ABX HOLDINGS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF  EARNINGS (In thousands, except per share data) (Unaudited)

                                                     Three Months Ended      Twele Months Ended

                                                                   Dec. 31                                     Dec. 31

             2007 2006         2007

2006

Revenues        $319,192 $306,270      $1,174,515 $1,260,361
OPERATING EXPENSES        
         
    Salaries, wages and benefits            160,342     167,619        617,172      635,015
    Fuel            76,847       62,643        263,352      262,948
    Maintenance, materials and repairs            23,978       21,731          93,254       97,108
    Depreciation and amortization            13,465       11,658          51,747       45,660
    Landing and ramp              7,366         4,906          25,924       21,099
    Rent              2,776         2,890            9,656         9,716
    Purchased line-haul and yard      management              1,331         1,895            5,980       88,223
    Other operating expenses            15,845        16,147          64,632       57,807
         
      ---------------  ------------      -------------   -------------
          301,950      289,489       1,131,717     1,217,576
      ---------------  ------------      -------------   -------------
            17,242       16,781            42,798         42,785
         

INTEREST EXPENSE, NET OF INTEREST   

       
         
    INCOME         (2,836)        (1,894)            (9,510)        (6,772)
    INCOME BEFORE INCOME TAXES         14,406         14,887            33,288         36,013
    INCOME TAXES         (6,035)        54,041            (13,701)       54,041
         
    NET EARNINGS           $ 8,371       $68,928            $19,587       $90,054
      --------------  -------------          -------------   --------------  
         
EARNINGS PER SHARE:        
    Basic earnings per share           $0.14           $1.18               $0.34            $1.55
        ------------    -------------          --------------   -------------
    Diluted earnings per share           $0.14           $1.18               $0.33            $1.54
        ------------    -------------          --------------   --------------
WEIGHTED AVERAGE SHARES:        
    Basic                                            58,345        58,270             58,296          58,270
        ------------    -------------          --------------   --------------
    Diluted          58,633        58,487             58,649          58,403
        ------------    -------------          --------------   --------------