[ATLAS AIR
 WORLDWIDE HOLDINGS LOGO]                                           NEWS RELEASE
               -----------------------------------------------------------------
               2000 WESTCHESTER AVENUE, PURCHASE, NEW YORK, 10577 o 914-701-8400


FOR IMMEDIATE RELEASE:

Contacts:  Regina Milano (Media)  914-701-8417
           Dan Loh (Investors)    914-701-8210


                       ATLAS AIR WORLDWIDE HOLDINGS, INC.
               4Q06 PRETAX EARNINGS EXPECTED TO EXCEED $60 MILLION

 BUSINESS REPOSITIONED TO DELIVER 2007 PRETAX EARNINGS IN EXCESS OF $110 MILLION

  KEY TRANSITION QUARTER COMPLETED - 3Q06 NET INCOME $7.1 MILLION, $0.34 SHARE

          AAWW TO HOST CONFERENCE CALL, WEBCAST AT 11 A.M. EASTERN TIME

PURCHASE,  N.Y.,  NOVEMBER 8, 2006 - Atlas Air Worldwide  Holdings,  Inc. (AAWW)
(Nasdaq: AAWW), a leading provider of global air cargo services, announced today
that it is on pace in the fourth  quarter of 2006 to  outperform  fourth-quarter
2005  earnings,   following  three  quarters  of  underperformance   versus  the
comparable 2005 quarters.

For the quarter  ended  September  30,  2006,  AAWW  reported net income of $7.1
million,  or $0.34 per diluted share, on revenues of $361.1  million.  Operating
income of $32.9  million in the  quarter  included a  nonrecurring  gain of $6.2
million on the disposal of aircraft. In addition,  pretax income of $8.4 million
reflected both the gain on disposal of aircraft and a one-time, non-cash expense
of $12.5 million associated with the early retirement of outstanding debt.

"We began 2006 with a cost  structure and fleet sized for 2005's  unusually high
military volumes," said William J. Flynn,  President and Chief Executive Officer
of AAWW.  "We have  since  strategically  repositioned  the  Company  for margin
improvement  and earnings  growth,  and we're going into 2007 with our fleet and
cost structure scaled to fit more sustainable  business  opportunities  that are
less dependent on military volumes.  Our fourth-quarter 2006 forecast for pretax
income in excess of $60  million  compares  favorably  with $45  million  in the
fourth quarter of 2005. We've achieved our most important 2006 goal: sustainable
levels of profitability."

Bolstered  by its  military  business,  AAWW  posted  pretax  earnings of $123.8
million  for the  full  year  2005,  substantially  ahead of  expectations.  "We
determined that 2005 levels of military business were unlikely to continue," Mr.
Flynn  explained.  "By optimizing our fleet and cost structure and capturing new
opportunities  like our recently  announced DHL transaction,  we can move beyond
2005's  profitability in years to come. We expect pretax earnings to exceed $110
million  in 2007,  closer  to  2005's  pretax  earnings  but on lower  revenues,
resulting in higher margins."



Mr.  Flynn  said,  "The  market is strong  for  ACMI,  where we are the  world's
technology leader. We have strengthened our  scheduled-service  business through
network  optimization  and have  leveraged  Polar Air  Cargo's  strategic  route
structure, optimal assets and high service reliability."

AAWW acquired Polar Air Cargo from GE Capital  Aviation  Services in 2001 for an
effective  purchase  price of $54 million.  In mid  October,  we entered into an
agreement for DHL to acquire a 49% equity interest in Polar's  scheduled-service
business for $150 million.  While we expect to recognize a  significant  gain on
this  transaction  by no later  than  2008,  we do not  expect  that  gain to be
realized in 2006 or 2007 and it is not reflected in our earnings guidance.

The transaction  also includes a landmark  20-year  commercial  arrangement that
will  ensure DHL  access to  aircraft  capacity  in key  global  markets,  while
providing  AAWW  companies  with a valuable,  long-term  customer and  potential
revenue  stream in excess of $3.5 billion over the  full-term of the  agreement.
Further,  DHL will also have access to available  additional  aircraft  capacity
from  our  Atlas  Air  subsidiary.  We  believe  that  our  long-term  strategic
partnership with DHL will be an important contributor to stockholder value.

Mr. Flynn added: "A key component of our strategic plan focuses on fleet renewal
and technology leadership,  which we have addressed through our recent order for
12  state-of-the-art  Boeing  747-8  Freighters,  with  options to  purchase  an
additional 14. We are a launch  customer,  and when we take delivery in 2010 and
2011 we will be among the first to offer  customers  the  greater  capacity  and
improved operating performance of this aircraft.

"We will be  well-positioned  to  participate  in  growth  opportunities  in the
expanding  air cargo  markets,  especially  in the ACMI sector  where demand for
long-haul,  intercontinental,  wide-body  freighters has been outpacing the core
increase in demand for air cargo capacity."

Complementing the transformation in the Company's business profile in 2006, AAWW
repaid $141 million of high-cost  debt,  thereby  enhancing  its  strategic  and
operating  flexibility;  listed its  common  stock  shares on the NASDAQ  Global
Select Market; and attained membership in the Russell 2000(R) Index of small-cap
stocks.

As part of the Company's ongoing fleet strategy,  AAWW deliberately  resized its
fleet by phasing out seven B747 Classics.  These actions maximized the Company's
returns on these assets by capitalizing on sale and lease  opportunities  in the
secondary  market.  In addition,  we have eliminated in excess of $25 million of
annualized operating and overhead costs associated with these aircraft.

Continuous Improvement initiatives contributed  approximately $4 million of cost
savings to the Company's third-quarter results, with another $10 million of cost
savings expected to be realized in the fourth quarter.  AAWW anticipates that it
will achieve the majority of the $100 million  Continuous  Improvement  benefits
during 2007,  with the balance to be achieved in 2008. The Company  continues to
identify and will achieve additional cost saving opportunities.

Mr. Flynn  concluded:  "We will  continue to be an  innovator in the  airfreight
market,  and we will  meet  the  evolving  needs of our  customers.  Our team is
focused on executing our strategy and  delivering on our plan. We are positioned
for an exciting, dynamic future for AAWW."

                                       2


CONFERENCE CALL

Management will host a conference call to discuss the AAWW's  third-quarter 2006
financial  and  operating  results  at 11:00  A.M.  Eastern  Time on  Wednesday,
November 8, 2006.

Interested  parties are invited to listen to the call live over the  Internet at
www.atlasair.com or www.earnings.com.

For those  unable to listen to the live call,  a replay will be available on the
above Web sites  through  November  10,  2006.  A replay will also be  available
through  November 10 by dialing (800)  405-2236  (domestic)  and (303)  590-3000
(international) and using Pass Code 11075511#.

3Q06 PERFORMANCE FACTORS VERSUS 3Q05

AAWW's operating  revenues in the third quarter of 2006 were $43.8 million lower
than in the  previous  year's  third  quarter.  The 10.8%  decline in  operating
revenues  reflected a 17.9% reduction in average operating aircraft (32.0 versus
39.0) and an 18.3% reduction in total block-hour flying activity.

Aggregate revenues in the latest reporting period reflected an 18.8% decrease in
ACMI revenue,  a 26.8% decrease in AMC Charter revenue,  and a 47.5% decrease in
Commercial  Charter  revenue,  offset in part by a 14.4%  increase in  Scheduled
Service revenue.

Higher  year-over-year  unit  revenues in AAWW's  ACMI and AMC  Charter  service
segments  partially  mitigated the impact of the 18.3%  reduction in total block
hours.  Revenue per block hour  increased 7.1% in the ACMI business and 15.5% in
the AMC Charter  business,  while revenue per block hour decreased  12.8% in the
Commercial  Charter business and revenue per available ton mile (RATM) decreased
2.6% in the Scheduled Service business.

ACMI  performance in the third quarter of 2006 benefited from relative  strength
in demand for Boeing 747-400 freighter aircraft,  which  counterbalanced  weaker
conditions in the ACMI market for Boeing 747-200 freighter aircraft.

Improved average block-hour rates in the ACMI segment during the quarter ($5,963
versus  $5,570)  contrasted  with a 24.2% decline in block hours (15,773  versus
20,804), which reflected a reduction in 747-200 flying.

Twelve  aircraft (10 Boeing  747-400s  and two Boeing  747-200s)  were  directly
supporting the Company's ACMI operations at September 30, 2006, compared with 17
aircraft (10 Boeing 747-400s and seven Boeing 747-200s) at September 30, 2005.

Despite stronger  revenues during the quarter,  the performance in the Scheduled
Service segment was negatively  affected by higher fuel costs, a decrease in the
number of return flights based on one-way AMC missions, and an increase in fixed
costs  allocated to the segment due to excess,  underutilized  747-200  capacity
during the quarter.

Traffic  (as  measured  by revenue  ton miles,  or RTMs)  increased  11.8%,  and
capacity (as measured by available ton miles,  or ATMs)  increased  17.6%.  As a
result, load factor declined

                                       3


compared with the year-ago period (62.9% versus 66.2%).  Unit revenues (RATM) in
the Scheduled  Service segment  decreased 2.6% ($0.260 versus $0.267) during the
quarter, while yield increased 2.5% ($0.413 versus $0.403).

The decrease in AMC Charter  activity during the quarter was primarily due to an
overall  reduction  in the  U.S.  military's  heavy-lift  requirements.  Segment
performance  was also burdened by an excess of  underutilized  747-200  capacity
during the quarter.

In the AMC segment,  improved  block-hour rates ($16,277 versus $14,098) did not
offset a 36.6% decline in block hours (5,196 versus 8,194).  The  improvement in
block-hour  rates  primarily  reflected  an  increase in the pegged rate for AMC
fuel,  which was set at $2.20 per gallon in the third  quarter of 2006  compared
with $1.40 per gallon in the third quarter of 2005.

Commercial  Charter  activity  in the third  quarter  of 2006  reflected  both a
decrease in  block-hour  volumes (840 versus 1,364) and a decrease in block-hour
rates ($14,269 versus  $16,732).  Commercial  Charter's  performance  during the
quarter was  negatively  affected by higher fuel costs, a decrease in the number
of return  flights  based on  one-way  AMC  missions,  and the burden of excess,
underutilized 747-200 capacity.

OPERATING EXPENSES

AAWW's  operating  expenses in the third quarter of 2006 were $8.7 million lower
than in the  comparable  2005  period,  a decline of 2.6%.  Significantly  lower
maintenance expense, lower landing fees, lower travel expenditures,  and reduced
depreciation  were  offset in part by higher  aircraft  fuel and an  increase in
ground handling and airport fees.

Maintenance  expense was $16.5 million,  or 33.4%, lower in the third quarter of
2006 compared with the same quarter in 2005.  Both a decrease in heavy  airframe
maintenance  activity  (three 747-200 C Checks versus two 747-200 C Checks,  one
747-200 D Check,  and one  747-400 D Check in the third  quarter  of 2005) and a
reduction  in the number of engine  overhauls (6 versus 13)  contributed  to the
lower level of maintenance expenditures.

Maintenance  expense  during the quarter also  benefited from the lower level of
block-hour activity compared with the third quarter of 2005 and from a reduction
in  maintenance  activity  associated  with  Classic  aircraft  that the Company
discontinued flying as of midyear.

Landing fees declined $4.0 million, or 19.6%, during the quarter,  mainly due to
a reduction  in AMC and  Commercial  Charter  block hours,  partly  offset by an
increase in  Scheduled  Service  activity.  Travel  expense also  declined  $3.7
million,  or 24.7%,  primarily due to a reduction in crew travel  related to the
decline in total  block-hour  activity  as well as improved  efficiency  in crew
scheduling.

Labor  expenses were $2.0  million,  or 3.2%,  lower than in the year-ago  third
quarter.  The decrease was primarily due to a decrease in crew salaries  related
to a reduction in operating  fleet and total block hours,  offset by an increase
in the expensing of $0.7 million for management, crew and other employees.

                                       4


Depreciation and amortization declined $1.5 million, or 12.7%,  primarily due to
a $2.5 million decrease in the amortization of customer contracts.

Other  operating  expenses  decreased $3.5 million,  or 12.9%,  versus the third
quarter of 2005,  primarily due to a $2.4 million  decrease in  consulting  fees
related to the  redesign  of internal  controls  that  occurred in 2005,  a $2.0
million  decrease  in  freight  and other  expenses,  offset  by a $1.3  million
increase in professional fees.

Aircraft  fuel  expense  increased  $17.4  million,  or 16.6%,  versus the third
quarter  of 2005,  as higher  fuel  prices  were only  partly  offset by a 14.9%
decline  in total  fuel  consumption,  which  reflected  an 11.8%  reduction  in
non-ACMI block hours.

Fuel  consumption  in the Scheduled  Service and Commercial  Charter  businesses
increased  3.9%,  reflecting  a 7.5%  increase  in total  Scheduled  Service and
Commercial  Charter  block hours,  while the average  price for fuel consumed in
these segments  increased  22.4% ($2.26 per gallon versus  $1.85).  In addition,
fuel  consumption  in the AMC  business  decreased  39.0%,  as AMC  block  hours
declined  36.6%,  but the pegged price for AMC fuel  increased  57.1% ($2.20 per
gallon versus $1.40).

Ground handling and airport fees increased $3.3 million,  or 20.5%,  mainly as a
result of the increase in Scheduled Service business activity.

INTEREST EXPENSE

Interest  expense  decreased  $5.4  million,  or 27.6%,  compared with the third
quarter of 2005,  primarily  reflecting  the  repayment of debt,  including  the
prepayment of $140.8 million of debt during the quarter.

INCOME TAX EXPENSE

AAWW  recorded  an  effective  income  tax rate of 15.8% for the  quarter  ended
September  30, 2006  compared with an effective tax rate of 41.0% in the quarter
ended September 30, 2005. The difference in rates primarily  reflected the final
settlement of a federal income tax examination  during the third quarter of 2006
that  resulted in the release of an income tax  reserve,  $2.0  million of which
reduced the Company's income tax expense for the quarter.

CASH AND CASH EQUIVALENTS

At September 30, 2006,  AAWW's cash and cash equivalents  totaled $172.8 million
compared with $305.9 million at year-end 2005.

OUTSTANDING DEBT

Also at  September  30,  2006,  AAWW's  balance  sheet  debt and  capital  lease
obligations  totaled  $423.2  million,  including  current  maturities  of $19.2
million.

                                       5


As of September 30, 2006, AAWW had $84.9 million of unamortized discount related
to fair market value  adjustments  recorded  against its debt as a result of the
application of fresh-start accounting.

AAWW's  on-balance sheet debt and capital lease  obligations  before discount at
September 30, 2006 totaled $508.1 million, which compared with $689.9 million on
December 31, 2005.

EVENTS AFFECTING CASH AND OUTSTANDING DEBT IN THE THIRD QUARTER

On July  31,  2006,  AAWW  repaid  in  full  from  its  existing  cash  balances
approximately  $140.8  million of  principal  (before  discount  related to fair
market value adjustments)  outstanding under two credit facilities  administered
by Deutsche Bank Trust Company  Americas,  the Aircraft  Credit Facility and the
AFL III Credit Facility.

In connection  with the repayment,  the Company  incurred a one-time,  non-cash,
pretax  expense of  approximately  $12.5  million  in the third  quarter of 2006
related to the write-off of the remaining  unamortized  discount associated with
the two facilities.

AAWW also terminated an existing  revolving  credit facility (the Exit Facility)
with Wachovia Bank National  Association  on August 1, 2006. No borrowings  were
outstanding  under  the Exit  Facility,  and no  termination  penalties  or fees
resulted from the early termination of the facility.

The  removal  of  all  the  restrictive  covenants  associated  with  the  three
facilities,  as well as the removal of associated  financing liens, has enhanced
AAWW strategic and operating flexibility.

NON-GAAP FINANCIAL MEASURES

With  respect to  non-GAAP  measures  frequently  used by AAWW's  management  to
analyze its results, EBITDAR, as adjusted (defined as "earnings before interest,
taxes, depreciation,  amortization, aircraft rent expense, gains on the disposal
of assets,  and pre-petition and post-emergence  costs and related  professional
fees,  as  applicable"),  totaled  $75.5  million  in the third  quarter of 2006
compared with $110.4 million in the third quarter of 2005.

In addition,  EBITDA, as adjusted (defined as "earnings before interest,  taxes,
depreciation,  amortization,  gains on the disposal of assets,  and pre-petition
and post-emergence costs and related professional fees, as applicable"), totaled
$36.9 million in the latest  reporting period compared with $72.8 million in the
third quarter of 2005.

ABOUT NON-GAAP FINANCIAL MEASURES

To supplement  AAWW's  financial  statements  presented in accordance with GAAP,
AAWW presents certain non-GAAP financial measures to assist in the evaluation of
the performance of its business.  These non-GAAP  measures include  EBITDAR,  as
adjusted,   and  EBITDA,   as  adjusted,   each   excluding   pre-petition   and
post-emergence costs and related professional fees.

AAWW's  management  uses these  non-GAAP  financial  measures in  assessing  the
performance  of the Company's  ongoing  operations and liquidity and in planning
and forecasting future periods.

                                       6


ABOUT ATLAS AIR WORLDWIDE HOLDINGS, INC.:

AAWW is the parent company of Atlas Air, Inc. (Atlas) and Polar Air Cargo,  Inc.
(Polar),  which  together  operate  the  world's  largest  fleet of  Boeing  747
freighter aircraft.

AAWW, through its principal  subsidiaries Atlas and Polar,  offers scheduled air
cargo service,  cargo charters,  military charters, and ACMI aircraft leasing in
which customers receive a dedicated aircraft, crew, maintenance and insurance on
a long-term lease basis.

AAWW's press releases, SEC filings and other information can be accessed through
the Company's home page, www.atlasair.com.

This release  contains  "forward-looking  statements"  within the meaning of the
Private  Securities  Litigation  Reform Act of 1995 that reflect  AAWW's current
views  with  respect  to  certain   current  and  future  events  and  financial
performance.  Such  forward-looking  statements are and will be, as the case may
be, subject to many risks,  uncertainties and factors relating to the operations
and  business  environments  of AAWW  and its  subsidiaries  (collectively,  the
"companies") that may cause the actual results of the companies to be materially
different from any future results,  express or implied, in such  forward-looking
statements.

Factors  that  could  cause  actual  results  to differ  materially  from  these
forward-looking  statements include, but are not limited to, the following:  the
ability of the  companies  to operate  pursuant to the terms of their  financing
facilities;  the ability of the  companies to obtain and  maintain  normal terms
with vendors and service providers; the companies' ability to maintain contracts
that are critical to their operations;  the ability of the companies to fund and
execute their business  plan; the ability of the companies to attract,  motivate
and/or retain key  executives  and  associates;  the ability of the companies to
attract  and retain  customers;  the  continued  availability  of our  wide-body
aircraft;  demand  for cargo  services  in the  markets  in which the  companies
operate;  economic conditions;  the effects of any hostilities or act of war (in
the  Middle  East  or  elsewhere)  or any  terrorist  attack;  labor  costs  and
relations; financing costs; the cost and availability of war risk insurance; our
continued  ability to remedy  weaknesses in our internal controls over financial
reporting; aviation fuel costs; security-related costs; competitive pressures on
pricing   (especially   from   lower-cost   competitors);   volatility   in  the
international currency markets;  weather conditions;  government legislation and
regulation;  consumer  perceptions  of the  companies'  products  and  services;
pending and future litigation;  and other risks and uncertainties set forth from
time to time in AAWW's  reports to the United  States  Securities  and  Exchange
Commission.

For additional information, we refer you to the risk factors set forth under the
heading "Risk  Factors" in the Annual Report on Form 10-K filed by AAWW with the
Securities  and  Exchange  Commission  on April  14,  2006.  Other  factors  and
assumptions  not  identified  above  are also  involved  in the  preparation  of
forward-looking   statements,   and  the  failure  of  such  other  factors  and
assumptions  to be realized may also cause actual  results to differ  materially
from those discussed.

Except as stated in this release,  AAWW is not  providing  guidance or estimates
regarding  its  anticipated  business  and  financial  performance  for  2006 or
thereafter.

AAWW assumes no obligation to update such  statements  contained in this release
to reflect  actual  results,  changes in assumptions or changes in other factors
affecting such estimates other than as required by law.

                                      * * *

                                       7


                       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
                                              --------------------------            -------------------------
                                           SEPTEMBER 30,      SEPTEMBER 30,      SEPTEMBER 30,      SEPTEMBER 30,
                                           -------------      -------------      -------------      -------------
                                               2006               2005               2006               2005
                                               ----               ----               ----               ----

                                                                                         
OPERATING REVENUES
Scheduled Service                           $   158,458        $   138,546        $   439,717        $   400,661
ACMI                                             94,047            115,875            294,599            348,037
AMC Charter                                      84,574            115,516            229,651            308,789
Commercial Charter                               11,986             22,823             60,269             53,923
Other revenue                                    12,007             12,139             35,406             35,620
                                            -----------        -----------        -----------        -----------
                                            $   361,072        $   404,899        $ 1,059,642        $ 1,147,030
                                            -----------        -----------        -----------        -----------

OPERATING EXPENSES
Aircraft fuel                                   122,522            105,115            339,009            286,633
Salaries, wages and benefits                     59,731             61,686            178,901            175,747
Maintenance, materials and repairs               32,966             49,467            116,845            172,422
Aircraft rent                                    38,534             37,552            114,489            111,981
Ground handling and airport fees                 19,301             16,017             54,211             53,525
Landing fees and other rent                      16,394             20,393             50,271             59,445
Depreciation and amortization                    10,275             11,768             30,320             37,838
Gains on disposal of aircraft                    (6,256)            (7,467)            (9,035)            (7,467)
Travel                                           11,219             14,896             37,057             44,248
Pre-petition and post-emergence costs
  and related professional fees                      39                504                316              2,988
Other                                            23,482             26,955             76,718             77,418
                                            -----------        -----------        -----------        -----------
Total operating expenses                        328,207            336,886            989,102          1,014,778
                                            -----------        -----------        -----------        -----------

Operating income                                 32,865             68,013             70,540            132,252
                                            -----------        -----------        -----------        -----------

NON-OPERATING EXPENSES
Interest income                                  (2,679)            (2,015)            (9,921)            (4,134)
Interest expense                                 14,216             19,634             48,704             55,432
Loss on extinguishment of debt                   12,518                 --             12,518                 --
Other (income) expense, net                         398               (228)              (513)             1,942
                                            -----------        -----------        -----------        -----------
Total non-operating expenses                     24,453             17,391             50,788             53,240
                                            -----------        -----------        -----------        -----------

Income before income taxes                        8,412             50,622             19,752             79,012
Income tax expense                                1,330             20,759              5,673             32,620
                                            -----------        -----------        -----------        -----------
Net income                                  $     7,082        $    29,863        $    14,079        $    46,392
                                            ===========        ===========        ===========        ===========

INCOME PER SHARE:
Basic                                             $0.34              $1.47              $0.68              $2.29
                                                  =====              =====              =====              =====
Diluted                                           $0.34              $1.44              $0.67              $2.24
                                                  =====              =====              =====              =====

WEIGHTED AVERAGE SHARES:
Basic                                            20,730             20,306             20,613             20,243
                                                 ======             ======             ======             ======
Diluted                                          21,110             20,787             21,079             20,710
                                                 ======             ======             ======             ======


                                       8


                       ATLAS AIR WORLDWIDE HOLDINGS, INC.
                       RECONCILIATION TO NON-GAAP MEASURES
                                 (IN THOUSANDS)
                                   (UNAUDITED)



                                                ----------------------------------------------------------------
                                                   FOR THE          FOR THE          FOR THE          FOR THE
                                                THREE MONTHS     THREE MONTHS      NINE MONTHS      NINE MONTHS
                                                    ENDED            ENDED            ENDED            ENDED
                                                SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,
                                                    2006             2005             2006             2005
                                                -------------    -------------    -------------    -------------

                                                                                         
INCOME BEFORE INCOME TAXES                        $   8,412        $  50,622        $  19,752        $  79,012

Pre-petition and post-emergence costs and
  related professional fees                              39              504              316            2,988

Gains on disposal of aircraft                        (6,256)          (7,467)          (9,035)          (7,467)
                                                  ---------        ---------        ---------        ---------

PRETAX INCOME BEFORE GAINS ON DISPOSAL OF
  AIRCRAFT AND PRE-PETITION AND
  POST-EMERGENCE COSTS AND RELATED
  PROFESSIONAL FEES                                   2,195           43,659           11,033           74,533

Interest expense, net                                11,537           17,619           38,783           51,298
Loss on extinguishment of debt                       12,518               --           12,518               --
Other non-operating (income) expense                    398             (228)            (513)           1,942
                                                  ---------        ---------        ---------        ---------

OPERATING INCOME BEFORE NON-OPERATING
  EXPENSES, GAINS ON DISPOSAL OF AIRCRAFT,
  AND PRE-PETITION AND POST-EMERGENCE COSTS
  AND RELATED PROFESSIONAL FEES                      26,648           61,050           61,821          127,773

Depreciation and amortization                        10,275           11,768           30,320           37,838
                                                  ---------        ---------        ---------        ---------

EBITDA, AS ADJUSTED*                                 36,923           72,818           92,141          165,611

Aircraft rent                                        38,534           37,552          114,489          111,981
                                                  ---------        ---------        ---------        ---------

EBITDAR, AS ADJUSTED*                             $  75,457        $ 110,370        $ 206,630        $ 277,592
                                                  =========        =========        =========        =========





*  EBITDA,  as  adjusted:   Earnings  before  interest,   taxes,   depreciation,
amortization,   gains  on  the  disposal  of  assets,   and   pre-petition   and
post-emergence costs and related professional fees, as applicable.

*  EBITDAR,  as  adjusted:   Earnings  before  interest,  taxes,   depreciation,
amortization,  aircraft  rent  expense,  gains on the  disposal  of assets,  and
pre-petition  and  post-emergence   costs  and  related  professional  fees,  as
applicable.

                                       9


                       ATLAS AIR WORLDWIDE HOLDINGS, INC.
                    OPERATING STATISTICS AND TRAFFIC RESULTS
                                   (UNAUDITED)



                               FOR THE THREE MONTHS ENDED                FOR THE NINE MONTHS ENDED
                                      SEPTEMBER 30,                             SEPTEMBER 30,
                               --------------------------     PERCENT    -------------------------      PERCENT
                                   2006          2005         CHANGE        2006           2005         CHANGE
- ---------------------------------------------------------     -------    -------------------------      -------

                                                                                    
FLEET: (average during  the
  period)

  Operating aircraft count (1)      32.0           39.0       (17.9%)         36.4           39.0        (6.7%)

BLOCK HOURS
  Scheduled Service               10,269          8,972        14.5%        28,920         27,989        (3.3%)
  ACMI                            15,773         20,804       (24.2%)       49,839         63,901       (22.0%)
  AMC Charter                      5,196          8,194       (36.6%)       14,272         21,932       (34.9%)
  Commercial Charter                 840          1,364       (38.4%)        4,104          3,595        14.2%
  All Other                          198            182         8.8%           575            649       (11.4%)
                                  ------         ------       -----         ------        -------       -----
  Total Block Hours               32,276         39,516       (18.3%)       97,710        118,066       (17.2%)
                                  ======         ======       =====         ======        =======       =====

REVENUE PER BLOCK HOUR
  ACMI                           $ 5,963        $ 5,570         7.1%       $ 5,911        $ 5,446         8.5%
  AMC Charter                    $16,277        $14,098        15.5%       $16,091        $14,079        14.3%
  Commercial Charter             $14,269        $16,732       (12.8%)      $14,685        $14,999        (2.1%)

SCHEDULED SERVICE TRAFFIC
  RTM's (000's)                  384,061        343,607        11.8%     1,078,079      1,065,903         1.1%
  ATM's (000's)                  610,307        519,169        17.6%     1,708,803      1,629,053         4.9%
  Load Factor                       62.9%          66.2%    -3.3 pts          63.1%          65.4%    -2.3 pts
  RATM (2)                        $0.260         $0.267        (2.6%)       $0.257         $0.246         4.5%
  RTM Yield (3)                   $0.413         $0.403         2.5%        $0.408         $0.376         8.5%

FUEL
  SCHEDULED SERVICE AND
  COMMERCIAL CHARTER:
  Average fuel cost per
    gallon                        $ 2.26         $ 1.85        22.4%        $ 2.13         $ 1.71        24.6%
  Fuel gallons consumed
    (000's)                       37,464         36,063         3.9%       110,937        106,997         3.7%

  AMC CHARTER:
  Average pegged fuel cost
    per gallon                    $ 2.20         $ 1.40        57.1%        $ 2.20         $ 1.40        57.1%
  Fuel gallons consumed
    (000's)                       17,137         28,115       (39.0%)       46,887         74,971       (37.5%)

    (1) Operating  Fleet excludes the following  aircraft count that were dry leased or out of service:

  Dry leased                         3.0            3.0          --            3.0            3.0          --
  Out of service                     6.0             --          --            2.0            0.6       233.3%

    (2) RATM  represents  scheduled  service revenue dollars per available ton mile.

    (3) RTM Yield represents scheduled service revenue dollars per revenue ton mile.


                                       10