrual for legal matters and professional fees

1,264

(210
)

Noncash expenses and income, net (b)

5,474

2,081

Charges associated with refinancing debt

167

-

Unrealized loss (gain) on financial instruments

44,775

1,462

Income tax effect of reconciling items (c)

643

1,531

Adjusted income from continuing operations, net of taxes

$
29,694

$
27,426

8.3
%

Weighted average diluted shares outstanding

25,262

24,840

Add: dilutive warrant

1,501

150

dilutive convertible notes

109

-

effect of convertible notes hedges (d)

(109
)

-

dilutive restricted stock

636

285

Adjusted weighted average diluted shares outstanding

27,399

25,275

Adjusted Diluted EPS from continuing operations, net of taxes

$
1.08

$
1.09

(0.9
)%
(a)

Adjustments to CBA paid time-off benefits in 2022 and 2021 are related to our new CBA (see Note 12 to our Financial Statements).

(b)

Special charge in 2022 represented a charge related to three CF6-80 engines held for sale and two CF6-80 engines Dry Leased to a customer.

(c)

Costs associated with transactions in 2022 are related to our proposed Merger (see Note 2 to our Financial Statements). Costs associated with transactions in 2021 are related to our acquisition of an airline.

(d)

Noncash expenses and income, net in 2021 primarily related to amortization of debt discount on the convertible notes (see Note 8 to our Financial Statements).

(e)

Other, net in 2022 primarily related to a gain on the sale of six spare CF6-80 engines previously held for sale (see Note 7 to our Financial Statements) and a loss on early extinguishment of debt. Other, net in 2021 primarily related to leadership transition costs.

(f)

Represents the economic benefit from our convertible notes hedges in offsetting dilution from our convertible notes as we concluded that generally there would be no economic dilution result from conversion of each of the convertible notes when our stock price is below the exercise price of the respective convertible note warrants.

(g)

CARES Act grant income in 2021 related to income associated with the Payroll Support Program (see Note 3 to our Financial Statements).

For the Nine Months Ended

September 30, 2017

September 30, 2016

Percent Change

Income from continuing operations, net of taxes

$
14,884

$
13,889

7.2
%
Impact from:

Loss (gain) on disposal of aircraft

64

(11
)

Special charge

-

6,631

Costs associated with transactions (a)

3,666

47,655

Accrual for legal matters and professional fees

1,600

6,777

Noncash expenses and income, net (b)

11,537

5,807

Charges associated with refinancing debt

167

132

Unrealized loss (gain) on financial instruments

36,225

(25,013
)

Income tax effect of reconciling items  (c)

(1,061
)

(535
)

Adjusted income from continuing operations, net of taxes

$
67,082

$
55,332

21.2
%

Weighted average diluted shares outstanding

25,822

25,116

        Add: dilutive warrant

1,230

-

                 effect of convertible note hedges (d)

(36
)

-

Adjusted weighted average diluted shares outstanding

27,016

25,116

Adjusted Diluted EPS from continuing operations, net of taxes

$
2.48

$
2.20

12.7
%

~~(a)~~

Costs associated with transactions in 2017 primarily related to our acquisition of Southern Air (see Note 4 to our Financial Statements). Costs associated with transactions in 2016 primarily related to the Amazon transaction, including costs resulting from a change in control under certain benefit plans related to the Amazon transaction (see Note 6 to our Financial Statements), and our acquisition of Southern Air (see Note 4 to our Financial Statements).

~~(b)~~

Noncash expenses and income, net in 2017 primarily related to amortization of debt discount on the convertible notes (see Note 8 to our Financial Statements) and amortization of the customer incentive asset related to the Amazon Warrant (see Note 6 to our Financial Statements). Noncash expenses and income, net in 2016 primarily related to amortization of debt discount on the convertible notes (see Note 8 to our Financial Statements).

~~(c)~~

Income tax effect of reconciling items is primarily impacted by a nondeductible customer incentive and nondeductible compensation expenses resulting from a change in control, as defined under certain of the Company’s benefit plans, both related to the Amazon transaction.

~~(d)~~

~~Impact of the economic benefit from the convertible note hedges in offsetting dilution from the convertible notes (see Note 8 to our Financial Statements).~~

Liquidity and Capital Resources

The most significant liquidity events during the first three quarters of ~~2017~~2022 were as follows:

~~Debt Transactions~~In February 2022, we paid $100.0 million and received an initial delivery of 1,061,257 shares pursuant to an ASR under our new stock repurchase program approved by our board of directors, which authorized the repurchase of up to $200.0 million of our common stock. We subsequently settled the ASR in April 2022 and received an additional 172,887 shares of common stock. In the aggregate, we repurchased 1,234,144 shares (see Note 13 to our Financial Statements for a discussion of our ASR). In connection with the proposed Merger (see Note 2 to our Financial Statements), we have suspended the stock repurchase program.

In April 2022, we refinanced a term loan secured by a 747-8F aircraft and received proceeds of $90.0 million from a financing with an 84-month term for this aircraft at a blended fixed rate of 3.86% (see Note 8 to our Financial Statements).

In May ~~2017, we issued $289.0 million of 2017 Convertible Notes with a cash coupon of 1.875%. In May 2017, we used the majority of the proceeds to repay $150.0 million then outstanding under the Revolver.~~

~~In June 2017,~~2022, we borrowed ~~$18.7~~$140.0 million ~~related to GEnx engine performance upgrade kits and overhauls~~for the delivery of one 747-8F aircraft under ~~an unsecured~~a 12-year term loan due in May 2034 at a fixed interest rate of ~~2.17%~~4.17% (see Note 8 to our Financial Statements).

~~During the second and third quarter of 2017,~~In late September 2022, we ~~borrowed an aggregate of $140.1~~made a $120.1 million ~~through seven separate term loans~~pre-delivery payment related to a 747-8F aircraft. In early October 2022, we completed the ~~purchase~~acquisition of that aircraft and ~~passenger-to-freighter conversion~~received proceeds from a 12-year term loan of ~~767-300 aircraft~~$140.0 million due in October 2034 at a fixed ~~rates ranging from 3.02%~~interest rate of 5.73% (see Note 8 to ~~3.62%~~our Financial Statements).

In September 2017, we entered into the Private Placement Facility to finance up to $146.5 million for the purchase and passenger-to-freighter conversion of up to six 767-300 aircraft dry leased to Amazon. In October 2017, we borrowed $72.6 million for the first three aircraft under the facility.

Operating Activities. Net cash provided by operating activities was ~~$195.1~~$575.6 million for the first three quarters of ~~2017,~~2022, which primarily reflected ~~$14.0 million of~~ Net Income of $229.9 million, noncash adjustments of ~~$142.0~~$262.9 million for Depreciation and amortization and ~~$36.2~~$67.8 million for ~~Unrealized loss on financial instruments,~~Deferred taxes, and a ~~$30.4~~$49.1 million ~~increase~~decrease in Accounts receivable, partially offset by a $29.4 million decrease in Accounts payable and accrued ~~liabilities. Partially offsetting these items was~~liabilities and a ~~$53.3~~$17.0 million increase in Prepaid expenses, current assets and other assets. Net cash provided by operating activities was ~~$100.8~~$608.9 million for the first three quarters of ~~2016,~~2021, which primarily reflected ~~$13.1~~Net Income of $316.6 million ~~of Net Income,~~and noncash adjustments of ~~$124.2~~$265.2 million for Depreciation and amortization and ~~$27.9~~$96.1 million for ~~Stock-based compensation expense,~~Deferred taxes, partially offset by a $43.3 million increase in Prepaid expenses, current assets and other assets, a ~~$32.8 million decrease in Accounts receivable. Partially offsetting these items were a $79.7~~$19.4 million decrease in Accounts payable, ~~and~~ accrued liabilities and other liabilities and a ~~noncash adjustment of $25.0~~$15.8 million ~~for Unrealized gain on financial instruments.~~increase in Accounts receivable.

Investing Activities. Net cash used for investing activities was ~~$401.7~~$568.9 million for the first three quarters of ~~2017,~~2022, consisting primarily of ~~$338.5~~$493.8 million of purchase deposits and payments for flight equipment and modifications and ~~$66.4~~$79.2 million of payments for core capital expenditures, excluding flight equipment, partially offset by $13.5 million of proceeds from the disposal of flight equipment. ~~Payments~~Purchase deposits and payments for flight equipment and modifications during the first three quarters of ~~2017~~2022 were primarily related to the ~~purchase~~delivery of ~~767-300 passenger~~one 747-8F aircraft, 747-8F and ~~related freighter conversion costs,~~777-200LRF aircraft pre-delivery payments and spare ~~engines and GEnx engine performance upgrade kits.~~engines. All capital expenditures for ~~2017~~2022 were funded through working capital and the ~~term loans~~financings discussed above. Net cash used for investing activities was ~~$372.6~~$403.1 million for the first three quarters of ~~2016,~~2021, consisting primarily of ~~$237.1~~$346.0 million of purchase deposits and payments for flight equipment ~~$107.5~~and modifications and $64.1 million ~~related to the Southern Air acquisition, and $36.9 million~~ of payments for core capital expenditures, excluding flight ~~equipment. Partially offsetting these investing activities were $8.8~~equipment, partially offset by $9.5 million of proceeds from ~~investments.~~the disposal of aircraft. Purchase deposits and payments for flight equipment and modifications during the first three quarters of 2021 were primarily related to pre-delivery payments, spare engines and GEnx engine performance upgrade kits

Financing Activities. Net cash ~~provided by~~used for financing activities was ~~$244.6~~$451.7 million for the first three quarters of ~~2017,~~2022, which primarily reflected $580.4 million of payments on debt, $100.0 million related to the purchase of treasury stock and $12.1 million related to treasury shares withheld for payment of taxes, partially offset by $230.0 million of proceeds from debt issuance ~~of $447.9 million, $38.1 million from the sale of convertible note warrants~~ and ~~$22.0~~$12.9 million of customer maintenance reserves and deposits ~~received, partially offset by $153.3 million of payments on debt obligations and $70.1 million for the purchase of convertible note hedges.~~received. Net cash used for financing activities was ~~$51.6~~$278.0 million for the first three quarters of ~~2016,~~2021, which primarily reflected ~~$135.8~~$271.1 million of payments on debt, $35.6 million in payments of maintenance reserves and $7.4 million related to treasury shares withheld for payment of taxes, partially offset by ~~$84.8~~$23.9 million of proceeds from debt ~~issuance.~~issuance and $13.5 million of customer maintenance reserves and deposits received.

We consider Cash and cash equivalents, ~~Short-term investments, Restricted cash and~~ Net cash provided by operating activities and availability under our revolving credit facility to be sufficient to meet our debt and lease obligations and to fund ~~core~~ capital expenditures for ~~2017, and to pay amounts due related to the settlement of the U.S. class action litigation.~~2022. Core capital expenditures for the remainder of ~~2017~~2022 are expected to range ~~between $10.0~~from $40.0 to ~~$15.0~~$50.0 million, which excludes flight equipment and capitalized interest. ~~Our payments remaining~~Committed capital expenditures for flight equipment ~~purchase and passenger-to-freighter conversion commitments~~for the remainder of 2022 are expected to be approximately ~~$143.8~~$261.8 million.

Committed capital expenditures include pre-delivery and delivery payments for the purchase of the remaining two new 747-8F and four new 777-200LRF aircraft from Boeing, and other agreements to acquire spare engines. We have obtained a bank commitment for a $135.0 million 12-year term loan for the first 777-200LRF aircraft to be delivered and expect to finance the remaining aircraft delivery payments through secured debt financing. The remaining two 747-8F aircraft are expected to be delivered during the fourth quarter of ~~which approximately $63.5 million~~2022 and first quarter of 2023. The first 777-200LRF aircraft is expected to be ~~made during 2017. We expect to finance~~delivered late in the ~~acquisition~~fourth quarter of 2022 and ~~conversion of this flight equipment with working capital prior to obtaining permanent financing for~~ the ~~converted aircraft.~~remaining three throughout 2023.

We may access external sources of capital from time to time depending on our cash requirements, assessments of current and anticipated market conditions, and the after-tax cost of capital. To that end, we filed a shelf registration statement with the SEC in ~~May 2017~~April 2020 that enables us to sell ~~a yet to be determined amount of~~ debt and/or equity securities on a registered basis over the subsequent three years, depending on market conditions, our capital needs and other factors. Our access to capital markets can be adversely impacted by prevailing economic conditions and by financial, business and other factors, some of which are beyond our control. Additionally, our borrowing costs are affected by market conditions and may be adversely impacted by a tightening in credit markets.

We do not expect to pay any significant U.S. federal income tax ~~until 2025 or later.~~for at least several years. Our business operations are subject to income tax in several foreign ~~jurisdictions.~~jurisdictions and in many states. We do not expect to pay any significant cash income taxes ~~in foreign jurisdictions~~ for at least several ~~years.~~years in these foreign jurisdictions and states. We ~~currently do not intend to~~may repatriate ~~cash from certain~~the unremitted earnings of our foreign subsidiaries ~~that is indefinitely reinvested outside~~to the extent taxes are insignificant. The U.S. ~~Any repatriation of cash from these subsidiaries or certain changes in U.S.~~and numerous other countries are currently considering tax ~~laws~~reform, which could result in ~~additional~~significant changes to U.S. and international tax ~~expense.~~laws. The potential enactment of these laws could have a material impact on our business, results of operations and financial condition. We continue to monitor developments and assess the impact to us.

~~Contractual Obligations and~~Description of Debt Agreements

See Note 8 to our Financial Statements for a description of our new ~~debt obligations.~~debt. See our ~~2016~~2021 Annual Report on Form 10-K for a ~~tabular disclosure~~description of our ~~contractual~~debt obligations and amendments thereto as of December 31, ~~2016 and a description of our other debt obligations and amendments thereto.~~2021.

Off-Balance Sheet Arrangements

There were no material changes into our off-balance sheet arrangements during the nine months ended September 30, ~~2017.~~2022.

Recent Accounting Pronouncements

See Note 23 to our Financial Statements for a discussion of recent accounting pronouncements.

Forward-Looking Statements

This Quarterly Report on Form 10-Q (this “Report”), as well as other reports, releases and written and oral communications

issued or made from time to time by or on behalf of AAWW, contain statements that may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Those statements are based on management’s beliefs, plans, expectations and assumptions, and on information currently available to management. Generally, the words “will,” “may,” “should,” “could,” “would,” “expect,” “anticipate,” “intend,” “plan,” “continue,” “believe,” “seek,” “project,” “estimate” and similar expressions used in this Report that do not relate to historical facts are intended to identify forward-looking statements.

The forward-looking statements in this Report are not representations or guarantees of future performance and involve certain risks, uncertainties and assumptions. Such risks, uncertainties and assumptions include, but are not limited to: the risk that the proposed Merger may not be completed in a timely manner or at all; the failure to receive, on a timely basis or otherwise, the required approvals of the proposed Merger by AAWW’s stockholders; the possibility that any or all of the various conditions to the consummation of the proposed Merger may not be satisfied or waived, including the failure to receive any required regulatory approvals from any applicable governmental entities (or any conditions, limitations or restrictions placed on such approvals); the possibility that competing offers or acquisition proposals for AAWW will be made; the occurrence of any event, change or other circumstance that could give rise to the termination of the Merger Agreement relating to the proposed Merger, including in circumstances which would require AAWW to pay a termination fee; incurring substantial costs related to the proposed Merger, such as legal, accounting, financial advisory and integration costs; the effect of the announcement, pendency of the proposed Merger, or any failure to successfully complete the proposed Merger on AAWW’s ability to attract, motivate or retain key executives, pilots and associates, its ability to maintain relationships with its customers, including Amazon.com, Inc., vendors, service providers and others with whom it does business, or its operating results and business generally; risks related to the proposed Merger diverting management’s attention from AAWW’s ongoing business operations; the risk of shareholder litigation in connection with the proposed Merger, including resulting expense or delay; and those described in our Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2021 and our quarterly reports on Form 10-Q. Many of such factors are beyond AAWW’s control and are difficult to predict. As a result, AAWW’s future actions, financial position, results of operations and the market price for shares of AAWW’s common stock could differ materially from those expressed in any forward-looking statements. Readers are therefore cautioned not to place undue reliance on forward-looking statements. Such forward-looking statements speak only as of the date of this Report. AAWW does not intend to publicly update any forward-looking statements that may be made from time to time by, or on behalf of, AAWW, whether as a result of new information, future events or otherwise, except as required by ~~law.~~law and expressly disclaims any obligation to revise or update publicly any forward-looking statement to reflect future events or circumstances.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes to our market risk during the nine months ended September 30, ~~2017.~~2022. For additional discussion of our exposure to market risk, refer to Part II, Item 7A “Quantitative and Qualitative Disclosures About Market Risk” included in our ~~2016~~2021 Annual Report on Form 10-K.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

An evaluation was performed under the supervision and with the participation of our management, including our Chief Executive Officer, or CEO, and Chief Financial Officer, or CFO, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d - 15(e) under the Exchange Act) as of September 30, ~~2017.~~2022. Based on that evaluation, our CEO and CFO concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in

reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and is accumulated and communicated to our management, including our CEO and CFO, to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting

There has been no change in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the three months ended September 30, ~~2017~~2022 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II — ~~OTHE~~ROTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

With respect to the fiscal quarter ended September 30, ~~2017,~~2022, the information required in response to this Item is set forth in Note 1312 to our Financial Statements and such information is incorporated herein by reference. Such description contains all of the information required with respect hereto.

ITEM 1A. RISK FACTORS

~~For~~

There have been no material changes in our risk factors ~~that may cause actual results to differ materially~~ from those ~~anticipated, please refer to~~disclosed in our ~~2016~~2021 Annual Report on Form ~~10-K.~~10-K, except as noted below.

Risks Related to the Proposed Merger

The Merger may not be completed on the terms or timeline currently contemplated or at all, which could adversely affect our stock price, business, financial condition and results of operations.

On August 4, 2022, the Company entered into the Merger Agreement, which provides that the consummation of the Merger is subject to certain conditions, including (i) the absence of any law, order, judgment, decree, injunction or ruling prohibiting the consummation of the Merger; (ii) the accuracy of the other party’s representations and warranties (subject to certain materiality qualifiers); (iii) the other party’s compliance in all material respects with its pre-closing covenants; (iv) obtaining the approval of our stockholders; and (v) receipt of certain required regulatory approvals and the expiration or termination of any waiting period (and any extension thereof) applicable to the consummation of the Merger under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 and the rules and regulations promulgated thereunder. While it is currently anticipated that the Merger will be consummated during or before the first quarter of 2023, there can be no assurance that the foregoing conditions will be satisfied in a timely manner or at all, or that an effect, event, development or change will not transpire that could delay or prevent these conditions from being satisfied.

If the Merger is not consummated for any reason, the trading price of our common stock may decline to the extent that the market price of the common stock reflects positive market assumptions that the Merger will be consummated and the related benefits will be realized. We may also be subject to additional risks if the Merger is not completed, including:

•

the requirement in the Merger Agreement that, under certain circumstances, we pay Parent a termination fee of $97.5 million in cash;

•

incurring substantial costs related to the Merger, such as financial advisory, legal, accounting and other professional services fees that have already been incurred or will continue to be incurred until closing;

•

limitations on our ability to retain and hire key personnel;

•

reputational harm including relationships with investors, customers and business partners due to the adverse perception of any failure to successfully complete the Merger; and

•

potential disruption to our business and distraction of our workforce and management team to pursue other opportunities that could be beneficial to us, in each case without realizing any of the benefits of having the Merger completed.

Further, we or Parent may terminate the Merger Agreement if the Merger has not been consummated by March 4, 2023 (subject to (i) an automatic extension until June 4, 2023 if all closing conditions other than those relating to a clearance, consent or restraint in respect of any antitrust law have not been received, (ii) a further extension to August 4, 2023 at the option of Parent or the Company if such regulatory closing conditions have not been satisfied, and (iii) whether or not otherwise extended, in the event that the marketing period for Parent’s debt financing has commenced but has not completed, an extension, in Parent’s sole discretion, until four business days following the then-scheduled expiration of the marketing period, the “Outside Date”). We or Parent also may terminate the Merger Agreement (i) by mutual written consent; (ii) if there is a final and nonappealable judgment enacted, promulgated, issued, entered, amended or enforced by any governmental authority of competent jurisdiction or any applicable law enjoining, restraining or otherwise prohibiting consummation of the Merger; (iii) if our stockholder’s meeting (including any adjournments or postponements thereof) shall have concluded and the Company stockholder approval shall not have been obtained; or (iv) if the other party has breached its representations or warranties or failed to perform any of its covenants or agreements in a way that would prevent satisfaction of a closing condition by the Outside Date and such breach or failure to perform cannot be cured within 35 calendar days following receipt of written notice of such breach or failure to perform and an intent to terminate the Merger Agreement. The occurrence of the aforementioned could adversely affect our stock price, business, financial condition and results of operations

The announcement of the Merger Agreement and pendency of the Merger could negatively impact our business, financial condition and results of operations.

The announcement or pendency of the Merger could adversely affect our business, financial condition and results of operations and may result in our inability to hire or the departure of key personnel. In connection with the Merger, some of our customers and business partners may delay or defer decisions or may end their relationships with us, which could negatively affect our revenues, earnings and cash flows, regardless of whether the Merger is completed. In addition, we have undertaken certain covenants in the Merger Agreement restricting the conduct of our business during the pendency of the Merger, including restrictions on undertaking certain significant financing transactions and certain other actions, even if such actions would prove beneficial to us. Similarly, our current and prospective employees may experience uncertainty about their future roles with us following the Merger, which may materially adversely affect our ability to attract and retain key personnel during the pendency of the Merger.

Our directors and executive officers have interests in the Merger that may be different from, or in addition to, the interests of our other stockholders.

Our directors and executive officers have financial interests in the Merger that may be different from, or in addition to, the interests of our other stockholders. These interests may include:

•

the treatment of Company equity awards and long-term incentive cash awards provided for under the Merger Agreement;

•

severance and other benefits in the case of certain qualifying terminations under the terms of an individual employment agreement or the Company’s severance plans;

•

cash-based retention bonuses under a program established for the benefit of certain Company employees;

•

each participant (including each executive officer) in the Company’s annual bonus plan will be eligible for an annual bonus for the year in which the effective time occurs if such participant is terminated prior to the date such bonuses are earned and he or she otherwise qualifies for severance; and

•

continued indemnification and insurance coverage under the Merger Agreement, the Company’s organizational documents and indemnification agreements the Company has entered into with each of its directors and executive officers.

Litigation challenging the Merger Agreement may prevent the Merger from being consummated within the expected timeframe or at all.

Lawsuits have been filed (see Note 12 to our Financial Statements for further discussion) and additional lawsuits may in the future be filed against us, our Board of Directors or other parties to the Merger Agreement, challenging our acquisition by Parent, or making other claims in connection with the Merger. Such lawsuits have been brought by purported stockholders, and additional lawsuits may be brought by purported stockholders or other interested parties, seeking, among other things, to enjoin consummation of the Merger. One of the conditions to the consummation of the Merger is that the consummation of the Merger is not restrained, made illegal, enjoined or prohibited by any order or legal or regulatory restraint or prohibition of a court of competent jurisdiction or any governmental entity. As such, if the plaintiffs in such current or potential lawsuits are successful in obtaining an injunction prohibiting the defendants from completing the Merger on the agreed upon terms, then such injunction may prevent the Merger from becoming effective within the expected timeframe or at all.

ITEM 6. EXHIBITS

~~Exhibits~~

Exhibits

See accompanying Exhibit Index included ~~after~~before the signature page of this report for a list of exhibits filed or furnished with this report.

EXHIBIT INDEX


Exhibit Number		Description

2.1		Agreement and Plan of Merger, dated as of August 4, 2022, by and among Atlas Air Worldwide Holdings, Inc., Rand Parent, LLC and Rand Merger Sub, Inc., which is incorporated by reference to Exhibit 2.1 to Atlas Air Worldwide Inc.’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 4, 2022.**
~~31.1~~
3.1		Amendment to the Atlas Air Worldwide Holdings, Inc. By-Laws, Amended and Restated as of September 19, 2014, and as Further Amended as of December 12, 2016, which is incorporated by reference to Exhibit 3.1 to Atlas Air Worldwide Inc.’s Current Report on Form 8-K filed with the Securities and Exchange Commission on October 7, 2022.

10.1		Amendment to Employment Agreement, dated as of September 16, 2022, by and between Atlas Air, Inc. and John W. Dietrich.

10.2		Amendment to Atlas Air Worldwide Holdings, Inc. 2018 Incentive Plan effective September 16, 2022.

10.3		Amendment to Atlas Air Worldwide Holdings, Inc. Benefits Programs for Senior Executives, Senior Vice Presidents, Vice Presidents and Staff Vice Presidents, effective September 16, 2022.

31.1		Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer.

31.2		Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer.

32.1		Section 1350 Certifications.

101.INS		Inline XBRL Instance ~~Document.~~Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. *

101.SCH		Inline XBRL Taxonomy Extension Schema Document. *

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document. *

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document. *

101.LAB		Inline XBRL Taxonomy Extension Labels Linkbase Document. *

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document. *

104		Cover Page Interactive Data File – the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document (included in Exhibit 101).

Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016, (ii) Consolidated Statements of Operations for the ~~three and nine months ended September 30, 2017 and 2016, (iii) Consolidated Statements of Comprehensive Income (Loss) for the~~ ~~three and nine months ended September 30, 2017 and 2016~~, (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016, (v) Consolidated Statement of Stockholders’ Equity as of and for the nine months ended September 30, 2017 and 2016 and (vi) Notes to the Unaudited Consolidated Financial Statements.

S~~IGNATURES~~

* Attached as Exhibit 101 to this report are the following formatted in Inline XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021, (ii) Consolidated Statements of Operations for the three and nine months ended September 30, 2022 and 2021, (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2022 and 2021, (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021, (v) Consolidated Statements of Stockholders’ Equity as of and for the three and nine months ended September 30, 2022 and 2021 and (vi) Notes to Unaudited Consolidated Financial Statements.

** Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The registrant agrees to furnish supplementally to the SEC a copy of any omitted schedule upon request by the SEC.

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.


		Atlas Air Worldwide Holdings, Inc.

Dated: November ~~7, 2017~~3, 2022		/s/ ~~William J. Flynn~~John W. Dietrich
		~~William J. Flynn~~John W. Dietrich
		President and Chief Executive Officer

Dated: November ~~7, 2017~~3, 2022		/s/ Spencer Schwartz
		Spencer Schwartz
		Executive Vice President and Chief Financial Officer

4037

	Deferred Maintenance
Balance as of December 31, 2016	$	19,100
Deferred maintenance costs		33,910
Amortization of deferred maintenance		(3,710	)
Balance as of September 30, 2017	$	49,300

	Employee Termination Benefits
Liability as of December 31, 2016	$	1,214
Wind-down expenses		766
Cash payments		(1,718	)
Liability as of September 30, 2017	$	262

	Issue	Face		Collateral	Original	Interest Rate	Interest
	Date	Value		Type	Term	Type	Rate
First 2017 Term Loan	April 2017	$	20.1	767-300	91 months	Fixed		3.02%
Second 2017 Term Loan	April 2017		21.3	767-300	91 months	Fixed		3.16%
Third 2017 Term Loan	May 2017		21.5	767-300	91 months	Fixed		3.16%
Fourth 2017 Term Loan	June 2017		21.3	767-300	91 months	Fixed		3.09%
Fifth 2017 Term Loan	June 2017		21.7	767-300	91 months	Fixed		3.11%
Sixth 2017 Term Loan	June 2017		21.7	767-300	91 months	Fixed		3.11%
Seventh 2017 Term Loan	June 2017		18.7	None	58 months	Fixed		2.17%
Eighth 2017 Term Loan	July 2017		12.5	767-300	60 months	Fixed		3.62%
Total		$	158.8

Direct Contribution:
ACMI	$	51,647		$	51,607		$	141,134		$	121,837
Charter		34,808			32,948			88,877			78,580
Dry Leasing		10,245			7,413			29,629			24,699
Total Direct Contribution for Reportable Segments		96,700			91,968			259,640			225,116

Unallocated income and expenses, net		(64,463	)		(80,876	)		(183,418	)		(186,923	)
Loss on early extinguishment of debt		(167	)		-			(167	)		(132	)
Unrealized loss (gain) on financial instruments		(44,775	)		(1,462	)		(36,225	)		25,013
Special charge		-			-			-			(6,631	)
Transaction-related expenses		(1,092	)		(3,905	)		(3,403	)		(21,486	)
Loss (gain) on disposal of aircraft		(211	)		11			(64	)		11
Income (loss) from continuing operations before income taxes		(14,008	)		5,736			36,363			34,968

Add back (subtract):
Interest income		(1,688	)		(1,316	)		(4,286	)		(4,325	)
Interest expense		26,553			21,355			72,747			63,595
Capitalized interest		(1,922	)		(1,059	)		(5,633	)		(2,106	)
Loss on early extinguishment of debt		167			-			167			132
Unrealized loss (gain) on financial instruments		44,775			1,462			36,225			(25,013	)
Other income		(1,165	)		(180	)		(357	)		(372	)
Operating Income	$	52,712		$	25,998		$	135,226		$	66,879

~~Large accelerated filer~~

~~Accelerated filer~~

~~Non-accelerated filer~~

☐ ~~(Do not check if a smaller reporting company)~~

~~Smaller reporting company~~

~~Emerging growth company~~