News Release

Republic Airways Holdings Announces First Quarter 2010 Financial Results

INDIANAPOLIS, May 04, 2010 (BUSINESS WIRE) --Republic Airways Holdings Inc. (NASDAQ: RJET) today reported operating revenues of $608.7 million for the quarter ended March 31, 2010, an 87.1% increase, compared to $325.3 million for the same period last year. The increase in revenues is due to the acquisition of our branded carriers during 2009. The Company also reported a net loss of $36.5 million, or $1.06 per diluted share, for the quarter ended March 31, 2010, compared to $2.2 million of net income, or $0.06 per diluted share, for the same period last year.

During the first quarter of 2010, the Company's pre-tax loss of $58.5 million was negatively impacted by an $11.5 million, non-cash impairment to write off the Midwest Airlines trademark and reduce the carrying value of other assets. The Company also recorded a total of $13.1 million of expenses related to the integration of the branded business and the return of Q400 and CRJ aircraft. Also, the severe winter storms in the first quarter of 2010 had an estimated $7.5 million negative impact on pre-tax results.

Excluding all non-recurring items and the impact of the storms, the Company's pre-tax loss was $26.4 million as presented in the table below:

($$ in millions) Fixed-Fee Branded Other Consolidated
GAAP pre-tax income/(loss) $ 14.3 ($70.5 ) ($2.3 ) ($58.5 )

Add back: Other impairment charges

-

$

11.5

-

$

11.5

Integration and aircraft return expenses

$

2.0

$

11.1

-

$

13.1

Severe storm impact $ 2.0 $ 5.5 - $ 7.5
Ex-item pre-tax income/(loss) $ 18.3 ($42.4 ) ($2.3 ) ($26.4 )

Additionally, the Company recorded $10.0 million of non-cash adjustments that reduced branded revenues and $3.2 million of amortization for intangible assets associated with the purchase accounting for Frontier and Midwest. The non-cash adjustments to revenue are expected to continue in the second and third quarters of 2010 and the intangible amortization is expected to continue at current levels for the remainder of 2010.

First Quarter 2010 Highlights

Fixed-Fee Segment

Total fixed-fee service revenues of $251.0 million declined $70.7 million from prior year's first quarter. However, excluding fuel reimbursement from our partners, fixed-fee service revenues decreased $53.3 million, or 18.4% for the first quarter of 2010 due to a 19.3% reduction in block hours. We have removed 44 aircraft from our fixed-fee operations since March 31, 2009: twenty-one 50-seat aircraft were removed from Continental; seven 50-seat aircraft were removed from United; sixteen 76-seat aircraft were transitioned to our branded business. Income before taxes on the fixed-fee operations was $14.3 million for the quarter. Results were negatively impacted by approximately $2.0 million due to the winter storms and $2.0 million for aircraft return costs. Cost per ASM (CASM), including interest expense but excluding fuel increased to 8.07¢ for the first quarter of 2010, from 7.80¢ for the same quarter of 2009.

Branded Segment

Total revenues on our branded airlines were $352.3 million for the quarter. Load factor was 75.7% for the quarter and total revenue per ASM (TRASM) was 9.53¢. The branded operations posted a loss before taxes of $70.5 million for the first quarter. The branded business incurred non-recurring items totaling $22.6 million and was also negatively impacted by approximately $5.5 million due to the severe winter storms. Cost per ASM (CASM), including interest expense but excluding fuel and impairment charges, was 7.63¢ for the first quarter of 2010.

Other Segment

The Company's "Other" business segment includes revenues from aircraft subleases, slot rentals and charter operations and expenses associated with those activities and any unassigned aircraft. The Company reported a pre-tax loss of $2.3 million in the first quarter on this segment related mostly to idle aircraft.

Fleet

During the quarter the Company took delivery of one A320 aircraft and two E190 aircraft previously purchased from US Airways and removed four E145 aircraft and the final seven CRJ-200 aircraft from its fleet, bringing the total operational fleet to 282 aircraft at March 31, 2010 from 290 aircraft at December 31, 2009. The three new aircraft are in service in our branded business and the eleven 50-seat aircraft that were removed are being returned to the lessors or subleased offshore.

Balance Sheet Information

At March 31, 2010, the Company had $385.7 million in cash, of which $239.4 million was restricted. This compares to $350.2 million in cash, of which $192.7 million was restricted as of December 31, 2009. The Company's debt decreased to $2.76 billion as of March 31, 2010, compared to $2.79 billion at December 31, 2009. As of March 31, 2010, approximately 80% of the total debt is fixed-rate. The Company has significant long-term lease obligations for aircraft that are classified as operating leases and are not reflected as liabilities on the Company's consolidated balance sheet. At a 7.0% discount factor, the present value of these lease obligations was approximately $1.16 billion as of March 31, 2010 compared to approximately $1.17 billion reported as of December 31, 2009.

Business Developments

On February 4, 2010, the Company announced it will transition the regional service operated by eleven Bombardier Q400 turboprop aircraft to Embraer 170 and 190 jets. Six of the Q400s are owned and will be available for sale and the remaining five are expected to be returned to the lessor between July and November 2010.

On February 25, 2010, the Company announced it had signed a purchase agreement for 40 CS300 jets, part of the next-generation CSeries aircraft being developed by Bombardier. The Company also has options for up to an additional 40 aircraft. The aircraft, which will be configured in a single-cabin, with two-by-three seating for 138 passengers, including 25 STRETCH seats, is scheduled for delivery beginning in the second quarter of 2015.

On April 13, 2010, the Company announced the selection of the Frontier Airlines name for its consolidated branded network. Frontier's award winning animal trademarks will now be utilized across an even larger customer base.

Corporate Information

Republic Airways Holdings, based in Indianapolis, Indiana is an airline holding company that owns Chautauqua Airlines, Frontier Airlines, Lynx Aviation, Midwest Airlines, Republic Airlines and Shuttle America, collectively "the airlines." The airlines offer scheduled passenger service on approximately 1,600 flights daily to 118 cities in 44 states, Canada, Costa Rica, and Mexico under branded operations at Frontier and Midwest and through fixed-fee airline services agreements with five major U.S. airlines. The fixed-fee flights are operated under an airline partner brand, such as AmericanConnection, Continental Express, Delta Connection, United Express, and US Airways Express. As of the date of this release, the airlines employ approximately 11,000 aviation professionals and operate 283 aircraft. For more information on Republic Airways please visit our website at www.rjet.com.

The Company will conduct a telephone briefing to discuss its first quarter results tomorrow morning at 10:30 a.m. EDT. This call is being webcast by Thomson/Reuters and can be accessed at Republic Airways Holdings' website at www.rjet.com. For those wishing to participate, please call 866-788-0546, and for international calls please dial 857-350-1684; the password is 23997878. To listen to a telephone replay of the webcast please call 888-286-8010 and use password 48050948. For international telephone replay, please call 617-801-6888 and use the same password. The replay will be available from May 5, 2010 at 1:30 p.m. until May 12, 2010.

Additional Information

In addition to historical information, this release contains forward-looking statements. Republic Airways Holdings Inc. (the "Company") may, from time-to-time, make written or oral forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements encompass Republic Airways' beliefs, expectations, hopes or intentions regarding future events. Words such as "expects," "intends," "believes," "anticipates," "may," "will," "should," "plan," "estimate," "predict," "potential," "continue," or "likely" and similar expressions as well as the negative of such expressions are used to identify forward-looking statements. All forward-looking statements included in this release are made as of the date hereof and are based on information available to Republic Airways as of such date. Republic Airways assumes no obligation to update any forward-looking statement. Actual results may vary, and could differ materially, from those anticipated, estimated, projected or expected in these forward-looking statements for a number of many reasons, including, among others, the risk factors disclosed in the Company's most recent filing with the Securities and Exchange Commission.

REPUBLIC AIRWAYS HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars and Shares in Thousands, Except per Share Amounts)

(Unaudited)

Financial Highlights

Three Months Ended March 31,

2010

2009

Change

OPERATING REVENUES
Fixed-fee service $ 250,974 $ 321,712 -22.0 %
Passenger service 336,525 - NM
Cargo and other 21,213 3,593 NM
Total operating revenues 608,712 325,305 87.1 %
OPERATING EXPENSES
Wages and benefits 139,068 64,590 115.3 %
Aircraft fuel 144,133 32,116 348.8 %
Landing fees and airport rents 39,033 16,898 131.0 %
Aircraft and engine rent 60,773 31,603 92.3 %
Maintenance and repair 57,929 46,581 24.4 %
Insurance and taxes 10,842 6,479 67.3 %
Depreciation and amortization 51,521 35,895 43.5 %
Promotion and sales 32,443 - NM
Goodwill impairment - 13,335 NM
Other impairment charges 11,473 - NM
Other 81,514 33,041 146.7 %
Total operating expenses 628,729 280,538 124.1 %
OPERATING INCOME/(LOSS) (20,017 ) 44,767 NM
OTHER INCOME/(EXPENSE)
Interest expense (38,606 ) (35,434 ) 9.0 %
Other -- net 167 2,745 -93.9 %
Total other income (expense) (38,439 ) (32,689 ) 17.6 %
INCOME/(LOSS) BEFORE INCOME TAXES (58,456 ) 12,078 NM
INCOME TAX EXPENSE/(BENEFIT) (21,997 ) 9,918 NM
NET INCOME/(LOSS) (36,459 ) 2,160 NM
PER SHARE, BASIC $ (1.06 ) $ 0.06 NM
PER SHARE, DILUTED $ (1.06 ) $ 0.06 NM
Weighted Average Common Shares
Basic 34,271 34,182
Diluted 34,271 34,182
Unaudited Operating Highlights
Operating Highlights - Fixed Fee Three Months Ended March 31,
2010 2009 Change
Fixed-fee service revenues, excluding fuel (000) $ 236,437 $ 289,706 -18.4 %
Passengers carried 3,818,256 4,433,809 -13.9 %
Revenue passenger miles (000) 1,964,567 2,257,102 -13.0 %
Available seat miles (000) 2,752,213 3,324,371 -17.2 %
Passenger load factor 71.4 % 67.9 % 3.5 pts
Cost per available seat mile, including interest expense (cents)1 8.60 8.76 -1.8 %
Cost per available seat mile, including interest and excluding fuel expense (cents)1 8.07 7.80 3.5 %
Operating Aircraft at period end: 2
37-50 seats 63 91 -30.8 %
70-86 seats 112 128 -12.5 %
Block hours 143,915 178,435 -19.3 %
Departures 82,399 104,692 -21.3 %
Average daily utilization of each aircraft (hours) 9.6 9.7 -1.0 %
Average length of aircraft flight (miles) 498 487 2.3 %
Average seat density 67 65 3.1 %
Operating Highlights - Branded

Three Months
Ended March 31,

2010
Total revenues $ 352,337
Passengers carried 3,211,375
Revenue passenger miles (000) 2,799,513
Available seat miles (000) 3,696,696
Passenger load factor 75.7 %
Total revenue per available seat mile (cents) 9.53
Passenger revenue per ASM (cents) 9.10
Cost per available seat mile, including interest expense (cents) 1 11.13
Fuel cost per available seat mile (cents) 3.50
Cost per available seat mile, including interest and excluding fuel expense (cents) 1 7.63
Gallons consumed 54,896,351
Average cost per gallon 3 $ 2.32
Operating Aircraft at period end: 2
37-50 seats 11
74-99 seats 39
120+ seats 52
Block hours 96,059
Departures 45,341
Average daily utilization of each aircraft (hours) 11.1
Average length of aircraft flight (miles) 830
Average seat density 98

Costs exclude impairments of $13.3 million in 2009 on the fixed-fee segment and $11.5 million in 2010 on the branded segment. Also excludes other expenses not attributable to either fixed-fee or branded segments.

2 Excludes two unassigned 37-50 seat aircraft at March 31, 2010 and three and two unassigned 70-99 seat aircraft at March 31, 2010 and 2009 respectively.

3 Excludes $1.6 million of fuel expense in the first quarter of 2010 for a mark-to-market fuel hedge adjustment.

SOURCE: Republic Airways Holdings Inc.

Republic Airways Holdings
Timothy P. Dooley, 317-487-4308
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: Statements in this press release regarding Republic Airways Holdings's business which are not historical facts are "forward-looking statements" that involve risks and uncertainties. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" in the Company's Annual Report or Form 10-K for the most recently ended fiscal year.