|  |  |  | ||
| (State or other jurisdiction | (Commission | (I.R.S. Employer | ||
| of incorporation) | File Number) | Identification No.) | 
|  |  | |
| (Address of principal executive offices) | (Zip Code) | 
|  | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | 
|  | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | 
|  | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | 
|  | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | 
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
|  |  |  | 
| For the Year Ended | ||||||||||||
| December 31, 2022 | December 31, 2021 | |||||||||||
|  (Low) | (High) | |||||||||||
| (dollars in thousands) | (estimated) | (actual) | ||||||||||
| Operating Revenue | $ | 4,500,000 | $ | 4,600,000 | $ | 4,030,829 | ||||||
| Net income           | $ | 341,000 | $ | 372,000 | $ | 493,317 | ||||||
| Adjusted EBITDA           | $ | 880,000 | $ | 920,000 | $ | 1,067,347 | ||||||
| For the Year Ended | ||||||||||||
| December 31, 2022 | December 31, 2021 | |||||||||||
|  (Low) | (High) | |||||||||||
| (dollars in thousands) | (estimated) | (actual) | ||||||||||
| Net income           | $ | 341,000 | $ | 372,000 | $ | 493,317 | ||||||
| Depreciation and amortization           | 303,200 | 303,200 | 281,209 | |||||||||
| Income tax expense           | 101,300 | 110,300 | 154,074 | |||||||||
| Interest expense, net           | 60,300 | 60,300 | 98,453 | |||||||||
| EBITDA           | 805,800 | 845,800 | 1,027,053 | |||||||||
| Customer incentive asset amortization (a)           | 39,800 | 39,800 | 44,162 | |||||||||
| Adjustments to CBA paid time-off benefits (b)           | 2,200 | 2,200 | 29,211 | |||||||||
| Noncash expenses (c)           | - | - | 5,361 | |||||||||
| CARES Act grant income (d)           | - | - | (40,944 | ) | ||||||||
| Costs associated with transactions (e)           | 12,200 | 12,200 | 1,012 | |||||||||
| Special charge (f)           | 16,200 | 16,200 | - | |||||||||
| Other net (g)           | 3,800 | 3,800 | 1,492 | |||||||||
| Adjusted EBITDA           | $ | 880,000 | $ | 920,000 | $ | 1,067,347 | ||||||
| (a) | Represents an adjustment related to the amortization of a customer incentive asset. | 
| (b) | Adjustments to collective bargaining agreement (“CBA”) paid time-off benefits in 2022 and 2021 are related to our new CBA. | 
| (c) | Noncash expenses in 2021 are primarily related to amortization of debt discount on convertible notes. | 
| (d) | CARES Act grant income in 2021 related to income associated with the payroll support program available to cargo air carriers under the CARES Act during the COVID-19 pandemic. | 
| (e) | Costs associated with transactions in 2022 are related to our proposed Merger.  Costs associated with transactions in 2021 are related to our integration of an acquired airline. | 
| (f) | Special charge in 2022 represented a charge related to six 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. | 
| (g) | Other, net in 2022 primarily related to a loss on the sale of four nonoperational spare CF6-80 engines, partially offset by a gain during the first quarter of 2022 from the sale of
              six nonoperational spare CF6-80 engines, which were previously classified as assets held for sale and a loss on early extinguishment of debt.  Other, net in 2021 primarily related to leadership transaction costs. | 
| ATLAS AIR WORLDWIDE HOLDINGS, INC. | ||||
| By:   | /s/ Adam R. Kokas | |||
| Name:   | Adam R. Kokas | |||
| Title:   | Executive Vice President, General Counsel and Secretary | |||