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 September 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
                                 ---      ---

      Indicate by check mark whether the registrant is a shell company  (as
defined in Rule 12b-2 of the Exchange Act).
                              Yes       No X
                                 ---      ---

      As  of October 28, 2005, 79,388,688 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
        September 30, 2005 and 2004                                       3

        Consolidated  Statements of Income for the Nine  Months  Ended
        September 30, 2005 and 2004                                       4

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

        Consolidated  Statements of Cash Flows  for  the  Nine  Months
        Ended September 30, 2005 and 2004                                 6

        Notes to Consolidated Financial Statements as of September 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       26

Item 4. Controls and Procedures                                          26

PART II - OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds      28

Item 5. Other Information                                                28

Item 6. Exhibits                                                         29

                                  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 nine-month  periods  ended
September 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)                September 30
- ---------------------------------------------------------------------------
                                                     2005          2004
- ---------------------------------------------------------------------------
                                                        (Unaudited)
                                                          
Operating revenues                                $ 504,520     $ 425,409
                                                ---------------------------
Operating expenses:
   Salaries, wages and benefits                     147,043       136,977
   Fuel                                              92,904        55,245
   Supplies and maintenance                          40,450        33,564
   Taxes and licenses                                29,814        26,699
   Insurance and claims                              19,777        17,663
   Depreciation                                      41,204        36,514
   Rent and purchased transportation                 88,596        74,617
   Communications and utilities                       5,080         4,863
   Other                                             (1,486)         (243)
                                                ---------------------------
    Total operating expenses                        463,382       385,899
                                                ---------------------------

Operating income                                     41,138        39,510
                                                ---------------------------

Other expense (income):
   Interest expense                                     250             5
   Interest income                                     (813)         (710)
   Other                                                184            45
                                                ---------------------------
    Total other expense (income)                       (379)         (660)
                                                ---------------------------

Income before income taxes                           41,517        40,170

Income taxes                                         17,026        15,871
                                                ---------------------------

Net income                                        $  24,491     $  24,299
                                                ===========================
Earnings per share:

     Basic                                        $     .31     $     .31
                                                ===========================

     Diluted                                      $     .30     $     .30
                                                ===========================

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

Weighted-average common shares outstanding:

     Basic                                           79,409        79,044
                                                ===========================

     Diluted                                         80,626        80,573
                                                ===========================


                                     3




                         WERNER ENTERPRISES, INC.
                     CONSOLIDATED STATEMENTS OF INCOME




                                                     Nine Months Ended
(In thousands, except per share amounts)                September 30
- -----------------------------------------------------------------------------
                                                     2005          2004
- -----------------------------------------------------------------------------
                                                        (Unaudited)
                                                          
Operating revenues                                $ 1,445,571   $ 1,222,804
                                                -----------------------------

Operating expenses:
   Salaries, wages and benefits                       428,597       404,585
   Fuel                                               238,596       151,102
   Supplies and maintenance                           117,125       101,260
   Taxes and licenses                                  88,057        81,639
   Insurance and claims                                64,815        57,192
   Depreciation                                       121,380       107,143
   Rent and purchased transportation                  261,505       208,968
   Communications and utilities                        15,656        13,861
   Other                                               (6,263)       (2,306)
                                                -----------------------------
    Total operating expenses                        1,329,468     1,123,444
                                                -----------------------------

Operating income                                      116,103        99,360
                                                -----------------------------

Other expense (income):
   Interest expense                                       256            11
   Interest income                                     (2,600)       (1,796)
   Other                                                  257           139
                                                -----------------------------
    Total other expense (income)                       (2,087)       (1,646)
                                                -----------------------------

Income before income taxes                            118,190       101,006

Income taxes                                           48,483        39,519
                                                -----------------------------

Net income                                        $    69,707   $    61,487
                                                =============================

Earnings per share:

     Basic                                        $       .88   $       .78
                                                =============================

     Diluted                                      $       .86   $       .76
                                                =============================

Dividends declared per share                      $      .115   $      .095
                                                =============================

Weighted-average common shares outstanding:

     Basic                                             79,392        79,290
                                                =============================

     Diluted                                           80,713        80,939
                                                =============================


                                     4



                         WERNER ENTERPRISES, INC.
                   CONSOLIDATED CONDENSED BALANCE SHEETS




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

Current assets:
   Cash and cash equivalents                     $   20,462    $  108,807
   Accounts receivable, trade, less allowance of
     $8,324 and $8,189, respectively                222,771       186,771
   Other receivables                                 16,386        11,832
   Inventories and supplies                          11,027         9,658
   Prepaid taxes, licenses and permits                8,044        15,292
   Current deferred income taxes                     23,718             -
   Other current assets                              22,062        18,896
                                                ---------------------------
     Total current assets                           324,470       351,256
                                                ---------------------------
Property and equipment                            1,512,601     1,374,649
Less - accumulated depreciation                     547,249       511,651
                                                ---------------------------
     Property and equipment, net                    965,352       862,998
                                                ---------------------------
Other non-current assets                             15,325        11,521
                                                ---------------------------
                                                 $1,305,147    $1,225,775
                                                ===========================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                              $   56,880    $   49,618
   Insurance and claims accruals                     66,090        55,095
   Accrued payroll                                   22,033        19,579
   Income taxes payable                               3,211           475
   Current deferred income taxes                          -        15,569
   Other current liabilities                         18,210        17,230
                                                ---------------------------
     Total current liabilities                      166,424       157,566
                                                ---------------------------

Insurance and claims accruals, net of current
  portion                                            92,301        84,301

Deferred income taxes                               210,177       210,739

Commitments and contingencies

Stockholders' equity:
   Common stock, $.01 par value, 200,000,000
     shares authorized; 80,533,536 shares
     issued; 79,382,754 and 79,197,747 shares
     outstanding, respectively                          805           805
   Paid-in capital                                  105,318       106,695
   Retained earnings                                751,610       691,035
   Accumulated other comprehensive loss                (350)         (861)
   Treasury stock, at cost; 1,150,782 and
     1,335,789 shares, respectively                 (21,138)      (24,505)
                                                ---------------------------
     Total stockholders' equity                      836,245      773,169
                                                ---------------------------
                                                  $1,305,147   $1,225,775
                                                ===========================

                                     5


                         WERNER ENTERPRISES, INC.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                     Nine Months Ended
(In thousands)                                          September 30
- ---------------------------------------------------------------------------
                                                     2005          2004
- ---------------------------------------------------------------------------
                                                        (Unaudited)
                                                         
Cash flows from operating activities:
   Net income                                    $   69,707    $   61,487
   Adjustments to reconcile net income to net
    cash provided by operating activities:
     Depreciation                                   121,380       107,143
     Deferred income taxes                          (39,849)        5,791
     Gain on disposal of property and equipment      (8,586)       (7,067)
     Tax benefit from exercise of stock options       1,436         1,368
     Other long-term assets                            (216)          453
     Insurance claims accruals, net of current
       portion                                        8,000        10,000
     Changes in certain working capital items:
       Accounts receivable, net                     (36,000)      (29,553)
       Other current assets                          (1,841)         (220)
       Accounts payable                               7,262         3,890
       Other current liabilities                     16,761         8,377
                                                ---------------------------
    Net cash provided by operating activities       138,054       161,669
                                                ---------------------------

Cash flows from investing activities:
   Additions to property and equipment             (306,340)     (206,143)
   Retirements of property and equipment             84,073        71,949
   Decrease in notes receivable                       3,531         2,471
                                                ---------------------------
    Net cash used in investing activities          (218,736)     (131,723)
                                                ---------------------------

Cash flows from financing activities:
   Dividends on common stock                         (8,728)       (6,746)
   Repurchases of common stock                       (1,573)      (21,591)
   Stock options exercised                            2,127         2,662
                                                ---------------------------
    Net cash used in financing activities            (8,174)      (25,675)
                                                ---------------------------

Effect of exchange rate fluctuations on cash            511          (191)
Net increase (decrease) in cash and cash
  equivalents                                       (88,345)        4,080
Cash and cash equivalents, beginning of period      108,807       101,409
                                                ---------------------------
Cash and cash equivalents, end of period         $   20,462    $  105,489
                                                ===========================

Supplemental disclosures of cash flow
  information:
Cash paid during the period for:
   Interest                                      $       12    $       11
   Income taxes                                  $   83,108    $   33,854
Supplemental schedule of non-cash investing
  activities:
   Notes receivable issued upon sale of revenue
    equipment                                    $    7,119    $    3,210

                                     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  $11 and ($13) (in thousands) for the three-month  periods
and  $511  and  ($191)  (in  thousands) for the  nine-month  periods  ended
September 30, 2005 and 2004, respectively.

(2)  Long-Term Debt

     As  of September 30, 2005, the Company has two credit facilities  with
banks totaling $75.0 million which expire May 16, 2007 and October 22, 2007
and  bear  variable  interest based on the London  Interbank  Offered  Rate
("LIBOR"),  on  which no borrowings were outstanding.  As of September  30,
2005,  the  credit  available pursuant to these bank credit  facilities  is
reduced  by  $37.2  million  in letters of credit  the  Company  maintains.
Subsequent to September 30, 2005, the Company borrowed $35.0 million  under
these  credit facilities.  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
outstanding  under these credit facilities as of September  30,  2005,  the
Company remained in compliance with these covenants at September 30, 2005.

     On  August 17, 2005, the Company renewed the $25.0 million bank credit
facility, extending the maturity date from October 22, 2005 to October  22,
2007  and  increasing the amount of the minimum consolidated  tangible  net
worth  requirement  to $500.0 million plus 50% of annual  net  income.   On
October  25,  2005,  the Company's $50.0 million bank credit  facility  was
amended to increase the amount of the facility to $75.0 million.

(3)  Commitments

     As  of September 30, 2005, the Company has commitments for net capital
expenditures of approximately $102.5 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       Nine Months Ended
                               September 30             September 30
                          ----------------------   ----------------------
                              2005       2004          2005       2004
                          ----------------------   ----------------------
                                                   
Net income                 $  24,491  $  24,299     $  69,707  $  61,487
                          ======================   ======================

Weighted-average common
  shares outstanding          79,409     79,044        79,392     79,290
Common stock equivalents       1,217      1,529         1,321      1,649
                          ----------------------   ----------------------
Shares used in computing
  diluted earnings per
  share                       80,626     80,573        80,713     80,939
                          ======================   ======================
Basic earnings per share   $     .31  $     .31     $     .88  $     .78
                          ======================   ======================
Diluted earnings per
  share                    $     .30  $     .30     $     .86  $     .76
                          ======================   ======================



      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       Nine Months Ended
                               September 30             September 30
                          ----------------------   ----------------------
                              2005       2004          2005       2004
                          ----------------------   ----------------------
                                                         
Number of shares under
  option                     815,000        -         19,500         -

Range of option purchase
  prices                  $18.33-$19.84     -         $19.84         -



(5)  Stock Based Compensation

     At  September  30, 2005, the Company has a nonqualified  stock  option
plan.   The  Company did not grant any stock options during the three-month
periods ended September 30, 2005 and 2004.  The Company granted 39,500  and
787,000 options during the nine-month periods ended September 30, 2005  and
2004,  respectively.  Subsequent to September 30, 2005, the Company granted
376,000  options.  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       Nine Months Ended
                               September 30             September 30
                          ----------------------   ----------------------
                              2005       2004          2005       2004
                          ----------------------   ----------------------
                                                   
Net income, as reported    $  24,491  $  24,299     $  69,707  $  61,487
Less: Total stock-based
  employee compensation
  expense determined
  under fair value based
  method for all awards,
  net of related tax
  effects                        429        595         1,334      1,506
                          ----------------------   ----------------------
Net income, pro forma      $  24,062  $  23,704     $  68,373  $  59,981
                          ======================   ======================

Earnings per share:
  Basic - as reported      $     .31  $     .31     $     .88  $     .78
                          ======================   ======================
  Basic - pro forma        $     .30  $     .30     $     .86  $     .76
                          ======================   ======================
  Diluted - as reported    $     .30  $     .30     $     .86  $     .76
                          ======================   ======================
  Diluted - pro forma      $     .30  $     .29     $     .85  $     .74
                          ======================   ======================



     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)  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, Disclosures about Segments of an Enterprise  and
Related  Information.   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  $3.0
million and $3.9 million for the three-month periods and $10.1 million  and
$10.4 million for the nine-month periods ended September 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  and  multimodal
services, and freight transportation management.

     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.

                                     9


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




                                              Revenues
                                              --------
                            Three Months Ended        Nine Months Ended
                               September 30             September 30
                          ----------------------   ----------------------
                              2005       2004           2005      2004
                          ----------------------   ----------------------
                                                   
Truckload Transportation
  Services                 $  448,786 $  381,620    $1,278,285 $1,101,844
Value Added Services           52,859     41,174       158,574    113,527
Other                           1,959      1,624         5,777      4,684
Corporate                         916        991         2,935      2,749
                          ----------------------   ----------------------
Total                      $  504,520 $  425,409    $1,445,571 $1,222,804
                          ======================   ======================


                                          Operating Income
                                          ----------------
                            Three Months Ended        Nine Months Ended
                               September 30             September 30
                          ----------------------   ----------------------
                              2005       2004           2005      2004
                          ----------------------   ----------------------
Truckload Transportation
  Services                 $   38,854 $   38,059    $  109,841 $   96,393
Value Added Services            1,859      1,310         5,768      3,408
Other                             746        572         2,417      1,821
Corporate                        (321)      (431)       (1,923)    (2,262)
                          ----------------------   ----------------------
Total                      $   41,138 $   39,510    $  116,103 $   99,360
                          ======================   ======================


                                     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  ("truckload  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 segment.  Trucking revenues accounted for 88% of
total  operating revenues in third quarter 2005, and non-trucking and other
operating revenues accounted for 12%.

     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
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  average revenues per tractor per week, the per-mile rates  charged  to
customers,  the  average monthly miles generated per tractor,  the  average
percentage of empty miles, the average trip length, and the average  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 that recoup a majority of the increased  fuel
costs;  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 third quarter 2005 to third quarter  2004,  several
industry-wide  issues, including high fuel prices and a challenging  driver
recruiting  market  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 have been funded by net cash from operations.

     Non-trucking services provided by the Company, primarily  through  its
VAS  division,  include freight brokerage, intermodal, multimodal,  freight
transportation  management,  and  other  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             Nine Months Ended
                                 September 30        %         September 30           %
                             --------------------         -----------------------
                                2005      2004     Change     2005        2004      Change
                             -------------------------------------------------------------
                                                                 
Trucking revenues, net of
  fuel surcharge (1)          $380,320  $348,408    9.2%   $1,109,798  $1,020,107    8.8%
Trucking fuel surcharge
  revenues (1)                  65,490    29,625  121.1%      158,393      71,612  121.2%
Non-trucking revenues,
  including VAS (1)             55,906    45,051   24.1%      168,648     123,944   36.1%
Other operating revenues (1)     2,804     2,325   20.6%        8,732       7,141   22.3%
                             --------- ---------          ----------- -----------
    Operating revenues (1)    $504,520  $425,409   18.6%   $1,445,571  $1,222,804   18.2%
                             ========= =========          =========== ===========

Operating ratio
  (consolidated) (2)              91.8%     90.7%   1.2%         92.0%       91.9%   0.1%
Average monthly miles per
  tractor                       10,123    10,186   -0.6%       10,085      10,158   -0.7%
Average revenues per total
  mile (3)                      $1.423    $1.357    4.9%       $1.402      $1.325    5.8%
Average revenues per loaded
  mile (3)                      $1.621    $1.528    6.1%       $1.593      $1.494    6.6%
Average percentage of empty
  miles                          12.21%    11.20%   9.0%        11.99%      11.30%   6.1%
Average trip length in miles
  (loaded)                         564       580   -2.8%          567         583   -2.7%
Total miles (loaded and
  empty) (1)                   267,305   256,726    4.1%      791,697     770,063    2.8%
Average tractors in service      8,802     8,401    4.8%        8,722       8,423    3.5%
Average revenues per tractor
  per week (3)                  $3,324    $3,190    4.2%       $3,263      $3,105    5.1%
Total tractors (at quarter
  end)
    Company                      7,960     7,535                7,960       7,535
    Owner-operator                 890       940                  890         940
                             --------- ---------          ----------- -----------
         Total tractors          8,850     8,475                8,850       8,475

Total trailers (at quarter
  end)                          24,700    22,950               24,700      22,950

(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 segment. Revenues  for  the  truckload
segment include non-trucking revenues of $3.0 million and $3.9 million  for
the  three-month periods and $10.1 million and $10.4 million for the  nine-
month periods ended September 30, 2005 and 2004, respectively, as described
on page 11.




                                       Three Months Ended                Nine Months Ended
                                          September 30                      September 30
                                  -----------------------------   ---------------------------------
Truckload Transportation Services      2005           2004              2005            2004
                                  -------------- --------------   ---------------- ----------------
(amounts in 000's)                    $     %        $     %           $      %        $       %
- ------------------                -------------- --------------   ---------------- ----------------
                                                                      
Revenues                          $448,786 100.0 $381,620 100.0   $1,278,285 100.0 $1,101,844 100.0
Operating expenses                 409,932  91.3  343,561  90.0    1,168,444  91.4  1,005,451  91.3
                                  --------       --------         ----------       ----------
Operating income                  $ 38,854   8.7 $ 38,059  10.0   $  109,841   8.6 $   96,393   8.7
                                  ========       ========         ==========       ==========



      Higher  fuel  prices and higher fuel surcharge collections  have  the
effect  of  increasing the Company's consolidated operating ratio  and  the
truckload  segment's operating ratio.  Eliminating this sometimes  volatile

                                     13


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




                                       Three Months Ended                Nine Months Ended
                                          September 30                      September 30
                                  -----------------------------   ---------------------------------
Truckload Transportation Services      2005           2004              2005            2004
                                  -------------- --------------   ---------------- ----------------
(amounts in 000's)                    $     %        $     %           $      %        $       %
- ------------------                -------------- --------------   ---------------- ----------------
                                                                      
Revenues                          $448,786       $381,620         $1,278,285       $1,101,844
Less: trucking fuel surcharge
  revenues                          65,490         29,625            158,393           71,612
                                  --------       --------         ----------       ----------
Revenues, net of fuel surcharge    383,296 100.0  351,995 100.0    1,119,892 100.0  1,030,232 100.0
                                  --------       --------         ----------       ----------
Operating expenses                 409,932        343,561          1,168,444        1,005,451
Less: trucking fuel surcharge
   revenues                         65,490         29,625            158,393           71,612
                                  --------       --------         ----------       ----------
Operating expenses, net of fuel
  surcharge                        344,442  89.9  313,936  89.2    1,010,051  90.2    933,839  90.6
                                  --------       --------         ----------       ----------
Operating income                  $ 38,854  10.1 $ 38,059  10.8   $  109,841   9.8 $   96,393   9.4
                                  ========       ========         ==========       ==========



     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                Nine Months Ended
                                          September 30                      September 30
                                  -----------------------------   ---------------------------------
Value Added Services                   2005           2004              2005            2004
                                  -------------- --------------   ---------------- ----------------
(amounts in 000's)                    $     %        $     %           $      %        $       %
- ------------------                -------------- --------------   ---------------- ----------------
                                                                      
Revenues                          $ 52,859 100.0 $ 41,174 100.0   $  158,574 100.0 $  113,527 100.0
Rent and purchased transportation
  expense                           47,659  90.2   37,318  90.6      143,230  90.3    102,877  90.6
                                  --------       --------         ----------       ----------
Gross margin                         5,200   9.8    3,856   9.4       15,344   9.7     10,650   9.4
Other operating expenses             3,341   6.3    2,546   6.2        9,576   6.1      7,242   6.4
                                  --------       --------         ----------       ----------
Operating income                  $  1,859   3.5 $  1,310   3.2   $    5,768   3.6 $    3,408   3.0
                                  ========       ========         ==========       ==========




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

Operating Revenues

      Operating  revenues  increased  18.6%  for  the  three  months  ended
September  30,  2005,  compared  to the same  period  of  the  prior  year.
Excluding  fuel  surcharge revenues, trucking revenues increased  9.2%  due
primarily  to a 4.9% increase in average revenues per total mile, excluding
fuel  surcharges, and a 4.8% increase in the average number of tractors  in
service,  offset by a 0.6% decrease in average monthly miles  per  tractor.
The  average percentage of empty miles increased to 12.2% in third  quarter
2005  from  11.2%  in  third quarter 2004.  Empty miles  in  the  Company's
dedicated fleet operation (approximately 40% of the total truck fleet)  are
generally  billable  to  customers.   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 2.8% decrease in
the average loaded trip length.

      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

                                     14


Company's non-dedicated contractual business renews in the latter  part  of
third  quarter  and fourth quarter, and these contractual  rate  increases,
many  of  which  did not become effective until late 2004 and  early  2005,
contributed  to the pricing improvement in third quarter 2005  compared  to
third   quarter  2004.   There  are  several  inflationary  cost  pressures
impacting  truckload  carriers, including driver pay  and  benefits,  truck
engine  emissions  costs, and tolls.  While the Company has  taken  several
actions  to  limit  or  delay these cost increases,  management  began  the
process of renewing customer contracts during third and fourth quarter 2005
and  is seeking freight rate increases during this renewal period to recoup
unavoidable  cost  increases  with  the goal  of  improving  the  Company's
operating income percentage.  There is no assurance that management will be
successful in achieving this objective.

     Freight demand was solid in July and August 2005, but not as strong as
the strong freight market of July and August 2004.  Freight demand improved
beginning the first week in September 2005 through the date of this filing,
and was approximately the same as the strong freight demand during the same
period in 2004. While freight demand improved from July to August 2005,  as
anticipated  due  to  the seasonal patterns in the trucking  industry,  the
overall demand during third quarter 2005 was not as strong as that of third
quarter  2004.  This caused an increase in empty miles from  73  miles  per
trip to 78 miles per trip.

     Fuel  surcharge  revenues, which represent collections from  customers
for  the  higher cost of fuel, increased to $65.5 million in third  quarter
2005 from $29.6 million in third quarter 2004 in response to higher average
fuel  prices in third quarter 2005.  The Company's fuel surcharge  programs
are  designed  to recoup the higher cost of fuel from customers  when  fuel
prices rise and 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.  However,  with
higher  fuel prices, the Company is now in an untenable position with  many
customer fuel surcharge programs.  The recent September hurricanes caused a
shortage  of refined product that escalated diesel fuel prices at the  same
time  that crude oil prices did not increase significantly.  This, in turn,
showed a weakness in the truckload industry's fuel surcharge standard of  a
one-cent  per mile increase in rate for every five-cent per gallon increase
in  the Department of Energy ("DOE") weekly retail on-highway diesel prices
that  are used for most fuel surcharge programs.  This weakness is  due  to
the fact that five-cent per gallon brackets only recoup about 80% to 85% of
the  actual increase in the cost of fuel.  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  four
cents per share in third quarter 2005.

     Historically,  in slower rising fuel price markets, the Company  works
hard  to  recover this 15% to 20% fuel surcharge shortfall by  pricing  the
shortfall  into  the  base rate per mile during the  annual  rate  increase
process.     With  rapidly  escalating  fuel  prices,  similar   to   those
experienced in third quarter 2005, this is not possible.  If fuel prices do
not  decline to lower price levels, it may be necessary for the Company  to
either  lower  the fuel surcharge price-per-gallon brackets or  change  the
base  rate  per  mile  more frequently than once  a  year.   The  Company's
marketing  team  is  currently  meeting  with  customers  to  discuss   the
deficiency in the current five-cent bracket surcharge program, explain  how
it  negatively  affects the Company's earnings and those of  the  truckload
industry, and the need to make improvements to the fuel surcharge  program.
The  Company believes that cost-savings generated by declining fuel  prices
should be passed on to its customers through lower fuel surcharges.  If the
higher price of fuel is priced in the base rate per mile, the customer does
not  realize  a  savings  when fuel prices decline.   Thus,  the  Company's
objective  is  to neutralize fuel as much as possible through  a  fair  and
accurate  fuel  surcharge  program,  by  addressing  the  current  industry
standard of five-cent per gallon brackets.

      VAS  revenues increased 28.4% to $52.9 million for the  three  months
ended  September  30, 2005 from $41.2 million for the  three  months  ended
September  30,  2004 due to the Company's continued focus  on  growing  the
volume  of  business  generated  by this  segment.   VAS  revenues  consist

                                     15


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 91.8% for the three months ended September 30, 2005, compared to 90.7%
for  the  three months ended September 30, 2004.  As explained  above,  the
significant  increase in fuel expense and related fuel  surcharge  revenues
had  the  effect of increasing the operating ratio.  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  third
quarter  2005  compared to third quarter 2004 also increased the  Company's
overall  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.

     The  following table sets forth the cost per total mile  of  operating
expense  items  for the truckload 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     Nine Months Ended    Increase
                                  September 30      (Decrease)      September 30      (Decrease)
                             ----------------------             ---------------------
                                2005       2004      per Mile      2005     2004       Per Mile
                             ---------------------------------  --------------------------------
                                                                       
Salaries, wages and benefits    $.538      $.523       $.015       $.530    $.515        $.015
Fuel                             .347       .214        .133        .300     .195         .105
Supplies and maintenance         .148       .126        .022        .144     .126         .018
Taxes and licenses               .111       .104        .007        .111     .106         .005
Insurance and claims             .074       .069        .005        .082     .074         .008
Depreciation                     .150       .140        .010        .148     .136         .012
Rent and purchased
  transportation                 .153       .145        .008        .149     .138         .011
Communications and utilities     .018       .019       (.001)       .019     .018         .001
Other                           (.005)      .000       (.005)      (.007)   (.002)       (.005)



     Owner-operator costs are included in rent and purchased transportation
expense.  Owner-operator miles as a percentage of total miles were 12.5% in
third  quarter  2005  compared  to 13.2% in  third  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.  This decrease in owner-operator
miles  as  a  percentage of total miles shifted costs  from  the  rent  and
purchased transportation category to other expense categories.  The Company
estimates  that rent and purchased transportation expense for the truckload
segment  was  lower by approximately 0.7 cents per total mile due  to  this
decrease, and other expense categories had offsetting increases on a total-
mile basis, as follows: salaries, wages and benefits (0.2 cents), fuel (0.2
cents),  depreciation (0.1 cent), supplies and maintenance (0.1 cent),  and
taxes  and  licenses  (0.1 cent).  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  third
quarter  2005 compared to third quarter 2004 to support the growth  in  the
VAS  segment.  The increase in salaries, wages and benefits per mile of 1.5
cents  for  the  truckload  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 group  health  insurance

                                     16


and,  to  a  lesser extent, 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  recovered  this  pay  raise through  its  customer  rate  increase
negotiations, which occurred in third and fourth quarter 2004.

     The  driver  recruiting  market remains  extremely  challenging.   The
supply  of  qualified  truck drivers continues to  be  constrained  due  to
alternative jobs to truck driving that are available in today's economy and
inadequate demographic growth for the industry's targeted driver base  over
the  next several years.  The Company continues to focus on driver  quality
of life issues such as developing more driving jobs with more frequent home
time,   providing  drivers  with  newer  trucks,  and  maximizing   mileage
productivity within the federal hours of service regulations.  The  Company
has  also  placed  more  emphasis  on training  drivers.   Improved  driver
recruiting continues to offset higher driver turnover, however, 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 beginning in April 2004.  This program increases a
company  driver's  net pay per mile, after taxes.   As  a  result  of  more
drivers  electing to participate in the per diem program,  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  third quarter 2005 compared to third 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 13.3 cents per mile for the truckload segment  due  to
higher  average  diesel fuel prices and more trucks with post-October  2002
engines.  Fuel  prices rose sequentially for the ninth consecutive  quarter
during third quarter 2005.  Average fuel prices in third quarter 2005  were
$0.69 per gallon, or 55%, higher than in third quarter 2004.  At the end of
the quarter, diesel fuel prices were over $1.10 a gallon higher than at the
end  of  third  quarter 2004.  Fuel prices were more volatile during  third
quarter 2005 due to the impact of Hurricane Katrina in early September  and
Hurricane  Rita  in mid-September.  Fuel expense had a four  cent  negative
impact  on  earnings  per  share in third quarter 2005  compared  to  third
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.  The actual quarterly earnings impact  was  less
than  the  six to seven cents per share that the Company estimated  in  its
news release on September 20, 2005 as a result of factors in September 2005
that were better than anticipated, including assumptions for fuel surcharge
recovery,  fuel stop pricing arrangements, empty miles, and fuel  mile  per
gallon.   Company  data continues to indicate that for  trucks  with  post-
October  2002  engines (76% of the Company fleet as of September  30,  2005
compared  to  35%  as  of  September  30,  2004)  fuel  mpg  has  decreased
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

                                     17


surcharges will be collected from customers.  As of September 30, 2005, the
Company  had no derivative financial instruments to reduce its exposure  to
fuel price fluctuations.

     Diesel  fuel  for the month of October averaged $0.89 per  gallon,  or
57%,  higher  than  October  2004.  Assuming fuel prices  remain  at  price
levels  at  the  date  of this filing throughout the  remainder  of  fourth
quarter  2005, the negative impact of fuel expense on earnings  for  fourth
quarter  2005  compared to fourth quarter 2004 is estimated to  be  in  the
range  of six cents to nine cents per share, which would be nearly as  much
or  more than the impact of fuel for the first nine months of 2005 compared
to  the same period of 2004.  Average fuel prices for fourth quarter  2005,
assuming  fuel prices remain at current levels throughout the remainder  of
the quarter, are estimated to be approximately $0.79 per gallon higher than
the  average  fuel price in fourth quarter 2004, which is higher  than  the
price  increase of $0.69 per gallon in third quarter 2005 compared to third
quarter  2004.   The larger estimated negative earnings  impact  in  fourth
quarter 2005 compared to fourth quarter 2004 is also due to the decline  in
fuel  prices  that occurred in November and December 2004.  Declining  fuel
prices  in  the  last two weeks of October 2005 have helped to  lessen  the
estimated  fourth quarter 2005 impact as compared to preliminary  estimates
provided  in  the  Company's third quarter 2005  earnings  announcement  on
October  17.   It  is  difficult to estimate the impact  of  changing  fuel
expense  on  earnings  because of changing fuel pricing  trends  and  other
factors.  The actual impact of fuel expense on earnings could be higher  or
lower than estimated due to those factors.

     Supplies and maintenance for the truckload segment increased 2.2 cents
on  a  per-mile basis in third quarter 2005 due primarily to  increases  in
repair  expenses  for an increased number of trucks sold by  the  Company's
Fleet  Truck  Sales subsidiary and higher costs to maintain  the  Company's
aging  trailer  fleet.   Higher 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.

     Taxes  and licenses for the truckload segment increased 0.7 cents  per
total  mile due primarily to the effect of the 5% fuel mpg degradation  for
company-owned trucks with post-October 2002 engines on the per-mile cost of
federal and state diesel fuel taxes, as well as increases in some state tax
rates.

     Insurance and claims for the truckload segment increased 0.5 cents  on
a  per-mile  basis  due  primarily  to  negative  development  on  existing
liability insurance claims.  For the policy year that began August 1, 2004,
the  Company was 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 was 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 was responsible  for  the
first  $5.0  million of claims.  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
decreased  to  $2.0  million, and there were no changes to  other  coverage
levels.   The  Company's liability insurance premiums for the  policy  year
beginning August 1, 2005 were approximately the same as the previous policy
year.

     Depreciation expense for the truckload segment increased 1.0 cent on a
per-mile basis in third quarter 2005 due primarily to higher costs  of  new
tractors  with  the post-October 2002 engines.  As of September  30,  2005,
approximately 76% of the company-owned truck fleet consisted of trucks with
the  post-October 2002 engines compared to 35% at September 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

                                     18


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 decreased to 90.2% in third quarter 2005 compared to
90.6% in third quarter 2004.

     Rent  and purchased transportation for the truckload segment increased
0.8  cents  per  total  mile  in third quarter  2005.  Higher  fuel  prices
necessitated  higher  reimbursements to  owner-operators  for  fuel,  which
resulted  in  an  increase  of 1.2 cents per  total  mile.   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 0.4 cents per mile, partially offsetting the overall  increase
for the truckload segment.

     Other operating expenses for the truckload segment decreased 0.5 cents
per  mile  in  third  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 $2.5 million  in
third quarter 2005 from $1.7 million in third quarter 2004 due to increased
unit sales of trucks as the Company is attempting to keep its fleet as  new
as  possible  and a slightly higher average gain per truck.   Beginning  in
September 2005 after the rapid rise in fuel prices, the Company experienced
a  decline in unit sales of trucks due to third-party finance companies not
approving  financing for prospective truck buyers and  due  to  some  truck
buyers  canceling  orders.   If fuel prices  remain  high  and  this  trend
continues,  this  will likely result in lower gains on sales  of  equipment
beginning  in fourth quarter 2005.  The Company's wholly-owned  subsidiary,
Fleet  Truck Sales, is one of the largest domestic class 8 used truck sales
companies in the United States.  Other operating expenses also include  bad
debt  expense  and professional services fees.  The remaining  decrease  in
other  operating  expenses in third quarter 2005  is  due  primarily  to  a
reduction  in  computer consulting fees as 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
professional fees have also declined slightly due to higher costs in  third
quarter  2004  associated with the implementation of  Section  404  of  the
Sarbanes-Oxley Act of 2002.

      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 September 30, 2005 from 39.5% for the three-month period
ended  September  30, 2004 due primarily 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.

Nine  Months  Ended  September  30, 2005  Compared  to  Nine  Months  Ended
- ---------------------------------------------------------------------------
September 30, 2004
- ------------------

Operating Revenues

     Operating  revenues  increased by 18.2%  for  the  nine  months  ended
September  30,  2005,  compared to the same period of  the  previous  year.
Excluding  fuel surcharge revenues, trucking revenues increased  8.8%,  due
primarily  to a 5.8% increase in average revenues per total mile, excluding
fuel  surcharges, and a 3.5% increase in the average number of tractors  in
service,  offset by a 0.7% decrease in average monthly miles  per  tractor.

                                     19


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 $45.0 million (39.7%)  due  to  ongoing
growth  in  the  segment, and fuel surcharge revenues  increased  by  $86.8
million  (121.2%) due to higher average diesel fuel prices  for  the  first
nine 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 nine months ended September 30, 2005, compared to 91.9%
for  the  same  period of the previous year.  As explained in the  previous
pages,  the significant increase in fuel expense and related fuel surcharge
revenues  had  the effect of increasing the operating ratio.   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  nine months of 2005 compared to the first nine months  of  2004
also  increased the Company's overall 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  12.7%  for
both  the  nine-month periods ended September 30, 2005 and  2004.   Because
there was no change in owner-operator miles as a percentage of total miles,
there  was  essentially no shift in costs between the  rent  and  purchased
transportation category and 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
segment  increased 1.5 cents on a per-mile basis due to higher  driver  pay
per  mile,  increased student driver pay, and an increase in the number  of
maintenance  employees.  Fuel increased 10.5 cents per total  mile  due  to
higher fuel prices.  Average fuel prices for the first nine months of  2005
were  $0.55 per gallon, or 48%, higher than the first nine months of  2004.
Supplies  and  maintenance  increased 1.8  cents  per  total  mile  due  to
increases in the cost of over-the-road repairs, repairs on trucks  sold  by
the Company's Fleet Truck Sales subsidiary, and repairs on an aging trailer
fleet; higher driver recruiting costs, including driver travel and lodging,
driver  advertising, and driver physicals; and higher  toll  costs  due  to
state  toll  rate increases.  Taxes and licenses increased  0.5  cents  per
total  mile due primarily to the effect of the 5% fuel mpg degradation  for
trucks  with post-October 2002 engines on the per-mile cost of federal  and
state  diesel  fuel taxes, as well as increases in some  state  tax  rates.
Insurance increased 0.8 cents on a per-mile basis due primarily to negative
development on existing liability insurance claims.  Depreciation increased
1.2 cents per total mile due to higher costs of new tractors as the Company
replaced 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 segment increased 1.1 cents per total 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  0.5  cents per total 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 39.1% for the  nine  months  ended
September 30, 2004 (38.5% for first quarter 2004, 39.1% for second  quarter
2004,  and 39.5% for third quarter 2004).  The rate increased to 41.0%  for
the  nine  months  ended  September 30,  2005,  primarily  related  to  the
implementation  of per diem pay programs for student drivers  and  eligible
company drivers.

Liquidity and Capital Resources:

     During the nine months ended September 30, 2005, the Company generated
cash  flow  from  operations of $138.1 million,  a  14.6%  decrease  ($23.6
million)  in cash flow compared to the same nine-month period a  year  ago.
The  decrease  in  cash  flow from operations is due  primarily  to  larger

                                     20


federal  income tax payments in the first nine months of 2005  compared  to
the   same  period  of  2004,  offset  by  higher  net  income  and  higher
depreciation expense for financial reporting purposes related to the higher
cost  of the post-October 2002 engines.  Income taxes paid during the  nine
months  ended  September 30, 2005 totaled $83.1 million compared  to  $33.9
million  for the nine months ended September 30, 2004, resulting  primarily
from  a  decrease  in deferred taxes of $39.8 million.   This  decrease  in
deferred  taxes  was  related to recent tax law changes  resulting  in  the
reversal of certain tax strategies implemented in 2001 and lower income tax
depreciation  in 2005 due to the bonus depreciation provision that  expired
on  December  31,  2004.  The cash flow from operations and  existing  cash
balances  enabled  the  Company to make net property  additions,  primarily
revenue  equipment, of $222.3 million, pay common stock dividends  of  $8.7
million,  and  repurchase  common stock of  $1.6  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 nine-month period ended
September 30, 2005 increased by $87.0 million, from $131.7 million for  the
nine-month period ended September 30, 2004 to $218.7 million for the  nine-
month  period  ended  September  30, 2005.   The  large  increase  was  due
primarily to the Company purchasing more tractors in the first nine  months
of 2005.

     As  of  September 30, 2005, the Company has committed to property  and
equipment  purchases, net of trades, of approximately $102.5 million.   The
average  age  of the Company's truck fleet is 1.34 years at  September  30,
2005  compared to 1.65 years as of September 30, 2004.  The Company intends
to  continue to keep its truck fleet as new as possible in advance  of  the
federally  mandated  engine emission standards that are  required  for  all
newly-manufactured trucks beginning in January 2007.  As such, net  capital
expenditures are expected to be higher throughout the remainder of 2005  as
compared  to  2004  and  to be approximately $300 million  for  2005.   Net
capital  expenditures  in 2006 are expected to be substantially  lower  and
return to more normal levels. The Company intends to fund these net capital
expenditures  through  cash  flow  from operations  and  through  financing
available  under  its  existing  credit  facilities,  as  management  deems
necessary.   Subsequent to September 30, 2005, the Company  borrowed  $35.0
million under these credit facilities.

      Net  financing activities used $8.2 million and $25.7 million  during
the  nine  months  ended  September 30, 2005 and 2004,  respectively.   The
Company  paid  dividends  of $8.7 million in the  nine-month  period  ended
September  30,  2005  and  $6.7  million in  the  nine-month  period  ended
September 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 $1.6 million and $21.6
million  in  the  nine-month periods ended September  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 September 30, 2005, the Company had purchased 257,038 shares pursuant to
this  authorization  and  had  3,708,800  shares  remaining  available  for
repurchase.

      Management believes the Company's financial position at September 30,
2005 is strong.  As of September 30, 2005, the Company has $20.5 million of
cash  and  cash  equivalents, no debt, and $836.2 million of  stockholders'
equity.   As of September 30, 2005, the Company has no equipment  operating
leases,  and,  therefore  has no off-balance  sheet  equipment  debt.   The
Company  maintains $37.2 million in letters of credit as of  September  30,
2005.   These  letters  of credit are primarily required  as  security  for
insurance  policies.   As  of September 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  $37.2  million  in letters of credit.  On October  25,  2005,  the
Company  amended  one  of its credit facilities to increase  the  available
credit by $25.0 million.

                                     21


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.    Effective October 1, 2005, all truckload carriers became  subject
to  revised HOS regulations.  The only significant change from the previous
regulations is that a driver using the sleeper berth provision must take at
least  eight consecutive hours in the sleeper berth during their ten  hours
off-duty.   Previously, drivers were allowed to split their ten  hour  off-
duty  time  in the sleeper berth into two periods, provided neither  period
was less than two hours.  This more restrictive sleeper berth provision  is
requiring  some drivers to plan their time better and may have  a  negative
impact  on  mileage productivity.  It is expected that the greatest  impact
will  be  for  multiple-stop shipments or those shipments  with  pickup  or
delivery delays.

     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. When truckload carriers are required to use new ultra-low
sulfur  fuel  for  all of their existing trucks, the Company  estimates  an
additional  1%  to  3% decrease in fuel mpg because of the  new  fuel.   In
October  2005,  the  Company  began a limited  test  of  two  January  2007
compliant  test engines using the new ultra-low sulfur fuel.   The  Company
will continue its testing in fourth quarter 2005.

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%

                                     22


     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
     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.  There have been  no  changes  to  these
policies  that  occurred during the Company's most recent  fiscal  quarter.
Together with the effects of the matters discussed above, these factors may
significantly  impact the Company's results of operations  from  period  to
period.

                                     23


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.  Management has determined that adoption  of
this  standard did not have any material 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 the  date
of  this  filing, management believes that adopting the new statement  will
have  a  negative impact of approximately two cents per share for the  year
ending December 31, 2006, representing the expense to be recognized for the
unvested portion of awards granted to date, and cannot predict the earnings
impact  of awards that may be granted in the future.  (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 September 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:

                                     24


     The Company is sensitive to changes in overall economic conditions and
seasonality 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,
weather, 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  third 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 were 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 nine consecutive quarters and  high
prices  continue in October 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, new hours of service regulations became effective
on  October  1, 2005.  Although the new regulations are only somewhat  more
restrictive than the previously vacated 2003 rules, the Company  is  unable
to predict the ultimate impact of the new regulations on its operations and
profitability.

     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
September  30,  2005,  approximately 76% 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.   The
Company  is unable to predict the ultimate impact these new standards  will
have on its operations, financial position, results of operations, and cash
flows.

                                     25


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  September
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 third 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.

Interest Rate Risk

     The  Company had no debt outstanding at September 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.

     Management,  under the supervision and with the participation  of  the
Company's  Chief  Executive Officer and Chief Financial Officer,  concluded
that  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.

                                     26


      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.

                                     27


                                  PART II

                             OTHER INFORMATION

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

     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.  As of September 30, 2005, the Company had
purchased  257,038 shares pursuant to this authorization and had  3,708,800
shares remaining available for repurchase.  The Company may purchase shares
from  time  to time depending on market, economic, and other factors.   The
authorization will continue until withdrawn by the Board of Directors.

     The  following table summarizes the Company's common stock repurchases
during  the third quarter of 2005 made pursuant to this authorization.   No
shares  were purchased during the quarter other than through this  program,
and  all purchases were made by or on behalf of the Company and not by  any
"affiliated purchaser".

                   Issuer Purchases of Equity Securities




                                                                                           Maximum Number
                                                                                          (or Approximate
                                                                  Total Number of         Dollar Value) of
                                                                 Shares (or Units)     Shares (or Units) that
                       Total Number of                          Purchased as Part of         May Yet Be
                      Shares (or Units)   Average Price Paid     Publicly Announced      Purchased Under the
    Period                Purchased       per Share (or Unit)     Plans or Programs       Plans or Programs
                     ----------------------------------------------------------------------------------------
                                                                                  
July 1-31, 2005               -                    -                      -                   3,783,800
August 1-31, 2005          50,000              $17.4954                50,000                 3,733,800
September 1-30, 2005       25,000              $17.4000                25,000                 3,708,800
                     -----------------                          --------------------
Total                      75,000              $17.4636                75,000                 3,708,800
                     =================                          ====================



Item 5.  Other Information.

      The following disclosure is provided pursuant to Item 2.03 of Form 8-
K.   On October 25, 2005, the Company amended its $50.0 million bank credit
facility  with Wells Fargo Bank, National Association. This third amendment
to  the original credit agreement dated May 16, 2003, as amended, increased
the  credit  facility to $75.0 million.  Any amounts borrowed  pursuant  to
this facility are due and payable in full on or before May 16, 2007.  As of
October  25, 2005, the Company had outstanding borrowings of $10.0  million
under  this facility, and the credit available is further reduced by  $37.2
million in letters of credit the Company maintains.

                                     28


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
        (Incorporated by reference  to Exhibit  3(i)(D)  to  the  Company's
        report on Form 10-Q for the quarter ended June 30, 2005)
     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  The  Executive  Nonqualified  Excess  Plan   of   Werner
        Enterprises, Inc. (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)

                                     29


                                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:     October 31, 2005         By:  /s/ John J. Steele
       --------------------             -----------------------------------
                                        John J. Steele
                                        Executive Vice President, Treasurer
                                        and Chief Financial Officer



Date:     October 31, 2005         By:  /s/ James L. Johnson
       --------------------             -----------------------------------
                                        James L. Johnson
                                        Senior Vice President, Controller
                                        and Corporate Secretary