C.H. Robinson Reports Second Quarter Results

June 30, 2005

MINNEAPOLIS--(BUSINESS WIRE)--July 26, 2005--C.H. Robinson Worldwide, Inc. ("C.H. Robinson") (NASDAQ:CHRW), today reported financial results for the three months and six months ended June 30, 2005.

For the second quarter, gross profits increased 36.3 percent to $215.4 million in 2005 from $158.1 million in 2004. Income from operations increased 53.0 percent to $80.3 million in the second quarter of 2005 from $52.5 million in the second quarter of 2004. Net income increased 52.9 percent to $49.3 million in the second quarter of 2005 from $32.3 million in the second quarter of 2004. Diluted net income per share increased 54.1 percent to $0.57 per share in the second quarter of 2005 from $0.37 per share in the second quarter of 2004.

During the second quarter of 2005 we settled the previously disclosed lawsuit against two of our insurance carriers in which we sought recovery for the amount we contributed to settle a wrongful death lawsuit stemming from a multi-vehicle accident. This settlement reduced our selling, general, and administrative expenses by $2.8 million and increased our diluted net income per share for the second quarter of 2005 by $0.02.

For the six months ended June 30, 2005, gross profits increased 34.8 percent to $414.8 million from $307.6 million in 2004. Income from operations increased 48.6 percent to $148.1 million from $99.7 million in 2004. Net income increased 48.5 percent to $91.1 million from $61.4 million in 2004. Diluted net income per share increased 47.9 percent to $1.05 per share from $0.71 per share in 2004.

For the second quarter, total Transportation gross profits increased 36.0 percent to $182.6 million in 2005 from $134.2 million in 2004. Our Transportation gross profit margin increased slightly from the second quarter of 2004.

The increase in our truck transportation gross profits of 39.8 percent in the second quarter of 2005 was driven by volume growth in both truckload and less-than-truckload transactions and an increase in gross profit margin. We gained new relationships with customers and carriers and expanded many existing relationships. Our new and expanded carrier relationships gave us the capacity we needed to efficiently meet our customers' needs.

Our intermodal gross profits decrease of 0.8 percent in the second quarter of 2005 resulted from an increase in gross profit margins, offset by a decrease in volume. Our volume was impacted by market conditions which continue to drive business back to truck in certain lanes. Our gross profit margin increase resulted from the elimination of some lower margin business and some rate increases to offset increased costs.

Our international ocean and air gross profits increased 12.2 percent in the second quarter of 2005. This growth includes the impact of our June 2004 expansion into China and our volume growth with several of our large international customers. These gross profits are influenced by our customers' shipping patterns, which can vary in the quarters we provide the service. We are continuing to add new customers and broaden our relationships with existing customers to include international transportation and customs brokerage services.

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 40.5 percent in the second quarter was driven by increases in our transportation management fees and customs brokerage business.

For the second quarter, Sourcing gross profits increased 50.4 percent to $23.6 million in 2005 from $15.7 million in 2004. Excluding the impact of the acquisitions of FoodSource and Epic Roots, announced last quarter, our Sourcing gross profits decreased 4.3 percent. This decrease was the result of slight declines in volume and gross profit margin.

For the second quarter, Information Services gross profits increased 13.6 percent to $9.3 million in 2005 from $8.2 million in 2004, primarily due to transaction volume growth.

For the quarter, personnel expense as a percentage of gross profits decreased to 49.3 percent in 2005 from 51.4 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 19.1 percent to $28.9 million in 2005 from $24.3 million in 2004. Selling, general, and administrative expenses as a percentage of gross profits decreased for the second quarter of 2005 to 13.4 percent compared to 15.4 percent in 2004. Excluding the impact of the settlement of the lawsuit against our insurance carriers mentioned above, selling, general and administrative expenses would have increased 30.7 percent and would have been 14.8 percent of gross profits.

Founded in 1905, C.H. Robinson Worldwide, Inc., is one of the largest non-asset based third party logistics companies in the world. C.H. Robinson is a global provider of multimodal transportation services and logistics solutions, currently serving over 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 Second Quarter 2005 Earnings Conference Call
Wednesday, July 27, 2005; 10:00 a.m. Eastern time
Live webcast available through Investor Relations link at
www.chrobinson.com
Telephone access: 800-240-2430
Webcast replay available through August 10, 2005: Investor Relations
link at www.chrobinson.com
Telephone audio replay available until 11:59 p.m. Eastern Time on
July 29, 2005: 800-405-2236; passcode: 11034569#






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

                          Three months ended      Six months ended
                               June 30,               June 30,
                        ---------------------- -----------------------
                           2005       2004        2005        2004
                        ----------- ---------- ----------- -----------
Gross revenues:
   Transportation       $1,122,305   $871,678  $2,122,241  $1,644,127
    Sourcing               273,549    197,244     479,658     363,487
    Information Services     9,288      8,179      18,183      16,097
                        ----------- ---------- ----------- -----------
         Total gross
          revenues       1,405,142  1,077,101   2,620,082   2,023,711
                        ----------- ---------- ----------- -----------
Gross profits:
    Transportation
        Truck              161,983    115,880     316,003     228,836
        Intermodal           7,312      7,373      14,268      14,836
        Ocean                6,114      5,136      11,774       9,469
        Air                  2,319      2,383       4,986       4,128
        Miscellaneous        4,840      3,444       9,383       6,787
                        ----------- ---------- ----------- -----------
         Total
          transportation   182,568    134,216     356,414     264,056
    Sourcing                23,556     15,660      40,197      27,486
    Information Services     9,288      8,179      18,183      16,097
                        ----------- ---------- ----------- -----------
        Total gross
         profits           215,412    158,055     414,794     307,639
                        ----------- ---------- ----------- -----------
Operating costs and
 expenses:
    Personnel expenses     106,138     81,225     207,067     158,799
    Selling, general,
     and administrative
     expenses               28,945     24,313      59,606      49,152
                        ----------- ---------- ----------- -----------
        Total operating
         costs and
         expenses          135,083    105,538     266,673     207,951
                        ----------- ---------- ----------- -----------
Income from operations      80,329     52,517     148,121      99,688
Investment and other
 income:
    Interest income and
     other                   1,389        757       2,403       1,344
   Nonqualified deferred
    compensation
    investment gain
    (loss)                    (102)       (39)         15          31
                        ----------- ---------- ----------- -----------
Investment and other
 income                      1,287        718       2,418       1,375
                        ----------- ---------- ----------- -----------

Income before provision
 for income taxes           81,616     53,235     150,539     101,063
Provision for income
 taxes                      32,269     20,957      59,416      39,713
                        ----------- ---------- ----------- -----------
Net income                 $49,347    $32,278     $91,123     $61,350
                        =========== ========== =========== ===========
Net income per share
 (basic)                     $0.58      $0.38       $1.07       $0.72
Net income per share
 (diluted)                   $0.57      $0.37       $1.05       $0.71
Weighted average shares
 outstanding (basic)        85,118     84,677      85,028      84,638
Weighted average shares
 outstanding (diluted)      87,197     86,563      87,132      86,477




                 CONDENSED CONSOLIDATED BALANCE SHEETS
                              (unaudited)
                            (In thousands)


                                               June 30,   December 31,
                                                 2005         2004
                                             ------------ ------------
Assets
     Current assets:
        Cash and cash equivalents               $156,947     $166,476
        Available-for-sale securities            122,411      121,600
        Receivables, net                         667,499      544,274
        Other current assets                      21,403       13,637
                                             ------------ ------------
            Total current assets                 968,260      845,987

     Property and equipment, net                  57,940       51,122
     Intangible and other assets                 233,237      183,587
                                             ------------ ------------
                                              $1,259,437   $1,080,696
                                             ============ ============

Liabilities and stockholders' investment
     Current liabilities:
        Accounts payable and outstanding
         checks                                 $458,098     $358,929
        Accrued compensation                      53,296       60,261
        Other accrued expenses                    33,435       33,629
                                             ------------ ------------
            Total current liabilities            544,829      452,819

     Long term liabilities:
        Deferred tax liability                     4,260        4,153
        Nonqualified deferred compensation
         obligation                                3,040        2,868
                                             ------------ ------------
        Total long term liabilities                7,300        7,021
                                             ------------ ------------
            Total liabilities                    552,129      459,840

    Total stockholders' investment               707,308      620,856
                                             ------------ ------------
                                              $1,259,437   $1,080,696
                                             ============ ============




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

                                                    Six months ended
                                                        June 30,
                                                   -------------------
                                                     2005      2004
                                                   --------- ---------
Operating activities:
    Net income                                      $91,123   $61,350
    Depreciation and amortization                     8,614     5,374
    Other non-cash expenses                          16,845    15,368
    Net changes in operating elements               (36,734)  (51,408)
                                                   --------- ---------
          Net cash provided by operating activities  79,848    30,684
Investing activities:
    Net property additions                          (12,455)  (15,697)
    Cash paid for acquisitions                      (43,590)   (9,112)
    Purchases of available-for-sale securities      (51,620)  (26,390)
    Sales/maturities of available-for-sale
     securities                                      50,824    26,052
    Other assets, net                                (1,609)     (837)
                                                   --------- ---------
          Net cash used for investing activities    (58,450)  (25,984)
Financing activities:
    Net repurchases of common stock                  (4,560)   (3,966)
    Cash dividends                                  (25,703)  (20,499)
                                                   --------- ---------
          Net cash used for financing activities    (30,263)  (24,465)
    Effect of exchange rates on cash                   (664)   (1,779)
                                                   --------- ---------

          Net decrease in cash and cash equivalents  (9,529)  (21,544)
Cash and cash equivalents, beginning of period      166,476   123,413
                                                   --------- ---------
Cash and cash equivalents, end of period           $156,947  $101,869
                                                   ========= =========


                          As of June 30,
                        -------------------
Operational Data:         2005      2004
                        --------- ---------
     Employees             5,368     4,410
     Branches                178       162

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.