UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549

                                 FORM 10-Q

[Mark one]
[ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                           EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2004
                                    OR
[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                           EXCHANGE ACT OF 1934

Commission file number 0-14690

                         WERNER ENTERPRISES, INC.
          (Exact name of registrant as specified in its charter)

NEBRASKA                                                        47-0648386
(State or other jurisdiction of       (I.R.S. Employer Identification No.)
incorporation or organization)


14507 FRONTIER ROAD
POST OFFICE BOX 45308
OMAHA, NEBRASKA                  68145-0308                 (402) 895-6640
(Address of principal            (Zip Code)(Registrant's telephone number,
executive offices)                                    including area code)

                     _________________________________


      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 X     No
                                 ---      ---

      Indicate by check mark whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Exchange Act).

                              Yes X     No
                                 ---      ---

      As  of  July  31, 2004, 79,250,571 shares of the registrant's  common
stock, par value $.01 per share, were outstanding.



                            INDEX TO FORM 10-Q
                                                                       PAGE
                                                                       ----

PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements

         Consolidated  Statements of Income for the Three Months  Ended
         June 30, 2004 and 2003                                           3

         Consolidated  Statements of Income for the  Six  Months  Ended
         June 30, 2004 and 2003                                           4

         Consolidated Condensed Balance Sheets as of June 30, 2004  and
         December 31, 2003                                                5

         Consolidated Statements of Cash Flows for the Six Months Ended
         June 30, 2004 and 2003                                           6

         Notes to Consolidated Financial Statements as of June 30, 2004   7

Item 2.  Management's  Discussion and Analysis of  Financial  Condition
         and Results of Operations                                       10

Item 3.  Quantitative and Qualitative Disclosures About Market Risk      19

Item 4.  Controls and Procedures                                         19

PART II - OTHER INFORMATION
Items 1 and 3. Not Applicable

Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of
         Equity Securities                                               20

Item 4.  Submission of Matters to a Vote of Security Holders             21

Item 5.  Other Information                                               22

Item 6.  Exhibits and Reports on Form 8-K                                22

                                  PART I

                           FINANCIAL INFORMATION

Item 1.  Financial Statements.

     The interim consolidated financial statements contained herein reflect
all  adjustments which, in the opinion of management, are necessary  for  a
fair  statement of the financial condition, results of operations, and cash
flows  for  the  periods  presented.  The  interim  consolidated  financial
statements have been prepared in accordance with the instructions  to  Form
10-Q  and  do  not  include all the information and footnotes  required  by
accounting  principles generally accepted in the United States  of  America
for complete financial statements.

     Operating results for the three-month and six-month periods ended June
30,  2004,  are  not  necessarily indicative of the  results  that  may  be
expected  for  the  year  ending December 31,  2004.   In  the  opinion  of
management,  the  information  set forth in the  accompanying  consolidated
condensed  balance  sheets  is fairly stated in all  material  respects  in
relation to the consolidated balance sheets from which it has been derived.

      These  interim consolidated financial statements should  be  read  in
conjunction  with  the Company's Annual Report on Form 10-K  for  the  year
ended December 31, 2003.

                                     2


                         WERNER ENTERPRISES, INC.
                     CONSOLIDATED STATEMENTS OF INCOME




                                                     Three Months Ended
(In thousands, except per share amounts)                   June 30
- ---------------------------------------------------------------------------
                                                     2004          2003
- ---------------------------------------------------------------------------
                                                        (Unaudited)
                                                          
Operating revenues                                $ 411,115     $ 362,290
                                                ---------------------------

Operating expenses:
   Salaries, wages and benefits                     134,296       127,821
   Fuel                                              50,105        37,188
   Supplies and maintenance                          34,802        29,709
   Taxes and licenses                                27,428        25,836
   Insurance and claims                              20,022        17,881
   Depreciation                                      35,644        32,981
   Rent and purchased transportation                 71,201        54,961
   Communications and utilities                       4,450         3,980
   Other                                             (1,824)          357
                                                ---------------------------
    Total operating expenses                        376,124       330,714
                                                ---------------------------

Operating income                                     34,991        31,576
                                                ---------------------------

Other expense (income):
   Interest expense                                       4           283
   Interest income                                     (551)         (508)
   Other                                                 57            28
                                                ---------------------------
    Total other expense (income)                       (490)         (197)
                                                ---------------------------

Income before income taxes                           35,481        31,773

Income taxes                                         13,861        11,914
                                                ---------------------------

Net income                                        $  21,620     $  19,859
                                                ===========================

Average common shares outstanding                    79,233        79,831
                                                ===========================

Basic earnings per share                          $     .27     $     .25
                                                ===========================

Diluted shares outstanding                           80,891        81,680
                                                ===========================

Diluted earnings per share                        $     .27     $     .24
                                                ===========================

Dividends declared per share                      $    .035     $    .024
                                                ===========================



                                    3


                         WERNER ENTERPRISES, INC.
                     CONSOLIDATED STATEMENTS OF INCOME




                                                       Six Months Ended
(In thousands, except per share amounts)                   June 30
- ---------------------------------------------------------------------------
                                                     2004          2003
- ---------------------------------------------------------------------------
                                                        (Unaudited)
                                                          
Operating revenues                                $ 797,395     $ 709,498
                                                ---------------------------

Operating expenses:
   Salaries, wages and benefits                     267,608       250,948
   Fuel                                              95,857        82,133
   Supplies and maintenance                          67,696        58,468
   Taxes and licenses                                54,940        51,556
   Insurance and claims                              39,529        37,022
   Depreciation                                      70,629        65,702
   Rent and purchased transportation                134,351       105,043
   Communications and utilities                       8,998         7,975
   Other                                             (2,063)           92
                                                ---------------------------
    Total operating expenses                        737,545       658,939
                                                ---------------------------

Operating income                                     59,850        50,559
                                                ---------------------------

Other expense (income):
   Interest expense                                       6           588
   Interest income                                   (1,086)         (782)
   Other                                                 94            37
                                                ---------------------------
    Total other expense (income)                       (986)         (157)
                                                ---------------------------

Income before income taxes                           60,836        50,716

Income taxes                                         23,648        19,018
                                                ---------------------------

Net income                                        $  37,188     $  31,698
                                                ===========================

Average common shares outstanding                    79,414        79,766
                                                ===========================

Basic earnings per share                          $     .47     $     .40
                                                ===========================

Diluted shares outstanding                           81,116        81,561
                                                ===========================

Diluted earnings per share                        $     .46     $     .39
                                                ===========================

Dividends declared per share                      $     .06     $     .04
                                                ===========================


                                     4


                         WERNER ENTERPRISES, INC.
                   CONSOLIDATED CONDENSED BALANCE SHEETS




(In thousands, except share amounts)                June 30    December 31
- ---------------------------------------------------------------------------
                                                     2004          2003
- ---------------------------------------------------------------------------
                                                  (Unaudited)
                                                         
ASSETS
Current assets:
   Cash and cash equivalents                       $  138,264  $  101,409
   Accounts receivable, trade, less allowance of
     $7,480 and $6,043, respectively                  153,475     152,461
   Other receivables                                    8,758       8,892
   Inventories and supplies                             8,754       9,877
   Prepaid taxes, licenses and permits                  7,957      14,957
   Other current assets                                18,557      17,691
                                                 --------------------------
     Total current assets                             335,765     305,287
                                                 --------------------------
Property and equipment                              1,299,375   1,261,252
Less - accumulated depreciation                       487,949     455,565
                                                 --------------------------
     Property and equipment, net                      811,426     805,687
                                                 --------------------------
Other non-current assets                               10,448      10,553
                                                 --------------------------
                                                   $1,157,639  $1,121,527
                                                 ==========================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                $   43,152  $   40,903
   Insurance and claims accruals                       58,706      55,201
   Accrued payroll                                     17,758      15,828
   Current deferred income taxes                       15,513      15,151
   Other current liabilities                           15,679      15,392
                                                 --------------------------
     Total current liabilities                        150,808     142,475
                                                 --------------------------
Insurance and claims accruals, net of current
  portion                                              78,301      71,301
Deferred income taxes                                 198,420     198,640
Stockholders' equity:
   Common stock, $.01 par value, 200,000,000
     shares authorized; 80,533,536 shares
     issued; 79,170,167 and 79,714,271 shares
     outstanding, respectively                            805         805
   Paid-in capital                                    108,931     108,706
   Retained earnings                                  646,445     614,011
   Accumulated other comprehensive loss                (1,015)       (837)
   Treasury stock, at cost; 1,363,369 and
     819,265 shares, respectively                     (25,056)    (13,574)
                                                 --------------------------
     Total stockholders' equity                       730,110     709,111
                                                 --------------------------
                                                   $1,157,639  $1,121,527
                                                 ==========================


                                     5


                         WERNER ENTERPRISES, INC.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                       Six Months Ended
(In thousands)                                             June 30
- ---------------------------------------------------------------------------
                                                     2004          2003
- ---------------------------------------------------------------------------
                                                        (Unaudited)
                                                          
Cash flows from operating activities:
   Net income                                     $  37,188     $  31,698
   Adjustments to reconcile net income to net
    cash provided by operating activities:
     Depreciation                                    70,629        65,702
     Deferred income taxes                              142        (7,637)
     Gain on disposal of property and equipment      (5,396)       (2,641)
     Tax benefit from exercise of stock options         973         1,232
     Other long-term assets                             403            61
     Insurance claims accruals, net of current
       portion                                        7,000         8,500
     Changes in certain working capital items:
       Accounts receivable, net                      (1,014)      (11,947)
       Other current assets                           7,391        12,705
       Accounts payable                               2,249       (11,281)
       Other current liabilities                      4,943        12,779
                                                ---------------------------
    Net cash provided by operating activities       124,508        99,171
                                                ---------------------------

Cash flows from investing activities:
   Additions to property and equipment             (118,306)      (48,194)
   Retirements of property and equipment             45,282        23,754
   Decrease in notes receivable                       1,754           796
                                                ---------------------------
    Net cash used in investing activities           (71,270)      (23,644)
                                                ---------------------------

Cash flows from financing activities:
   Dividends on common stock                         (3,975)       (2,551)
   Repurchases of common stock                      (14,178)       (3,997)
   Stock options exercised                            1,948         2,898
                                                ---------------------------
    Net cash used in financing activities           (16,205)       (3,650)
                                                ---------------------------

Effect of exchange rate fluctuations on cash           (178)           52
Net increase in cash and cash equivalents            36,855        71,929
Cash and cash equivalents, beginning of period      101,409        29,885
                                                ---------------------------
Cash and cash equivalents, end of period          $ 138,264     $ 101,814
                                                ===========================
Supplemental disclosures of cash flow
  information:
Cash paid during the period for:
   Interest                                       $       6     $     588
   Income taxes                                   $  24,632     $  15,408
Supplemental schedule of non-cash investing
  activities:
   Notes receivable issued upon sale of revenue
     equipment                                    $   2,052     $     493


                                     6


                          WERNER ENTERPRISES, INC.

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  Comprehensive Income

     Other  than  its  net  income,  the Company's  only  other  source  of
comprehensive  income  (loss) is foreign currency translation  adjustments.
Other   comprehensive  income  (loss)  from  foreign  currency  translation
adjustments was ($273) and $139 (in thousands) for the three-month  periods
and  ($178) and $52 (in thousands) for the six-month periods ended June 30,
2004 and 2003, respectively.

(2)  Long-Term Debt

     As  of June 30, 2004, the Company has two credit facilities with banks
totaling  $75  million which expire May 16, 2006 and October 22,  2005  and
bear  variable interest based on the London Interbank Offered Rate (LIBOR),
on  which no borrowings were outstanding.  As of June 30, 2004, the  credit
available  pursuant  to these bank credit facilities is  reduced  by  $32.4
million  in  letters of credit the Company maintains.   Each  of  the  debt
agreements require, among other things, that the Company maintain a minimum
consolidated  tangible net worth and not exceed a maximum  ratio  of  total
funded  debt  to  earnings  before interest,  income  taxes,  depreciation,
amortization  and  rentals  payable (EBITDAR)  as  defined  in  the  credit
facility.   While  the Company had no borrowings pursuant to  these  credit
facilities  as of June 30, 2004, the Company was in compliance  with  these
covenants at June 30, 2004.

     On  May  16,  2004,  the Company renewed the $50 million  bank  credit
facility and extended the maturity date from May 16, 2005 to May 16, 2006.

(3)  Commitments

     As  of  June  30,  2004, the Company has commitments for  net  capital
expenditures of approximately $133 million.

(4)  Earnings Per Share

     A reconciliation of the numerator and denominator of basic and diluted
earnings per share is shown below.  Common stock equivalents represent  the
dilutive effect of outstanding stock options for all periods presented.




                             (in thousands, except per share amounts)
                           Three Months Ended        Six Months Ended
                                 June 30                 June 30
                         ----------------------   ----------------------
                             2004      2003           2004      2003
                         ----------------------   ----------------------
                                                  
Net income                $  21,620  $  19,859     $  37,188  $  31,698
                         ======================   ======================
Average common shares
  outstanding                79,233     79,831        79,414     79,766
Common stock equivalents      1,658      1,849         1,702      1,795
                         ----------------------   ----------------------
Diluted shares
  outstanding                80,891     81,680        81,116     81,561
                         ======================   ======================
Basic earnings per share  $     .27  $     .25     $     .47  $     .40
                         ======================   ======================
Diluted earnings per
  share                   $     .27  $     .24     $     .46  $     .39
                         ======================   ======================


                                     7


      There  were no options to purchase shares of common stock which  were
outstanding  during  the periods indicated above,  but  excluded  from  the
computation of diluted earnings per share because the option purchase price
was greater than the average market price of the common shares.

(5)  Stock Based Compensation

     At  June  30, 2004, the Company has a nonqualified stock option  plan.
The  Company  granted 787,000 stock options during the  three-month  period
ended  June 30, 2004.  The Company applies the intrinsic value based method
of  Accounting Principles Board (APB) Opinion No. 25, Accounting for  Stock
Issued  to  Employees, and related interpretations in  accounting  for  its
stock  option plan.  No stock-based employee compensation cost is reflected
in  net income, as all options granted under the plan had an exercise price
equal  to  the market value of the underlying common stock on the  date  of
grant.   The  Company's pro forma net income and earnings per  share  would
have  been as indicated below had the fair value of all option grants  been
charged  to salaries, wages, and benefits in accordance with SFAS No.  123,
Accounting for Stock-Based Compensation.




                             (in thousands, except per share amounts)
                           Three Months Ended        Six Months Ended
                                 June 30                 June 30
                         ----------------------   ----------------------
                             2004      2003           2004      2003
                         ----------------------   ----------------------
                                                  
Net income, as reported   $  21,620  $  19,859     $  37,188  $  31,698
Less: Total stock-based
  employee compensation
  expense determined
  under fair value based
  method for all awards,
  net of related tax
  effects                       557        629           911      1,258
                         ----------------------   ----------------------
Net income, pro forma     $  21,063  $  19,230     $  36,277  $  30,440
                         ======================   ======================

Earnings per share:
  Basic - as reported     $     .27  $     .25     $     .47  $     .40
                         ======================   ======================
  Basic - pro forma       $     .27  $     .24     $     .46  $     .38
                         ======================   ======================
  Diluted - as reported   $     .27  $     .24     $     .46  $     .39
                         ======================   ======================
  Diluted - pro forma     $     .26  $     .24     $     .45  $     .37
                         ======================   ======================



     At  the  May 11, 2004 Annual Meeting of Stockholders, the stockholders
approved an amendment to increase the maximum number of shares that may  be
optioned  or  sold under the Stock Option Plan by 5,416,666 shares  and  an
amendment to increase the maximum aggregate number of options that  may  be
granted to any one person under the Plan by 1,000,000.  The maximum  number
of  shares of common stock that may be optioned under the Stock Option Plan
has  increased  to 20,000,000 shares, and the maximum aggregate  number  of
options  that  may be granted to any one person has increased to  2,562,500
options.

(6)  Segment Information

     The  Company  has  two reportable segments - Truckload  Transportation
Services  and  Value Added Services.  The Truckload Transportation  segment
consists of five operating fleets that have been aggregated since they have
similar economic characteristics and meet the other aggregation criteria of
SFAS  No. 131.  The Medium- to Long-Haul Van fleet transports a variety  of
consumer,   non-durable  products  and  other  commodities   in   truckload
quantities  over  irregular routes using dry van  trailers.   The  Regional
Short-Haul  fleet  provides comparable truckload van  service  within  five
geographic  areas.  The Flatbed and Temperature-Controlled  fleets  provide

                                     8


truckload  services for products with specialized trailers.  The  Dedicated
Services  fleet provides truckload services required by a specific company,
plant, or distribution center.

     The  Value Added Services segment, which generates the majority of the
Company's  non-trucking  revenues,  provides  freight  brokerage,   freight
transportation  management, and intermodal services.  Value Added  Services
was  identified as a new reportable segment as of June 30, 2004.  The  2003
and  2004  amounts shown in the following table have been  reclassified  to
account for the change in composition of the Company's reportable segments.

     The  Company generates other revenue related to third-party  equipment
maintenance,  equipment  leasing, and other business  activities.  None  of
these operations meet the quantitative threshold reporting requirements  of
SFAS No. 131.  As a result, these operations are grouped in "Other" in  the
table  below.  The  Company  does not prepare separate  balance  sheets  by
segment  and,  as  a  result,  assets are not  separately  identifiable  by
segment.  The  Company  has no significant intersegment  sales  or  expense
transactions  that  would  result  in adjustments  necessary  to  eliminate
amounts between the Company's segments.

     The  following tables  summarize the Company's segment information (in
thousands of dollars):




                                              Revenues
                                              --------
                            Three Months Ended        Six Months Ended
                                  June 30                  June 30
                          ----------------------   ----------------------
                              2004      2003           2004      2003
                          ----------------------   ----------------------
                                                  
Truckload Transportation
  Services                 $ 369,564 $ 338,858      $ 720,224 $ 666,476
Value Added Services          38,986    21,148         72,353    38,708
Other                          1,505     1,174          3,060     2,371
Corporate                      1,060     1,110          1,758     1,943
                          ----------------------   ----------------------
Total                      $ 411,115 $ 362,290      $ 797,395 $ 709,498
                          ======================   ======================

                                          Operating Income
                                          ----------------
                            Three Months Ended        Six Months Ended
                                  June 30                  June 30
                          ----------------------   ----------------------
                              2004      2003           2004      2003
                          ----------------------   ----------------------
Truckload Transportation
  Services                 $  33,986 $  31,538      $  58,334 $  50,047
Value Added Services           1,169        23          2,098       159
Other                            574       122          1,249       533
Corporate                       (738)     (107)        (1,831)     (180)
                          ----------------------   ----------------------
Total                      $  34,991 $  31,576      $  59,850 $  50,559
                          ======================   ======================


                                     9


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

      This  report contains forward-looking statements which are  based  on
information  currently  available  to  the  Company's  management.   Actual
results  could  differ materially from those anticipated in forward-looking
statements  as a result of a number of factors, including, but not  limited
to,  those  discussed in Item 7, "Management's Discussion and  Analysis  of
Results  of  Operations and Financial Condition", of the  Company's  Annual
Report  on  Form  10-K for the year ended December 31, 2003.   The  Company
assumes no obligation to update any forward-looking statement to the extent
it becomes aware that it will not be achieved for any reason.

Overview:

      The  Company  operates  in  the truckload  segment  of  the  trucking
industry,  with a focus on transporting consumer nondurable  products  that
ship more consistently throughout the year.  Operating revenues consist  of
trucking   revenues  generated  by  the  Company's  five  trucking   fleets
(medium/long-haul  van,  dedicated,  regional  short-haul,   flatbed,   and
temperature-controlled) and non-trucking revenues  generated  primarily  by
the Company's Value Added Services division.  The Company also records non-
trucking revenues for the Mexican portion of shipments delivered to or from
Mexico  where  it  utilizes a third-party carrier, and for  a  few  of  its
dedicated accounts where the services of third-party carriers are  used  to
meet  customer capacity requirements.  Trucking revenues accounted for  89%
of  total  operating revenues in second quarter 2004, and non-trucking  and
other operating revenues accounted for 11%.

      Trucking  services typically generate revenue on  a  per-mile  basis.
Other  sources of trucking revenue include fuel surcharges and  accessorial
revenue  such  as  stop charges, loading/unloading charges,  and  equipment
detention  charges.  Because fuel surcharge revenues fluctuate in  response
to  changes  in the cost of fuel, these revenues are identified  separately
within  the operating statistics table and are excluded from the statistics
to  provide  a  more  meaningful comparison between periods.   Non-trucking
revenues  generated by a fleet whose operations are part of  the  Truckload
Transportation  segment  are  included  in  non-trucking  revenue  in   the
operating  statistics  table so that the revenue statistics  in  the  table
reflect  only  the  revenues generated by the Company's  trucks.   The  key
statistics  used to evaluate trucking revenues, excluding fuel  surcharges,
are  revenue  per truck per week, the per-mile rates charged to  customers,
the  average monthly miles generated per tractor, the percentage  of  empty
miles,  the  average  trip length, and the number of tractors  in  service.
General  economic  conditions, seasonal freight patterns  in  the  trucking
industry,  and  industry  capacity  are  key  factors  that  impact   these
statistics.

     The primary industry measure used to evaluate the profitability of the
Company and its trucking operating fleets is the operating ratio (operating
expenses  as  a  percentage of operating revenues).  The  most  significant
variable  expenses that impact the trucking operation are  driver  salaries
and  benefits, payments to owner-operators (included in rent and  purchased
transportation expense), fuel, fuel taxes (included in taxes  and  licenses
expense),  supplies  and  maintenance, and  insurance  and  claims.   These
expenses  generally vary based on the number of miles generated.  As  such,
the  Company also evaluates these costs on a per-mile basis to  adjust  for
the  possible  distortion  of the percentage of  total  operating  revenues
caused by changes in fuel surcharge revenues and non-trucking revenues.  As
discussed further in the comparison of operating results for second quarter
2004  to  second quarter 2003, several industry-wide issues, including  the
new  hours of service regulations, a challenging driver recruiting  market,
and  rising  fuel prices, could cause costs to increase in future  periods.
The  Company's main fixed costs include depreciation expense  for  tractors
and  trailers,  equipment licensing fees (included in  taxes  and  licenses
expense),  and  the  fixed  component  of  insurance  and  claims   expense
representing cargo and liability insurance premiums.  These costs have been
affected  by  the  new engine emission standards that became  effective  in
October  2002 and are increasing truck purchase costs and the increases  in
insurance  premiums  over  the  last few years.   The  trucking  operations
require  substantial  cash  expenditures for tractors  and  trailers.   The
Company  has  maintained a three-year replacement cycle  for  company-owned

                                     10


tractors.  These purchases are funded by net cash from operations,  as  the
Company repaid its last remaining debt in December 2003.

      Non-trucking services provided by the Company, primarily through  its
Value   Added   Services  division,  include  freight  brokerage,   freight
transportation  management,  intermodal, and other  services.   Unlike  the
Company's  trucking operations, the non-trucking operations are less  asset
intensive  and are dependent upon information systems, qualified employees,
and  the  services of other third-party freight providers.   For  shipments
where  a  third-party provider is utilized to provide some or  all  of  the
service  and the Company is the primary obligor in regards to the  delivery
of  the shipment, establishes customer pricing separately from carrier rate
negotiations,  generally has discretion in carrier  selection,  and/or  has
credit risk on the shipment, the Company records revenue upon delivery  for
the  shipment for the dollar value of services billed by the Company to the
customer and records the costs of transportation paid by the Company to the
third-party provider as rent and purchased transportation expense.  In  the
absence  of any of the conditions listed above, the Company records revenue
on  a net basis.  Other expenses include salaries and benefits and systems-
related depreciation.  The Company evaluates the non-trucking operations by
reviewing  the  gross margin (non-trucking revenues less non-trucking  rent
and  purchased  transportation  expense) and  the  operating  ratios.   The
operating  ratios for the non-trucking business are generally  higher  than
those of the trucking operations resulting in lower operating margins,  but
the returns on assets are higher.

Financial Condition:

      During the six months ended June 30, 2004, the Company generated cash
flow from operations of $124.5 million, a 25.5% increase ($25.3 million) in
cash  flow compared to the same six-month period a year ago.  The  increase
in  cash  flow from operations is due primarily to the improvement in  days
sales  in accounts receivable and a $15.0 decrease in the accounts  payable
for  revenue equipment from December 2002 to June 2003 compared to  a  $0.2
million  decrease  in  the  accounts payable  for  revenue  equipment  from
December 2003 to June 2004. These changes were primarily the result of  the
Company  pre-buying tractors beginning in third quarter 2002 (as  explained
in the next paragraph) which were paid by the end of first quarter 2003 and
purchasing  fewer tractors during 2003 as a result of the  pre-buy.   These
changes  in  the  accounts  payable for revenue equipment  resulted  in  an
increase  in  cash flow from operations between periods of  $14.8  million.
The  cash  flow  from operations enabled the Company to make  net  property
additions, primarily revenue equipment, of $73.0 million, repurchase common
stock  of  $14.2 million, and pay common stock dividends of  $4.0  million.
Based  on  the Company's strong financial position, management foresees  no
significant barriers to obtaining sufficient financing, if necessary.

     Net  cash used in investing activities for the six-month period  ended
June  30,  2004 increased by $47.6 million from $23.6 million for the  six-
month  period ended June 30, 2003 to $71.3 million for the six-month period
ended June 30, 2004.  The large increase was due primarily to the Company's
accelerated  purchases of tractors with pre-October  2002  engines  in  the
latter  part  of 2002 and purchasing fewer tractors in 2003, including  the
first  six months.  The Environmental Protection Agency (EPA) required  all
truck  engines manufactured after October 1, 2002 to comply with new engine
emission standards.  In 2002, the Company purchased a significant number of
new trucks with engines manufactured prior to October 2002, in addition  to
the  normal  number  of  new trucks required for the  Company's  three-year
replacement cycle.  This pre-buy enabled the Company to delay the impact of
using  trucks with new engines in its fleet by approximately one  year  and
provided  for  additional testing time.  The last group of  pre-buy  trucks
were  placed  into service during the third quarter of 2003,  resulting  in
increased  purchases  in  subsequent  quarters.   As  of  June  30,   2004,
approximately 23% of the company-owned truck fleet consisted of trucks with
new  EPA-compliant engines compared to 10% at December 31,  2003.   Company
data  continues to indicate that the fuel mile per gallon (mpg) degradation
is a reduction of approximately 0.3 mpg to 0.5 mpg, or a 6% to 9% reduction
in  fuel efficiency.  Also, depreciation expense is increasing due  to  the
higher  cost  of  the new engines.  The average age of the Company's  truck

                                     11


fleet  is 1.7 years at June 30, 2004.  The Company anticipates the  average
age of its truck fleet will decrease in the second half of 2004 and intends
to fund the new truck purchases through existing cash on hand and cash flow
from operations.

      Management believes the Company's financial position at June 30, 2004
is strong.  As of June 30, 2004, the Company had $138.3 million of cash and
cash equivalents, no debt, and $730.1 million of stockholders' equity.   As
of  June  30,  2004,  the Company has no equipment operating  leases,  and,
therefore  has no off-balance sheet equipment debt.  The Company  maintains
$32.4  million in letters of credit as of June 30, 2004.  These letters  of
credit  are primarily required as security for insurance policies.   As  of
June  30,  2004, the Company has $75 million of credit pursuant  to  credit
facilities, on which no borrowings were outstanding.  The credit  available
under  these  facilities  is reduced by the $32.4  million  in  letters  of
credit.

Results of Operations:

      The  following table sets forth the percentage relationship of income
and expense items to operating revenues for the periods indicated.




                               Three Months Ended      Six Months Ended
                                     June 30                June 30
                             ----------------------------------------------
                                 2004       2003        2004       2003
                             ----------------------------------------------
                                                       
Operating revenues               100.0%     100.0%      100.0%     100.0%
                             ----------------------------------------------
Operating expenses:
     Salaries, wages and
       benefits                   32.6       35.3        33.6       35.4
     Fuel                         12.2       10.3        12.0       11.6
     Supplies and
       maintenance                 8.4        8.2         8.5        8.2
     Taxes and licenses            6.7        7.1         6.9        7.3
     Insurance and claims          4.9        4.9         5.0        5.2
     Depreciation                  8.7        9.1         8.9        9.3
     Rent and purchased
       transportation             17.3       15.2        16.8       14.8
     Communications and
       utilities                   1.1        1.1         1.1        1.1
     Other                        (0.4)       0.1        (0.3)       0.0
                             ----------------------------------------------
          Total operating
            expenses              91.5       91.3        92.5       92.9
                             ----------------------------------------------
Operating income                   8.5        8.7         7.5        7.1
Net interest expense
  (income) and other              (0.1)      (0.1)       (0.1)      (0.1)
                             ----------------------------------------------
Income before income taxes         8.6        8.8         7.6        7.2
Income taxes                       3.3        3.3         2.9        2.7
                             ----------------------------------------------
Net income                         5.3%       5.5%        4.7%       4.5%
                             ==============================================


                                     12


     The  following  table sets forth certain industry data  regarding  the
freight revenues and operations of the Company for the periods indicated.




                             Three Months Ended           Six Months Ended
                                  June 30          %          June 30          %
                            --------------------        --------------------
                               2004      2003    Change    2004      2003    Change
                            -------------------------------------------------------
                                                          
Trucking revenues, net of
  fuel surcharge (1)         $341,966  $321,418   6.4%   $671,699  $627,933   7.0%
Trucking fuel surcharge
  revenues (1)                 24,016    14,934  60.8%     41,987    33,500  25.3%
Non-trucking revenues (1)      42,639    23,854  78.7%     78,892    44,003  79.3%
Other operating revenues (1)    2,494     2,084  19.7%      4,817     4,062  18.6%
                            --------- ---------         --------- ---------
    Operating revenues (1)   $411,115  $362,290  13.5%   $797,395  $709,498  12.4%
                            ========= =========         ========= =========

Average monthly miles per
  tractor                      10,254    10,249   0.0%     10,144    10,078   0.7%
Average revenues per total
  mile (2)                     $1.318    $1.271   3.7%     $1.309    $1.259   4.0%
Average revenues per loaded
  mile (2)                     $1.482    $1.420   4.4%     $1.476    $1.408   4.8%
Average percentage of empty
  miles                         11.03%    10.52%  4.8%      11.36%    10.55%  7.7%
Average trip length in
  miles (loaded)                  588       641  (8.3%)       584       652 (10.4%)
Average tractors in service     8,432     8,228   2.5%      8,434     8,248   2.3%
Average revenues per truck
  per week (2)                 $3,119    $3,005   3.8%     $3,063    $2,929   4.6%
Total tractors (at quarter
  end)
    Company                     7,520     7,225             7,520     7,225
    Owner-operator                930       925               930       925
                            --------- ---------         --------- ---------
         Total tractors         8,450     8,150             8,450     8,150

Total trailers (at quarter
  end)                         22,920    21,355            22,920    21,355

(1) Amounts in thousands.
(2) Net of fuel surcharge revenues.



Three  Months Ended June 30, 2004 Compared to Three Months Ended  June  30,
- ---------------------------------------------------------------------------
2003
- ----

     Operating revenues increased 13.5% for the three months ended June 30,
2004,  compared  to  the  same period of the prior  year.   Excluding  fuel
surcharge  revenues, trucking revenues increased 6.4% due  primarily  to  a
3.7%  increase in revenue per total mile, excluding fuel surcharges, and  a
2.5%  increase in the average number of tractors in service.   Revenue  per
total  mile,  excluding fuel surcharges, increased  due  to  customer  rate
increases, an improvement in freight selection, and an 8.3% decrease in the
average  loaded  trip  length due to growth in the Company's  regional  and
dedicated fleets.  The Company grew its dedicated fleet by 850 trucks, from
almost one-quarter of the total truck fleet in second quarter 2003 to  over
one-third of the total truck fleet in second quarter 2004.  The majority of
the growth in the dedicated fleet was offset by a decrease in the Company's
medium-to-long  haul  van fleet.  Dedicated fleet business  tends  to  have
lower  miles  per trip, a higher empty mile percentage, a higher  rate  per
loaded  mile, and lower miles per truck.  The growth in dedicated  business
had  a corresponding effect on these same operating statistics, as reported
above,  for  the  entire Company.  Freight demand in  second  quarter  2004
continued to strengthen as truckload capacity tightened.

      A substantial portion of the Company's freight is under contract with
customers  and provides for annual pricing increases. Much of the Company's
non-dedicated fleet business renews in the latter part of third quarter and
fourth  quarter.  To recoup the significant cost increases in fuel,  driver
pay,  equipment, and insurance and to improve margins, the Company will  be
seeking increased year-over-year improvement in its revenue per total  mile
through freight rate increases.  Management has continued to keep its truck
capacity commitments with its partner customers, rather than shifting truck
capacity  to  other  non-partner customers that have freight  available  at

                                     13


attractive  rates  in this improving freight market.  The Company  believes
that  standing by its truck capacity commitments with partner customers  is
in the best long-term interests of the Company.

     On  January  4,  2004, new hours of service (HOS)  regulations  became
effective for the trucking industry.  The Company anticipated that the  new
regulations could have an overall negative impact on our average miles  per
tractor  due to operational changes, primarily resulting from the  new  14-
hour  on-duty  rule.  However, for second quarter 2004 compared  to  second
quarter 2003, average miles per tractor remained essentially the same, even
after  considering  the  8.3%  decline in average  trip  length.   This  is
attributable  to the Company's extensive HOS planning and driver  training,
effective  utilization  of  its paperless log  software,  improved  freight
demand,  better  throughput at customer shipping and receiving  facilities,
and  the  new  34-hour restart driving rule.  As discussed further  in  the
Regulations  section, on July 16, 2004, a federal appeals  court  ruled  in
favor  of a lawsuit challenging the new hours of service regulations.   The
court  vacated the new rules in their entirety and remanded the  matter  to
the    Federal   Motor   Carriers   Safety   Administration   (FMCSA)   for
reconsideration.

     Fuel  surcharge  revenues, which represent collections from  customers
for the higher cost of fuel, increased from $14.9 million in second quarter
2003  to  $24.0 million in second quarter 2004 due to higher  average  fuel
prices in second quarter 2004 (see fuel explanation below).

      Non-trucking revenues increased by 78.7% for the three  months  ended
June 30, 2004, compared to the same period of the prior year.  Most of this
revenue  growth came from the Company's brokerage group within Value  Added
Services.   Non-trucking revenue consists primarily of  freight  brokerage,
freight transportation management, intermodal, and other services.   During
the  latter part of 2003 and continuing into 2004, the Company expanded its
brokerage and intermodal service offerings by adding senior management  and
developing  new computer systems.  During second quarter 2004, the  Company
expanded  to  six regional brokerage offices and plans to expand  to  eight
offices by the end of third quarter.  The following table details the  non-
trucking  revenue, related rent and purchased transportation  expense,  and
gross margin for the Value Added Services division:




                                        Three Months Ended     Six Months Ended
                                              June 30               June 30
                                        -------------------   -------------------
Value Added Services (amounts in 000's)   2004       2003       2004       2003
- --------------------------------------- -------------------   -------------------
                                                             
Revenues                                $ 38,986   $ 21,148   $ 72,353   $ 38,708
Rent and purchased transportation
  expense                                 35,318     19,775     65,559     35,968
                                        -------------------   -------------------
Gross margin                            $  3,668   $  1,373   $  6,794   $  2,740
                                        ===================   ===================



     Operating  expenses, expressed as a percentage of operating  revenues,
were 91.5% for the three months ended June 30, 2004, compared to 91.3%  for
the  three  months ended June 30, 2003.  Because the Company's non-trucking
business  operates  with a lower operating margin and a  higher  return  on
assets  than  the  trucking business, the substantial growth  in  the  non-
trucking  business  in second quarter 2004 affected the  Company's  overall
operating ratio.  The significant increase in fuel expense and related fuel
surcharge revenues also affected the operating ratio.  If non-trucking rent
and  purchased  transportation  expenses are  offset  against  non-trucking
revenues  and fuel surcharge revenues are offset against fuel expense,  the
Company's operating ratio would be 160 basis points lower in second quarter
2004  and  100  basis points lower in second quarter 2003.   Other  expense
items,  when  expressed  as a percentage of total revenues,  are  lower  in
second  quarter  2004 versus second quarter 2003 because of the  additional
non-trucking  revenue and trucking fuel surcharge revenue as  well  as  the
higher  revenue  per mile.  Owner-operator miles as a percentage  of  total
miles were 12.7% in second quarter 2004 compared to 12.9% in second quarter
2003.   Owner-operators are independent contractors who  supply  their  own
tractor  and  driver  and  are  responsible for  their  operating  expenses
including  fuel, supplies and maintenance, and fuel taxes.  Over  the  past
year,  attracting  and  retaining owner-operator drivers  continued  to  be
difficult due to the challenging operating conditions.

                                     14


       Salaries,  wages  and  benefits decreased from  35.3%  to  32.6%  of
revenues  due primarily to the effect of the increases in non-trucking  and
fuel  surcharge  revenues and revenue per mile.  On a cost per  total  mile
basis,  salaries, wages and benefits increased from 50.5 cents per mile  to
51.8  cents  per mile.  The increase on a per- mile basis is primarily  the
result  of higher non-driver salaries, wages, and benefits related  to  the
non-trucking  operations,  higher driver pay per  mile,  and  higher  group
health  insurance, offset by lower workers' compensation.  As a  result  of
the  new  hours of service (HOS) regulations effective at the beginning  of
2004,  the  Company  increased driver pay in the non-dedicated  fleets  for
multiple stop shipments.  Additional revenue from increased rates per  stop
offset most of the increased driver pay.  In addition, effective July 2003,
the  Company  changed its monthly mileage bonus pay program  for  Van  solo
drivers.   The  monthly mileage bonus pay increased from  $0.9  million  in
second  quarter 2003 to $1.4 million in second quarter 2004.  The  increase
in  dedicated  business  as a percentage of total  trucking  business  also
contributed to the increase in driver pay per mile as dedicated drivers are
usually  compensated  at a higher rate per mile due to  the  lower  average
miles per truck.

     The  market  for recruiting drivers remained extremely challenging  in
second   quarter  2004.   In  recent  months,  the  market  for  recruiting
experienced  drivers tightened.  Despite this, the Company  maintained  its
recruiting  numbers  for  experienced drivers, continued  to  have  success
recruiting  drivers  from  driver  training  schools,  and  saw  a   slight
improvement  in  driver  turnover compared to  a  year  ago.   The  Company
instituted an optional per diem reimbursement program for eligible  company
drivers  (approximately 52% of total non-student company drivers) beginning
in April 2004.  This program increases a company driver's net pay per mile,
after  taxes.   As  a result, salaries, wages, and benefits  were  slightly
lower, and the Company's effective income tax rate was higher beginning  in
second  quarter  2004 compared to first quarter 2004.  The Company  expects
the cost of the per diem program to be neutral, because the combined driver
pay rate per mile and per diem reimbursement under the per diem program  is
about  one  cent  per  mile  lower  than  mileage  pay  without  per   diem
reimbursement, which offsets the Company's increased income taxes caused by
the  nondeductible portion of the per diem.  The per diem program increases
driver satisfaction through higher net pay per mile.

     Beginning  August 1, 2004, the Company is increasing pay  for  Company
solo drivers in the medium-to-long haul Van division by two cents per mile.
The  Company  fully  expects  the support of its  customers  due  to  their
expressed  desire  for increased truck capacity.  This  pay  increase  will
affect  approximately one quarter of the Company's existing drivers and  is
intended  to  retain  and attract more drivers to meet increasing  customer
demand.  The Company anticipates that the competition for qualified drivers
will  continue  to  be high and cannot predict whether it  will  experience
shortages  in  the future.  If such a shortage was to occur and  additional
increases  in  driver  pay rates became necessary  to  attract  and  retain
drivers,  the Company's results of operations would be negatively  impacted
to the extent that corresponding freight rate increases were not obtained.

     Fuel increased from 10.3% to 12.2% of revenues due primarily to higher
fuel  prices,  partially  offset by the effect of  the  increases  in  non-
trucking  and  fuel surcharge revenues and revenue per mile.  Average  fuel
prices  in second quarter 2004 were 28 cents a gallon, or 33%, higher  than
second  quarter 2003.  To lessen the effect of fluctuating fuel  prices  on
the  Company's  margins, the Company collects fuel surcharge revenues  from
its customers.  These surcharge programs, which automatically adjust weekly
through  fuel  surcharge price brackets, continued to be in  effect  during
second quarter 2004.  The Company's fuel surcharge program recoups much  of
the higher cost of fuel, except for miles not billable to customers, out of
route  miles,  and  truck  engine  idling.   Because  collections  of  fuel
surcharges typically trail fuel price changes, the rapid price increases in
April  and May 2004 caused a temporarily unfavorable effect of fuel  prices
increasing  more  rapidly  than fuel surcharge revenues.   This  effect  is
expected  to  reverse if fuel prices fall.  Fuel expense, after considering
the  amounts collected from customers through fuel surcharge programs,  net
of  reimbursement  to owner-operators, had a four-cent negative  impact  on
second  quarter  2004  earnings per share compared to second  quarter  2003
earnings per share.  As previously disclosed by the Company, second quarter
2003  earnings were positively impacted by two cents per share due  to  the
temporarily  favorable  effect of higher fuel surcharge  collections  in  a

                                     15


declining fuel price market.  Shortages of fuel, increases in fuel  prices,
or  rationing of petroleum products can have a materially adverse effect on
the operations and profitability of the Company.  The Company is unable  to
predict whether fuel price levels will continue to increase or decrease  in
the  future  or the extent to which fuel surcharges will be collected  from
customers.   As  of June 30, 2004, the Company had no derivative  financial
instruments to reduce its exposure to fuel price fluctuations.

     Diesel  fuel  prices for the month of July 2004 averaged  31  cents  a
gallon,  or  35%, higher than average fuel prices for third  quarter  2003.
Assuming  prices  remain at these price levels for the remainder  of  third
quarter  2004,  the  effect of changing fuel prices on earnings  for  third
quarter  2004 compared to third quarter 2003 is expected to have a negative
impact  of  three  cents per share.  Using the same fuel price  assumption,
earnings  for  fourth  quarter 2004 compared to  fourth  quarter  2003  are
expected to be negatively impacted by three cents per share.

     In  the  western United States (five western states in  DOE  PADD  5),
prices averaged 52 cents a gallon, or 59%, higher than second quarter 2003.
Approximately 10% of the Company's miles are in these western states.  Most
shipper/carrier  contracts  use  the DOE National  Average  fuel  price  to
determine  the  weekly fuel surcharge rate per mile.  Since  the  Company's
trucks  have  historically  yielded about  six  miles  per  gallon,  before
considering  the mpg degradation related to the new engines, each  six-cent
per  gallon increase in the cost of fuel increases the Company's  cost  per
mile  by  about one cent per mile.  During second quarter 2004,  management
met  with  its larger customers that have a significant number of miles  in
these  Western states to discuss the recent rapid increase in fuel  pricing
in  the  West  and  negotiate changes to its fuel surcharge  contracts  for
certain  of these customers.  Most of these customers agreed to an increase
in fuel surcharges for miles in these western states.

       Insurance and claims were flat as a percentage of revenue due to the
effect  of  the increases in non-trucking and fuel surcharge  revenues  and
revenue  per  mile,  but  increased on a per-mile basis  due  primarily  to
negative  development on existing claims.  The Company's premium  rate  for
liability coverage up to $3.0 million per claim is fixed through August  1,
2004,  while  coverage  levels above $3.0 million per  claim  were  renewed
effective August 1, 2003 for a one-year period.

       For  the  policy  year beginning August 2003,  the  Company's  total
premiums  for liability insurance increased by approximately $1.3  million.
This  increase includes premiums for terrorism coverage.  The  Company  has
been  responsible for liability claims up to $500,000, plus  administrative
expenses, for each occurrence involving personal injury or property  damage
since  August 1, 1992.  The Company is also responsible for varying  annual
aggregate  amounts of liability for claims above $500,000 and  below  $10.0
million.   For  the  policy year beginning August  1,  2003,  these  annual
aggregate  amounts  total  $13.5 million.  For the  policy  year  beginning
August  1, 2003, the Company is self-insured for claims in excess  of  $3.0
million  and less than $5.0 million, subject to an annual maximum aggregate
of  $6.0 million if several claims were to occur in this layer.  For claims
in  excess  of  $5.0 million and less than $10.0 million,  the  Company  is
responsible  for  the  first $5.0 million of claims.  Liability  claims  in
excess  of  $10.0  million  per  claim,  if  they  occur, are covered under
premium-based  policies  with  reputable  insurance  companies  to coverage
levels that management considers adequate.  The Company's primary liability
insurance  policies for  coverage up  to $10.0  million per  claim renew on
August 1, 2004.

      Effective August 1, 2004, the self-insured retention will increase to
$2.0  million per claim with an annual aggregate of $3.0 million for claims
between  $2.0  million  and $3.0 million, and the  Company  will  be  fully
insured  (i.e.,  no  aggregate) for claims between  $3.0  million  to  $5.0
million.   The  increased  self-insured retention  from  $500,000  to  $2.0
million  is due to changes in the trucking insurance market and is  similar
to   increased  claim  retention  levels  experienced  by  other  truckload
carriers.    The  Company  maintains  liability  insurance  coverage   with
reputable  insurance carriers substantially in excess of  the  self-insured
retention amount.  The Company expects its liability insurance premiums for

                                     16


the  policy year beginning August 1, 2004 to be approximately the  same  as
the previous policy year.

     Rent  and  purchased transportation increased from 15.2% to  17.3%  of
revenues  due  primarily to the increase in non-trucking revenues  and  the
corresponding increase in purchased transportation expense related to  this
business,  as  described  above.   Rent and purchased  transportation  also
includes  payments  to owner-operators.  On a per-mile basis,  payments  to
owner-operators  increased due to higher reimbursements to  owner-operators
for  fuel  resulting  from  higher fuel prices.   The  Company  experienced
difficulty  recruiting and retaining owner-operators  for  over  two  years
because of challenging operating conditions.

     Other operating expenses were 0.1% of revenues in second quarter  2003
and  (0.4)%  in  second quarter 2004. Gains on sales of  revenue  equipment
increased  due to the Company selling over two and one-half times  as  many
used  trucks in second quarter 2004 compared to second quarter  2003.   The
Company's  goal  is  to sell most of its used trucks through  its  16-store
Fleet  Truck  Sales  network rather than rely on  trading  used  trucks  to
original  equipment manufacturers.  Gains from trading trucks  to  original
equipment  manufacturers for new trucks lower the depreciable cost  of  the
new trucks and therefore reduce depreciation.  As the Company continues  to
sell more of its used trucks rather than trade trucks to original equipment
manufacturers, depreciation expense is expected to increase, and  gains  on
sales of equipment are also expected to increase.

      The Company's effective income tax rate (income taxes as a percentage
of  income  before income taxes) increased from 37.5% for  the  three-month
period  ended June 30, 2003 to 39.1% for the three-month period ended  June
30,  2004  due  to an increase in non-deductible expenses for tax  purposes
related to the implementation of a per diem pay program for student drivers
in  fourth  quarter  2003 and a per diem pay program for  eligible  company
drivers in April 2004.

Six Months Ended June 30, 2004 Compared to Six Months Ended June 30, 2003
- -------------------------------------------------------------------------

     Operating  revenues increased by 12.4% for the six months  ended  June
30, 2004, compared to the same period of the previous year.  Excluding fuel
surcharge  revenues, trucking revenues increased 7.0% due  primarily  to  a
4.0%  increase in revenue per total mile excluding fuel surcharges, a  2.3%
increase  in the average number of tractors in service, and a 0.7% increase
in  miles  per  truck.  Non-trucking revenues increased  by  $34.9  million
(79.3%), and fuel surcharge revenues increased by $8.5 million (25.3%).

     Operating  expenses, expressed as a percentage of operating  revenues,
were  92.5% for the six months ended June 30, 2004, compared to  92.9%  for
the  same  period  of the previous year.  The Company's  overall  operating
ratio  was negatively affected to a greater extent in the first six  months
of  2004  compared  to the first six months of 2003 by higher  non-trucking
revenues  and  higher fuel surcharge revenues.  Other expense  items,  when
expressed  as a percentage of total revenue, appear lower in the first  six
months  of  2004  versus  the  first six months  of  2003  because  of  the
additional  non-trucking and fuel surcharge revenues as well as the  higher
revenue per mile.

     Salaries, wages and benefits decreased from 35.4% to 33.6% of revenues
due  primarily  to  the  effect of the increases in non-trucking  and  fuel
surcharge revenues and revenue per mile.  Salaries increased on a  per-mile
basis due to higher non-driver salaries, wages and benefits related to  the
non-trucking operations and higher driver accessorial and bonus pay.   Fuel
increased  from  11.6%  to 12.0% of revenues due  to  higher  fuel  prices,
partially  offset  by the effect of the revenue increases described  above.
Average  fuel  prices  for the first six months of 2004  were  13  cents  a
gallon,  or  13%,  higher  than the first six months  of  2003.   Rent  and
purchased transportation increased from 14.8% to 16.8% of revenues  related
to  the increase in non-trucking revenues and the corresponding increase in
purchased transportation expense related to this business.  Other operating
expenses  decreased  from 0.0% to (0.3)% of revenues  due  to  the  Company
selling more used trucks to third parties and recognizing additional gains.

                                     17


The  Company's effective income tax rate was 37.5% for the six months ended
June  30, 2003.  The rate increased to 38.5% for first quarter 2004 and  to
39.1% for second quarter 2004 related to the implementation of per diem pay
programs for student drivers and eligible company drivers.

Regulations:

     The  Federal Motor Carrier Safety Administration (FMCSA) of  the  U.S.
Department  of Transportation issued a final rule on April 24,  2003,  that
made  several changes to the regulations which govern truck drivers'  hours
of  service  (HOS).   The new rules became effective on  January  4,  2004.
Beginning October 2003, Werner Enterprises started testing the HOS with its
drivers  using its proprietary Paperless Log System software, modified  for
the  new  HOS  rules.  This testing, combined with a comprehensive  driver-
training  program,  helped  to prepare the Company  for  the  HOS  changes.
Effective  January 2004, the Company increased its accessorial  charges  to
customers  for multiple stop shipments and its rates for tractor detention.
Werner  also  raised  its  driver  pay  for  multiple  stop  shipments  and
unanticipated delays.

     On  April 13, 2004, oral arguments were heard before the United States
Circuit Court of Appeals for the District of Columbia on a lawsuit filed by
Public  Citizen  challenging the revised hours-of-service regulations  that
went  into effect on January 4, 2004.  On July 16, 2004, the United  States
Circuit Court of Appeals for the District of Columbia vacated the new hours
of service rules in their entirety and remanded the matter to the FMCSA for
reconsideration.  The current rules will remain in effect for at  least  45
days  while  the  Department of Transportation  reviews  the  decision  and
considers  its  next step.  At this point the FMCSA has not indicated  what
rule  changes  will  be  made,  if any, once  the  court's  ruling  becomes
effective.   Any  changes in the current rules governing hours  of  service
could impact the Company's operations.

Accounting Standards:

      The  Financial Accounting Standards Board (FASB) issued  an  exposure
draft  on  March  31, 2004 addressing accounting for share-based  payments.
The objective of this proposed statement is to make one accounting standard
available  for  share-based  payments  that  would  require  a  company  to
recognize  in  its  financial  statements the  cost  of  employee  services
received   in   exchange  for  valuable  equity  instruments  issued,   and
liabilities  incurred,  to  employees in share-based  payment  transactions
(e.g.,  stock options).  For public entities, the proposed statement  would
be  applied prospectively for awards that are granted, modified, or settled
in  fiscal  years beginning after December 15, 2004.  Additionally,  public
entities   would  apply  the  provisions  of  the  proposed  statement   in
recognizing compensation cost for any portion of awards granted or modified
after December 15, 1994, that is not yet vested at the date the standard is
adopted.   If  the  final  statement  is  issued  as  proposed,  management
anticipates that adopting the new statement will have a negative impact  of
approximately  two cents per share for the year ending December  31,  2005,
representing  the  expense to be recognized for  the  unvested  portion  of
awards which were granted prior to January 1, 2005.

                                     18


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

     The  Company  is  exposed  to market risk from  changes  in  commodity
prices.

Commodity Price Risk

     The  price and availability of diesel fuel are subject to fluctuations
due to changes in the level of global oil production, seasonality, weather,
and  other  market  factors.  Historically, the Company has  been  able  to
recover  a majority of fuel price increases from customers in the  form  of
fuel  surcharges.   The  Company has implemented customer  fuel  surcharges
programs  with most of its revenue base to offset most of the  higher  fuel
cost  per  gallon.  The Company cannot predict the extent to  which  higher
fuel  price levels will continue in the future or the extent to which  fuel
surcharges  could be collected to offset such increases.  As  of  June  30,
2004,  the  Company had no derivative financial instruments to  reduce  its
exposure to fuel price fluctuations.

     The  Company conducts business in Mexico and Canada.  Foreign currency
transaction gains and losses were not material to the Company's results  of
operations for second quarter 2004 and prior periods. To date, the  Company
receives  payment  for  freight services performed  in  Mexico  and  Canada
primarily  in  U.S. dollars to reduce foreign currency risk.   Accordingly,
the  Company is not currently subject to material foreign currency exchange
rate  risks  from  the  effects that exchange  rate  movements  of  foreign
currencies  would  have on the Company's future costs  or  on  future  cash
flows.

Item 4.  Controls and Procedures.

       As  of  the  end of the period covered by this report,  the  Company
carried out an evaluation, under the supervision and with the participation
of  the  Company's  management,  including the  Company's  Chief  Executive
Officer and Chief Financial Officer, of the effectiveness of the design and
operation  of the Company's disclosure controls and procedures, as  defined
in  Exchange Act Rule 15d-15(e).  Based upon that evaluation, the Company's
Chief  Executive  Officer and Chief Financial Officer  concluded  that  the
Company's disclosure controls and procedures are effective in enabling  the
Company to record, process, summarize and report information required to be
included  in  the Company's periodic SEC filings within the  required  time
period.  There have been no changes in the Company's internal controls over
financial  reporting that occurred during the Company's most recent  fiscal
quarter  that  have  materially  affected,  or  are  reasonably  likely  to
materially affect, the Company's internal control over financial reporting.

                                     19


                                  PART II

                             OTHER INFORMATION

Item  2.   Changes in Securities, Use of Proceeds and Issuer  Purchases  of
Equity Securities.

     On  December  29,  1997,  the  Company announced  that  its  Board  of
Directors  had authorized the Company to repurchase up to 4,166,666  shares
of  its common stock.  On November 24, 2003, the Company announced that its
Board  of  Directors approved an increase to its authorization  for  common
stock repurchases of 3,965,838 shares for a total of 8,132,504 shares.   As
of  June  30, 2004, the Company had purchased 3,933,704 shares pursuant  to
this  authorization  and  had  4,198,800  shares  remaining  available  for
repurchase.  The Company may purchase shares from time to time depending on
market, economic, and other factors.  The authorization will continue until
withdrawn by the Board of Directors.

     The  following tables summarize the Company's common stock repurchases
during the second quarter of 2004 made pursuant to this authorization.   No
shares were purchased during the quarter other than through this program.

                   Issuer Purchases of Equity Securities




                                                                                      Maximum Number
                                                                                     (or Approximate
                                                              Total Number of        Dollar Value) of
                                                             Shares (or Units)    Shares (or Units) that
                   Total Number of                         Purchased as Part of         May Yet Be
                  Shares (or Units)   Average Price Paid    Publicly Announced      Purchased Under the
    Period            Purchased       per Share (or Unit)    Plans or Programs       Plans or Programs
                 ----------------------------------------------------------------------------------------
                                                                             
April 1-30, 2004         -                    -                     -                    4,458,400
May 1-31, 2004         259,600            $18.2371                259,600                4,198,800
June 1-30, 2004          -                    -                     -                    4,198,800
                 ------------------                         ------------------
Total                  259,600            $18.2371                259,600                4,198,800
                 ==================                         ==================



                                     20


Item 4.  Submission of Matters to a Vote of Security Holders.

      The  Annual Meeting of Stockholders of Werner Enterprises,  Inc.  was
held on May 11, 2004 for the purpose of electing three directors for three-
year terms, voting on two proposed amendments to the Company's Stock Option
Plan  (the "Plan"), and considering a stockholder proposal regarding  board
inclusiveness.  Proxies for the meeting were solicited pursuant to  Section
14(a) of the Securities Exchange Act of 1934, and there was no solicitation
in  opposition to management's nominees.  Of the 79,269,963 shares entitled
to  vote, stockholders representing 77,168,557 shares (97.3%) were  present
in person or by proxy.

     On  April  30, 2004, Mr. Curtis G. Werner, one of the three  directors
standing  for election, tendered his resignation as an officer and director
of  the  Company  effective immediately and did not stand for  re-election.
The  Company's  Board of Directors (the "Board") amended the Company's  By-
Laws  on April 30, 2004 to change the number of directors on the Board from
nine to eight.  Each of management's two remaining nominees for director as
listed  in the proxy statement was elected.  The voting tabulation  was  as
follows:

                                      Shares         Shares
                                       Voted          Voted
                                       "FOR"        "ABSTAIN"
                                    ----------      ----------

       Gerald H. Timmerman          71,569,565      5,598,992
       Kenneth M. Bird              71,643,480      5,525,077


      The stockholders approved the amendment to the Company's Stock Option
Plan  to  increase the number of shares that may be optioned or sold  under
the  Plan  from  14,583,334 to 20,000,000.  The voting  tabulation  was  as
follows:

                                      Shares         Shares         Shares
                                       Voted          Voted          Voted
                                       "FOR"        "AGAINST"      "ABSTAIN"
                                     ----------     ----------     ----------

       Stock Option Plan Amendment   61,989,378     15,133,026       46,151



      The  stockholders also approved the amendment to the Company's  Stock
Option Plan to increase the maximum aggregate number of shares that may  be
granted  to  any  one  person  from 1,562,500  to  2,562,500.   The  voting
tabulation was as follows:

                                      Shares         Shares         Shares
                                       Voted          Voted          Voted
                                       "FOR"        "AGAINST"      "ABSTAIN"
                                     ----------     ----------     ----------

       Stock Option Plan Amendment   64,611,399     12,510,506       46,650



     The  stockholders  voted  against the stockholder  proposal  regarding
board inclusiveness.  The voting tabulation was as follows:

                                      Shares         Shares         Shares
                                       Voted          Voted          Voted
                                       "FOR"        "AGAINST"      "ABSTAIN"
                                     ----------     ----------     ----------

       Board Inclusiveness            5,596,711     63,251,693      1,850,478

                                     21


Item 5. Other Information

     On May 11, 2004 the Company's Board of Directors amended the Company's
By-Laws to clarify the date by which the Nominating Committee shall  submit
names to the Board of Directors.  Under the Company's amended By-Laws,  the
Nominating  Committee shall submit names to the Board  Secretary  no  later
than 75 days before the annual meeting.  Under the previous provisions, the
deadline for stockholder nominations was ten days prior to the date of  the
annual  meeting.  The revised and restated by-laws are filed as an  exhibit
to this Form 10-Q.

Item 6.  Exhibits and Reports on Form 8-K.

(a)  Exhibits

   Exhibit 3(i)(A) Revised   and    Amended   Articles   of   Incorporation
       (Incorporated by reference to Exhibit 3 to Registration Statement on
       Form S-1, Registration No. 33-5245)
   Exhibit 3(i)(B) Articles  of  Amendment  to  Articles  of  Incorporation
       (Incorporated by reference to  Exhibit 3(i) to the Company's  report
       on Form 10-Q for the quarter ended May 31, 1994)
   Exhibit 3(i)(C) Articles  of  Amendment  to  Articles  of  Incorporation
       (Incorporated by reference to Exhibit 3(i) to  the Company's  report
       on Form 10-K for the year ended December 31, 1998)
   Exhibit 3(ii) Revised and Restated By-Laws
   Exhibit 10.1 Amended and Restated Stock Option Plan
   Exhibit 31.1 Rule 13a-14(a)/15d-14(a) Certification
   Exhibit 31.2 Rule 13a-14(a)/15d-14(a) Certification
   Exhibit 32.1 Section 1350 Certification
   Exhibit 32.2 Section 1350 Certification

(b)  Reports on Form 8-K.

   (i) A  report  on  Form  8-K,  filed April 19, 2004,  regarding  a  news
       release  on  April  15,  2004, announcing  the  Company's  operating
       revenues and earnings for the first quarter ended March 31, 2004.

                                     22


                                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.


                                WERNER ENTERPRISES, INC.



Date:  August 2, 2004           By:  /s/ John J. Steele
       --------------                ------------------------------
                                     John J. Steele
                                     Vice President, Treasurer and
                                     Chief Financial Officer



Date:  August 2, 2004           By:  /s/ James L. Johnson
       --------------                ------------------------------
                                     James L. Johnson
                                     Vice President, Controller and
                                     Corporate Secretary