Arkansas Best Corporation Announces Third Quarter Earnings of $1.07 Per Share; ABF®'s Operating Ratio is 89.2%

FORT SMITH, Ark., Oct. 21 /PRNewswire-FirstCall/ -- Arkansas Best Corporation (Nasdaq: ABFS - News) today announced third quarter 2004 net income of $27.4 million, or $1.07 per diluted common share. For the third quarter of 2003, net income was $17.0 million, or $0.67 per diluted common share. Arkansas Best's revenue during the third quarter of 2004 was $461.9 million, an increase of 12.6% over the third quarter of 2003.
ABF Freight System, Inc.®
ABF Freight System, Inc., the company's largest subsidiary, had third quarter 2004 revenue of $427.9 million, a per-day increase of 16.3% compared to third quarter 2003 revenue of $368.1 million. ABF's third quarter 2004 operating ratio was 89.2% versus an operating ratio of 92.0% during the third quarter of 2003. "By taking advantage of available operating leverage during a period of strong business levels, ABF produced outstanding third quarter results," said Robert A. Young III, Arkansas Best Chairman, President and Chief Executive Officer. "ABF's quarterly operating ratio was the second best of any third quarter in the last twenty-five years, surpassed only by the third quarter of the highly profitable year of 2000. ABF's operating income during this quarter exceeded that of the third quarter of 2000 by over twelve percent."
ABF's third quarter 2004 LTL tonnage per day increased 10.0% compared to the same period last year. "The third quarter began with an unusually strong July increase in year-over-year LTL tonnage that sustained the upward monthly trend of the second quarter," said Mr. Young. "Though the rate of LTL tonnage growth slowed somewhat in August and September, the overall third quarter increase in ABF's core business can certainly be categorized as strong. Versus the second quarter of 2004, ABF's third quarter LTL tonnage per day increased 4.9%. "This level of sequential, LTL tonnage growth is two percent better than the average increase between these same time periods during the previous five-year period," said Mr. Young.
"Through the first nineteen days of October, average daily tonnage figures in our core LTL business are slightly over nine percent higher than the comparable period last year. We continue to be encouraged by the positive tonnage pattern ABF is experiencing so far in the fourth quarter," said Mr. Young.
Billed LTL revenue per hundredweight, excluding fuel surcharge, was $24.50, an increase of 1.7% over last year's third quarter figure of $24.10. "ABF's average LTL shipment was approximately two percent larger than in last year's third quarter. LTL length of haul decreased by about two percent, when compared to the same period of 2003. Both of these profile changes have an adverse effect on nominal yield growth," said Mr. Young. "The LTL pricing environment remained firm as industry capacity continued to tighten during the historically busy third quarter. ABF is working with its customers to provide the best possible value in moving their goods."
ABF's truckload tonnage per day in the third quarter grew by 14.1% when compared to last year. Billed truckload revenue per hundredweight, excluding fuel surcharge, increased by 4.7% over last year's third quarter figure. "The shortage of available truckload capacity continued to provide ABF with opportunities to handle full-load, spot shipments at favorable prices," said Mr. Young. "In these situations however, ABF gives initial consideration to devoting available system resources to its core LTL customer base."
"As a result of improving business levels and recent employee retirements, ABF has experienced an increased demand for additional employees in specific locations, particularly for over-the-road drivers, city drivers and freight handlers. Although the ABF positions are highly desirable in the industry, our pace of hiring has been slower than we would have preferred, due to the improvement in the economy and to ABF's high employee standards related to safety and work experience. As a result, ABF used a higher-than-normal percentage of rail for linehaul movement and a greater level of overtime. Fortunately, our employment efforts are being successful. We expect to continue our recruitment efforts as freight volumes increase into 2005," said Mr. Young.
Productivity measures at ABF were generally equal to those experienced during the third quarter of last year. "In many cases, additional business enhances the productivity of ABF's dock and city employees," said Mr. Young. "However, in certain locations, productivity has been negatively impacted because of high freight volumes. During these busy times, ABF continues to emphasize the timeliness and efficiency of shipment handling in order to preserve established standards of customer service."
"ABF's third quarter LTL tonnage per day remains more than two percent below that of the same period of 2000. As a result, ABF still has some additional operating leverage in its terminal network. During the third quarter, ABF maintained its focus on strict control of overhead and fixed costs," said Mr. Young. "Going forward, ABF will prudently add both personnel and capital resources as required to profitably handle business levels."
On September 30 of this year, the U.S. Congress voted to extend the current Hours of Service regulations until no later than September 30, 2005. This followed a mid-July 2004 ruling, by the U.S. Court of Appeals for the District of Columbia, that vacated those rules. "ABF believes that the existing rules have had a positive impact on highway safety and the welfare of our employees," said Mr. Young.
Clipper
For the third quarter of 2004, Clipper had revenues of $24.6 million. Excluding the revenue associated with Clipper's LTL freight business, the sale of which was closed on December 31, 2003, Clipper's revenue in the third quarter of 2003 was $24.9 million. Clipper's third quarter 2004 operating ratio was 99.2% compared to a third quarter 2003 operating ratio, excluding LTL, of 96.4%. "Revenue increases in Clipper's brokerage and temperature- controlled divisions were offset by lower revenue in the intermodal portion of Clipper's dry freight business," said Mr. Young. "Because of tight capacity, Clipper's rail suppliers increased their per-mile charges despite providing poor linehaul service and causing increases in Clipper's claims costs due to extended holding of reefer equipment. As a result, the profitability of Clipper's intermodal and temperature-controlled divisions suffered significantly. In addition, tightened truckload capacity negatively impacted the profitability of Clipper's brokerage division as potential loads greatly exceeded the number of trucks available to move them."
Credit Ratings Outlook
On October 15, Standard & Poor's revised its outlook on Arkansas Best Corporation to positive from stable. At the same time, Standard & Poor's affirmed Arkansas Best's BBB+ corporate credit rating. In its press release announcing this change, Standard & Poor's stated, "The change to a positive outlook was driven by the company's continued strong operating performance, which has resulted from increased tonnage levels, improved pricing and management initiatives to control costs and improve productivity." In addition, Standard & Poor's stated, "Ratings on Arkansas Best Corporation reflect the company's solid competitive position, moderate financial policies and strong financial profile."
Common Stock Purchase
During the third quarter of 2004, Arkansas Best did not make any open market purchases of its common 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 third quarter results. The call will be today, Thursday, October 21, at 12:00 Noon EDT (11:00 a.m. CDT). Interested parties are invited to listen by calling (877) 275-1257. Following the call, a recorded playback will be available through the end of October. To listen to the playback, dial (800) 642-1687. The conference call ID for the playback is 1162464. The conference call and playback can also be accessed, through Sunday, October 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     Nine Months Ended 
                                     September 30           September 30 
                                   2004        2003       2004        2003 
                                ($ thousands, except share and per share data) 
 
    OPERATING REVENUES (B)       $461,888    $410,362  $1,261,224  $1,161,295 
 
    OPERATING EXPENSES AND 
     COSTS (B)                    417,663     381,717   1,176,715   1,109,256 
 
    OPERATING INCOME               44,225      28,645      84,509      52,039 
 
    OTHER INCOME (EXPENSE) 
      Net gains (losses) on sales 
       of property and other          248        (217)        433        (211) 
      Gain on sale - Wingfoot         ---         ---         ---      12,060 
      Fair value changes and 
       payments on interest 
       rate swap (A)                  300         (51)        449     (10,333) 
      Interest expense               (102)       (434)       (388)     (2,941) 
      Other, net                      745         613         210         311 
                                    1,191         (89)        704      (1,114) 
 
    INCOME BEFORE INCOME TAXES     45,416      28,556      85,213      50,925 
 
    FEDERAL AND STATE INCOME 
     TAXES 
      Current                      15,725       8,034      29,483      11,895 
      Deferred                      2,322       3,546       4,602       7,598 
                                   18,047      11,580      34,085      19,493 
 
    NET INCOME                    $27,369     $16,976     $51,128     $31,432 
 
      Basic: 
      NET INCOME PER SHARE          $1.09       $0.68       $2.04       $1.26 
 
    AVERAGE COMMON SHARES 
     OUTSTANDING (BASIC):      25,067,784  24,787,831  25,077,859  24,861,966 
 
      Diluted: 
      NET INCOME PER SHARE          $1.07       $0.67       $2.00       $1.24 
 
    AVERAGE COMMON SHARES 
     OUTSTANDING (DILUTED):    25,546,370  25,287,271  25,501,009  25,339,629 
 
    CASH DIVIDENDS PAID PER 
     COMMON SHARE                   $0.12       $0.08       $0.36       $0.24 
 
     (A)  The nine months ended September 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 September 30, 2004 and 2003 
          were $7.5 million in each period.  The amounts reclassified for the 
          nine months ended September 30, 2004 and 2003 were $21.3 million and 
          $21.0 million, respectively. 
 
 
     ARKANSAS BEST CORPORATION 
     CONSOLIDATED BALANCE SHEETS 
 
                                                 September 30   December 31 
                                                     2004          2003 
                                                 (Unaudited)       Note 
                                             ($ thousands, except share data) 
 
    ASSETS 
 
    CURRENT ASSETS 
      Cash and cash equivalents                    $45,282        $5,251 
      Accounts receivable, less allowances 
       (2004 - $4,129; 2003 - $3,558)              162,039       132,320 
      Prepaid expenses                              10,123         8,600 
      Deferred income taxes                         30,121        27,006 
      Other                                          3,535         3,400 
        TOTAL CURRENT ASSETS                       251,100       176,577 
 
    PROPERTY, PLANT AND EQUIPMENT 
      Land and structures                          222,218       215,476 
      Revenue equipment                            395,626       370,102 
      Service, office and other equipment          112,123       107,066 
      Leasehold improvements                        13,377        13,048 
                                                   743,344       705,692 
      Less allowances for depreciation 
       and amortization                            375,170       358,564 
                                                   368,174       347,128 
 
    PREPAID PENSION COSTS                           26,945        32,887 
 
    OTHER ASSETS                                    71,109        68,572 
 
    ASSETS HELD FOR SALE                             3,616         8,183 
 
    GOODWILL, less accumulated amortization 
     (2004 and 2003 - $32,037)                      63,883        63,878 
 
                                                  $784,827      $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 
 
                                                September 30   December 31 
                                                    2004           2003 
                                                 (Unaudited)       Note 
                                             ($ thousands, except share data) 
 
    LIABILITIES AND STOCKHOLDERS' EQUITY 
 
    CURRENT LIABILITIES 
      Bank overdraft and drafts payable            $13,061        $8,861 
      Accounts payable                              66,573        55,764 
      Federal and state income taxes                 9,541         2,816 
      Accrued expenses                             147,117       125,148 
      Current portion of long-term debt                383           353 
        TOTAL CURRENT LIABILITIES                  236,675       192,942 
 
    LONG-TERM DEBT, less current portion             1,491         1,826 
 
    FAIR VALUE OF INTEREST RATE SWAP                 2,035         6,330 
 
    OTHER LIABILITIES                               64,331        66,284 
 
    DEFERRED INCOME TAXES                           36,819        29,106 
 
    FUTURE MINIMUM RENTAL COMMITMENTS, NET 
      (2004 - $48,613; 2003 - $49,615)                 ---           --- 
 
    OTHER COMMITMENTS AND CONTINGENCIES                ---           --- 
 
    STOCKHOLDERS' EQUITY 
      Common stock, $.01 par value, authorized 
       70,000,000 shares; issued 2004: 
       25,675,556 shares; 2003: 25,295,984 shares      257           253 
      Additional paid-in capital                   225,859       217,781 
      Retained earnings                            234,747       192,610 
      Treasury stock, at cost, 2004: 
       531,282 shares; 2003: 259,782 shares        (13,334)       (5,807) 
      Accumulated other comprehensive loss          (4,053)       (4,100) 
        TOTAL STOCKHOLDERS' EQUITY                 443,476       400,737 
 
                                                  $784,827      $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) 
 
                                                    Nine Months Ended 
                                                       September 30 
                                                     2004         2003 
                                                       ($ thousands) 
    OPERATING ACTIVITIES 
      Net income                                   $51,128       $31,432 
      Adjustment to reconcile net income to 
       net cash provided by operating activities: 
        Depreciation and amortization               40,533        37,483 
        Other amortization                             219           259 
        Provision for losses on accounts receivable    974         1,057 
        Provision for deferred income taxes          4,602         7,598 
        Fair value of interest rate swap            (4,294)        7,743 
        (Gain) loss on sales of assets and other    (2,046)          183 
        Gain on sale of Wingfoot                       ---       (12,060) 
        Changes in operating assets and liabilities: 
          Receivables                              (30,712)      (11,106) 
          Prepaid expenses                          (1,524)       (3,668) 
          Other assets                               1,363       (19,280) 
          Accounts payable, bank drafts payable, 
           taxes payable, accrued expenses and 
           other liabilities                        40,431        16,494 
    NET CASH PROVIDED BY OPERATING ACTIVITIES      100,674        56,135 
 
    INVESTING ACTIVITIES 
      Purchases of property, plant and equipment   (63,779)      (63,935) 
      Proceeds from asset sales                     12,333         2,525 
      Proceeds from sale of Wingfoot                   ---        71,309 
      Capitalization of internally developed 
       software and other                           (3,020)       (2,854) 
    NET CASH (USED) PROVIDED BY INVESTING 
     ACTIVITIES                                    (54,466)        7,045 
 
    FINANCING ACTIVITIES 
      Borrowings under revolving 
       credit facilities                            34,300       207,200 
      Payments under revolving credit facilities   (34,300)     (299,500) 
      Payments on long-term debt                      (305)         (278) 
      Net increase in bank overdraft                 4,256         2,796 
      Dividends paid on common stock                (8,991)       (5,958) 
      Purchase of treasury stock                    (7,527)       (4,852) 
      Proceeds from the exercise of stock options    6,390         1,273 
      Other, net                                       ---          (517) 
    NET CASH USED BY FINANCING ACTIVITIES           (6,177)      (99,836) 
 
    NET INCREASE (DECREASE) IN CASH 
     AND CASH EQUIVALENTS                           40,031       (36,656) 
      Cash and cash equivalents at 
       beginning of period                           5,251        39,644 
    CASH AND CASH EQUIVALENTS AT END OF PERIOD     $45,282        $2,988 
 
 
     ARKANSAS BEST CORPORATION 
     FINANCIAL STATEMENT OPERATING SEGMENT DATA 
     AND OPERATING RATIOS (Unaudited) 
 
                                           Three Months Ended 
                                              September 30 
                                 2004                   2003 
                                              ($ thousands) 
     OPERATING REVENUES 
 
    ABF Freight System, Inc.(A)(B) 
      LTL                      $390,929               $338,453 
      TL                         36,982                 29,640 
      Total                     427,911                368,093 
 
    Clipper                      24,610                 33,980 
    Other revenues and 
     eliminations                 9,367                  8,289 
    Total consolidated 
     operating revenues        $461,888               $410,362 
 
     OPERATING EXPENSES AND COSTS 
 
    ABF Freight System, Inc. (A) 
      Salaries and wages       $250,820       58.6%   $229,552      62.4% 
      Supplies and expenses      53,495       12.5      45,097      12.3 
      Operating taxes and 
       licenses                  10,909        2.6       9,840       2.7 
      Insurance                   6,911        1.6       6,158       1.7 
      Communications and 
       utilities                  3,427        0.8       3,516       1.0 
      Depreciation and 
       amortization              12,138        2.8      11,116       3.0 
      Rents and purchased 
       transportation(B)         43,657       10.2      32,699       8.9 
      Other                         912        0.2       1,055       0.2 
      (Gain) on sale of 
       equipment                   (573)      (0.1)       (228)     (0.2) 
                                381,696       89.2%    338,805      92.0% 
    Clipper 
      Cost of services           22,419       91.1%     29,292      86.2% 
      Selling, administrative 
       and general                1,985        8.1       4,064      12.0 
      Loss on sale of 
       equipment                     15        ---           6       --- 
                                 24,419       99.2%     33,362      98.2% 
 
    Other expenses and 
     eliminations                11,548                  9,550 
 
    Total consolidated operating 
     expenses and costs        $417,663               $381,717 
 
     OPERATING INCOME (LOSS) 
 
    ABF Freight System, Inc.(A) $46,215                $29,288 
    Clipper                         191                    618 
    Other loss and 
     eliminations                (2,181)                (1,261) 
    Total consolidated 
     operating income           $44,225                $28,645 
 
 
                                             Nine Months Ended 
                                               September 30 
                                2004                    2003 
                                               ($ thousands) 
     OPERATING REVENUES 
 
    ABF Freight System, Inc.(A)(B) 
      LTL                    $1,067,350               $961,627 
      TL                         97,706                 81,317 
      Total                   1,165,056              1,042,944 
 
    Clipper                      70,551                 95,446 
    Other revenues and 
     eliminations                25,617                 22,905 
    Total consolidated 
     operating revenues      $1,261,224             $1,161,295 
 
     OPERATING EXPENSES AND COSTS 
 
    ABF Freight System, Inc.(A) 
      Salaries and wages       $719,886       61.8%   $671,782      64.4% 
      Supplies and expenses     150,405       12.9     133,323      12.8 
      Operating taxes and 
       licenses                  31,645        2.7      29,568       2.8 
      Insurance                  18,190        1.6      17,801       1.7 
      Communications and 
       utilities                 10,728        0.9      10,985       1.1 
      Depreciation and 
       amortization              35,240        3.0      31,788       3.0 
      Rents and purchased 
       transportation(B)        109,568        9.4      90,009       8.6 
      Other                       2,346        0.3       2,758       0.3 
      (Gain) on sale of 
       equipment                   (673)      (0.1)        (28)      --- 
                              1,077,335       92.5%    987,986      94.7% 
 
    Clipper 
      Cost of services           63,914       90.6%     82,480      86.4% 
      Selling, administrative 
       and general                6,274        8.9      12,108      12.7 
      Loss on sale of 
       equipment                     17        ---           1       --- 
                                 70,205       99.5%     94,589      99.1% 
 
    Other expenses and 
     eliminations                29,175                 26,681 
 
    Total consolidated operating 
     expenses and costs      $1,176,715             $1,109,256 
 
     OPERATING INCOME (LOSS) 
 
    ABF Freight System, Inc.(A) $87,721                $54,958 
    Clipper                         346                    857 
    Other loss and eliminations  (3,558)                (3,776) 
    Total consolidated 
     operating income           $84,509                $52,039 
 
     (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 September 30, 2004 and 2003 
          were $7.5 million in each period.  The amounts reclassified for the 
          nine months ended September 30, 2004 and 2003 were $21.3 million and 
          $21.0 million, respectively. 
 
 
     ARKANSAS BEST CORPORATION 
     FINANCIAL STATISTICS AND GAAP EARNINGS RECONCILIATIONS (Unaudited) 
 
                                                                 Rolling 
                                                           Twelve Months Ended 
                                                            September 30, 2004 
     FINANCIAL STATISTICS 
 
     After-Tax Return on Stockholders' Equity 
      (net income / average equity)                              15.92% 
     Debt to Equity Ratio                                        0.00 : 1 
     After-Tax Return on Capital Employed (A)                    15.65% 
 
     (A)  (Net income + interest after tax) / (average total debt + average 
          equity) 
 
 
     RECONCILIATIONS OF GAAP EARNINGS 
 
                              Three Months Ended      Nine Months Ended 
                              September 30, 2003      September 30, 2003 
 
                                  Operating                Operating 
                                    Income                   Income 
                            Revenue (Loss)   O.R.%  Revenue  (Loss)   O.R.% 
     Clipper - Pre-tax                    ($ thousands) 
 
     Clipper GAAP           $33,980  $618    98.2%  $95,446    $857    99.1% 
     Less Clipper LTL         9,108  (268)  102.9    26,741    (990)  103.7 
 
     Clipper, excluding 
      LTL                   $24,872  $886    96.4%  $68,705  $1,847    97.3% 
 
 
     ABF FREIGHT SYSTEM, INC. 
     OPERATING STATISTICS 
     FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2004 
 
                                        Three Months Ended September 30 
                                         2004          2003     % Change 
 
    Billed Revenue*/CWT       LTL       $26.04        $24.89       4.6% 
                              TL         $9.92         $9.11       8.9% 
                              Total     $22.84        $21.84       4.6% 
 
    Billed Revenue*/CWT       LTL       $24.50        $24.10       1.7% 
    (without fuel surcharge)  TL         $9.22         $8.81       4.7% 
                              Total     $21.47        $21.15       1.5% 
 
    Billed Revenue*/Shipment  LTL      $259.83       $243.82       6.6% 
                              TL     $1,613.55     $1,489.78       8.3% 
                              Total    $280.14       $261.43       7.2% 
 
    Billed Revenue*/Shipment  LTL      $244.49       $236.06       3.6% 
     (without fuel surcharge) TL     $1,500.11     $1,441.42       4.1% 
                              Total    $263.33       $253.09       4.0% 
 
    Tonnage                   LTL      749,781       681,485      10.0% 
    (tons)                    TL       186,170       163,158      14.1% 
                              Total    935,951       844,643      10.8% 
 
    Shipments                 LTL    1,502,977     1,391,605       8.0% 
                              TL        22,896        19,946      14.8% 
                              Total  1,525,873     1,411,551       8.1% 
 
 
                                        Nine Months Ended September 30 
                                         2004          2003     % Change 
 
    Billed Revenue*/CWT       LTL       $25.35        $24.32       4.2% 
                              TL         $9.38         $8.75       7.2% 
                              Total     $22.18        $21.36       3.8% 
 
    Billed Revenue*/CWT       LTL       $24.04        $23.45       2.5% 
    (without fuel surcharge)  TL         $8.86         $8.53       3.9% 
                              Total     $21.03        $20.61       2.0% 
 
    Billed Revenue*/Shipment  LTL      $250.48       $236.98       5.7% 
                              TL     $1,538.84     $1,423.61       8.1% 
                              Total    $269.40       $253.45       6.3% 
 
    Billed Revenue*/Shipment  LTL      $237.53       $228.47       4.0% 
    (without fuel surcharge)  TL     $1,452.82     $1,387.04       4.7% 
                              Total    $255.37       $244.56       4.4% 
 
    Tonnage                   LTL    2,116,305     1,983,958       6.7% 
    (tons)                    TL       523,345       466,184      12.3% 
                              Total  2,639,650     2,450,142       7.7% 
 
    Shipments                 LTL    4,283,408     4,072,283       5.2% 
                              TL        63,825        57,323      11.3% 
                              Total  4,347,233     4,129,606       5.3% 
 
    *  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 September 30, 2004 and in  
the three months ended September 30, 2003. 
 
There were 192 workdays in the nine months ended September 30, 2004 and 191  
workdays in the nine months ended September 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