Arkansas Best Corporation Announces Second Quarter Earnings of $0.76 Per Share; ABF®'s Operating Ratio is 91.6%

FORT SMITH, Ark., July 20 /PRNewswire-FirstCall/ -- Arkansas Best Corporation (Nasdaq: ABFS - News) today announced second quarter 2004 net income of $19.3 million, or $0.76 per diluted common share, compared to second quarter 2003 net income of $15.2 million, or $0.60 per diluted common share. Excluding an after-tax charge of $1.6 million ($0.06 per diluted common share) related to increased reserves associated with the previously announced insolvency of one of Arkansas Best's workers' compensation excess claims insurers, second quarter 2004 earnings were $0.82 per diluted common share. Excluding a gain of $0.33 per diluted common share associated with the sale of Arkansas Best's 19% interest in Wingfoot Commercial Tire Systems, LLC, second quarter 2003 earnings were $0.27 per diluted common share. Arkansas Best's second quarter 2004 revenue was $424.5 million compared to $384.8 million in the second quarter of 2003.
ABF Freight System, Inc.®
ABF Freight System, Inc., the company's largest subsidiary, had second quarter 2004 revenues of $391.0 million, a per-day increase of 13.6% compared to second quarter 2003 revenue of $344.1 million. Second quarter 2004 operating income at ABF was $32.8 million compared to $14.6 million during the second quarter of 2003, an increase of 125%. ABF's second quarter 2004 operating ratio was 91.6% versus an operating ratio of 95.8% during the second quarter of 2003. "ABF greatly benefited from an increase in business that began in February, surged in April and continued throughout the entire second quarter," said Robert A. Young III, Arkansas Best President and Chief Executive Officer. "During the poor economic environment of the last several years, I have talked about the significant operating leverage and improved margins ABF could generate with additional business. This year's second quarter results illustrate this point."
ABF's second quarter 2004 LTL tonnage per day increased by 7.8% versus the same period last year. Compared to this year's first quarter, ABF's second quarter 2004 LTL tonnage per day increased by 9.8%. "Following minimal increases in February and March, ABF's year-over-year LTL tonnage levels began to dramatically improve in April by percentages not seen in several years. In addition, the year-over-year increase in LTL tonnage grew during each successive month of the second quarter, indicating economic momentum throughout the quarter," said Mr. Young. "ABF is benefiting from overall general economic recovery, particularly in the domestic manufacturing sector. We believe that ABF was delayed in experiencing the business growth seen earlier by other carriers because of the manufacturing concentration of its core business."
Billed LTL revenue per hundredweight, excluding fuel surcharge, was $24.06, an increase of 3.8% over last year's second quarter figure of $23.19. "As business grows and capacity tightens, the general pricing environment is improving," said Mr. Young. "The retention of the June 14 general rate increase has been good. In addition, ABF is reviewing the portions of its business that are not generating adequate returns in order to address specific situations and improve overall profitability."
ABF's truckload tonnage per day improved by 10.9% during the second quarter when compared to last year. Billed truckload revenue per hundredweight, excluding fuel surcharge, increased by 5.6% over last year's second quarter figure. "There has been significant tightening of pricing in the truckload environment," said Mr. Young. "Beginning in mid-February and continuing throughout the second quarter, ABF raised prices in its truckload spot quotation market. In spite of these actions, business levels remained strong and profits on this business improved. ABF is clearly seeing additional freight that was formerly handled by truckload carriers. However, we believe this is related more to an overall tightening of general truckload capacity due to the improving economy rather than to the effects of the changes in the federal Hours of Service Regulations."
"On a bills-per-hour basis, second quarter productivity measures at ABF equaled those of the second quarter of 2003 and generally surpassed those of the prior three quarters," said Mr. Young. "The additional freight ABF handled in the second quarter was a positive factor contributing to ABF's productivity improvements."
"In order to take full advantage of its remaining operating leverage, ABF does not generally need to add fixed cost capacity. Since LTL tonnage per day in the second quarter of 2004 was still 6% below that in the same period of the highly profitable year of 2000, ABF's fixed cost network has some available capacity," said Mr. Young. "As a result, there is more potential for even greater utilization of these resources. Despite its focus on maintaining existing fixed cost levels, ABF will add the variable costs necessary to handle additional business while sustaining its high standard of customer service."
Clipper
Clipper's second quarter 2004 revenue was $25.0 million. Excluding the revenue associated with Clipper's LTL freight business, whose sale was closed on December 31, 2003, Clipper's revenue in the second quarter of 2003 was $24.0 million. "Clipper's temperature-controlled division experienced revenue growth of 14.5%, reflecting strength in both the produce and non-produce portions of the business," said Mr. Young. "The positive effects of these significant revenue trends were somewhat reduced by flat year-over-year combined revenue in Clipper's intermodal and brokerage business segments."
Clipper's second quarter 2004 operating ratio was 97.1% compared to a second quarter 2003 operating ratio, excluding LTL, of 95.5%. "Second quarter 2004 operating costs were adversely affected by higher rail rates associated with tightened rail capacity, increased fuel costs and higher drayage expenses resulting from the California independent truckers strike which disrupted rail service throughout the West," said Mr. Young. "In addition, though improved second quarter shipment levels provided additional revenues to help better cover overhead expenses, Clipper's profitability continues to be adversely impacted by overhead costs."
Workers' Compensation Reserve Adjustments
Arkansas Best's second quarter 2004 net income and earnings per share were adversely affected by increased workers' compensation reserves associated with the liquidation of Reliance Insurance Company. Reliance was Arkansas Best's excess insurer for the years 1993 through 1999. For claims not accepted by state guaranty funds, Arkansas Best has continually maintained reserves for its exposure to the Reliance liquidation since 2001. However, during this year's second quarter, Arkansas Best began receiving notices of rejection from the California Insurance Guarantee Association (CAIGA) on certain claims previously accepted by this guaranty fund. If these claims are not covered by the CAIGA fund, they become part of Arkansas Best's exposure to the Reliance liquidation. An after-tax charge of $1.6 million ($0.06 per diluted common share) to increase the reserves for this additional exposure was recorded in the second quarter of 2004.
Common Stock Purchase
During the second quarter of 2004, Arkansas Best made open-market purchases, totaling 140,100 shares, of its common stock. The total purchase price for these transactions was $3.7 million. These common shares were added to the company's treasury stock. Since February 2003, as a part of a previously announced program to repurchase up to a maximum of $25 million of its common stock, Arkansas Best has purchased a total of 471,500 shares totaling $12.4 million. Arkansas Best plans to continue making open-market purchases of its stock on an opportunistic basis.
Conference Call
Arkansas Best Corporation will host a conference call with company executives to discuss the 2004 second quarter results. The call will be today, Tuesday, July 20, at 10:00 a.m. EDT. Interested parties are invited to listen by calling (877) 275-1257. Following the call, a recorded playback will be available through the end of July. To listen to the playback, dial (800) 642-1687. The conference call ID for the playback is 8339161. The conference call and playback can also be accessed, through Saturday, July 31, on Arkansas Best's Internet Web site at http://www.arkbest.com .
Company Description
Arkansas Best Corporation, headquartered in Fort Smith, Arkansas, is a diversified transportation holding company with two primary operating subsidiaries. ABF Freight System, Inc., in continuous service since 1923, provides national transportation of less-than-truckload ("LTL") general commodities throughout North America. Clipper is an intermodal marketing company that provides domestic freight services utilizing rail and over-the- road transportation.
Forward-Looking Statements
The following is a "safe harbor" statement under the Private Securities Litigation Reform Act of 1995: Statements contained in this press release that are not based on historical facts are "forward-looking statements." Terms such as "estimate," "forecast," "expect," "predict," "plan," "anticipate," "believe," "intend," "should," "would," "scheduled," and similar expressions and the negatives of such terms are intended to identify forward- looking statements. Such statements are by their nature subject to uncertainties and risk, including, but not limited to, union relations; availability and cost of capital; shifts in market demand; weather conditions; the performance and needs of industries served by Arkansas Best's subsidiaries; actual future costs of operating expenses such as fuel and related taxes; self-insurance claims and employee wages and benefits; actual costs of continuing investments in technology; the timing and amount of capital expenditures; competitive initiatives and pricing pressures; general economic conditions; and other financial, operational and legal risks and uncertainties detailed from time to time in the company's Securities and Exchange Commission ("SEC") public filings.
The following tables show financial data and operating statistics on Arkansas Best Corporation and its subsidiary companies.

 
     ARKANSAS BEST CORPORATION 
     CONSOLIDATED STATEMENTS OF INCOME (Unaudited) 
 
                            Three Months Ended        Six Months Ended 
                                 June 30                   June 30 
                            2004         2003         2004         2003 
                           ($ thousands, except share and per share data) 
 
    OPERATING REVENUES(B) $424,488     $384,795     $799,336     $750,934 
 
    OPERATING EXPENSES 
     AND COSTS(B)          392,498      371,255      759,052      727,540 
 
    OPERATING INCOME        31,990       13,540       40,284       23,394 
 
    OTHER INCOME (EXPENSE) 
      Net gain on sales 
       of property and 
       other                   241            6          185            6 
      Gain on sale - 
       Wingfoot                ---       12,060          ---       12,060 
      Fair value changes 
       and payments on 
       interest rate 
       swap(A)                 587       (1,245)         149      (10,281) 
      Interest expense        (215)        (566)        (286)      (2,506) 
      Other, net              (279)        (192)        (535)        (304) 
                               334       10,063         (487)      (1,025) 
 
    INCOME BEFORE INCOME 
     TAXES                  32,324       23,603       39,797       22,369 
 
    FEDERAL AND STATE 
     INCOME TAXES 
      Current               11,453        4,035       13,758        3,861 
      Deferred               1,573        4,378        2,280        4,052 
                            13,026        8,413       16,038        7,913 
 
    NET INCOME             $19,298      $15,190      $23,759      $14,456 
 
      Basic: 
      NET INCOME 
       PER SHARE             $0.77        $0.61        $0.95        $0.58 
 
    AVERAGE COMMON 
     SHARES OUTSTANDING 
     (BASIC)            24,951,173   24,796,726   25,003,614   24,866,803 
 
      Diluted: 
      NET INCOME PER 
       SHARE                 $0.76        $0.60        $0.94        $0.57 
 
    AVERAGE COMMON 
     SHARES OUTSTANDING 
     (DILUTED)          25,321,028   25,262,013   25,391,306   25,332,358 
 
    CASH DIVIDENDS PAID 
     PER COMMON SHARE        $0.12        $0.08        $0.24        $0.16 
 
     (A)  The six months ended June 30, 2003 includes a pre-tax noncash charge 
          of $8.9 million due to no longer forecasting interest payments on 
          $110.0 million of borrowings. 
 
     (B)  Beginning in the first quarter 2004, there has been a 
          reclassification between revenue and expense associated with certain 
          shipments where ABF utilizes a third-party carrier for pickup or 
          delivery of freight but remains the primary obligor.  The amounts 
          reclassified for the three months ended June 30, 2004 and 2003 were 
          $7.5 million and $6.9 million, respectively.  The amounts 
          reclassified for the six months ended June 30, 2004 and 2003 were 
          $13.8 million and $13.5 million, respectively. 
 
 
     ARKANSAS BEST CORPORATION 
     CONSOLIDATED BALANCE SHEETS 
 
                                                    June 30      December 31 
                                                      2004           2003 
                                                  (Unaudited)        Note 
                                              ($ thousands, except share data) 
 
    ASSETS 
 
    CURRENT ASSETS 
      Cash and cash equivalents                      $17,129         $5,251 
      Accounts receivable, less allowances 
       (2004 - $3,546; 2003 - $3,558)                151,052        132,320 
      Prepaid expenses                                12,557          8,600 
      Deferred income taxes                           28,844         27,006 
      Other                                            3,158          3,400 
        TOTAL CURRENT ASSETS                         212,740        176,577 
 
    PROPERTY, PLANT AND EQUIPMENT 
      Land and structures                            219,362        215,476 
      Revenue equipment                              382,607        370,102 
      Service, office and other equipment            110,044        107,066 
      Leasehold improvements                          13,369         13,048 
                                                     725,382        705,692 
      Less allowances for depreciation and 
       amortization                                  370,789        358,564 
                                                     354,593        347,128 
 
    PREPAID PENSION COSTS                             29,315         32,887 
 
    OTHER ASSETS                                      67,079         68,572 
 
    ASSETS HELD FOR SALE                               8,625          8,183 
 
    GOODWILL, less accumulated amortization 
     (2004 and 2003 - $32,037)                        63,863         63,878 
 
                                                    $736,215       $697,225 
 
 
Note: The balance sheet at December 31, 2003 has been derived from the  
audited financial statements at that date, but does not include all of  
the information and footnotes required by generally accepted accounting  
principles for complete financial statements.  
 
     ARKANSAS BEST CORPORATION 
     CONSOLIDATED BALANCE SHEETS - continued 
 
                                                    June 30      December 31 
                                                      2004           2003 
                                                  (Unaudited)        Note 
                                              ($ thousands, except share data) 
 
    LIABILITIES AND STOCKHOLDERS' EQUITY 
 
    CURRENT LIABILITIES 
      Bank overdraft and drafts payable               $5,980         $8,861 
      Accounts payable                                70,818         55,764 
      Federal and state income taxes                   1,600          2,816 
      Accrued expenses                               140,625        125,148 
      Current portion of long-term debt                  379            353 
        TOTAL CURRENT LIABILITIES                    219,402        192,942 
 
    LONG-TERM DEBT, less current portion               1,551          1,826 
 
    FAIR VALUE OF INTEREST RATE SWAP                   3,558          6,330 
 
    OTHER LIABILITIES                                 64,659         66,284 
 
    DEFERRED INCOME TAXES                             33,245         29,106 
 
    FUTURE MINIMUM RENTAL COMMITMENTS, NET 
     (2004 - $48,413; 2003 - $49,615)                    ---            --- 
 
    OTHER COMMITMENTS AND CONTINGENCIES                  ---            --- 
 
    STOCKHOLDERS' EQUITY 
      Common stock, $.01 par value, authorized 
       70,000,000 shares; issued 2004: 
       25,452,911 shares; 2003: 25,295,984 shares        255            253 
      Additional paid-in capital                     220,589        217,781 
      Retained earnings                              210,385        192,610 
      Treasury stock, at cost, 2004: 531,282 
       shares; 2003: 259,782 shares                  (13,334)        (5,807) 
      Accumulated other comprehensive loss            (4,095)        (4,100) 
        TOTAL STOCKHOLDERS' EQUITY                   413,800        400,737 
 
                                                    $736,215       $697,225 
 
 
Note: The balance sheet at December 31, 2003 has been derived from the  
audited financial statements at that date, but does not include all of  
the information and footnotes required by generally accepted accounting  
principles for complete financial statements.  
 
     ARKANSAS BEST CORPORATION 
     CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) 
 
                                                       Six Months Ended 
                                                            June 30 
                                                      2004           2003 
                                                         ($ thousands) 
 
    OPERATING ACTIVITIES 
      Net income                                     $23,759        $14,456 
      Adjustments to reconcile net income to 
       net cash provided by operating activities: 
        Depreciation and amortization                 26,628         24,453 
        Other amortization                               146            173 
        Provision for losses on accounts receivable      615            760 
        Provision for deferred income taxes            2,280          4,052 
        Fair value of interest rate swap              (2,772)         9,022 
        (Gain) loss on sales of assets and other      (1,241)           190 
        Gain on sale of Wingfoot                         ---        (12,060) 
        Changes in operating assets and liabilities: 
          Receivables                                (19,362)        (4,835) 
          Prepaid expenses                            (3,957)        (5,028) 
          Other assets                                 4,186        (18,105) 
          Accounts payable, bank drafts payable, 
           taxes payable, accrued expenses and 
           other liabilities                          28,764         12,438 
    NET CASH PROVIDED BY OPERATING ACTIVITIES         59,046         25,516 
 
    INVESTING ACTIVITIES 
      Purchases of property, plant and equipment     (35,906)       (28,718) 
      Proceeds from asset sales                        4,992          1,320 
      Proceeds from sale of Wingfoot                     ---         71,309 
      Capitalization of internally developed 
       software and other                             (2,197)        (1,803) 
    NET CASH (USED) PROVIDED BY INVESTING 
     ACTIVITIES                                      (33,111)        42,108 
 
    FINANCING ACTIVITIES 
      Borrowings under revolving credit facilities    34,300        100,300 
      Payments under revolving credit facilities     (34,300)      (192,500) 
      Payments on long-term debt                        (249)          (229) 
      Net decrease in bank overdraft                  (2,482)        (3,539) 
      Dividends paid on common stock                  (5,984)        (3,977) 
      Purchase of treasury stock                      (7,527)        (4,852) 
      Other, net                                       2,185            483 
    NET CASH USED BY FINANCING ACTIVITIES            (14,057)      (104,314) 
 
    NET INCREASE (DECREASE) IN CASH AND CASH 
     EQUIVALENTS                                      11,878        (36,690) 
      Cash and cash equivalents at beginning 
       of period                                       5,251         39,644 
    CASH AND CASH EQUIVALENTS AT END OF PERIOD       $17,129         $2,954 
 
 
     ARKANSAS BEST CORPORATION 
     FINANCIAL STATEMENT OPERATING SEGMENT DATA 
     AND OPERATING RATIOS (Unaudited) 
 
                                     Three Months Ended 
                                          June 30 
                              2004                      2003 
                                         ($ thousands) 
 
    OPERATING REVENUES 
    ABF Freight System, 
     Inc.(A)(B) 
      LTL                   $358,461                  $316,929 
      TL                      32,572                    27,144 
      Total                  391,033                   344,073 
 
    Clipper                   25,036                    32,974 
    Other revenues and 
     eliminations              8,419                     7,748 
    Total consolidated 
     operating revenues     $424,488                  $384,795 
 
    OPERATING EXPENSES 
     AND COSTS 
    ABF Freight System, 
     Inc.(A) 
      Salaries and wages    $239,761         61.3%    $224,287         65.2% 
      Supplies and expenses   50,242         12.8       44,478         12.9 
      Operating taxes and 
       licenses               10,459          2.7       10,045          2.9 
      Insurance                6,061          1.5        6,049          1.8 
      Communications and 
       utilities               3,469          0.9        3,658          1.1 
      Depreciation and 
       amortization           11,542          3.0       10,215          3.0 
      Rents and purchased 
       transportation(B)      36,387          9.3       29,601          8.6 
      Other                      415          0.1        1,085          0.3 
      (Gain) loss on sale of 
       equipment                 (65)         ---           74          --- 
                             358,271         91.6%     329,492         95.8% 
 
    Clipper 
      Cost of services        22,205         88.7%      28,210         85.6% 
      Selling, administrative 
       and general             2,101          8.4        4,041         12.2 
      (Gain) loss on sale of 
       equipment                 ---          ---           (3)         --- 
                              24,306         97.1%      32,248         97.8% 
 
    Other expenses and 
     eliminations              9,921                     9,515 
 
 
    Total consolidated 
     operating expenses 
     and costs              $392,498                  $371,255 
 
    OPERATING INCOME (LOSS) 
    ABF Freight System, 
     Inc.(A)                 $32,762                   $14,581 
    Clipper                      730                       726 
    Other loss and 
     eliminations             (1,502)                   (1,767) 
    Total consolidated 
     operating income        $31,990                   $13,540 
 
 
                                    Six Months Ended 
                                         June 30 
                              2004                      2003 
                                      ($ thousands) 
 
    OPERATING REVENUES 
    ABF Freight System, 
     Inc.(A)(B) 
      LTL                   $676,415                  $623,174 
      TL                      60,730                    51,678 
      Total                  737,145                   674,852 
 
    Clipper                   45,941                    61,466 
    Other revenues and 
     eliminations             16,250                    14,616 
    Total consolidated 
     operating revenues     $799,336                  $750,934 
 
    OPERATING EXPENSES 
     AND COSTS 
    ABF Freight System, 
     Inc.(A) 
      Salaries and wages    $469,066         63.6%    $442,230         65.5% 
      Supplies and expenses   96,910         13.2       88,226         13.1 
      Operating taxes and 
       licenses               20,736          2.8       19,728          2.9 
      Insurance               11,279          1.5       11,642          1.7 
      Communications and 
       utilities               7,301          1.0        7,469          1.1 
      Depreciation and 
       amortization           23,102          3.1       20,672          3.1 
      Rents and purchased 
       transportation(B)      65,912          8.9       57,311          8.5 
      Other                    1,433          0.3        1,703          0.3 
      (Gain) loss on sale 
       of equipment             (100)         ---          201          --- 
                             695,639         94.4%     649,182         96.2% 
 
    Clipper 
      Cost of services        41,495         90.3%      53,188         86.5% 
      Selling, administrative 
       and general             4,289          9.4        8,043         13.1 
      (Gain) loss on sale of 
       equipment                   2          ---           (4)         --- 
                              45,786         99.7%      61,227         99.6% 
 
    Other expenses and 
     eliminations             17,627                    17,131 
 
 
 
    Total consolidated 
     operating expenses 
     and costs              $759,052                  $727,540 
 
    OPERATING INCOME (LOSS) 
    ABF Freight System, 
     Inc.(A)                 $41,506                   $25,670 
    Clipper                      155                       239 
    Other loss and 
     eliminations             (1,377)                   (2,515) 
    Total consolidated 
     operating income        $40,284                   $23,394 
 
     (A)  Includes U.S., Canadian, and Puerto Rican operations of ABF 
          affiliates. 
     (B)  Beginning in the first quarter 2004, there has been a 
          reclassification between revenue and expense associated with certain 
          shipments where ABF utilizes a third-party carrier for pickup or 
          delivery of freight but remains the primary obligor.  The amounts 
          reclassified for the three months ended June 30, 2004 and 2003 were 
          $7.5 million and $6.9 million, respectively.  The amounts 
          reclassified for the six months ended June 30, 2004 and 2003 were 
          $13.8 million and $13.5 million, respectively. 
 
 
     ARKANSAS BEST CORPORATION 
     FINANCIAL STATISTICS AND GAAP EARNINGS RECONCILIATIONS (Unaudited) 
 
                                                  Rolling Twelve Months 
                                                          Ended 
                                                      June 30, 2004 
 
     FINANCIAL STATISTICS 
 
    After-Tax Return on Stockholders' Equity (net 
     income / average equity)                             14.18% 
 
    Debt to Equity Ratio                                  0.00:1 
 
    After-Tax Return on Capital Employed (A)              14.05% 
 
     (A) (Net income + interest after tax) / (average total debt + average 
          equity) 
 
 
     RECONCILIATIONS OF GAAP EARNINGS AND EARNINGS PER SHARE 
 
                                Three Months Ended       Three Months Ended 
                                   June 30, 2004           June 30, 2003 
                                           Diluted                  Diluted 
                                   Net     Earnings        Net      Earnings 
                                 Income   Per Share      Income    Per Share 
 
    Arkansas Best Corporation       ($ thousands, except per share data) 
 
    Amounts on a GAAP basis      $19,298     $0.76       $15,190     $0.60 
    Plus increase in workers' 
     compensation reserves for 
     Reliance                      1,617      0.06           ---       --- 
    Less gain on sale of 19% 
     interest in Wingfoot            ---       ---        (8,429)    (0.33) 
    Non-GAAP amounts disclosed   $20,915     $0.82        $6,761     $0.27 
 
 
                           Three Months Ended            Six Months Ended 
                              June 30, 2003                June 30, 2003 
                                Operating                    Operating 
                                  Income                       Income 
                       Revenue    (Loss)    O.R.%    Revenue   (Loss)   O.R.% 
    Clipper - Pre-tax                        ($ thousands) 
 
    Clipper GAAP       $32,974      $726     97.8%   $61,466    $239     99.6% 
    Less Clipper LTL     8,960      (346)   103.9     17,633    (722)   104.1 
    Clipper, excluding 
     LTL               $24,014    $1,072     95.5%   $43,833    $961     97.8% 
 
 
     ABF FREIGHT SYSTEM, INC. 
     OPERATING STATISTICS 
     FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2004 
 
                           Three Months Ended        Six Months Ended 
                               June 30                   June 30 
                             2004      2003  % Change   2004     2003 % Change 
 
    Billed Revenue* 
     / CWT         LTL      $25.37    $23.97    5.8%   $24.97    $24.02  4.0% 
                   TL        $9.37     $8.59    9.1%    $9.09     $8.56  6.2% 
                   Total    $22.21    $21.00    5.8%   $21.83    $21.10  3.4% 
 
    Billed Revenue* 
     / CWT         LTL      $24.06    $23.19    3.8%   $23.78    $23.11  2.9% 
    (without fuel 
     surcharge)    TL        $8.90     $8.43    5.6%    $8.66     $8.38  3.3% 
                   Total    $21.07    $20.34    3.6%   $20.79    $20.33  2.3% 
 
    Billed Revenue* 
     / Shipment    LTL     $248.68   $233.91   6.3%   $245.43   $233.42  5.1% 
                   TL    $1,553.27 $1,399.48  11.0% $1,496.93 $1,388.27  7.8% 
                   Total   $267.38   $250.37   6.8%   $263.59   $249.30  5.7% 
 
    Billed Revenue* 
     / Shipment    LTL     $235.84   $226.30   4.2%   $233.77   $224.54  4.1% 
    (without fuel 
      surcharge)   TL    $1,474.62 $1,373.97   7.3% $1,426.25 $1,357.99  5.0% 
                   Total   $253.61   $242.50   4.6%   $251.07   $240.12  4.6% 
 
    Tonnage        LTL     715,078   663,275   7.8% 1,366,524 1,302,472  4.9% 
    (tons)         TL      175,872   158,608  10.9%   337,176   303,026 11.3% 
                   Total   890,950   821,883   8.4% 1,703,700 1,605,498  6.1% 
 
    Shipments      LTL   1,459,189 1,359,585   7.3% 2,780,431 2,680,678  3.7% 
                   TL       21,228    19,463   9.1%    40,929    37,377  9.5% 
                   Total 1,480,417 1,379,048   7.4% 2,821,360 2,718,055  3.8% 
 
 
 
Billed revenue does not include revenue deferral required for financial  
statement purposes under the company's revenue recognition policy. 
 
There were 64 workdays in the three months ended June 30, 2004 and in the  
three months ended June 30, 2003. 
 
There were 128 workdays in the six months ended June 30, 2004 and 127 workdays  
in the six months ended June 30, 2003. 
 
Includes U.S., Canadian and Puerto Rican operations of ABF affiliates.  

Contact: Mr. David E. Loeffler, Senior Vice President, Chief Financial Officer and Treasurer
                Telephone: (479) 785-6157        
                Mr. David Humphrey, Director of Investor Relations
                Telephone (479) 785-6200