The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Hub Group, Inc. Reports Record Earnings for the Second Quarter

DOWNERS GROVE, Ill., July 20 -- Hub Group, Inc. today reported record net income for the quarter ended June 30, 2005 of $7.9 million. This represents a 95% increase in second quarter net income versus the second quarter of 2004. Hub Group's diluted earnings per share for the quarter ended June 30, 2005 is $0.38 which represents an increase of 58% when compared to diluted earnings per share for the quarter ended June 30, 2004 of $0.24. Diluted shares outstanding increased by 23% due primarily to our stock offering in July 2004.

Costs and expenses decreased 5.5% in the second quarter of 2005 to $33.4 million compared to $35.4 million in the second quarter of 2004, reflecting the benefits from the Company's improved operating efficiencies and cost containment programs. Interest expense decreased from $1.7 million in the second quarter 2004 to $0.1 million in 2005 due to the extinguishment of debt in the third quarter of 2004.

Hub's revenue grew by 6.5% to $371.6 million as compared to $349.0 million in the second quarter of 2004. Second quarter intermodal revenue increased 4.6% to $259.3 million. Truckload brokerage revenue increased 19.8% to $68.0 million this quarter. Second quarter logistics revenue increased 2.2% to $34.5 million. Hub Group Distribution Services revenue decreased 6.3% to $9.8 million in the second quarter of 2005.

Commenting on the results, David P. Yeager, Vice-Chairman and Chief Executive Officer of Hub Group stated, "We are pleased with our record second quarter. Our focus on yield management, while maintaining effective control of our costs, continues to generate strong shareholder returns."

Stock Split

As previously announced, the Board of Directors approved a 2 for 1 stock split in the form of a stock dividend which was paid on May 11, 2005. Accordingly, all share and per share amounts have been adjusted to give retroactive effect to the stock split.

Full Year 2005

Given the current operating environment, we are comfortable that the earnings for 2005 will be within the analysts' range of $1.35 to $1.45 per diluted share.

Certain prior year amounts have been reclassified to conform to the current year presentation.

Conference Call

Hub will hold a conference call at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) on Thursday, July 21, 2005 to discuss its second quarter results.

Hosting the conference call will be David P. Yeager, Vice-Chairman and CEO and Thomas M. White, Senior Vice-President, Chief Financial Officer and Treasurer.

This call is being webcast by Thomson/CCBN and can be accessed through the Investor Relations link at Hub Group's Web site at http://www.hubgroup.com/ or individual investors can access the audio webcast at http://www.fulldisclosure.com/ and institutional investors can access the webcast at http://www.streetevents.com/ . The webcast is listen-only. Those interested in participating in the question and answer session should follow the telephone dial-in instructions below.

To participate in the conference call by telephone, please call ten minutes early by dialing (800) 638-4817. The conference call participant code is 96097629. The call will be limited to 60 minutes, including questions and answers.

An audio replay will be available through the Investor Relations link on the Company's Web site at http://www.hubgroup.com/ . This replay will be available for 30 days.

About Hub Group: Hub Group, Inc. is a leading non-asset based freight transportation management company providing comprehensive intermodal, truckload brokerage, logistics and distribution services. The Company operates through a network of over 30 offices throughout the United States, Canada and Mexico.

Certain Forward-Looking Statements: Statements in this press release that are not historical, including statements about Hub Group's or management's earnings guidance, intentions, beliefs, expectations, representations, projections, plans or predictions of the future, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are inherently uncertain and subject to risks. Such statements should be viewed with caution. Actual results or experience could differ materially from the forward-looking statements as a result of many factors. Factors that could cause actual results to differ materially include the factors listed from time to time in Hub Group's SEC reports including, but not limited to, the annual report on Form 10-K for the year ended December 31, 2004 and Form 10-Q for the period ended March 31, 2005. Hub Group assumes no liability to update any such forward-looking statements.

                             HUB GROUP, INC.
          UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                 (in thousands, except per share amounts)

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

  Revenue                       $371,630   $348,971     711,488    $677,273

  Transportation costs           324,721    305,306     621,334     591,805
    Gross margin                  46,909     43,665      90,154      85,468

  Costs and expenses:
    Salaries and benefits         21,503     22,233      43,379      44,575
    General and administrative     9,489     10,315      19,241      20,596
    Depreciation and amortization
      of property and equipment    2,453      2,851       4,936       5,734
      Total costs and expenses    33,445     35,399      67,556      70,905

        Operating income          13,464      8,266      22,598      14,563

  Other income (expense):
    Interest expense                (140)    (1,684)       (347)      (3397)
    Interest income                  183         56         384         109
    Other, net                        40        363          54         404
      Total other income (expense)    83     (1,265)         91      (2,884)

  Income before provision for
    income taxes                  13,547      7,001      22,689      11,679

  Provision for income taxes       5,622      2,942       9,416       4,907

  Net income                      $7,925     $4,059     $13,273      $6,772

  Basic earnings per common
    share                          $0.40      $0.26       $0.66       $0.43

  Diluted earnings per common
    share                          $0.38      $0.24       $0.63       $0.40

  Basic weighted average number
    of shares outstanding         19,977     15,702      20,130      15,598

  Diluted weighted average
    number of shares outstanding  20,796     16,938      20,977      16,762

                             HUB GROUP, INC.
                  CONDENSED CONSOLIDATED BALANCE SHEETS
                   (in thousands, except share amounts)

                                              June 30,          December 31,
                                                2005                 2004
                                            (Unaudited)
  ASSETS
    CURRENT ASSETS:
      Cash and cash equivalents                 $6,972              $16,806
      Restricted investments                       885                   --
      Accounts receivable
        Trade, net                             140,609              140,762
        Other                                   13,576                8,313
      Deferred taxes                             4,364                4,667
      Prepaid expenses and other
        current assets                           3,126                4,746
          TOTAL CURRENT ASSETS                 169,532              175,294

   PROPERTY AND EQUIPMENT, net                  16,385               19,487
   GOODWILL, net                               215,175              215,175
   OTHER ASSETS                                    428                  889
     TOTAL ASSETS                              401,520             $410,845

  LIABILITIES AND STOCKHOLDERS'
    EQUITY
      CURRENT LIABILITIES:
      Accounts payable
        Trade                                 $116,820             $115,819
        Other                                    3,598                1,660
    Accrued expenses
      Payroll                                   14,052               19,542
      Other                                     13,909               15,100
        TOTAL CURRENT LIABILITIES              148,379              152,121

   DEFERRED TAXES                               35,723               31,788
   STOCKHOLDERS' EQUITY:
     Preferred stock, $.01 par value,
       2,000,000 shares authorized;                --                   --
       no shares issued or outstanding
       in 2005 and 2004
     Common stock
       Class A: $.01 par value;
         47,337,700 shares authorized;
         20,281,248 shares issued
         (including treasury stock in
         2005) and 19,329,763 outstanding
         in 2005; 19,933,610 shares
         issued and outstanding in 2004           203                  199
       Class B:  $.01 par value;
        662,300 shares authorized;
        662,296 shares issued and
        outstanding in 2005 and 2004                7                     7
    Additional paid-in capital                184,477               182,262
    Purchase price in excess of
      predecessor basis, net of tax
      benefit of $10,306                      (15,458)              (15,458)
    Retained earnings                          77,884                64,611
    Unearned compensation                      (3,910)               (4,685)
    Treasury stock, at cost (951,485
         shares in 2005)                      (25,785)                   --
       TOTAL STOCKHOLDERS' EQUITY             217,418               226,936
         TOTAL LIABILITIES AND
           STOCKHOLDERS' EQUITY              $401,520              $410,845

                             HUB GROUP, INC.
        UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (in thousands)

                                                       Six Months Ended
                                                           June 30,
                                                   2005                2004

  Cash flows from operating
    activities:
   Net income                                   $13,273              $6,772
   Adjustments to reconcile net
     income to net cash provided
    by operating activities:
      Depreciation and amortization of
        property and equipment                    5,154               5,812
      Deferred taxes                              8,150               4,735
      Compensation expense related to
        restricted stock                          1,061               1,044
      Gain on sale of assets                        (18)               (162)
      Other assets                                  461                 697
      Changes in working capital:
        Restricted investments                     (885)                 --
        Accounts receivable, net                 (5,110)             (1,547)
        Prepaid expenses and other
          current assets                          1,620                (101)
        Accounts payable                          2,939              (4,814)
        Accrued expenses                         (6,681)              1,667
          Net cash provided by operating
            activities                           19,964              14,103

  Cash flows from investing
    activities:
      Purchases of property and
        equipment, net                           (2,034)             (1,682)
      Net cash used in investing
         activities                              (2,034)             (1,682)

  Cash flows from financing
    activities:
      Proceeds from stock options
        exercised                                 2,794               3,359
      Purchase of treasury stock                (30,558)             (2,767)
      Net payments on revolver                      --               (6,000)
      Payments of long term debt                    --               (7,013)
        Net cash used in financing
          activities                            (27,764)            (12,421)

  Net decrease in cash and cash
    equivalents                                  (9,834)                --
  Cash and cash equivalents beginning
    of period                                    16,806                 --
  Cash and cash equivalents end of
    period                                       $6,972                $--

  Supplemental disclosures of cash
    flow information

     Cash paid for:

       Interest                                     $--              $2,630
       Income taxes                               $1,066               $368

                             HUB GROUP, INC.
                          MODAL REVENUE SUMMARY
                              (in thousands)

                                    First          Second
                                   Quarter         Quarter           YTD
                                    2005            2005             2005

  Intermodal                      $233,662        $259,260         $492,922
  Brokerage                         60,154          68,038          128,192
  Logistics                         35,589          34,524           70,113
  Total Core                       329,405         361,822          691,227

  HGDS                              10,453           9,808           20,261

  Consolidated                    $339,858        $371,630         $711,488

                                    First          Second
                                   Quarter         Quarter           YTD
                                    2004            2004             2004

  Intermodal                      $236,321        $247,940         $484,261
  Brokerage                         50,960          56,778          107,738
  Logistics                         33,913          33,786           67,699
  Total Core                       321,194         338,504          659,698

  HGDS                               7,108          10,467           17,575

  Consolidated                    $328,302        $348,971         $677,273

  NOTE:  HGDS transferred its Pharmaceutical business to Logistics in August
         2004, resulting in an increase in Logistics revenue of $4,331 and
         $3,384 for the quarters ending March 31, 2005 and June 30, 2005,
         respectively.