SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES AND EXCHANGE ACT OF 1934

Date of Report (Date of Earliest Event Reported) February 8, 2005

HUB GROUP, INC.
(Exact name of registrant as specified in its charter)

DELAWARE
(State or Other Jurisdiction of Incorporation)

0-27754 36-4007085
                                                  (Commission File Number)                                        (I.R.S. Employer Identification No.)

3050 Highland Parkway, Suite 100
Downers Grove, Illinois 60515
(Address, including zip code, of principal executive offices)
(630) 271-3600
(Registrant’s telephone number, including area code)

NOT APPLICABLE
(Former Name or Former Address, If Changed Since Last Report)

        Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant any of the following provisions:

     [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

     [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

     [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

     [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



Item 2.02 - RESULTS OF OPERATIONS AND FINANCIAL CONDITION

       On February 8, 2005 Hub Group, Inc. issued a press release announcing its fourth quarter and year end 2004 operating results. The press release is furnished as Exhibit 99.1 to this Form-8K.

Item 9.01 - FINANCIAL STATEMENTS AND EXHIBITS

The following documents are filed as part of the report:

                            (a)   Financial Statements of Business Acquired

                                    Not Applicable.

                            (b)   Pro Forma Financial Information

                                    Not Applicable.

                            (c)   Exhibits

                                    A list of exhibits filed herewith or incorporated by reference herein is
                                    contained on the Exhibit Index immediately preceding such exhibits,
                                    and is incorporated herein by reference.

SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

HUB GROUP, INC.

DATE: February 11, 2005 /s/ Thomas M. White
By:  Thomas M. White
Its:  Senior Vice President
        Chief Financial Officer and Treasurer
        (Principal Financial Officer)

EXHIBIT INDEX

Exhibit No.

99.1   Press release issued on February 8, 2005 announcing operating results for Hub Group, Inc. for the fourth quarter 2004 and stock buy back plan.
Hub Group, Inc. Reports Record Fourth Quarter 2004 Results and Stock Buy Back Plan

DOWNERS GROVE, IL, February 8, 2005, — Hub Group, Inc. (Nasdaq: HUBG) today reported record net income for the quarter ended December 31, 2004 of $7.0 million. This represents a 164% increase in fourth quarter net income versus the fourth quarter of 2003. Hub Group’s diluted earnings per share of $0.66 for the quarter ended December 31, 2004 represents an increase of 100% compared to last year’s fourth quarter diluted earnings per share of $0.33 on 31% higher average diluted shares outstanding in the 2004 period. Hub’s gross margin grew 10.4% to $46.1 million as compared to $41.7 million in the fourth quarter of 2003. As a percentage of revenue, gross margin increased to 11.9% this quarter from 11.6% in 2003 due to more effective yield management. Costs and expenses decreased 2.7% in the fourth quarter of 2004 to $34.0 million compared to $34.9 million in the fourth quarter of 2003, reflecting the benefits from the Company’s improved operating efficiencies and cost reduction efforts.

Hub’s revenue grew by 7.9% to $387.4 million as compared to $359.2 million in the fourth quarter of 2003 due primarily to price increases, mix and fuel surcharges. Fourth quarter intermodal revenue increased 3.2% to $270.3 million. Truckload brokerage revenue increased 15.5% to $61.6 million this quarter. Fourth quarter logistics revenue increased 32.4% to $39.0 million. Hub Group Distribution Services (HGDS) revenue increased to $16.5 million in the fourth quarter 2004 from $14.4 million in the same period last year.

FULL YEAR 2004

Revenue for the year was $1,426.8 million compared to $1,359.6 million in 2003, or an increase of 4.9%. Gross margin grew 5.2% to $179.5 million compared to 2003. Gross margin as a percentage of sales remained constant at 12.6% of sales.

Costs and expenses decreased 5.1% in 2004 to $139.0 million compared to $146.4 million in 2003, decreasing to 9.7% of revenue versus 10.8% in 2003. In addition, debt extinguishment costs of $7.3 million were recorded in the third quarter of 2004 due primarily to the $6.8 million in pre-payment penalties associated with the early extinguishment of debt as well as the write-off of deferred financing costs. Interest expense decreased to $4.3 million compared to $7.7 million in 2003 due to the lower average debt balance in 2004 as compared to 2003.

Net income was $17.3 million for 2004 or $1.84 diluted earnings per share compared to last year’s net income of $8.4 million or $1.07 diluted earnings per share. Adjusted net income, excluding the effect of the prepayment penalty and the write off of the deferred financing costs associated with the repayment of debt, was $21.5 million for 2004 or $2.29 diluted earnings per share compared to last year’s net income of $8.4 million or $1.07 diluted earnings per share.

As of December 31, 2004, the Company had $16.8 million of cash compared to zero at December 31, 2003. Debt was zero at year end 2004 versus $75.0 million at 2003 year end.

Note: A tabular reconciliation of the differences between the adjusted financial results for the twelve-month period ended December 31, 2004 and the Company’s financial results determined in accordance with generally accepted accounting principles in the United States of America (“GAAP”) are contained in the summary financial statements attached to this press release.

Commenting on the results, David P. Yeager, Vice-Chairman and Chief Executive Officer of Hub Group stated, “We are very pleased and proud of our results in 2004. Our disciplined focus on yield management, operating efficiency improvements and cost management has translated into record results in a challenging environment.”

STOCK BUY-BACK PLAN AND STOCK SPLIT

The Board of Directors has authorized the purchase of up to $30.0 million of Class A common stock. Hub intends to make repurchases from time to time as market and business conditions warrant. Repurchases may be made in the open market or in privately negotiated transactions. Hub intends to hold the repurchased shares in treasury for future use. This program replaces Hub’s previous plan to repurchase up to 500,000 shares of Class A common stock originally announced in November 2003 pursuant to which 116,700 shares had been repurchased.

In addition, the Board approved a 2 for 1 stock split. This split is subject to the approval by Hub’s shareholders of an increase in the authorized number of shares of Class A common stock. Hub intends to seek shareholder approval at its annual shareholders’ meeting which is scheduled for May 4, 2005. If approved by Hub’s shareholders, the stock split will be in the form of a 100 percent stock dividend, which will be tax-free to shareholders. The Board of Directors intends to set a record date and a payment date for the stock dividend following receipt of shareholder approval.

FULL YEAR 2005

Given the current operating environment, we are comfortable that the earnings for 2005 will be within the analysts’ range of $2.50 to $2.67 per diluted share. These estimates do not reflect the impact of a stock buy-back or stock split.

CONFERENCE CALL

Hub will hold a conference call at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on Wednesday, February 9, 2005 to discuss its fourth quarter and full year 2004 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) 237-9752. The conference call participant code is 72380302. 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 and logistics and distribution services. The Company operates through a network of over 30 offices throughout the United States, Canada and Mexico.

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

CERTAIN FORWARD-LOOKING STATEMENTS: Statements in this press release that are not historical, including statements about Hub Group’s or management’s 2005 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, 2003, our reports on Form 10-Q for the periods ended March 31, 2004, June 30, 2004 and September 30, 2004 as well as our Prospectus dated June 28, 2004. Hub Group assumes no liability to update any such forward-looking statements.

SOURCE: HUB GROUP, INC.

CONTACT: Amy Lisek of Hub Group, Inc., +1-630-795-2214

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

December 31,
2004

December 31,
2003

ASSETS      
    CURRENT ASSETS: 
      Cash and cash equivalents  $          16,806   $          —  
      Accounts receivable 
         Trade, net  141,078   125,754  
         Other  7,996   9,472  
      Deferred taxes  4,226   4,676  
      Prepaid expenses and other current assets  4,747   4,578  


         TOTAL CURRENT ASSETS

  174,853

  144,480

 
    PROPERTY AND EQUIPMENT, net  19,487   27,855  
    GOODWILL, net  215,175   215,175  
    OTHER ASSETS  889   1,017  


         TOTAL ASSETS  $ 410,404   $ 388,527  


LIABILITIES AND STOCKHOLDERS' EQUITY 
    CURRENT LIABILITIES: 
      Accounts payable 
         Trade  $ 115,819   $ 117,790  
         Other  1,660   2,555  
      Accrued expenses 
         Payroll  19,542   14,157  
         Other  15,100   11,592  
      Current portion of long-term debt    8,017  


           TOTAL CURRENT LIABILITIES

  152,121

  154,111

 
    LONG-TERM DEBT, EXCLUDING CURRENT PORTION    67,017  
    DEFERRED TAXES  31,347   24,364  
    STOCKHOLDERS' EQUITY: 
      Preferred stock, $.01 par value, 2,000,000 shares authorized; no shares 
         issued or outstanding in 2004 and 2003     
      Common stock 
         Class A: $.01 par value; 12,337,700 shares authorized; 9,635,657 shares 
           issued and outstanding in 2004; 7,410,700 issued and 
            7,390,500 outstanding in 2003  96   74  
         Class B: $.01 par value; 662,300 shares authorized; 662,296 shares 
           issued and outstanding in 2004 and 2003  7   7  
      Additional paid-in capital  182,365   115,820  
      Purchase price in excess of predecessor basis, net of tax benefit of $10,306  (15,458 ) (15,458 )
      Retained earnings  64,611   47,332  
      Unearned compensation  (4,685 ) (4,448 )
      Treasury stock, at cost (0 shares in 2004 and 20,200 shares in 2003)    (292 )


         TOTAL STOCKHOLDERS' EQUITY  226,936   143,035  


           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $ 410,404   $ 388,527  


        

 

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

Unaudited
Three Months
Ended December 31,

Years Ended
December 31,

2004
2003
2004
2003
Revenue   $ 387,428   $ 359,196   $ 1,426,806   $ 1,359,614  
Transportation costs  341,377   317,485   1,247,258   1,188,932  




       Gross margin  46,051   41,711   179,548   170,682  
 
Costs and expenses: 
     Salaries and benefits  21,623   21,291   88,193   89,980  
     Selling, general and administrative  9,599   10,718   39,218   45,650  
     Depreciation and amortization of property and equipment  2,752   2,892   11,539   10,757  




       Total costs and expenses  33,974   34,901   138,950   146,387  




       Operating income  12,077   6,810   40,598   24,295  
 
Other income (expense): 
     Interest expense  (308 ) (1,711 ) (4,276 ) (7,691 )
     Interest income  95   43   260   160  
     Debt extinguishment expenses      (7,296 )  
     Other, net  128   72   712   131  




       Total other expense  (85 ) (1,596 ) (10,600 ) (7,400 )
 
Income before provision for income taxes  11,992   5,214   29,998   16,895  
 
Provision for income taxes  5,037   2,576   12,719   8,465




Net income   $     6,955   $     2,638   $     17,279   $     8,430  




Basic earnings per common share  $       0.70   $       0.34   $         1.96   $       1.09  




Diluted earnings per common share  $       0.66   $       0.33   $         1.84   $       1.07  




Basic weighted average number of shares outstanding  9,895   7,723   8,800   7,712  




Diluted weighted average number of shares outstanding  10,471   8,019   9,389   7,865  




        

 

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

Years Ended
December 31,

2004
2003
Cash flows from operating activities:      
    Net income   $   17,279   $   8,430  
    Adjustments to reconcile net income to net cash provided 
       by operating activities: 
         Depreciation and amortization of property and equipment  11,828   10,797  
         Deferred taxes  12,752   7,672  
         Compensation expense related to restricted stock  2,148   180  
         Gain on sale of assets  (294 ) (59 )
         Other assets  128   457  
         Changes in working capital: 
           Accounts receivable, net  (13,849 ) 5,225  
           Prepaid expenses and other current assets  (168 ) 154  
           Accounts payable  (2,866 ) (7,861 )
           Accrued expenses  8,893   6,503  


            Net cash provided by operating activities  35,851   31,498  


Cash flows from investing activities: 
    Purchases of property and equipment, net  (3,166 ) (4,384 )


            Net cash used in investing activities  (3,166 ) (4,384 )


Cash flows from financing activity: 
    Proceeds from stock offering  55,871    
    Proceeds from stock options exercised  7,394   232  
    Purchase of treasury stock  (4,110 ) (292 )
    Net payments on revolver  (6,000 ) (19,000 )
    Payments on long-term debt  (69,034 ) (8,054 )


            Net cash used in financing activities  (15,879 ) (27,114 )


Net increase in cash and cash equivalents  16,806    
Cash and cash equivalents beginning of period     


Cash and cash equivalents end of period  $        16,806   $               —  


Supplemental disclosures of cash flow information 
    Cash paid for: 
       Interest  $          2,995   $          6,355  

 

 

HUB GROUP, INC.
RECONCILIATION OF AS REPORTED FINANCIAL RESULTS TO AS ADJUSTED FINANCIAL RESULTS
(in thousands, except per share amounts)

Year Ended December 31, 2004
As Reported
Adjustments
As Adjusted
Operating Income   $    40,598   $          —   $    40,598  
Interest (expense)  (4,276 )   (4,276 )    
Interest income  260     260      
Debt extinquishment expenses  (7,296 ) (7,296 )a      
Other, net  712     712      



Income before provision for income taxes  29,998   (7,296 ) 37,294    
Provision for income taxes  12,719   (3,064 )b 15,783    



Net income   $     17,279   $  (4,232 ) $     21,511  



Basic earnings per common share  $       1.96   $    (0.48 ) $       2.44    



Diluted earnings per common share  $       1.84   $    (0.45 ) $       2.29    



Basic weighted average number of shares outstanding  8,800   8,800   8,800    



Diluted weighted average number of shares outstanding  9,389   9,389   9,389    




a) Fees and expenses related to our early extinquishment of 9.14% debt
   1) Pre-payment penalty of $6,804
   2) Write-off of related deferred financing costs of $492

b) Income taxes at 42.0%

         Note: The purpose of this reconciliation is to reflect as adjusted earnings excluding the one time costs associated with
                    prepaying our debt.

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

       First  Second  Third  Fourth      
     Quarter    Quarter    Quarter    Quarter    Total  
     2004    2004    2004    2004    2004  





Intermodal   $ 236,321   $ 247,940   $ 259,958   $ 270,314   $ 1,014,533  
Brokerage    50,960    56,778    56,124    61,604    225,466  
Logistics    33,913    33,786    34,028    38,996    140,723  





Total Core    321,194    338,504    350,110    370,914    1,380,722  
           
HGDS    7,108    10,467    11,995    16,514    46,084  





Consolidated   $ 328,302   $ 348,971   $ 362,105   $ 387,428   $ 1,426,806  





           
       First  Second  Third  Fourth      
     Quarter    Quarter    Quarter    Quarter    Total  
     2003    2003    2003    2003    2003  





Intermodal   $ 233,307   $ 234,413   $ 246,990   $ 262,013   $ 976,723  
Brokerage    50,589    52,899    53,684    53,321    210,493  
Logistics    29,917    28,472    30,766    29,446    118,601  





Total Core    313,813    315,784    331,440    344,780    1,305,817  
           
HGDS    15,471    15,866    8,044    14,416    53,797  





Consolidated   $ 329,284   $ 331,650   $ 339,484   $ 359,196   $ 1,359,614  





        Note:     HGDS transferred its Pharmaceutical business to Logistics in August 2004, resulting in an increase in
                      Logistics revenue of $4,315 for the year ended December 31, 2004.