News Release Details

Yellow Corporation Reports Strong Second Quarter Results

Jul 17, 2003 at 12:00 AM EDT
Yellow Corporation Reports Strong Second Quarter Results
    - Yellow Transportation more than triples operating income over 2nd
      quarter 2002
    - Meridian IQ revenue growth of 22 percent over 2nd quarter 2002;
      continues to expand customer base
    - Exact Express, an expedited service, grows revenue by 54 percent over
      2nd quarter 2002
    - Announced acquisition of Roadway Corporation on July 8 

OVERLAND PARK, Kan., July 17 /PRNewswire-FirstCall/ -- Yellow Corporation (Nasdaq: YELL) today reported second quarter 2003 income of $18.4 million, up substantially from $2.6 million in the second quarter of 2002. Second quarter 2003 results of $.62 per share included a pre-tax benefit of $3.7 million, or $.08 per share, from the completion of an insurance recovery that started in the first quarter of 2003. Excluding the insurance recovery, second quarter 2003 earnings per share was $.54, which is consistent with previously-issued guidance. In the second quarter of 2002, earnings per share from continuing operations was $.09.

Yellow Corporation reported the following consolidated results for the second quarter of 2003:

    -- Operating revenue of $713 million, a 10.4% increase over $646 million
       in second quarter 2002
    -- Operating income of $32.3 million compared to $6.2 million in second
       quarter 2002

"Yellow Transportation and Meridian IQ continue to perform very well," said Bill Zollars, Chairman, President and CEO of Yellow Corporation. "We were able to grow consolidated revenue by over ten percent through increased business volumes and effective yield management. More importantly, by continuing to leverage our cost structure, operating income for the quarter was more than five times the amount earned in the second quarter of 2002. In addition, over the last six to eight weeks, we have experienced volume increases that appear to be modestly above normal seasonality," Zollars stated.

"The growth in Exact Express, our expedited, time-definite service, highlights the effectiveness of our one-stop shopping strategy," Zollars continued. "When it comes to big shipments for business, our customers can rely on Yellow to manage their transportation needs whatever the mode, speed or destination."

For the six months ended June 30, 2003, Yellow Corporation reported the following consolidated results:

    -- Diluted EPS from continuing operations of $.80 compared to $.09 in the
       same period of 2002
    -- Operating revenue of $1.4 billion, a 13.9% increase over $1.2 billion
       in the same period of 2002
    -- Operating income of $44.1 million, almost four times the $8.9 million
       earned in the same period of 2002

    Yellow Transportation

    Yellow Transportation reported second quarter 2003 results, as follows:
    -- Revenue of $691 million, up 10.1% from $628 million in second quarter
       2002
    -- Operating income of $36.4 million, up from $10.5 million in second
       quarter 2002; excluding the insurance recovery, operating income was
       $32.7 million
    -- Operating ratio of 94.7% compared to 98.3% in second quarter 2002;
       excluding the insurance recovery, the operating ratio was 95.3%

"Yellow Transportation continues to excel at yield management, cost management and service quality," said Zollars. "Maintaining the right balance between business volumes and yield resulted in significant profit improvement."

Less-than-truckload (LTL) revenue per day, for the second quarter of 2003, was up 10.2% over the second quarter of 2002, primarily reflecting a 5.0% increase in LTL tonnage per day and a 4.9% improvement in LTL revenue per hundred weight (3.5% excluding fuel surcharge). Second quarter 2003 business volumes benefited primarily from the September 2002 closure of a significant competitor and the continued growth of premium services such as Exact Express and Definite Delivery.

For the six months ended June 30, 2003, Yellow Transportation reported the following results:

    -- Revenue of $1.35 billion, up 13.3% from $1.19 billion in the same
       period of 2002
    -- Operating income of $55.9 million, up from $17.2 million in the same
       period of 2002
    -- Operating ratio of 95.9% compared to 98.6% in the same period of 2002

"For the six months ended June 30, 2003, revenue was up $159 million and operating income was up $39 million, from the same period in 2002," Zollars stated. "The 24% incremental margin reflects outstanding cost management, operational excellence and the right balance of yield and volume."

Meridian IQ

Meridian IQ, entering its second year of operations, reported the following second quarter 2003 results:

    -- Operating revenue of $23 million, up 22% over $19 million in second
       quarter 2002
    -- Operating income of $0.1 million compared to a $0.5 million loss in
       second quarter 2002

"Meridian IQ continues to show significant progress. We expect continued revenue growth and improved profitability in the coming quarters," said Zollars.

For the six months ended June 30, 2003, Meridian IQ reported the following results:



    -- Operating revenue of $45 million, up 32% over $34 million in the same
       period of 2002
    -- Operating loss of $0.8 million compared to a $2.0 million loss in the
       same period of 2002

    Outlook

"As a result of the strong performance at Yellow Transportation and Meridian IQ, we remain comfortable with our full year 2003 guidance of $2.25 to $2.35 per share, and expect the third quarter to be between $.70 and $.80 per share," Zollars stated. "We are assuming that current economic activity continues throughout 2003. However, due to our significant operating leverage, we are well positioned to take advantage of improved economic conditions when they occur."

Other Material Information

On July 8, 2003, Yellow Corporation and Roadway Corporation announced a definitive agreement under which Yellow Corporation will acquire Roadway Corporation for approximately $966 million, or $48 per share (based on a fixed exchange ratio and a 60-day average price per share of $24.95 for Yellow common stock in a half cash, half stock transaction). Yellow Corporation will also assume an expected $140 million in net Roadway indebtedness, bringing the enterprise value of the acquisition to approximately $1.1 billion.

The combined enterprise, which will be known as Yellow-Roadway Corporation, will be one of the largest transportation service providers in the world. Yellow-Roadway will be the largest U.S.-based transportation service provider with a focus on big shipments for business-to-business customers.

Bill Zollars, currently Chairman, President, and Chief Executive Officer of Yellow, will be Chairman, President, and Chief Executive Officer of the combined company. James D. Staley, currently President and Chief Executive Officer of Roadway, will continue to lead Roadway, which will be an operating entity under the Yellow-Roadway holding company. Three members of the Roadway Board of Directors will join the Board of Yellow-Roadway - Frank P. Doyle, John F. Fiedler, and Phillip J. Meek.

For more information concerning this transaction, please refer to the company's current report on Form 8-K filed with the Securities and Exchange Commission. A copy of the Form 8-K can be obtained from www.sec.gov as well as the Yellow Corporation Internet site www.yellowcorp.com or a special transaction website, www.yellowroadwayinformationcenter.com .

Review of Financial Results

A teleconference review of Yellow Corporation second quarter 2003 financial results has been scheduled for Friday, July 18, 2003, beginning at 9:30 a.m. Eastern, 8:30 a.m. Central. Hosting the conference call will be: Bill Zollars, Chairman, President and CEO of Yellow Corporation; Don Barger, CFO of Yellow Corporation; James Welch, President of Yellow Transportation; and Jim Ritchie, President of Meridian IQ.

To participate, please dial 1-888-609-3912 and allow five to ten minutes prior to the start of the call. The conference call will be webcast live via StreetEvents at www.streetevents.com and via the Yellow Corporation Internet site www.yellowcorp.com . An audio playback will be available until July 24, 2003 by calling 1-800-642-1687 then dialing the access code 1342595. In addition, an audio playback will be available for 30 days via the StreetEvents and Yellow Corporation web sites.

This news release (and oral statements made regarding the subjects of this release, including on the conference call announced herein) contain forward- looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words "expect," "believe," "intend," and similar expressions are intended to identify forward-looking statements. It is important to note that the company's actual future results could differ materially from those projected in such forward-looking statements because of a number of factors, including (without limitation), labor relations, inclement weather, price and availability of fuel, competitor pricing activity, expense volatility, changes in and customer acceptance of new technology and a downturn in general or regional economic activity.

Yellow Corporation, a Fortune 500 company, is a holding company that through wholly owned operating subsidiaries offers its customers a wide range of asset and non-asset based transportation services integrated by technology. Its largest subsidiary, Yellow Transportation, offers a full range of regional, national and international services for the movement of industrial, commercial and retail goods. Meridian IQ is a non-asset global transportation management company that plans and coordinates the movement of goods worldwide. Yellow Technologies provides innovative technology solutions and services exclusively for Yellow Corporation companies. Headquartered in Overland Park, Kansas, Yellow Corporation employs approximately 23,000 people.

                         CONSOLIDATED BALANCE SHEETS
                     Yellow Corporation and Subsidiaries
                 (Amounts in thousands except per share data)
                                 (Unaudited)

                                                     June 30,    December 31,
                                                       2003         2002
    ASSETS

    CURRENT ASSETS:
       Cash and cash equivalents                      $49,811 $28,714
       Accounts receivable                            334,360      327,913
       Prepaid expenses and other                      31,765       68,726
           Total current assets                       415,936      425,353

       Property and equipment, net of
        accumulated depreciation of $1,127,405
        and $1,114,120                                571,181      564,976
       Goodwill and other assets                       53,564       52,656
           Total assets                            $1,040,681 $1,042,985


    LIABILITIES AND SHAREHOLDERS' EQUITY

    CURRENT LIABILITIES:
       Accounts payable                               $71,283 $114,989
       Wages, vacations, and employees' benefits      166,369      159,998
       Other current and accrued liabilities          113,572      101,111
       ABS borrowings                                  50,000       50,000
       Current maturities of long-term debt            40,259       24,261
           Total current liabilities                  441,483      450,359

    OTHER LIABILITIES:
       Long-term debt, less current portion            33,983       50,024
       Claims and other liabilities                   180,349      182,644
           Total other liabilities                    214,332      232,668

    SHAREHOLDERS' EQUITY:
       Common stock, $1 par value per share            31,910       31,825
       Capital surplus                                 82,104       80,610
       Retained earnings                              349,460      325,474
       Accumulated other comprehensive loss           (33,575)     (35,596)
       Unamortized restricted stock awards               (810)      (1,053)
       Treasury stock, at cost (2,359 and
       2,244 shares)                                  (44,223)     (41,302)
           Total shareholders' equity                 384,866      359,958
           Total liabilities and
            shareholders' equity                   $1,040,681 $1,042,985



                    STATEMENTS OF CONSOLIDATED OPERATIONS
                     Yellow Corporation and Subsidiaries
              For the Three Months and Six Months Ended June 30
                 (Amounts in thousands except per share data)
                                 (Unaudited)

                                      Three Months           Six Months
                                     2003      2002       2003        2002

    OPERATING REVENUE              $713,453 $646,061 $1,394,546 $1,224,863

    OPERATING EXPENSES:
       Salaries, wages
        and benefits                458,036   429,782     896,784     820,021
       Operating expenses and
        supplies                    103,908    92,753     213,851     173,821
       Operating taxes and licenses  19,492    18,722      39,259      37,101
       Claims and insurance          10,730    16,642      23,454      30,222
       Depreciation and
        amortization                 20,818    19,482      41,086      38,411
       Purchased transportation      68,106    61,471     135,979     114,717
       Losses on property
        disposals, net                   30       438          41         906
       Spin-off and reorganization
        charges                           -       561           -         797

          Total operating expenses  681,120   639,851   1,350,454   1,215,996

    OPERATING INCOME                 32,333     6,210      44,092       8,867

    NONOPERATING (INCOME) EXPENSES:
       Interest expense               2,625     1,437       5,271       3,747
       ABS facility charges               -       715           -       1,469
       Other, net                      (343)      (44)       (436)       (202)
          Nonoperating expenses, net  2,282     2,108       4,835       5,014

    INCOME FROM CONTINUING OPERATIONS
     BEFORE INCOME TAXES             30,051     4,102      39,257       3,853
    INCOME TAX PROVISION             11,691     1,474      15,271       1,372
    INCOME FROM CONTINUING
     OPERATIONS                      18,360     2,628      23,986       2,481

    Income (loss) from
     discontinued operations, net         -     3,592           -     (69,297)

    NET INCOME (LOSS)               $18,360 $6,220 $23,986    $(66,816)

    AVERAGE SHARES OUTSTANDING-
     BASIC                           29,586    28,404      29,585      26,687

    AVERAGE SHARES OUTSTANDING-
     DILUTED                         29,834    28,810      29,826      27,053

    BASIC EARNINGS (LOSS) PER SHARE:
       Income from continuing
        operations                    $0.62 $0.09 $0.81 $0.09
       Income (loss) from
        discontinued operations         -        0.13         -         (2.59)
       Net income (loss)              $0.62 $0.22 $0.81      $(2.50)

    DILUTED EARNINGS (LOSS) PER SHARE:
       Income from continuing
        operations                    $0.62 $0.09 $0.80 $0.09
       Income (loss) from
        discontinued operations         -        0.13         -         (2.56)
       Net income (loss)              $0.62 $0.22 $0.80      $(2.47)



                    STATEMENTS OF CONSOLIDATED CASH FLOWS
                     Yellow Corporation and Subsidiaries
                       For the Six Months Ended June 30
                            (Amounts in thousands)
                                 (Unaudited)


                                                     2003               2002

    OPERATING ACTIVITIES:
       Net income (loss)                           $23,986           $(66,816)
       Noncash items included in net
        income (loss):
         Depreciation and amortization              41,086             38,411
         Loss from discontinued operations               -             69,297
         Losses on property disposals, net              41                906
       Changes in assets and liabilities, net:
         Accounts receivable                        (6,447)           (49,858)
         Accounts receivable securitizations             -            (22,000)
         Accounts payable                          (43,706)           (21,641)
         Other working capital items                55,861             67,522
         Claims and other                           (2,653)            20,056
         Other                                       1,603              2,760
       Net change in operating activities of
        discontinued operations                          -             19,081
         Net cash from operating activities         69,771             57,718

    INVESTING ACTIVITIES:
       Acquisition of property and equipment       (48,038)           (39,398)
       Proceeds from disposal of property
        and equipment                                1,204              1,528
       Net capital expenditures of
        discontinued operations                          -             (9,229)
         Net cash used in investing activities     (46,834)           (47,099)

    FINANCING ACTIVITIES:
       Decrease in long-term debt                      (43)          (113,011)
       ABS borrowings, net                               -                  -
       Proceeds from issuance of common stock            -             93,792
       Treasury stock purchases                     (2,921)                 -
       Proceeds from exercise of stock options       1,124              6,189
         Net cash used in financing activities      (1,840)           (13,030)
    NET INCREASE (DECREASE) IN CASH AND
     CASH EQUIVALENTS                               21,097             (2,411)
    CASH AND CASH EQUIVALENTS, BEGINNING
     OF PERIOD                                      28,714             19,214
    CASH AND CASH EQUIVALENTS, END OF PERIOD       $49,811 $16,803


                        SUPPLEMENTAL FINANCIAL INFORMATION
                       Yellow Corporation and Subsidiaries
                For the Three Months and Six Months Ended June 30
                   (Amounts in thousands except per share data)
                                   (Unaudited)

                              Three Months                Six Months
                        2003      2002      %      2003      2002         %

    Operating revenue:
      Yellow
       Transportation  $691,449 $628,215   10.1  $1,351,574 $1,192,858  13.3
      Meridian IQ        23,185   18,942   22.4      45,268      34,344  31.8
      Corporate/Other    (1,181)  (1,096)  (7.8)     (2,296)     (2,339)  1.8
    Consolidated        713,453  646,061   10.4   1,394,546   1,224,863  13.9

    Operating income:
      Yellow
       Transportation    36,361   10,525  245.5      55,861      17,187 225.0
      Meridian IQ            64     (454) 114.1        (829)     (1,969) 57.9
      Corporate/Other    (4,092)  (3,861)  (6.0)    (10,940)(a)  (6,351)(72.3)
    Consolidated         32,333    6,210  420.7      44,092       8,867 397.3

    Losses on property
     disposals and spin-
     off and reorganization
     charges:
      Yellow Transportation  25      469                 37       1,040
      Meridian IQ             6        3                  6          84
      Corporate/Other        (1)     527                 (2)        579
    Consolidated             30      999                 41       1,703

    Operating income
     excluding property
     disposals, spin-off
     and reorganization
     charges (b):
      Yellow
       Transportation    36,386   10,994  231.0      55,898      18,227 206.7
      Meridian IQ            70     (451) 115.5        (823)     (1,885) 56.3
      Corporate/Other    (4,093)  (3,334) (22.8)    (10,942)     (5,772)(89.6)
    Consolidated         32,363    7,209  348.9      44,133      10,570 317.5

    Operating ratio:
      Yellow
       Transportation      94.7%   98.3%              95.9%       98.6%
      Consolidated         95.5%   99.0%              96.8%       99.3%

    Operating ratio
     excluding property
     disposals, spin-off
     and reorganization
     charges:
      Yellow
       Transportation      94.7%  98.2%               95.9%       98.5%
      Consolidated         95.5%  98.9%               96.8%       99.1%

    Diluted EPS from
     continuing
     operations           $0.62 $0.09 $0.80 $0.09
    Diluted EPS from
     property disposals,
     spin-off and
     reorganization
     charges                  -   0.02                   -        0.04
    Diluted EPS from
     continuing operations
     excluding property
     disposals, spin-off
     and reorganization
     charges               0.62   0.11                0.80        0.13

    Pro forma stock
     option expense
     (after tax) (c)        552    345               1,101         705
    Pro forma stock
     option impact on
     diluted EPS from
     continuing
     operations            0.02   0.01                0.04        0.03

    (a) Includes approximately $4 million for an industry conference that
        Yellow Corporation hosts every other year.

    (b) Management does not consider these items a component of recurring
        operations and excludes them when evaluating operating income.
    (c) The fair value in accordance with SFAS 123, Accounting for Stock-Based
        Compensation, not reflected in income.


                             STATISTICAL INFORMATION
                           Yellow Transportation, Inc.
                        For the Three Months Ended June 30
                   (Amounts in thousands except per unit data)

                             Three Months              Amount/Workday
                            2003      2002      %      2003     2002      %

    Workdays                                               64       64

    Revenue:
      LTL                  645,551   585,826   10.2  10,086.7  9,153.5   10.2
      TL                    47,067    44,255    6.4     735.4    691.5    6.4
      Subtotal - pickup
       basis               692,618   630,081    9.9  10,822.1  9,845.0    9.9
      Revenue recognition
       adjustment           (1,169)   (1,866) (37.4)    (18.2)   (29.1) (37.4)
      Total - as reported  691,449   628,215   10.1  10,803.9  9,815.9   10.1

    Tonnage - pickup basis:
      LTL                    1,613     1,536    5.0     25.20    23.99    5.0
      TL                       298       297    0.2      4.66     4.65    0.2
      Total                  1,911     1,833    4.2     29.86    28.64    4.2

    Shipments - pickup basis:
      LTL                    3,298     3,084    6.9     51.54    48.20    6.9
      TL                        41        41   (0.2)     0.63     0.63   (0.2)
      Total                  3,339     3,125    6.8     52.17    48.83    6.8

    Revenue/cwt. - pickup basis:
      LTL                    20.01     19.07    4.9
      TL                      7.90      7.44    6.2
      Total                  18.13     17.19    5.5

    Revenue/cwt. - pickup basis:
    (excluding fuel surcharge)
      LTL                    19.42     18.76    3.5
      TL                      7.69      7.35    4.6
      Total                  17.59     16.90    4.1

    Revenue/shipment - pickup basis:
      LTL                   195.73    189.94    3.0
      TL                  1,162.96  1,091.07    6.6
      Total                 207.45    201.63    2.9

SOURCE Yellow Corporation
/CONTACT: Analyst, Stephen Bruffett of Yellow Corporation,
+1-913-696-6108, steve.bruffett@yellowcorp.com , or Media, Suzanne Dawson of
Linden Alschuler & Kaplan, +1-212-329-1420, sdawson@lakpr.com /
/Web site: http://www.yellowroadwayinformationcenter.com http://www.yellowcorp.com /
(YELL)