C.H. Robinson Reports First Quarter Results

March 31, 2005

MINNEAPOLIS--(BUSINESS WIRE)--April 26, 2005--C.H. Robinson Worldwide, Inc. ("C.H. Robinson") (NASDAQ:CHRW), today reported financial results for the three months ended March 31, 2005.

For the first quarter, gross profits increased 33.3 percent to $199.4 million in 2005 from $149.6 million in 2004. Income from operations increased 43.7 percent to $67.8 million in the first quarter of 2005 from $47.2 million in the first quarter of 2004. Net income increased 43.7 percent to $41.8 million in the first quarter of 2005 from $29.1 million in the first quarter of 2004. Diluted net income per share increased 41.2 percent to $0.48 per share in the first quarter of 2005 from $0.34 per share in the first quarter of 2004.

"The year began with a high demand for our services in the marketplace," said John P. Wiehoff, chief executive officer of C.H. Robinson. "In the first quarter, we continued to use current market conditions as an opportunity both to build new relationships and to strengthen existing ones. Our acquisitions of FoodSource and Epic Roots helped our Sourcing business to a strong start. We continue to invest in our foundation of people and locations for the future. Including these acquisitions, we added 223 employees and two new branch locations to our network in the quarter."

For the first quarter, total Transportation gross profits increased 33.9 percent to $173.8 million in 2005 from $129.8 million in 2004. Our Transportation gross profit margin increased slightly from the first quarter of 2004.

The increase in our truck transportation gross profits of 36.4 percent in the first quarter of 2005 was driven by volume growth in both truckload and less-than-truckload transactions and an increase in gross profit margin. We expanded relationships with a diverse mix of existing and new customers. Our decentralized network of branch offices continues to be an advantage in gaining new, local accounts and enhancing our ability to service customers and carriers.

Our intermodal gross profits decrease of 6.8 percent in the first quarter of 2005 resulted from a decrease in volumes and a decrease in gross profit margins. Our volume and margins were impacted by increased costs, service lane eliminations, and regional service disruptions that continue to drive business back to truck service.

Our international ocean gross profits increased 30.6 percent in the first quarter of 2005. This growth includes the impacts of our June 2004 expansion into China and growth in volumes with several of our large international customers. We are continuing to broaden our relationships with existing customers to include international transportation and customs brokerage services.

Our air gross profits, which are primarily international, increased 52.8 percent in the first quarter of 2005. The significant growth in our air gross profits was primarily due to increased volumes with several large international customers.

Miscellaneous transportation gross profits consist of transportation management fees, customs brokerage fees, warehouse and cross-dock services, and other miscellaneous transportation related services. The increase of 35.9 percent in the first quarter was driven by increases in our transportation management fees and customs brokerage business.

For the first quarter, Sourcing gross profits increased 40.7 percent to $16.6 million in 2005 from $11.8 million in 2004. Excluding the impact of the acquisitions of FoodSource and Epic Roots, announced on February 14, 2005, our internal growth rate of Sourcing gross profits was 10 percent. We have continued to have success growing our business with retailers and foodservice providers. In 2004, volatile prices for certain produce items negatively impacted our volumes. We have entered into more favorable arrangements with both suppliers and customers to reduce this volatility.

For the first quarter, Information Services gross profits increased 12.3 percent to $8.9 million in 2005 from $7.9 million in 2004, primarily due to transaction growth.

For the quarter, personnel expense as a percentage of gross profits decreased to 50.6 percent in 2005 from 51.9 percent in 2004. Average gross profits per employee, a key measure of productivity, increased approximately 13 percent in 2005 compared to 2004. While many of our personnel expenses are variable, we gain leverage in periods of growth.

For the quarter, selling, general, and administrative expenses increased 23.4 percent to $30.7 million in 2005 from $24.8 million in 2004. Selling, general, and administrative expenses as a percentage of gross profits decreased for the first quarter of 2005 to 15.4 percent compared to 16.6 percent in 2004.

Founded in 1905, C.H. Robinson Worldwide, Inc., is one of the largest third-party logistics companies in North America. C.H. Robinson is a global provider of multimodal transportation services and logistics solutions, currently serving 18,000 customers through a network of 178 offices in North America, South America, Europe, and Asia. C.H. Robinson maintains one of the largest networks of motor carrier capacity in North America and works with approximately 35,000 carriers worldwide. C.H. Robinson is one of the largest third-party providers of intermodal services in the United States.

Except for the historical information contained herein, the matters set forth in this release are forward-looking statements that represent our expectations, beliefs, intentions or strategies concerning future events. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from our historical experience or our present expectations, including, but not limited to such factors as market demand and pressures on the pricing for our services; competition and growth rates within the third-party logistics industry; freight levels and availability of truck capacity or alternative means of transporting freight, and changes in relationships with existing truck, rail, ocean and air carriers; changes in our customer base due to possible consolidation among our customers; our ability to integrate the operations of acquired companies with our historic operations successfully; risks associated with litigation and insurance coverage; risks associated with operations outside of the U.S.; changing economic conditions such as general economic slowdown, decreased consumer confidence, fuel shortages and the impact of war on the economy; and other risks and uncertainties detailed in our Annual and Quarterly Reports.

Conference Call Information:
----------------------------
C.H. Robinson Worldwide First Quarter 2005 Earnings Conference Call
Wednesday, April 27, 2005; 11:00 a.m. Eastern time
Live webcast available through Investor Relations at
www.chrobinson.com
Telephone access: 800-240-2134
Webcast replay available through May 12, 2005: Investor Relations at
www.chrobinson.com
Telephone audio replay available through April 29, 2005: 800-405-2236;
passcode: 11028123#


              CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                              (unaudited)
                 (In thousands, except per share data)

                                                   Three months ended
                                                        March 31,
                                                 ---------------------
                                                    2005       2004
                                                 ---------- ----------
Gross revenues:
   Transportation                                  $999,936  $772,449
   Sourcing                                         206,109   166,243
   Information Services                               8,895     7,918
                                                 ---------- ----------
          Total gross revenues                    1,214,940   946,610
                                                 ---------- ----------
Gross profits:
   Transportation
        Truck                                       154,020   112,956
        Intermodal                                    6,956     7,463
        Ocean                                         5,660     4,333
        Air                                           2,667     1,745
        Miscellaneous                                 4,543     3,343
                                                 ---------- ----------
          Total transportation                      173,846   129,840
   Sourcing                                          16,641    11,826
   Information Services                               8,895     7,918
                                                 ---------- ----------
        Total gross profits                         199,382   149,584
                                                 ---------- ----------
Operating costs and expenses:
   Personnel expenses                               100,929    77,574
   Selling, general and administrative expenses      30,661    24,839
                                                 ---------- ----------
        Total operating costs and expenses          131,590   102,413
                                                 ---------- ----------
Income from operations                               67,792    47,171

Investment and other income:
   Interest income and other                          1,014       587
   Nonqualified deferred compensation investment
    gain                                                117        70
                                                 ---------- ----------
Investment and other income                           1,131       657
                                                 ---------- ----------
Income before provision for income Taxes             68,923    47,828
Provision for income taxes                           27,147    18,756
                                                 ---------- ----------
Net income                                          $41,776   $29,072
                                                 ========== ==========
Net income per share (basic)                          $0.49     $0.34
Net income per share (diluted)                        $0.48     $0.34
Weighted average shares outstanding (basic)          84,938    84,621
Weighted average shares outstanding (diluted)        87,066    86,414



                 CONDENSED CONSOLIDATED BALANCE SHEETS
                              (unaudited)
                            (In thousands)

                                               March 31,  December 31,
                                                 2005         2004
                                             ------------ ------------
Assets
  Current assets:
     Cash and cash equivalents                  $125,236     $166,476
     Available-for-sale securities               122,174      121,600
     Receivables                                 599,784      544,274
     Other current assets                         17,897       13,637
                                             ------------ ------------
         Total current assets                    865,091      845,987

  Net property and equipment                      57,178       51,122
  Intangible and other assets                    234,435      183,587
                                             ------------ ------------
                                              $1,156,704   $1,080,696
                                             ============ ============

Liabilities and stockholders' investment
  Current liabilities:
     Accounts payable and outstanding checks    $399,391     $358,929
     Accrued compensation                         29,394       60,261
     Other accrued expenses                       50,015       33,629
                                             ------------ ------------
         Total current liabilities               478,800      452,819

  Long term liabilities:
     Deferred tax liability                        6,218        4,153
     Nonqualified deferred compensation
      obligation                                   3,119        2,868
                                             ------------ ------------
     Total long term liabilities                   9,337        7,021
                                             ------------ ------------
         Total liabilities                       488,137      459,840

  Total stockholders' investment                 668,567      620,856
                                             ------------ ------------
                                              $1,156,704   $1,080,696
                                             ============ ============



            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (unaudited)
                (In thousands, except operational data)

                                                   Three months ended
                                                        March 31,
                                                   -------------------
                                                      2005      2004
                                                   --------- ---------
Operating activities:
    Net income                                      $41,776   $29,072
    Depreciation and amortization                     3,883     2,634
    Other non-cash expenses                          10,664     8,182
    Net changes in operating elements               (31,809)  (25,414)
                                                   --------- ---------
        Net cash provided by operating activities    24,514    14,474
Investing activities:
    Net property additions                           (8,505)  (11,625)
    Cash paid for acquisitions                      (43,590)   (7,302)
    Net purchases of investments                       (567)     (118)
    Other assets, net                                (1,185)       24
                                                   --------- ---------
        Net cash used for investing activities      (53,847)  (19,021)
Financing activities:
    Net issuance of common stock                      1,695       634
    Cash dividends                                  (12,832)  (10,247)
                                                   --------- ---------
        Net cash used for financing activities      (11,137)   (9,613)
    Effect of exchange rates on cash                   (770)     (725)
                                                   --------- ---------

        Net decrease in cash and cash equivalents   (41,240)  (14,885)
Cash and cash equivalents, beginning of period      166,476   123,413
                                                   --------- ---------
Cash and cash equivalents, end of period           $125,236  $108,528
                                                   ========= =========


                                         As of March 31,
                                         ----------------
            Operational Data:             2005     2004
                                         -------  -------
               Employees                  5,029    4,231
               Branches                     178      160
CONTACT: C.H. Robinson Worldwide, Inc., Eden Prairie C.H. Robinson Worldwide, Inc. Chad Lindbloom, chief financial officer, 1-952-937-7779 Angie Freeman, vice president, 1-952-937-7847 Source: C.H. Robinson Worldwide, Inc.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: Statements in this press release regarding C.H. Robinson Worldwide Inc's business which are not historical facts are "forward-looking statements" that involve risks and uncertainties. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" in the Company's Annual Report or Form 10-K for the most recently ended fiscal year.