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, 2005
                                    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                                             68145-0308
POST OFFICE BOX 45308                                           (Zip Code)
OMAHA, NEBRASKA
(Address of principal
executive offices)

    Registrant's telephone number, including area code: (402) 895-6640

                     _________________________________


      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  29, 2005, 79,427,338 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, 2005 and 2004                                            3

        Consolidated  Statements of Income for the  Six  Months  Ended
        June 30, 2005 and 2004                                            4

        Consolidated Condensed Balance Sheets as of June 30, 2005  and
        December 31, 2004                                                 5

        Consolidated Statements of Cash Flows for the Six Months Ended
        June 30, 2005 and 2004                                            6

        Notes to Consolidated Financial Statements as of June 30, 2005    7

Item 2. Management's  Discussion and Analysis of  Financial  Condition
        and Results of Operations                                        11

Item 3. Quantitative and Qualitative Disclosures About Market Risk       25

Item 4. Controls and Procedures                                          26

PART II - OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds      27

Item 4. Submission of Matters to a Vote of Security Holders              27

Item 6. Exhibits                                                         28

                                  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,  2005,  are  not  necessarily indicative of the  results  that  may  be
expected  for  the  year  ending December 31,  2005.   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, 2004.

                                     2


                         WERNER ENTERPRISES, INC.
                     CONSOLIDATED STATEMENTS OF INCOME





                                                     Three Months Ended
(In thousands, except per share amounts)                  June 30
- ---------------------------------------------------------------------------
                                                     2005          2004
- ---------------------------------------------------------------------------
                                                        (Unaudited)

                                                          
Operating revenues                                $ 485,789     $ 411,115
                                                ---------------------------

Operating expenses:
   Salaries, wages and benefits                     141,332       134,296
   Fuel                                              78,064        50,105
   Supplies and maintenance                          39,921        34,802
   Taxes and licenses                                29,465        27,428
   Insurance and claims                              21,838        20,022
   Depreciation                                      40,539        35,644
   Rent and purchased transportation                 90,342        71,201
   Communications and utilities                       5,134         4,450
   Other                                             (2,974)       (1,824)
                                                ---------------------------
    Total operating expenses                        443,661       376,124
                                                ---------------------------

Operating income                                     42,128        34,991
                                                ---------------------------
Other expense (income):
   Interest expense                                       2             4
   Interest income                                     (822)         (551)
   Other                                                 46            57
                                                ---------------------------
    Total other expense (income)                       (774)         (490)
                                                ---------------------------

Income before income taxes                           42,902        35,481

Income taxes                                         17,607        13,861
                                                ---------------------------

Net income                                        $  25,295     $  21,620
                                                ===========================

Earnings per share:

     Basic                                        $     .32     $     .27
                                                ===========================

     Diluted                                      $     .31     $     .27
                                                ===========================

Dividends declared per share                      $    .040     $    .035
                                                ===========================

Weighted-average common shares outstanding:

     Basic                                           79,415        79,233
                                                ===========================

     Diluted                                         80,692        80,891
                                                ===========================


                                    3


                         WERNER ENTERPRISES, INC.
                     CONSOLIDATED STATEMENTS OF INCOME





                                                      Six Months Ended
(In thousands, except per share amounts)                  June 30
- ---------------------------------------------------------------------------
                                                     2005          2004
- ---------------------------------------------------------------------------
                                                        (Unaudited)

                                                          
Operating revenues                                $ 941,051     $ 797,395
                                                ---------------------------

Operating expenses:
   Salaries, wages and benefits                     281,554       267,608
   Fuel                                             145,692        95,857
   Supplies and maintenance                          76,675        67,696
   Taxes and licenses                                58,243        54,940
   Insurance and claims                              45,038        39,529
   Depreciation                                      80,176        70,629
   Rent and purchased transportation                172,909       134,351
   Communications and utilities                      10,576         8,998
   Other                                             (4,777)       (2,063)
                                                ---------------------------
    Total operating expenses                        866,086       737,545
                                                ---------------------------

Operating income                                     74,965        59,850
                                                ---------------------------

Other expense (income):
   Interest expense                                       6             6
   Interest income                                   (1,787)       (1,086)
   Other                                                 73            94
                                                ---------------------------
    Total other expense (income)                     (1,708)         (986)
                                                ---------------------------

Income before income taxes                           76,673        60,836

Income taxes                                         31,457        23,648
                                                ---------------------------

Net income                                        $  45,216     $  37,188
                                                ===========================

Earnings per share:

     Basic                                        $     .57     $     .47
                                                ===========================

     Diluted                                      $     .56     $     .46
                                                ===========================

Dividends declared per share                      $    .075     $    .060
                                                ===========================
Weighted-average common shares outstanding:

     Basic                                           79,383        79,414
                                                ===========================

     Diluted                                         80,754        81,116
                                                ===========================


                                    4


                         WERNER ENTERPRISES, INC.
                   CONSOLIDATED CONDENSED BALANCE SHEETS




(In thousands, except share amounts)                June 30    December 31
- ---------------------------------------------------------------------------
                                                     2005         2004
- ---------------------------------------------------------------------------
                                                  (Unaudited)
                                                         
ASSETS

Current assets:
   Cash and cash equivalents                      $   51,057   $  108,807
   Accounts receivable, trade, less allowance of
     $8,590 and $8,189, respectively                 198,789      186,771
   Other receivables                                  11,760       11,832
   Inventories and supplies                           10,152        9,658
   Prepaid taxes, licenses and permits                 8,279       15,292
   Current deferred income taxes                      18,791            -
   Income taxes receivable                             7,672          768
   Other current assets                               17,466       18,128
                                                ---------------------------
     Total current assets                            323,966      351,256
                                                ---------------------------
Property and equipment                             1,477,085    1,374,649
Less - accumulated depreciation                      540,833      511,651
                                                ---------------------------
     Property and equipment, net                     936,252      862,998
                                                ---------------------------
Other non-current assets                              15,043       11,521
                                                ---------------------------
                                                  $1,275,261   $1,225,775
                                                ===========================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                               $   53,789   $   49,618
   Insurance and claims accruals                      64,985       55,095
   Accrued payroll                                    19,280       19,579
   Income taxes payable                                9,082          475
   Current deferred income taxes                           -       15,569
   Other current liabilities                          17,607       17,230
                                                ---------------------------
     Total current liabilities                       164,743      157,566
                                                ---------------------------
Insurance and claims accruals, net of current
  portion                                             87,301       84,301

Deferred income taxes                                207,424      210,739

Commitments and contingencies

Stockholders' equity:
   Common stock, $.01 par value, 200,000,000
     shares authorized; 80,533,536 shares
     issued; 79,419,695 and 79,197,747 shares
     outstanding, respectively                           805          805
   Paid-in capital                                   105,588      106,695
   Retained earnings                                 730,294      691,035
   Accumulated other comprehensive loss                 (361)        (861)
   Treasury stock, at cost; 1,113,841 and
     1,335,789 shares, respectively                  (20,533)     (24,505)
                                                ---------------------------
     Total stockholders' equity                      815,793      773,169
                                                ---------------------------
                                                  $1,275,261   $1,225,775
                                                ===========================


                                    5



                         WERNER ENTERPRISES, INC.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                      Six Months Ended
(In thousands)                                            June 30
- ---------------------------------------------------------------------------
                                                     2005          2004
- ---------------------------------------------------------------------------
                                                        (Unaudited)
                                                          
Cash flows from operating activities:
   Net income                                     $  45,216     $  37,188
   Adjustments to reconcile net income to net
    cash provided by operating activities:
     Depreciation                                    80,176        70,629
     Deferred income taxes                          (37,675)          142
     Gain on disposal of property and equipment      (6,039)       (5,396)
     Tax benefit from exercise of stock options       1,260           973
     Other long-term assets                            (311)          403
     Insurance claims accruals, net of current
       portion                                        3,000         7,000
     Changes in certain working capital items:
       Accounts receivable, net                     (12,018)       (1,014)
       Other current assets                             349         7,391
       Accounts payable                               4,171         2,249
       Other current liabilities                     18,142         4,943
                                                 --------------------------
    Net cash provided by operating activities        96,271       124,508
                                                 --------------------------

Cash flows from investing activities:
   Additions to property and equipment             (208,640)     (118,306)
   Retirements of property and equipment             55,979        45,282
   Decrease in notes receivable                       2,087         1,754
                                                 --------------------------
    Net cash used in investing activities          (150,574)      (71,270)
                                                 --------------------------

Cash flows from financing activities:
   Dividends on common stock                         (5,552)       (3,975)
   Repurchases of common stock                         (263)      (14,178)
   Stock options exercised                            1,868         1,948
                                                 --------------------------
    Net cash used in financing activities            (3,947)      (16,205)
                                                 --------------------------

Effect of exchange rate fluctuations on cash            500          (178)
Net increase (decrease) in cash and cash
  equivalents                                       (57,750)       36,855
Cash and cash equivalents, beginning of period      108,807       101,409
                                                 --------------------------
Cash and cash equivalents, end of period          $  51,057     $ 138,264
                                                 ==========================

Supplemental disclosures of cash flow
  information:
Cash paid during the period for:
   Interest                                       $       6     $       6
   Income taxes                                   $  65,999     $  24,632
Supplemental schedule of non-cash investing
  activities:
   Notes receivable issued upon sale of revenue
     equipment                                    $   5,298     $   2,052


                                     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 $549 and ($273) (in thousands) for the three-month  periods
and $500 and ($178) (in thousands) for the six-month periods ended June 30,
2005 and 2004, respectively.

(2)  Long-Term Debt

     As  of June 30, 2005, the Company has two credit facilities with banks
totaling  $75.0 million which expire May 16, 2007 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,  2005,
the credit available pursuant to these bank credit facilities is reduced by
$35.5  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 as  defined  in  the  credit  facility.
Although  the Company had no borrowings pursuant to these credit facilities
as  of  June  30,  2005,  the  Company remained in  compliance  with  these
covenants at June 30, 2005.

     On  April 29, 2005, the Company renewed the $50.0 million bank  credit
facility, extending the maturity date from May 16, 2006 to May 16, 2007 and
increasing  the  amount  of  the minimum consolidated  tangible  net  worth
requirement to $500.0 million plus 50% of annual net income.

(3)  Commitments

     As  of  June  30,  2005, the Company has commitments for  net  capital
expenditures of approximately $127.0 million.

                                     7


(4)  Earnings Per Share

      Basic  earnings per share is computed by dividing net income  by  the
weighted-average  number of common shares outstanding  during  the  period.
The difference between basic and diluted earnings per share for all periods
presented  is  due to the common stock equivalents that are assumed  to  be
issued  upon the exercise of stock options.  The computation of  basic  and
diluted  earnings per share is shown below (in thousands, except per  share
amounts).




                           Three Months Ended        Six Months Ended
                                 June 30                 June 30
                        ------------------------  ----------------------
                             2005      2004           2005      2004
                        ------------------------  ----------------------
                                                  
Net income                 $ 25,295  $ 21,620       $ 45,216  $ 37,188
                        ========================  ======================

Weighted-average common
  shares outstanding         79,415    79,233         79,383    79,414
Common stock equivalents      1,277     1,658          1,371     1,702
                        ------------------------  ----------------------
Shares used in computing
  diluted earnings per
  share                      80,692    80,891         80,754    81,116
                        ========================  ======================
Basic earnings per share   $    .32  $    .27       $    .57  $    .47
                        ========================  ======================
Diluted earnings per
  share                    $    .31  $    .27       $    .56  $    .46
                        ========================  ======================



      Options  to  purchase shares of common stock which  were  outstanding
during  the periods indicated above, but were 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, were:




                           Three Months Ended        Six Months Ended
                                 June 30                 June 30
                        ------------------------  ----------------------
                             2005      2004           2005      2004
                        ------------------------  ----------------------

                                                       
Number of shares under
  option                    39,500        -              -         -

Range of option
  purchase prices       $19.26-$19.84     -              -         -



(5)  Stock Based Compensation

     At  June  30, 2005, the Company has a nonqualified stock option  plan.
The Company granted 20,000 and 787,000 stock options during the three-month
periods  and 39,500 and 787,000 options during the six-month periods  ended
June  30,  2005 and 2004, respectively.  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 (in thousands, except per share amounts) would have been as indicated
below  had  the fair value of all option grants been charged  to  salaries,
wages,  and  benefits  expense in accordance with  Statement  of  Financial
Accounting   Standards  ("SFAS")  No.  123,  Accounting   for   Stock-Based
Compensation.

                                     8




                            Three Months Ended       Six Months Ended
                                 June 30                 June 30
                          ----------------------   --------------------
                             2005       2004         2005       2004
                          ----------------------   --------------------
                                                  
Net income, as reported    $ 25,295   $ 21,620     $ 45,216   $ 37,188
Less: Total stock-based
  employee compensation
  expense determined
  under fair value based
  method for all awards,
  net of related tax
  effects                       457        557          905        911
                          ----------------------   --------------------
Net income, pro forma      $ 24,838   $ 21,063     $ 44,311   $ 36,277
                          ======================   ====================
Earnings per share:
  Basic - as reported      $    .32   $    .27     $    .57   $    .47
                          ======================   ====================
  Basic - pro forma        $    .31   $    .27     $    .56   $    .46
                          ======================   ====================
  Diluted - as reported    $    .31   $    .27     $    .56   $    .46
                          ======================   ====================
  Diluted - pro forma      $    .31   $    .26     $    .55   $    .45
                          ======================   ====================



     The  maximum  number of shares of common stock that  may  be  optioned
under the Stock Option Plan is 20,000,000 shares, and the maximum aggregate
number  of  options  that  may be granted to any one  person  is  2,562,500
options.

(6)  Related Party Transactions

      The  Company owns a one-third interest in an entity that  operates  a
motel  located nearby one of the Company's terminals with which the Company
has  committed  to  rent a guaranteed number of rooms to  be  used  by  the
Company's employees, primarily its drivers.   On June 30, 2005, the Company
sold  .783  acres  of  land  to this entity for approximately  $90,000,  in
accordance  with the exercise of a purchase option clause  contained  in  a
separate  agreement  entered into by the Company and the  entity  in  April
2000.    The  Company  realized  a  gain of approximately  $55,000  on  the
transaction.

(7)  Segment Information

     The  Company  has  two reportable segments - Truckload  Transportation
Services  and Value Added Services.  The Truckload Transportation  Services
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 Dedicated Services fleet  provides  truckload
services  required  by  a specific company, plant, or distribution  center.
The  Flatbed  and Temperature-Controlled fleets provide truckload  services
for  products  with  specialized  trailers.   Revenues  for  the  Truckload
Transportation  Services  segment include  non-trucking  revenues  of  $3.5
million  and $3.6 million for the three-month periods and $7.0 million  and
$6.5  million  for  the six-month periods ended June  30,  2005  and  2004,
respectively, representing the portion of shipments delivered  to  or  from
Mexico  where  the  Company  utilizes a third-party  carrier  and  revenues
generated  in  a  few dedicated accounts where the services of  third-party
carriers are used to meet customer capacity requirements.  The Value  Added
Services  segment,  which  generates the majority  of  the  Company's  non-
trucking  revenues,  provides freight brokerage, intermodal  services,  and
freight transportation management.

                                     9


     The  Company generates other revenues 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
tables   below.  "Corporate"  includes  revenues  and  expenses  that   are
incidental to the activities of the Company and are not attributable to any
of  its  operating segments.  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
                          ----------------------    ---------------------
                              2005       2004          2005       2004
                          ----------------------    ---------------------
                                                   
Truckload Transportation
  Services                 $  427,136 $  369,564    $  829,499 $  720,224
Value Added Services           55,555     38,986       105,715     72,353
Other                           1,919      1,505         3,818      3,060
Corporate                       1,179      1,060         2,019      1,758
                          ----------------------    ---------------------
Total                      $  485,789 $  411,115    $  941,051 $  797,395
                          ======================    =====================


                                          Operating Income
                                          ----------------
                            Three Months Ended        Six Months Ended
                                  June 30                  June 30
                          ----------------------    ---------------------
                              2005       2004          2005       2004
                          ----------------------    ---------------------
Truckload Transportation
  Services                 $   39,803 $   33,986    $   70,987 $   58,334
Value Added Services            1,916      1,169         3,909      2,098
Other                             815        574         1,671      1,249
Corporate                        (406)      (738)       (1,602)    (1,831)
                          ----------------------    ---------------------
Total                      $   42,128 $   34,991    $   74,965 $   59,850
                          ======================    =====================


                                     10


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

     This  report  contains historical information,  as  well  as  forward-
looking statements that are based on information currently available to the
Company's management.  The forward-looking statements are made pursuant  to
the  safe harbor provisions of the Private Securities Litigation Reform Act
of  1995.   The Company believes the assumptions underlying these  forward-
looking statements are reasonable based on information currently available;
however, any of the assumptions could be inaccurate, and therefore,  actual
results may differ materially from those anticipated in the forward-looking
statements  as  a result of certain risks and uncertainties.   These  risks
include,  but  are not limited to, those discussed in the section  of  this
Item entitled "Forward-Looking Statements and Risk Factors" and in Item  7,
"Management's Discussion and Analysis of Financial Condition and Results of
Operations", of the Company's Annual Report on Form 10-K for the year ended
December 31, 2004.  Caution should be taken not to place undue reliance  on
forward-looking statements made herein, since the statements speak only  as
of  the  date  they  are  made.  The Company undertakes  no  obligation  to
publicly  release any revisions to any forward-looking statements contained
herein to reflect events or circumstances after the date of this report  or
to reflect the occurrence of unanticipated events.

Overview:

     The Company operates in the truckload sector of the trucking industry,
with  a  focus on transporting consumer nondurable products that ship  more
consistently  throughout the year.  The Company's success  depends  on  its
ability  to  efficiently manage its resources in the delivery of  truckload
transportation   and   logistics  services  to  its  customers.    Resource
requirements vary with customer demand, which may be subject to seasonal or
general economic conditions.  The Company's ability to adapt to changes  in
customer  transportation  requirements is  a  key  element  in  efficiently
deploying  resources  and  in making capital investments  in  tractors  and
trailers.    Although  the  Company's  business  volume   is   not   highly
concentrated, the Company may also be affected by the financial failure  of
its customers or a loss of a customer's business from time-to-time.

     Operating revenues consist of trucking revenues generated by the  five
operating   fleets   in  the  Truckload  Transportation  Services   segment
(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  ("VAS")  segment.   The  Company's
Truckload  Transportation Services segment also includes a small amount  of
non-trucking  revenues for the portion of shipments delivered  to  or  from
Mexico  where  it  utilizes third-party carriers, and  for  a  few  of  its
dedicated accounts where the services of third-party carriers are  used  to
meet customer capacity requirements.  Non-trucking revenues reported in the
operating  statistics  table include those revenues generated  by  the  VAS
segment,  as  well as the non-trucking revenues generated by the  Truckload
Transportation Services segment.  Trucking revenues accounted  for  87%  of
total operating revenues in second quarter 2005, and non-trucking and other
operating revenues accounted for 13%.

     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 Services segment are included in non-trucking revenue in the
operating statistics table so that the revenue statistics in the table  are
calculated  using only the revenues generated by company-owned  and  owner-
operator  trucks.   The key statistics used to evaluate trucking  revenues,
excluding fuel surcharges, are revenues per tractor 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.

                                     11


     The  Company's  most significant resource requirements  are  qualified
drivers,  tractors, trailers, and related costs of operating its  equipment
(such  as  fuel and related fuel taxes, driver pay, insurance, and supplies
and  maintenance).  The Company has historically been successful mitigating
its  risk  to  increases  in  fuel  prices by  recovering  additional  fuel
surcharges from its customers; however, there is no assurance that  current
recovery  levels will continue in future periods.  The Company's  financial
results are also affected by availability of drivers and the market for new
and used revenue equipment.  Because the Company is self-insured for cargo,
personal  injury, and property damage claims on its revenue  equipment  and
for  workers'  compensation  benefits for its  employees  (supplemented  by
premium-based coverage above certain dollar levels), financial results  may
also  be  affected by driver safety, medical costs, the weather, the  legal
and  regulatory environment, and the costs of insurance coverage to protect
against catastrophic losses.

     A  common industry measure used to evaluate the profitability  of  the
Company and its trucking operating fleets is the operating ratio (operating
expenses  expressed  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.
Generally, these expenses 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  impact  on the percentage of total operating revenues  caused  by
changes  in  fuel surcharge revenues, per-mile rates charged to  customers,
and  non-trucking  revenues.  As discussed further  in  the  comparison  of
operating  results for second quarter 2005 to second quarter 2004,  several
industry-wide  issues,  including high fuel prices,  a  challenging  driver
recruiting market, and uncertainty regarding possible changes to the  hours
of  service  regulations, could cause costs to increase in future  periods.
The  Company's main fixed costs include depreciation expense  for  tractors
and  trailers and equipment licensing fees (included in taxes and  licenses
expense).   Depreciation  expense  has been  affected  by  the  new  engine
emission  standards  that became effective in October 2002  for  all  newly
purchased  trucks, which have increased truck purchase costs. The  trucking
operations require substantial cash expenditures for tractors and trailers.
The Company has maintained a three-year replacement cycle for company-owned
tractors.    These  purchases  are  currently  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
VAS division, include freight brokerage, intermodal, freight transportation
management, and other services.  During 2005, VAS is expanding its  service
offerings  to  include  multimodal, which is a  blend  of  truck  and  rail
intermodal  services.  Unlike the Company's trucking operations,  the  non-
trucking operations are less asset-intensive and are instead dependent upon
information systems, qualified employees, and the services of other  third-
party  providers.  The most significant expense item related to these  non-
trucking  services  is the cost of transportation paid by  the  Company  to
third-party   providers,  which  is  recorded   as   rent   and   purchased
transportation  expense.   Other  expenses  include  salaries,  wages   and
benefits  and  computer  hardware and software depreciation.   The  Company
evaluates  the  non-trucking  operations  by  reviewing  the  gross  margin
percentage  (revenues  less  rent  and  purchased  transportation   expense
expressed  as  a  percentage of revenues) and the  operating  margin.   The
operating  margins for the non-trucking business are generally  lower  than
those   of  the  trucking  operations,  but  the  returns  on  assets   are
substantially higher.

                                     12


Results of Operations:

     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         %
                             --------------------         --------------------
                                 2005     2004     Change    2005      2004   Change
                             -------------------------------------------------------
                                                           
Trucking revenues, net of
  fuel surcharge (1)          $371,612 $341,966     8.7%  $729,478  $671,699   8.6%
Trucking fuel surcharge
  revenues (1)                  51,967   24,016   116.4%    92,903    41,987 121.3%
Non-trucking revenues,
  including VAS (1)             59,065   42,639    38.5%   112,742    78,892  42.9%
Other operating revenues (1)     3,145    2,494    26.1%     5,928     4,817  23.1%
                             --------- --------           --------  --------
    Operating revenues (1)    $485,789 $411,115    18.2%  $941,051  $797,395  18.0%
                             ========= ========           ========  ========

Operating ratio
  (consolidated) (2)              91.3%    91.5%   -0.2%      92.0%     92.5% -0.5%
Average monthly miles per
  tractor                       10,199   10,254    -0.5%    10,066    10,144  -0.8%
Average revenues per total
  mile (3)                      $1.389   $1.318     5.4%    $1.391    $1.309   6.3%
Average revenues per loaded
  mile (3)                      $1.578   $1.482     6.5%    $1.579    $1.476   7.0%
Average percentage of empty
  miles                          11.99%   11.03%    8.7%     11.88%    11.36%  4.6%
Average trip length in
  miles (loaded)                   566      588    -3.7%       569       584  -2.6%
Total miles (loaded and
  empty) (1)                   267,547  259,384     3.1%   524,393   513,337   2.2%
Average tractors in service      8,744    8,432     3.7%     8,682     8,434   2.9%
Average revenues per
  tractor per week (3)          $3,269   $3,119     4.8%    $3,231    $3,063   5.5%
Total tractors (at quarter
  end)
    Company                      7,820    7,520              7,820     7,520
    Owner-operator                 930      930                930       930
                             --------- --------           --------  --------
         Total tractors          8,750    8,450              8,750     8,450

Total trailers (at quarter
  end)                          24,090   22,920             24,090    22,920

(1) Amounts in thousands.
(2) Operating  expenses  expressed  as  a percentage of operating revenues.
    Operating ratio is a common  measure in  the trucking  industry used to
    evaluate profitability.
(3) Net of fuel surcharge revenues.



      The following table sets forth the revenues, operating expenses,  and
operating  income  for  the  Truckload  Transportation  Services   segment.
Revenues  for  the Truckload Transportation Services segment  include  non-
trucking  revenues  of $3.5 million and $3.6 million  for  the  three-month
periods  and $7.0 million and $6.5 million for the six-month periods  ended
June 30, 2005 and 2004, respectively, as described on page 11.




                                         Three Months Ended               Six Months Ended
                                               June 30                         June 30
                                    -----------------------------   -----------------------------
Truckload Transportation Services        2005           2004             2005           2004
                                    -------------- --------------   -------------- --------------
(amounts in 000's)                      $    %         $    %           $    %         $     %
- ------------------                  -------------- --------------   -------------- --------------
                                                                    
Revenues                            $427,136 100.0 $369,564 100.0   $829,499 100.0 $720,224 100.0
Operating expenses                   387,333  90.7  335,578  90.8    758,512  91.4  661,890  91.9
                                    --------       --------         --------       --------
Operating income                    $ 39,803   9.3 $ 33,986   9.2   $ 70,987   8.6 $ 58,334   8.1
                                    ========       ========         ========       ========



      Higher  fuel  prices and higher fuel surcharge collections  have  the
effect  of  increasing the Company's consolidated operating ratio  and  the
Truckload  Transportation Services segment's operating ratio.   Eliminating

                                     13


this  sometimes volatile source of revenue provides a more consistent basis
for  comparing  the  results  of operations from  period  to  period.   The
following  table calculates the Truckload Transportation Services segment's
operating  ratio  using  total operating expenses, net  of  fuel  surcharge
revenues, as a percentage of revenues, excluding fuel surcharges.




                                         Three Months Ended                Six Months Ended
                                               June 30                          June 30
                                    -----------------------------    -----------------------------
Truckload Transportation Services        2005           2004              2005           2004
                                    -------------- --------------    -------------- --------------
(amounts in 000's)                      $    %         $    %            $    %         $    %
- ------------------                  -------------- --------------    -------------- --------------
                                                                     
Revenues                            $427,136       $369,564          $829,499       $720,224
Less: trucking fuel surcharge
  revenues                            51,967         24,016            92,903         41,987
                                    --------       --------          --------       --------
Revenues, net of fuel surcharge      375,169 100.0  345,548 100.0     736,596 100.0  678,237 100.0
                                    --------       --------          --------       --------
Operating expenses                   387,333        335,578           758,512        661,890
Less: trucking fuel surcharge
  revenues                            51,967         24,016            92,903         41,987
                                    --------       --------          --------       --------
Operating expenses, net of fuel
  surcharge                          335,366  89.4  311,562  90.2     665,609  90.4  619,903  91.4
                                    --------       --------          --------       --------
Operating income                    $ 39,803  10.6 $ 33,986   9.8    $ 70,987   9.6 $ 58,334   8.6
                                    ========       ========          ========       ========



     The  following  table sets forth the non-trucking revenues,  operating
expenses,  and  operating  income for the  VAS  segment.   Other  operating
expenses  for  the  VAS segment primarily consist of  salaries,  wages  and
benefits  expense. VAS also incurs smaller expense amounts in the  supplies
and maintenance, depreciation, rent and purchased transportation (excluding
third-party transportation costs), communications and utilities, and  other
operating expense categories.




                                              Three Months Ended                Six Months Ended
                                                    June 30                          June 30
                                         -----------------------------    -----------------------------
                                              2005           2004              2005           2004
                                         -------------- --------------    -------------- --------------
Value Added Services (amounts in 000's)      $    %         $    %            $    %         $    %
- ---------------------------------------  -------------- --------------    -------------- --------------
                                                                          
Revenues                                 $ 55,555 100.0 $ 38,986 100.0    $105,715 100.0 $ 72,353 100.0
Rent and purchased transportation expense  50,405  90.7   35,318  90.6      95,571  90.4   65,559  90.6
                                         --------       --------          --------       --------
Gross margin                                5,150   9.3    3,668   9.4      10,144   9.6    6,794   9.4
Other operating expenses                    3,234   5.9    2,499   6.4       6,235   5.9    4,696   6.5
                                         --------       --------          --------       --------
Operating income                         $  1,916   3.4 $  1,169   3.0    $  3,909   3.7 $  2,098   2.9
                                         ========       ========          ========       ========



Three  Months Ended June 30, 2005 Compared to Three Months Ended  June  30,
- ---------------------------------------------------------------------------
2004
- ----

Operating Revenues

     Operating revenues increased 18.2% for the three months ended June 30,
2005,  compared  to  the  same period of the prior  year.   Excluding  fuel
surcharge  revenues, trucking revenues increased 8.7% due  primarily  to  a
5.4%   increase  in  average  revenues  per  total  mile,  excluding   fuel
surcharges,  and  a  3.7% increase in the average  number  of  tractors  in
service,  offset by a 0.5% decrease in average monthly miles  per  tractor.
Average  revenues per total mile, excluding fuel surcharges, increased  due
to  customer rate increases secured during late 2004 and early 2005 and, to
a  lesser extent, a 3.7% decrease in the average loaded trip length due  to
growth  in  the Company's dedicated fleet.  The Company grew its  dedicated
fleet  by  6%  in  second  quarter 2005 compared to  second  quarter  2004.
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.

                                     14


      In  the  third  and fourth quarter of 2004, the Company's  sales  and
marketing  team  met with customers to negotiate annual rate  increases  to
recoup  the significant cost increases in fuel, driver pay, equipment,  and
insurance  and  to  improve the Company's operating margin.   Most  of  the
Company's non-dedicated contractual business renews in the latter  part  of
third  quarter  and  fourth quarter, and these contractual  rate  increases
contributed  to the pricing improvement in second quarter 2005 compared  to
second  quarter  2004.   There  are  several  inflationary  cost  pressures
impacting truckload carriers.  While the Company has taken several  actions
to  limit or delay these cost increases, management will be seeking freight
rate  increases  during  the upcoming contract  renewal  period  to  recoup
unavoidable cost increases.

     For most of second quarter 2005, freight demand exceeded the Company's
available truck capacity.  While freight demand improved from April to June
2005, as anticipated due to the seasonal patterns in the trucking industry,
demand  during  second  quarter 2005 was not as strong  as  the  abnormally
strong  freight market of second quarter 2004.  This caused an increase  in
empty miles from 73 miles per trip to 77 miles per trip.

     Fuel  surcharge  revenues, which represent collections from  customers
for  the  higher cost of fuel, increased to $52.0 million in second quarter
2005  from  $24.0  million in second quarter 2004  in  response  to  higher
average  fuel prices in second quarter 2005.  The Company's fuel  surcharge
programs are designed to recoup the higher cost of fuel from customers when
fuel  prices rise and automatically provide customers with the  benefit  of
lower  costs  when  fuel prices decline.  These programs have  historically
enabled  the  Company to recover a significant portion of  the  fuel  price
increases.   As  discussed further under the "Operating Expenses"  heading,
the  strength of the Company's fuel surcharge programs helped to limit  the
impact   of  higher  fuel  costs,  including  higher  owner-operator   fuel
reimbursements  and the effect of fuel mile per gallon ("mpg")  degradation
for trucks with post October-2002 engines, to two cents per share in second
quarter  2005.  These surcharge programs automatically adjust depending  on
the  Department  of Energy ("DOE") weekly retail on-highway diesel  prices.
Typical programs specify a base price per gallon when surcharges can  begin
to  be  billed.  Above this price, the Company bills a surcharge  rate  per
mile  when the price per gallon falls in a bracketed range of fuel  prices.
When fuel prices increase, fuel surcharges recoup a lower percentage of the
incrementally  higher  costs due to the impact of inadequate  recovery  for
empty miles not billable to customers, out-of-route miles, truck idle time,
and  "bracket creep".  "Bracket creep" occurs when fuel prices approach the
upper  limit of the bracketed range, but a higher surcharge rate  per  mile
cannot  be billed until the fuel price per gallon reaches the next bracket.
Also, the DOE survey price used for surcharge contracts changes once a week
while  actual  fuel prices change more frequently.  Because collections  of
fuel  surcharges  typically  trail fuel price  changes,  rapid  fuel  price
increases  cause a temporarily unfavorable effect of fuel costs  increasing
more  rapidly than fuel surcharge revenues.  This effect typically reverses
if fuel prices fall.

      VAS  revenues increased 42.5% to $55.6 million for the  three  months
ended June 30, 2005 from $39.0 million for the three months ended June  30,
2004 due to the Company's continued focus on growing the volume of business
generated  by  this  segment.  VAS revenues consist  primarily  of  freight
brokerage,  intermodal,  freight  transportation  management,   and   other
services.    The  Company  expects  to  continue  to  capitalize   on   the
sophisticated  service,  management,  and  technology  advantages  of   its
logistics  service  offerings.  During 2005, VAS began offering  multimodal
services, which provide for the movement of freight using a combination  of
truck and rail intermodal services.

Operating Expenses

     Operating  expenses, expressed as a percentage of operating  revenues,
were 91.3% for the three months ended June 30, 2005, compared to 91.5%  for
the  three months ended June 30, 2004.  Because the Company's VAS  business
operates  with a lower operating margin and a higher return on assets  than
the  trucking  business, the growth in VAS business in second quarter  2005
compared  to  second quarter 2004 affected the Company's overall  operating
ratio.   As  explained above, the significant increase in fuel expense  and
related  fuel  surcharge revenues also affected the operating  ratio.   The

                                     15


tables  on pages 13 and 14 show the operating ratios and operating  margins
for   the  Company's  two  reportable  segments,  Truckload  Transportation
Services and Value Added Services.

     The  following table sets forth the cost per total mile  of  operating
expense  items  for the Truckload Transportation Services segment  for  the
periods  indicated.  The Company evaluates operating costs for this segment
on  a  per-mile basis to adjust for the impact on the percentage  of  total
operating  revenues  caused  by changes in fuel surcharge  revenues,  which
provides  a  more consistent basis for comparing the results of  operations
from period to period.




                               Three Months Ended     Increase     Six Months Ended     Increase
                                     June 30         (Decrease)        June 30         (Decrease)
                             ----------------------              --------------------
                                 2005      2004       per Mile       2005    2004       per Mile
                             -------------------------------------------------------------------
                                                                        
Salaries, wages and benefits     $.517     $.507        $.010        $.525   $.511        $.014
Fuel                              .291      .192         .099         .277    .186         .091
Supplies and maintenance          .144      .128         .016         .145    .126         .019
Taxes and licenses                .110      .105         .005         .111    .107         .004
Insurance and claims              .081      .077         .004         .085    .077         .008
Depreciation                      .147      .136         .011         .148    .134         .014
Rent and purchased
  transportation                  .149      .138         .011         .147    .134         .013
Communications and utilities      .019      .017         .002         .020    .017         .003
Other                            (.010)    (.006)       (.004)       (.012)  (.003)       (.009)



     Owner-operator costs are included in rent and purchased transportation
expense.  Owner-operator miles as a percentage of total miles were 12.8% in
second  quarter  2005  compared to 12.7% in second  quarter  2004.   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.  Because the change  in  owner-
operator  miles  as  a  percentage of total miles was  minimal,  there  was
essentially  no  shift  in  costs to the rent and purchased  transportation
category  from  other expense categories.  Attracting and retaining  owner-
operator  drivers  has  continued to be difficult due  to  the  challenging
operating conditions.

      Salaries,  wages  and benefits for non-drivers  increased  in  second
quarter 2005 compared to second quarter 2004 to support the growth  in  the
VAS  segment.  The increase in salaries, wages and benefits per mile of 1.0
cent  for  the  Truckload Transportation Services segment is primarily  the
result of increased student driver pay, higher driver pay per mile, and  an
increase  in the number of maintenance employees, offset by lower  workers'
compensation.   Because  of  the  challenging  driver  recruiting   market,
discussed  below,  the  Company is training  more  student  drivers  as  an
alternative source of drivers.  On August 1, 2004, the Company's previously
announced  two  cent per mile pay raise became effective for  company  solo
drivers in its medium-to-long-haul van division, representing approximately
25%  of  total company drivers.  The Company has recovered this  pay  raise
through  its customer rate increase negotiations, which occurred  in  third
and  fourth  quarter  2004.  The Company renewed its workers'  compensation
insurance  coverage,  and  for the policy year beginning  April  2005,  the
Company  continues to maintain a self-insurance retention of  $1.0  million
per claim and is responsible for an annual aggregate amount of $1.0 million
for  claims  above  $1.0  million and below $2.0  million.   The  Company's
premium rates for this coverage did not change from the prior policy year.

     The  driver  recruiting  market  remains  extremely  challenging.   By
placing  more  emphasis on training drivers, increasing  the  frequency  of
driver  home  time,  providing drivers with a newer truck,  and  maximizing
driver  productivity within the federal hours of service  regulations,  the
Company  is obtaining an adequate number of drivers to maintain its current
fleet  size.   However,  the  supply  of qualified  truck  drivers  remains
constrained  due  to alternative jobs that are becoming  available  with  a
solid economy and inadequate demographic growth for the industry's targeted

                                     16


driver  base  over the next several years.  The Company expects  the  tight
driver  market will make it very difficult to add meaningful truck capacity
in the near future.

     The  Company instituted an optional per diem reimbursement program for
eligible  company drivers (approximately half 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, driver pay per  mile
was  slightly  lower  before considering the factors above  that  increased
driver pay per mile, and the Company's effective income tax rate was higher
in  second  quarter  2005  compared to second 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.  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 were to occur and additional increases in driver  pay
rates  were 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  9.9  cents per mile for the Truckload  Transportation
Services  segment due to higher average diesel fuel prices and more  trucks
with post-October 2002 engines.  Average fuel prices in second quarter 2005
were  51  cents a gallon, or 45%, higher than in second quarter  2004,  and
were 19 cents a gallon higher than in first quarter 2005.  Fuel expense had
a  two  cent  negative impact on earnings per share in second quarter  2005
compared   to  second  quarter  2004,  after  considering  fuel   surcharge
collections  and  the  cost  impact of owner-operator  fuel  reimbursements
(which is included in rent and purchased transportation expense) and  lower
miles  per  gallon  due  to truck engine emissions changes.   Company  data
continues  to  indicate that the fuel mpg decrease for  trucks  with  post-
October 2002 engines (68% of the Company fleet as of June 30, 2005 compared
to  23%  as of June 30, 2004) is a reduction of approximately 5%.   As  the
Company continues to replace older trucks in its fleet with trucks with the
post-October  2002  engines, fuel cost per mile  is  expected  to  increase
further due to the lower mpg.  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, 2005, the Company had no derivative  financial
instruments to reduce its exposure to fuel price fluctuations.

     Diesel  fuel  prices recently increased in June and  July.    Assuming
fuel  prices  remain at price levels at the date of this filing  throughout
the remainder of third quarter 2005, the negative impact of fuel expense on
earnings for third quarter 2005 compared to third quarter 2004 is estimated
to be in the range of approximately two cents to three cents per share.  If
fuel  prices average ten cents per gallon higher than current price  levels
throughout the remainder of third quarter 2005, the negative impact of fuel
expense  on earnings for third quarter 2005 compared to third quarter  2004
is estimated to be in the range of three cents to four cents per share.

     Supplies  and  maintenance for the Truckload  Transportation  Services
segment increased 1.6 cents on a per-mile basis in second quarter 2005  due
primarily  to  increases in repair expenses for trucks to be  sold  by  the
Company's  Fleet  Truck  Sales subsidiary.  Higher over-the-road  equipment
repairs,  driver recruiting costs (including driver travel and lodging  and
driver  physicals),  and higher toll expense related  to  state  toll  rate
increases also contributed to a smaller portion of the increase.  Over-the-
road  ("OTR")  repairs increased as a result of the increase in  dedicated-
fleet trucks, which typically do not have as much maintenance performed  at
company terminals.  The Company includes the higher cost of OTR maintenance
when establishing pricing for dedicated customers.

                                     17


     Taxes  and licenses for the Truckload Transportation Services  segment
increased 0.5 cents per total mile due primarily to the effect of the  fuel
mpg  degradation for trucks with post-October 2002 engines on the  per-mile
cost of federal and state diesel fuel taxes.

     Insurance and claims for the Truckload Transportation Services segment
increased  0.4  cents  on  a  per-mile  basis  due  primarily  to  negative
development  on existing liability insurance claims.  For the  policy  year
beginning August 1, 2004, the Company became responsible for the first $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 became fully insured
(i.e., no aggregate) for claims between $3.0 million and $5.0 million.  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.  The increased Company
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  $10.0 million per claim.  Effective August  1,  2005,  the
Company's self-insured aggregate for claims between $2.0 million  and  $3.0
million  will decrease to $2.0 million.  The Company expects its  liability
insurance  premiums  for the policy year beginning August  1,  2005  to  be
approximately the same as the previous policy year.

     Depreciation expense for the Truckload Transportation Services segment
increased  1.1  cents  on  a  per-mile basis in  second  quarter  2005  due
primarily  to  higher  costs  of new tractors with  the  post-October  2002
engines.  As of June 30, 2005, approximately 68% of the company-owned truck
fleet  consisted of trucks with the post-October 2002 engines  compared  to
23% at June 30, 2004.  As the Company continues to replace older trucks  in
its  fleet  with  trucks  with the post-October 2002 engines,  depreciation
expense is expected to increase.

     Rent and purchased transportation consists mainly of payments to third-
party carriers in the VAS and other non-trucking operations and payments to
owner-operators in the trucking operations.  As shown in the VAS statistics
table  on  page 14, rent and purchased transportation expense for  the  VAS
segment  increased  in  response to higher VAS  revenues.   These  expenses
generally vary depending on changes in the volume of services generated  by
the  segment.   As  a  percentage of VAS revenues, VAS rent  and  purchased
transportation expense increased to 90.7% in second quarter  2005  compared
to 90.6% in second quarter 2004.

     Rent  and  purchased  transportation for the Truckload  Transportation
Services segment increased 1.1 cents per total mile in second quarter  2005
as higher fuel prices necessitated higher reimbursements to owner-operators
for   fuel.   The  Company's  customer  fuel  surcharge  programs  do   not
differentiate  between miles generated by Company-owned  trucks  and  miles
generated  by  owner-operator trucks; thus, the increase in  owner-operator
fuel  reimbursements is included with Company fuel expenses in  calculating
the  per-share impact of higher fuel prices on earnings.  The  Company  has
experienced  difficulty recruiting and retaining owner-operators  for  over
two years because of challenging operating conditions. However, the Company
has  historically  been  able  to add company-owned  tractors  and  recruit
additional company drivers to offset any decreases in owner-operators.   If
a  shortage  of  owner-operators and company  drivers  were  to  occur  and
increases  in  per mile settlement rates became necessary  to  attract  and
retain  owner-operators,  the  Company's results  of  operations  would  be
negatively impacted to the extent that corresponding freight rate increases
were  not obtained.  Payments to third-party carriers used for portions  of
shipments delivered to or from Mexico and by a few dedicated fleets in  the
truckload  segment decreased by 0.2 cents per mile, offsetting the  overall
increase for the Truckload Transportation Services segment.

     Other  operating  expenses for the Truckload  Transportation  Services
segment  decreased  0.4 cents per mile in second quarter  2005.   Gains  on
sales  of  assets, primarily trucks, are reflected as a reduction of  other
operating   expenses  and  are  reported  net  of  sales-related  expenses,
including  costs  to prepare the equipment for sale.   Gains  on  sales  of
assets  increased to $3.6 million in second quarter 2005 from $3.4  million
in second quarter 2004 due to increased unit sales of trucks as the Company
is  attempting to keep its fleet as new as possible, partially offset by  a

                                     18


slightly   lower  average  gain  per  truck.   The  Company's  wholly-owned
subsidiary, Fleet Truck Sales, is one of the largest domestic class 8 truck
sales  companies in the United States.  Fleet Truck Sales opened  its  17th
truck sales location during second quarter 2005.  The Company's goal is  to
sell  a  majority  of  its used equipment through  its  Fleet  Truck  Sales
network.   Other  operating  expenses also include  bad  debt  expense  and
professional  services  fees.  The remaining decrease  in  other  operating
expenses in second quarter 2005 is due primarily to a reduction in computer
consulting fees as some consultants were hired by the Company, resulting in
a reduction in other operating expenses, but an increase in salaries, wages
and benefits expense.

      The Company's effective income tax rate (income taxes expressed as  a
percentage of income before income taxes) increased to 41.0% for the three-
month  period  ended  June 30, 2005 from 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, 2005 Compared to Six Months Ended June 30, 2004
- -------------------------------------------------------------------------

Operating Revenues

     Operating  revenues increased by 18.0% for the six months  ended  June
30, 2005, compared to the same period of the previous year.  Excluding fuel
surcharge  revenues, trucking revenues increased 8.6%, due primarily  to  a
6.3%   increase  in  average  revenues  per  total  mile,  excluding   fuel
surcharges,  and  a  2.9% increase in the average  number  of  tractors  in
service,  offset by a 0.8% decrease in average monthly miles  per  tractor.
Average  revenues  per  total  mile, excluding fuel  surcharges,  increased
primarily due to customer rate increases secured during late 2004 and early
2005.   VAS  revenues  increased by $33.4 million (46.1%)  due  to  ongoing
growth  in  the  segment, and fuel surcharge revenues  increased  by  $50.9
million (121.3%) due to higher average diesel fuel prices for the first six
months of 2005 as compared to the same period of 2004.

Operating Expenses

     Operating  expenses, expressed as a percentage of operating  revenues,
were  92.0% for the six months ended June 30, 2005, compared to  92.5%  for
the  same  period of the previous year.  Because the Company's VAS business
operates  with a lower operating margin and a higher return on assets  than
the  trucking business, the growth in VAS business in the first six  months
of  2005  compared to the first six months of 2004 affected  the  Company's
overall operating ratio.  As explained earlier, the significant increase in
fuel  expense  and  related  fuel  surcharge  revenues  also  affected  the
operating  ratio.  The tables on pages 13 and 14 show the operating  ratios
and  operating margins for the Company's two reportable segments, Truckload
Transportation Services and Value Added Services.

     Owner-operator  miles as a percentage of total miles  were  12.8%  and
12.5%  for  the  six  months ended June 30, 2005  and  2004,  respectively.
Because  the change in owner-operator miles as a percentage of total  miles
was  minimal,  there  was essentially no shift in costs  to  the  rent  and
purchased transportation category from other expense categories.

     Salaries, wages and benefits for non-drivers increased to support  the
growth  in the VAS segment.  Salaries, wages and benefits for the Truckload
Transportation Services segment increased 1.4 cents on a per-mile basis due
to  higher driver pay per mile and an increase in the number of maintenance
employees, offset by lower workers' compensation.  Fuel increased 9.1 cents
per  mile due to higher fuel prices.  Average fuel prices for the first six
months  of  2005 were 48 cents a gallon, or 45%, higher than the first  six
months of 2004.  Supplies and maintenance increased 1.9 cents per mile  due
to  higher  driver recruiting costs (including driver travel  and  lodging,

                                     19


driver  advertising, and driver physicals), increases in the cost of  over-
the-road  repairs and repairs on trucks sold by the Company's  Fleet  Truck
Sales  subsidiary, and higher toll costs due to state toll rate  increases.
Insurance  increased  0.8 cents on a per-mile basis primarily  to  negative
development on existing liability insurance claims.  Depreciation increased
1.4  cents  per  mile due to higher costs of new tractors  as  the  Company
replaces tractors with pre-October 2002 engines with tractors that have the
new   EPA-compliant  engines  at  a  higher  cost.   Rent   and   purchased
transportation for the Truckload Transportation Services segment  increased
1.3 cents per mile as higher fuel prices necessitated higher reimbursements
to  owner-operators for fuel. Rent and purchased transportation expense for
the  VAS  segment  increased  in response to  higher  VAS  revenues.  Other
operating expenses decreased 0.9 cents per mile due to the Company  selling
more used trucks to third parties and recognizing additional gains, net  of
sales-related expenses, including costs to prepare the equipment for  sale.
The  Company's effective income tax rate was 38.9% for the six months ended
June  30,  2004 (38.5% for first quarter 2004 and 39.1% for second  quarter
2004).  The rate increased to 41.0% for the six months ended June 30, 2005,
related  to the implementation of per diem pay programs for student drivers
and eligible company drivers.

Liquidity and Capital Resources:

      During the six months ended June 30, 2005, the Company generated cash
flow from operations of $96.3 million, a 22.7% decrease ($28.2 million)  in
cash  flow compared to the same six-month period a year ago.  The  decrease
in  cash flow from operations is due primarily to larger federal income tax
payments  in  the first six months of 2005 compared to the same  period  of
2004 and an increase in days sales in accounts receivable, offset by higher
net income and higher depreciation expense for financial reporting purposes
related  to  the  higher cost of the post-October 2002  engines.   Deferred
taxes decreased by $37.7 million during the six months ended June 30,  2005
related  to the reversal of certain tax strategies implemented in 2001  due
to  recent tax law changes and lower income tax depreciation in 2005 due to
the  bonus  depreciation which expired on December  31,  2004.   In  second
quarter 2005, the Company made federal income tax payments of $22.5 million
related to the tax strategies and $25.6 million representing its first  and
second quarter 2005 estimated tax payments, and expects income tax payments
for the remaining two quarterly tax payment dates of 2005 to be higher than
those in the comparable periods of 2004 due to the reversal of deferred tax
liabilities  related  to  equipment  depreciation.   The  cash  flow   from
operations  and  existing cash balances enabled the  Company  to  make  net
property  additions,  primarily revenue equipment, of $152.7  million,  pay
common stock dividends of $5.6 million, and repurchase common stock of $0.3
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, 2005 increased by $79.3 million, from $71.3 million for the  six-
month period ended June 30, 2004 to $150.6 million for the six-month period
ended  June 30, 2005.  The large increase was due primarily to the  Company
purchasing more tractors in the first six months of 2005.

     As  of  June  30,  2005,  the Company has committed  to  property  and
equipment  purchases, net of trades, of approximately $127.0 million.   The
average  age  of the Company's truck fleet is 1.44 years at June  30,  2005
compared  to  1.71  years  as of June 30, 2004.   The  Company  intends  to
continue  to keep its fleet as new as possible in advance of the  federally
mandated  engine  emission  standards which are  required  for  all  newly-
manufactured   trucks  beginning  in  January  2007.   As   such,   capital
expenditures are expected to be higher throughout the remainder of 2005  as
compared  to  2004.  The Company intends to fund these capital  expenditure
commitments  through existing cash on hand and cash flow  from  operations.
Equipment may be purchased through financing if management determines  that
financing is advantageous or necessary for the Company.

      Net  financing activities used $3.9 million and $16.2 million  during
the  six  months ended June 30, 2005 and 2004, respectively.   The  Company
paid  dividends of $5.6 million in the six-month period ended June 30, 2005

                                     20


and  $4.0 million in the six-month period ended June 30, 2004.  The Company
increased its quarterly dividend rate by $.01 per share beginning with  the
dividend  paid  in  July  2004 and by $.005 per share  beginning  with  the
dividend  paid  in  July 2005.  Financing activities also  included  common
stock  repurchases  of  $0.3 million and $14.2  million  in  the  six-month
periods ended June 30, 2005 and 2004, respectively.  From time to time, the
Company  has  repurchased, and may continue to repurchase,  shares  of  its
common  stock.  The timing and amount of such purchases depends  on  market
and  other  factors.  The Company's Board of Directors has  authorized  the
repurchase of up to 3,965,838 shares.  As of June 30, 2005, the Company had
purchased  182,038 shares pursuant to this authorization and had  3,783,800
shares remaining available for repurchase.

      Management believes the Company's financial position at June 30, 2005
is  strong.  As of June 30, 2005, the Company has $51.1 million of cash and
cash equivalents, no debt, and $815.8 million of stockholders' equity.   As
of  June  30,  2005,  the Company has no equipment operating  leases,  and,
therefore  has no off-balance sheet equipment debt.  The Company  maintains
$35.5  million in letters of credit as of June 30, 2005.  These letters  of
credit  are primarily required as security for insurance policies.   As  of
June  30, 2005, the Company has $75.0 million of credit pursuant to  credit
facilities, on which no borrowings were outstanding.  The credit  available
under  these  facilities  is reduced by the $35.5  million  in  letters  of
credit.

Off-Balance Sheet Arrangements:

      The Company does not have arrangements that meet the definition of an
off-balance sheet arrangement.

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 that govern truck drivers' hours of
service  ("HOS").  The new rules became effective on January 4,  2004.   On
July  16,  2004,  the  U.S. Circuit Court of Appeals for  the  District  of
Columbia rejected the new hours of service rules for truck drivers, because
it  said  the  FMCSA had failed to address the impact of the rules  on  the
health of drivers as required by Congress.  In addition, the judge's ruling
noted  other areas of concern including the increase in driving hours  from
10  hours  to  11 hours, the exception that allows drivers to  split  their
required rest periods, the new rule allowing drivers to reset their 70-hour
clock  to 0 hours after 34 consecutive hours off duty, and the decision  by
the FMCSA not to require the use of electronic onboard recorders to monitor
driver  compliance.  On September 30, 2004, the extension  of  the  federal
highway  bill  signed  into law by the President  extended  the  previously
vacated 2003 hours of service rules, effective immediately, for one year or
whenever  the  FMCSA  develops  a new set of regulations,  whichever  comes
first.    On  January 24, 2005, the FMCSA re-proposed its  April  2003  HOS
rules,  adding references to how the rules would affect driver health,  but
making  no changes to  the regulations.  The public comment period ended on
March  10, 2005.  The federal highway bill approved by Congress on July 29,
2005  did not  codify the  current hours  of service regulations as Federal
Law.  Thus, the FMCSA is  expected to announce its new regulations prior to
the  September 30, 2005, deadline  previously  established by Congress.  If
new regulations are issued by the FMCSA, indications are that the rules may
be different than the current rules, and litigation is likely to follow.

     Beginning  in  January  2007,  a  new set  of  more  stringent  engine
emissions standards mandated by the Environmental Protection Agency ("EPA")
will  become  effective  for all newly manufactured  trucks.   The  Company
intends to continue to keep its fleet as new as possible in advance of  the
new standards. The Company expects that the engines produced under the 2007
standards  will  be  less fuel-efficient and have a higher  cost  than  the
current  engines. In addition, all truckload carriers will be  required  to
use new ultra-low sulfur fuel for all of the existing trucks in their fleet
beginning in mid-2006.  Fuel supply and delivery issues may cause the price
per  gallon  of  the  new ultra-low sulfur fuel to be  higher  compared  to
current  fuel, and preliminary estimates are that the new ultra-low  sulfur

                                     21


fuel  will cause an approximate 1% to 3% decline in fuel miles per  gallon.
To  gain  a better understanding of the impact of these items, the  Company
expects  to  begin testing a few January 2007 compliant test engines  using
ultra-low  sulfur fuel in third quarter 2005.  The Company also expects  to
begin testing the ultra-low sulfur fuel on existing company trucks in third
quarter 2005 to determine the impact  on fuel mile per gallon.

Critical Accounting Policies:

     The most significant accounting policies and estimates that affect our
financial statements include the following:

  *  Selections  of  estimated useful lives and salvage values for purposes
     of  depreciating  tractors and trailers. Depreciable lives of tractors
     and  trailers range from 5 to 12 years.  Estimates of salvage value at
     the  expected  date  of trade-in or sale (for example, three years for
     tractors)  are based on the expected market values of equipment at the
     time  of  disposal.  Although  the Company's current replacement cycle
     for  tractors  is  three  years, the  Company calculates  depreciation
     expense for financial  reporting  purposes  using a five-year life and
     25%  salvage  value.  Depreciation  expense  calculated in this manner
     continues  at the  same  straight-line  rate,  which  approximates the
     continuing  declining market value of the tractors, in those instances
     in  which  a  tractor  is  held  beyond  the  normal  three-year  age.
     Calculating  depreciation  expense  using  a  five-year  life  and 25%
     salvage  value  results  in  the same annual depreciation rate (15% of
     cost  per  year) and  the same net book value at the normal three-year
     replacement  date  (55% of cost)  as  using  a three-year life and 55%
     salvage  value.  The  Company continually monitors the adequacy of the
     lives and salvage  values used in calculating depreciation expense and
     adjusts these assumptions appropriately when warranted.
  *  The  Company  reviews  its  long-lived  assets for impairment whenever
     events or  changes in circumstances  indicate that the carrying amount
     of  a  long-lived  asset  may not  be recoverable.  An impairment loss
     would  be recognized if the carrying amount of the long-lived asset is
     not recoverable, and it exceeds its fair value.  For long-lived assets
     classified  as held  and used, if the carrying value of the long-lived
     asset  exceeds  the  sum  of  the  future  net  cash  flows, it is not
     recoverable.  The  Company  does  not  separately  identify  assets by
     operating segment, as tractors and trailers are routinely  transferred
     from  one  operating  fleet  to  another.  As  a  result, none  of the
     Company's long-lived assets have identifiable cash flows from use that
     are  largely  independent  of  the  cash  flows  of  other  assets and
     liabilities.  Thus, the  asset  group  used to assess impairment would
     include  all  assets and liabilities of the Company. Long-lived assets
     classified  as  held  for  sale  are  reported  at  the lower of their
     carrying amount or fair value less costs to sell.
  *  Estimates  of  accrued  liabilities  for   insurance  and  claims  for
     liability  and physical  damage losses and workers' compensation.  The
     insurance  and claims accruals (current and long-term) are recorded at
     the  estimated  ultimate payment amounts and are based upon individual
     case  estimates,  including  negative  development,  and  estimates of
     incurred-but-not-reported  losses  based  upon  past  experience.  The
     Company's self-insurance reserves are reviewed by an actuary every six
     months.
  *  Policies  for revenue recognition.  Operating revenues (including fuel
     surcharge  revenues)  and  related  direct costs are recorded when the
     shipment is  delivered.  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 both revenues for
     the dollar value of services billed by the Company to the customer and
     rent  and   purchased   transportation   expense  for   the  costs  of
     transportation  paid  by  the Company to the third-party provider upon

                                     22


     delivery of the shipment.  In  the  absence  of  the conditions listed
     above,  the  Company  records  revenues  net  of  expenses  related to
     third-party providers.
  *  Accounting  for  income  taxes.  Significant  management  judgment  is
     required to determine  the provision for income taxes and to determine
     whether  deferred  income  taxes  will be realized in full or in part.
     Deferred income  tax assets and liabilities are measured using enacted
     tax  rates expected  to apply to  taxable income in the years in which
     those  temporary differences  are expected to be recovered or settled.
     When  it is more  likely that all or some portion of specific deferred
     income  tax assets will not be realized, a valuation allowance must be
     established  for  the  amount  of  deferred income tax assets that are
     determined not to be realizable.  A valuation allowance  for  deferred
     income  tax  assets  has  not  been  deemed to be necessary due to the
     Company's  profitable  operations.   Accordingly,  if  the   facts  or
     financial  circumstances   were  to   change,  thereby  impacting  the
     likelihood of realizing the deferred income tax assets, judgment would
     need  to  be  applied  to  determine the amount of valuation allowance
     required in any given period.

     Management  periodically  evaluates these estimates  and  policies  as
events  and circumstances change.  Together with the effects of the matters
discussed  above,  these  factors may significantly  impact  the  Company's
results of operations from period to period.

Accounting Standards:

     In  December  2004, the Financial Accounting Standards Board  ("FASB")
issued  SFAS  No.  153,  Exchanges of Nonmonetary Assets.   This  Statement
amends  the  guidance  in  APB Opinion No. 29, Accounting  for  Nonmonetary
Transactions.   APB  Opinion  No. 29 provided an  exception  to  the  basic
measurement  principle  (fair  value)  for  exchanges  of  similar  assets,
requiring that some nonmonetary exchanges be recorded on a carryover basis.
SFAS  No.  153  eliminates the exception to fair  value  for  exchanges  of
similar  productive  assets and replaces it with a  general  exception  for
exchange  transactions  that  do not have commercial  substance,  that  is,
transactions that are not expected to result in significant changes in  the
cash  flows  of the reporting entity.  The provisions of SFAS No.  153  are
effective  for exchanges of nonmonetary assets occurring in fiscal  periods
beginning  after  June 15, 2005.  As of June 30, 2005, management  believes
that  SFAS  No.  153  will  have no significant  effect  on  the  financial
position, results of operations, and cash flows of the Company.

     In December 2004, the FASB revised SFAS No. 123 (revised 2004), Share-
Based  Payments.   SFAS No. 123(R) eliminates the alternative  to  use  APB
Opinion  No. 25's intrinsic value method of accounting (generally resulting
in  recognition of no compensation cost) and instead requires 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).  The cost will be based on the grant-date fair value
of  the  award and will be recognized over the period for which an employee
is  required to provide service in exchange for the award.  In April  2005,
the  Securities and Exchange Commission ("SEC") adopted a rule amending the
compliance  dates  for  SFAS  No. 123(R).  Under  the  new  SEC  rule,  the
provisions of the revised statement are to be applied prospectively by  the
Company  for  awards that are granted, modified, or settled  in  the  first
fiscal year beginning after June 15, 2005.  Additionally, the Company would
recognize  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,  based  on  the grant-date fair value of those  awards  calculated
under  SFAS  No. 123 (as originally issued) for either recognition  or  pro
forma  disclosures.   When the Company adopts the standard  on  January  1,
2006,  it will be required to report in its financial statements the share-
based  compensation expense for reporting periods in 2006.  As of June  30,
2005,  management  believes that adopting the new  statement  will  have  a
negative  impact  of approximately one cent per share for the  year  ending
December  31,  2006,  representing the expense to  be  recognized  for  the
unvested  portion of awards which were granted prior to June 30, 2005,  and
cannot predict the earnings impact of awards that may be granted after that

                                     23


date.   (See Note 5 of the Notes to Consolidated Financial Statements under
Part  I, Item 1 of this Form 10-Q, which shows the pro forma effect of SFAS
No. 123, as originally issued.)

     In  May  2005,  the FASB issued SFAS No. 154, Accounting  Changes  and
Error  Corrections.  This Statement replaces APB Opinion No. 20, Accounting
Changes,  and SFAS No. 3, Reporting Accounting Changes in Interim Financial
Statements,  and  changes  the requirements  for  the  accounting  for  and
reporting  of  all  voluntary changes in accounting principle  and  changes
required  by  an accounting pronouncement when the pronouncement  does  not
include   specific   transition  provisions.    This   Statement   requires
retrospective application to prior periods' financial statements of changes
in  accounting  principle,  unless it  is  impracticable  to  do  so.   The
provisions  of  SFAS  No.  154  are effective for  accounting  changes  and
corrections  of  errors made in fiscal years beginning after  December  15,
2005.  As of June 30, 2005, management believes that SFAS No. 154 will have
no significant effect on the financial position, results of operations, and
cash flows of the Company.

Forward-Looking Statements and Risk Factors:

     The following risks and uncertainties, as well as those listed in Item
7  of  the Company's Annual Report on Form 10-K for the year ended December
31,  2004,  may  cause  actual  results to  differ  materially  from  those
anticipated in the forward-looking statements included in this Form 10-Q:

     The  Company  is  sensitive to changes in overall economic  conditions
that impact customer shipping volumes.  Future weakness in the economy  and
consumer  demand  could result in reduced freight demand, which,  in  turn,
would   impact   the   Company's   growth  opportunities,   revenues,   and
profitability.   Other  economic conditions that  may  affect  the  Company
include  employment  levels, business conditions, fuel  and  energy  costs,
interest rates, and tax rates.

     At  times, there have been shortages of drivers and owner-operators in
the  trucking industry.  Improvement in the general unemployment  rate  can
lead  to  further difficulty in recruiting and retention.  The  market  for
recruiting  drivers  became  more difficult  in  fourth  quarter  2003  and
continued  through second quarter 2005.  The Company anticipates  that  the
competition  for company drivers and owner-operators 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  and owner-operator settlement rates became necessary to attract  and
retain  drivers  and owner-operators, the Company's results  of  operations
would be negatively impacted to the extent that corresponding freight  rate
increases were not obtained.

     Diesel fuel prices have increased eight consecutive quarters and  high
prices  continue  through  July 2005.  To the  extent  the  Company  cannot
recover  the  higher cost of fuel through general customer  fuel  surcharge
programs, the Company's results would be negatively impacted.  Shortages of
fuel,  further increases in fuel prices, or rationing of petroleum products
could  have a materially adverse impact on the operations and profitability
of the Company.

     As discussed above, the United States Circuit Court of Appeals for the
District of Columbia vacated the new hours of service regulations in  their
entirety  on  July  16,  2004, and on September 30,  2004,  the  previously
vacated  2003 rules were extended for a one-year period or until the  FMCSA
develops  a  new set of regulations.  On January 24, 2005,  the  FMCSA  re-
proposed its April 2003 HOS rules, adding references to how the rules would
affect  driver health, but making no changes to the regulations.  No ruling
on  the FMCSA's proposal has been made as of the date of this filing.   The
Company  cannot  predict what rule changes, if any, will  result  from  the
court's  ruling,  nor  the  extent of the proposed  rule's  effect  on  the
operations and profitability of the Company.

                                     24


     The  Company  self-insures for liability resulting  from  cargo  loss,
personal  injury,  and  property damage as well as  workers'  compensation.
This  is  supplemented by premium-based insurance with  licensed  insurance
companies  above  the  Company's self-insurance  level  for  each  type  of
coverage.   To the extent that the Company were to experience a significant
increase  in  the  number of claims, the cost per claim, or  the  costs  of
insurance  premiums  for coverage in excess of its retention  amounts,  the
Company's operating results would be negatively affected.

     Effective  October 1, 2002, all newly manufactured truck engines  must
comply with the engine emission standards mandated by the EPA.  As of  June
30,  2005, approximately 68% of the company-owned truck fleet consisted  of
trucks  with  post-October 2002 engines.  The Company  has  experienced  an
approximate  5%  reduction  in  fuel  efficiency  to  date  and   increased
depreciation  expense  due to the higher cost  of  the  new  engines.   The
Company  anticipates  continued increases in these  expense  categories  as
regular  tractor  replacements  increase the  percentage  of  company-owned
trucks  with post-October 2002 engines.  As discussed above, a new  set  of
more  stringent  emissions  standards  mandated  by  the  EPA  will  become
effective for newly manufactured trucks beginning in January 2007, and  all
truckload  carriers will be required to use new ultra-low sulfur  fuel  for
all  of  the  existing trucks in their fleet beginning in  mid-2006.   Fuel
supply and delivery issues may cause the price per gallon of the new ultra-
low  sulfur  fuel  to be higher compared to current fuel,  and  preliminary
estimates  are that the new ultra-low sulfur fuel will cause an approximate
1%  to  3%  decline  in fuel miles per gallon.  The Company  is  unable  to
predict  the  ultimate  impact  these new  regulations  will  have  on  its
operations, financial position, results of operations, and cash flows.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

     The  Company  is  exposed  to market risk from  changes  in  commodity
prices, foreign exchange rates, and interest rates.

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,
2005,  the  Company had no derivative financial instruments to  reduce  its
exposure to fuel price fluctuations.

Foreign Exchange Rate Risk

     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 2005 and prior periods. To date, all  foreign
revenues are denominated in U.S. dollars, and 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.

                                     25


Interest Rate Risk

     The  Company had no debt outstanding at June 30, 2005.  Interest rates
on the Company's unused credit facilities are based on the London Interbank
Offered  Rate  ("LIBOR").  Increases in interest  rates  could  impact  the
Company's annual interest expense on future borrowings.

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  control  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.

      The  Company has confidence in its internal controls and  procedures.
Nevertheless,  the  Company's  management, including  the  Chief  Executive
Officer  and  Chief  Financial Officer, does not expect that  the  internal
controls  or disclosure procedures and controls will prevent all errors  or
intentional  fraud.   An  internal  control  system,  no  matter  how  well
conceived   and  operated,  can  provide  only  reasonable,  not  absolute,
assurance that the objectives of such internal controls are met.   Further,
the  design of an internal control system must reflect the fact that  there
are resource constraints, and the benefits of controls must be relative  to
their  costs.  Because of the inherent limitations in all internal  control
systems, no evaluation of controls can provide absolute assurance that  all
control issues and instances of fraud, if any, within the Company have been
detected.

                                     26


                                  PART II

                             OTHER INFORMATION

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

     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.  The December 29,  1997  repurchase
authorization of 4,166,666 shares was completed in 2004.  As  of  June  30,
2005, the Company had purchased 182,038 shares pursuant to the November 24,
2003  authorization  and  had  3,783,800  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.

     No  shares of common stock were repurchased during the second  quarter
of 2005 by either the Company or any affiliated purchaser.

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

      The  Annual Meeting of Stockholders of Werner Enterprises,  Inc.  was
held on May 10, 2005 for the purpose of electing three directors for three-
year  terms,  voting on a proposed amendment to the Company's  Articles  of
Incorporation,  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 79,420,150 shares entitled
to  vote, stockholders representing 75,392,867 shares (94.9%) were  present
in person or by proxy.

     The stockholders elected the three directors standing for re-election.
The voting tabulation was as follows:

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

     Gary L. Werner             71,892,108     3,500,759
     Gregory L. Werner          73,123,833     2,269,034
     Michael L. Steinbach       73,817,288     1,575,579


      The stockholders approved the amendment to Article X of the Company's
Articles of Incorporation regarding the number of classes of directors  and
the  number  of  directors  in each class.  The voting  tabulation  was  as
follows:

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

     Articles of Incorporation Amendment  47,190,652  28,169,697    32,516

                                     27


     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        3,824,269      61,836,894     3,244,879

Item 6.  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(i)(D) Articles  of  Amendment  to  Articles of Incorporation
        (filed herewith)
     Exhibit 3(ii) Revised and Restated By-Laws (Incorporated by  reference
        to  Exhibit  3(ii) to  the  Company's  report  on Form 10-Q for the
        quarter ended June 30, 2004)
     Exhibit 10.1 Non-Employee Director Compensation (filed herewith)
     Exhibit 31(i)(A)   Rule   13a-14(a)/15d-14(a)   Certification   (filed
        herewith)
     Exhibit 31(i)(B)   Rule   13a-14(a)/15d-14(a)   Certification   (filed
        herewith)
     Exhibit 32.1 Section 1350 Certification (filed herewith)
     Exhibit 32.2 Section 1350 Certification (filed herewith)

                                     28


                                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 1, 2005       By:  /s/ John J. Steele
      ------------------------       -------------------------------------
                                     John J. Steele
                                     Senior Vice President, Treasurer and
                                     Chief Financial Officer



Date:      August 1, 2005       By:  /s/ James L. Johnson
      ------------------------       -------------------------------------
                                     James L. Johnson
                                     Vice President, Controller and
                                     Corporate Secretary

                                     29