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) July 21, 2004

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)


ITEM 7.        FINANCIAL STATEMENTS AND EXHIBITS

                            (a)        Not Applicable.

                            (b)        Not Applicable.

                            (c)        A list of exhibits filed herewith is contained on the Exhibit
                                         Index which immediately precedes such exhibits and is
                                         incorporated herein by reference.

ITEM 12.       RESULTS OF OPERATIONS AND FINANCIAL CONDITION

       On July 21, 2004 Hub Group, Inc. issued a press release announcing its second quarter 2004 operating results. The press release is furnished as Exhibit 99.1 to this Form 8-K.


SIGNATURES

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

HUB GROUP, INC.

DATE: July 22, 2004 /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 July 21, 2004 announcing operating results for Hub Group, Inc. for the second quarter 2004.

Ex. 99.1     

             Hub Group, Inc. Reports Record Second Quarter 2004 Results And Revised 2004 Guidance

  DOWNERS GROVE, Ill., July 21 — Hub Group, Inc. (Nasdaq: HUBG) today reported a 162.4% increase in second quarter net income versus the second quarter of 2003. Hub Group earned net income of $4.1 million or $0.48 diluted earnings per share for the quarter ended June 30, 2004 compared to last year’s second quarter net income of $1.5 million or $0.20 diluted earnings per share on 8.2% higher average diluted shares outstanding in the 2004 period.

  Transportation-related revenue, generated by the Company’s intermodal, truckload brokerage and logistics business units, increased 7.2% to $338.5 million in the second quarter of 2004 compared to the second quarter of 2003. Second quarter intermodal revenue increased 5.7% to $242.3 million due to an increase in volume. Truckload brokerage revenue increased 7.3% to $56.8 million this quarter due primarily to an increase in revenue per load. Second quarter logistics revenue increased 17.1% to $39.4 million due primarily to an increase in volume. Hub Group Distribution Services (HGDS) revenue decreased 34.0% to $10.5 million in the second quarter 2004 from $15.9 million in the same period last year due primarily to lower installation business. Total revenue in the second quarter 2004 was $349.0 million, an increase of 5.2% compared with the $331.7 million reported for the second quarter of 2003. Second quarter gross margin increased 0.5% to $43.7 million in 2004 from $43.5 million in 2003. As a percentage of revenue, gross margin decreased to 12.5% this quarter from 13.1% in 2003. Transportation-related gross margin dollar increases were offset by decreases in gross margin at HGDS. The change in gross margin as a percentage of revenue is primarily attributable to a decrease in the higher margin business of HGDS.

  Costs and expenses decreased 5.7% in the second quarter of 2004 to $35.4 million compared to $37.5 million in the second quarter of 2003, reflecting the benefits from the Company’s cost reduction efforts. Other expense, which primarily includes interest expense, decreased to $1.3 million in the second quarter of 2004 compared to $1.9 million in the same period of 2003 due to lower debt levels. The Company paid down $8.0 million of debt during the second quarter of 2004.

  Commenting on the results, David P. Yeager, Vice-Chairman and Chief Executive Officer of Hub Group stated, “We are very pleased with the strong growth in our net income which produced another record quarter. Our recent organizational realignment has reinvigorated our sales effort and as a result all three main business lines are growing again. We will continue to focus on improving our operations and profitably growing our business.”

                 PUBLIC OFFERING

  Hub’s public offering of Class A common stock priced at $33.00 per share, before underwriting discounts and commissions, and closed on July 2, 2004. Net proceeds to the Company of $56.1 million from the sale of 1,800,000 shares were used to prepay $50.0 million of 9.14% debt and the related pre-payment penalty on July 6, 2004. As a result of the pre-payment, the Company will record a charge of $7.3 million (after-tax of approximately $4.2 million), consisting of $6.8 million in pre-payment penalties and a $0.5 million write-off of deferred financing costs, during the third quarter of 2004.

                 REVISED FULL YEAR 2004 GUIDANCE

  Excluding the $4.2 million one-time after-tax charge in connection with Hub’s public offering described above, (pre-payment penalty and deferred financing costs) Hub projects its full year 2004 adjusted earnings to be in the range of $1.65 to $1.71 diluted earnings per share. This guidance assumes 9.466 million diluted weighted average shares outstanding for the year.

  A tabular reconciliation of the differences between the adjusted full year 2004 guidance, which excludes the $4.2 million one time charge, and projected financial results determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”) is below.

             Projected GAAP EPS Results           EPS Adjustments           Adjusted Projected EPS Results
                         $1.25 to $1.31                               .40                                  $1.65 to $1.71

  The adjustment represents the pre-tax $6.8 million prepayment penalty and the pre-tax $0.5 million write off of deferred financing costs less the related tax benefit of $3.1 million divided by 10,500,000 estimated diluted weighted average shares outstanding for the quarter ended September 30, 2004.

  CONFERENCE CALL: Hub Group, Inc. will hold a conference call for investors and other interested parties at 10:00 am EDT on Thursday July 22, 2004. To participate, please call five minutes early by dialing 1-888-296-1938 and entering participant code 846607. International callers can dial 1-304-345-7506. For those unable to participate, a replay will be available after 1:00pm EDT on July 22, 2004. For the replay, dial 1-877-471-6581 and enter access code 726468. International callers should dial 1-402-970-2661.

  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 projections regarding 2004 earnings, 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 report on Form 10-Q for the period ended March 31, 2004 and our Prospectus dated June 28, 2004. Hub Group assumes no liability to update any such forward-looking statements.

                 SOURCE: HUB GROUP, INC.

                 CONTACT: Erin Koops of Hub Group, Inc., +1-630-271-3656


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

Three Months
Ended June 30,

Six Months
Ended June 30,

2004
2003
2004
2003
Revenue   $ 348,971   $ 331,651   $ 677,273   $ 660,934  
Transportation costs  305,306   288,191   591,805   575,424  




       Gross margin  43,665   43,460   85,468   85,510  
 
Costs and expenses: 
     Salaries and benefits  22,233   22,853   44,575   46,181  
     Selling, general and administrative  10,315   12,105   20,596   23,891  
     Depreciation and amortization of property and equipment  2,851   2,588   5,734   5,149  




       Total costs and expenses  35,399   37,546   70,905   75,221  




       Operating income  8,266   5,914   14,563   10,289  
 
Other income (expense): 
     Interest expense  (1,684 ) (2,010 ) (3,397 ) (4,096 )
     Interest income  56   25   109   75  
     Other, net  363   49   404   13  




       Total other expense  (1,265 ) (1,936 ) (2,884 ) (4,008 )
 
Income before provision for income taxes  7,001   3,978   11,679   6,281  
 
Provision for income taxes  2,942   2,431   4,907   3,375




Net income   $     4,059   $     1,547   $     6,772   $     2,906  




Basic earnings per common share  $       0.52   $    0.20   $       0.87   $    0.38  




Diluted earnings per common share  $       0.48   $    0.20   $       0.81   $    0.37  




Basic weighted average number of shares outstanding  7,851   7,709   7,799   7,709  




Diluted weighted average number of shares outstanding  8,469   7,824   8,381   7,773  





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

June 30,
2004

December 31,
2003

ASSETS      
    CURRENT ASSETS: 
      Cash and cash equivalents  $          —   $          —  
      Accounts receivable 
         Trade, net  122,572   125,754  
         Other  14,201   9,472  
      Deferred taxes  4,789   4,676  
      Prepaid expenses and other current assets  4,679   4,578  


         TOTAL CURRENT ASSETS

  146,241

  144,480

 
    PROPERTY AND EQUIPMENT, net  23,887   27,855  
    GOODWILL, net  215,175   215,175  
    OTHER ASSETS  320   1,017  


         TOTAL ASSETS  $ 385,623   $ 388,527  


LIABILITIES AND STOCKHOLDERS' EQUITY 
    CURRENT LIABILITIES: 
      Accounts payable 
         Trade  $ 112,228   $ 117,790  
         Other  3,303   2,555  
      Accrued expenses 
         Payroll  14,538   14,157  
         Other  12,878   11,592  
      Current portion of long-term debt  8,010   8,017  


           TOTAL CURRENT LIABILITIES

  150,957

  154,111

 
    LONG-TERM DEBT, EXCLUDING CURRENT PORTION  54,011   67,017  
    DEFERRED TAXES  27,961   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; 7,554,977 shares 
           issued and 7,529,582 outstanding in 2004; 7,410,700 issued and 
            7,390,500 outstanding in 2003  75   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  118,608   115,820  
      Purchase price in excess of predecessor basis, net of tax benefit of $10,306  (15,458 ) (15,458 )
      Retained earnings  54,104   47,332  
      Unearned compensation  (4,018 ) (4,448 )
      Treasury stock, at cost (25,395 shares in 2004 and 20,200 shares in 2003)  (624 ) (292 )


         TOTAL STOCKHOLDERS' EQUITY  152,694   143,035  


           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $ 385,623   $ 388,527  



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

Six Months Ended
June 30,

2004
2003
Cash flows from operating activities:      
    Net income   $   6,772   $   2,906  
    Adjustments to reconcile net income to net cash provided 
       by operating activities: 
         Depreciation and amortization of property and equipment  5,812   5,174  
         Deferred taxes  4,735   3,375  
         Compensation expense related to restricted stock  1,044    
         (Gain) Loss on sale of assets  (162 ) 8  
         Other assets  697   (243 )
         Changes in working capital: 
           Accounts receivable, net  (1,547 ) 3,851  
           Prepaid expenses and other current assets  (101 ) 488  
           Accounts payable  (4,814 ) (7,063 )
           Accrued expenses  1,667   2,933  


            Net cash provided by operating activities  14,103   11,429  


Cash flows from investing activities: 
    Purchases of property and equipment, net  (1,682 ) (1,395 )


            Net cash used in investing activities  (1,682 ) (1,395 )


Cash flows from financing activity: 
    Proceeds from stock options exercised  3,359    
    Purchase of treasury stock  (2,767 )  
    Net payments on revolver  (6,000 ) (6,000 )
    Payments on long-term debt  (7,013 ) (4,034 )


            Net cash used in financing activities  (12,421 ) (10,034 )


Net increase (decrease) in cash and cash equivalents     
Cash and cash equivalents beginning of period     


Cash and cash equivalents end of period  $        —   $      —  


Supplemental disclosures of cash flow information 
    Cash paid for: 
       Interest  $   2,630   $ 3,415  
       Income Taxes  $      368   $      —