Exhibit 99.1 EGL, Inc. Reports 15% Increase in Gross Revenues and Diluted EPS of $0.12 HOUSTON, Nov. 11 /PRNewswire-FirstCall/ -- EGL, Inc. (Nasdaq: EAGL) announced that it earned $5.6 million of net income, or $0.12 per share, for the third quarter ended September 30, 2003, as compared to $5.7 million, or $0.12 per share in the third quarter of last year. Current quarter results include a charge of $0.04 per share related to the previously announced settlement of a dispute with a transportation provider. Reported earnings per share were $0.31 for the first nine months of this year, as compared to $0.06 in the same period last year. Financial Highlights -- Gross revenues improved 15% as compared to the same quarter last year on strong ocean and logistics activity. -- Net revenue margins declined 240 basis points from the third quarter of 2002 on higher transportation costs from Asia. -- Earnings per share were unfavorably impacted by $0.04 on a legal settlement and related fees. -- Cash and short-term investments increased by $39 million from the second quarter of this year to $133 million (including $13 million of restricted cash). $ thousands Three Months Ended Nine Months Ended (except EPS) 9/30/03 9/30/02 9/30/03 9/30/02 Gross revenues $539,275 $469,425 $1,549,788 $1,341,453 % change + 15% + 16% Net revenues $183,764 $171,320 $536,860 $488,595 % change +7% +10% Net revenue margin 34.1% 36.5% 34.6% 36.4% Operating Income $11,333 $11,757 $28,182 $18,018 Net income $5,556 5,747 $14,818 $2,768 Diluted EPS $0.12 $0.12 $0.31 $0.06 EGL Chief Executive Officer Jim Crane commented, "We continue to see growth in all our product lines and geographic areas. Our third quarter performance, however, was impacted by airline price increases out of Asia that were not matched with corresponding price increases to our customers due to weak air freight demand. This impacted earnings per share by approximately $0.04. The slow start to the traditionally strong August-September period of US imports offset continued growth of North America deferred ground volumes and improvements from the logistics projects in Europe. Additionally, a settlement with Kitty Hawk, Inc., a wholesale transportation provider, stemming from a 2001 dispute was resolved and unfavorably impacted earnings." "As our customers work down inventories and the economy continues to recover, our low cost domestic network is positioned to benefit from customers expediting product from overseas suppliers directly to US distribution and retail centers," continued Crane. Gross revenues increased 15% from the third quarter of 2002 to $539 million reflecting a 32% increase in ocean revenues and a 31% improvement in logistics and other revenues. North America ground volumes continued to reflect the shift from priority to deferred shipments as the priority volumes declined 9% while the deferred volumes increased 9%. Gross revenues outside North America increased 20%. Net revenues of $184 million in the third quarter of 2003 increased 7% from last year, or 9% without the $2.3 million unfavorable impact of the Kitty Hawk settlement. Net revenue margins of 34.1% declined 240 basis points from the third quarter of 2002 reflecting the airline and ocean rate increases, primarily out of Asia. Net income in the third quarter of this year was $0.12 per diluted share, or $5.6 million. Net income for the third quarter of 2002 was $0.12 per diluted share, or $5.7 million, and included an after tax benefit of $5.4 million, or $0.11 per diluted share, from a previously disclosed grant and an after tax charge of $3.3 million, or $0.07 per diluted share, to cover the cost of idle facilities. Cash and short-term investments increased during the quarter by $39 million to $133 million (including $13 million of restricted cash). Nine Months Ended September 2003 Gross revenues of $1.5 billion for the nine months ended September 30, 2003 increased 16% over the same period of 2002. Net revenues of $537 million increased 10% while net income of $14.8 million improved by $12.1 million from the same period of 2002. Fully diluted earnings per share of $0.31 have improved from $0.06 for the same period of last year. Fourth Quarter and Total Year 2003 and 2004 EGL expects fourth quarter 2003 diluted earnings per share to be between $0.18-$0.20, compared to $0.14 in the same quarter of last year. For the full year 2003, EGL expects diluted earnings per share between $0.49 - $0.51, compared to $0.20 per diluted share in 2002. For 2004, EGL projects gross revenue to improve 15% over 2003 and fully diluted earnings per share of between $0.85 - $0.95. Earnings Conference Call EGL, Inc. plans to host a conference call for shareholders and the investing community on November 11, 2003 at 11 a.m. Eastern time (8 a.m. Pacific) to review results for the quarter ended September 30, 2003. The call can be accessed by dialing (719) 457-2662, access code 692215 and is expected to last approximately 60 minutes. Callers are requested to dial in at least 5 minutes before the start of the call. The call will also be available through live webcast on the company's website, www.eaglegl.com, on the Investor Relations page. An audio replay will be available until Tuesday, November 25, 2003 at (719) 457-0820, access code 692215. Third quarter 2003 product and geographic data and air freight statistics are available on EGL's website, www.eaglegl.com on the Investor Relations page. Houston-based EGL, Inc. operates under the name EGL Eagle Global Logistics. EGL is a leading global transportation, supply chain management and information services company dedicated to providing superior flexibility and fewer shipping restrictions on a price competitive basis. With 2002 revenues exceeding $1.86 billion, EGL's services include air and ocean freight forwarding, customs brokerage, local pickup and delivery service, materials management, warehousing, trade facilitation and procurement, and integrated logistics and supply chain management services. The Company's shares are traded on the NASDAQ National Market under the symbol "EAGL". CAUTIONARY STATEMENTS The statements in this press release (and statements in the conference call referred to above) regarding projected profitability, adding to growth, improved margins, increased efficiencies, and initiatives in Asia, Europe and the Middle East, third quarter and total year results and diluted earnings per share, projected results for 2004, our ability to outperform the economy and other statements which are not historical facts, are forward looking statements. Such statements involve risks and uncertainties including, but not limited to, general economic conditions, risks associated with operating in international markets, the results of litigation, the timing and effects of any improvements in the regions and industry sectors in which the Company's customers operate, construction of new facilities and other infrastructure improvements, ability to manage and continue growth, competition and other factors detailed in the Company's 2002 Form 10-K, proxy statement/prospectus and other filings with the Securities and Exchange Commission. Should one or more of these risks or uncertainties materialize (or the consequences of such a development worsen), or should underlying assumptions prove incorrect, actual outcomes may vary materially from those forecasted or expected. The Company disclaims any intention or obligation to update publicly or revise such statements, whether as a result of new information, future events or otherwise. EGL, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (in thousands, except per share amounts) Three Months Ended Nine Months Ended September 30, September 30, 2003 2002 2003 2002 Revenues $539,275 $469,425 $1,549,788 $1,341,453 Cost of transportation 355,511 298,105 1,012,928 852,858 Net revenues 183,764 171,320 536,860 488,595 Operating expenses: Personnel costs 104,463 94,846 306,036 270,383 Other selling, general and administrative expenses 67,968 68,164 202,642 203,641 Merger related restructuring and integration costs -- 5,476 -- 5,476 Air Transportation Safety Stabilization grant -- (8,923) -- (8,923) Operating income 11,333 11,757 28,182 18,018 Nonoperating expense, net (2,397) (2,335) (4,348) (13,829) Income before provision for income taxes 8,936 9,422 23,834 4,189 Provision for income taxes 3,380 3,675 9,016 1,634 Income before cumulative effect of change in accounting for negative goodwill 5,556 5,747 14,818 2,555 Cumulative effect of change in accounting for negative goodwill -- -- -- 213 Net income $5,556 $5,747 $14,818 $2,768 Basic earnings per share $0.12 $0.12 $0.31 $0.06 Diluted earnings per share $0.12 $0.12 $0.31 $0.06 Basic weighted-average common shares outstanding 47,230 47,658 47,151 47,804 Diluted weighted-average common shares outstanding 47,536 47,792 47,419 47,998 EGL, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) (in thousands) September 30, December 31, 2003 2002 ASSETS Current assets: Cash, cash equivalents, restricted cash and short-term investments $132,591 $119,295 Trade accounts receivable, net of allowance 401,030 371,024 Other current assets 53,618 53,412 Total current assets 587,239 543,731 Property and equipment, net 159,085 158,214 Assets held for sale - 644 Investments in unconsolidated affiliates 39,116 40,042 Goodwill, net 94,127 81,881 Other assets, net 32,380 18,414 Total assets $911,947 $842,926 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current portion of long-term notes payable $8,993 $5,639 Trade payables and accrued transportation costs 251,154 224,132 Accrued expenses 46,524 40,256 Other liabilities 64,263 73,004 Total current liabilities 370,934 343,031 Long-term notes payable 109,415 103,993 Deferred income taxes 14,563 3,720 Other noncurrent liabilities 8,821 6,789 Minority interest 6,243 8,852 Stockholders' equity 401,971 376,541 Total liabilities and stockholders' equity $911,947 $842,926 EGL, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (in thousands) Nine Months Ended September 30, Cash flows from operating activities: 2003 2002 Net income $14,818 $2,768 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 23,059 22,520 Bad debt expense 6,174 5,678 Amortization of unearned compensation -- 476 Deferred income tax expense (benefit) 3,862 (6,544) Tax benefit of stock options exercised 317 134 Equity in (earnings) loss of affiliates 926 (663) Minority interests 986 599 Transfer to restricted cash (5,383) (1,902) Cumulative effect of change in accounting for negative goodwill -- (213) Impairment of investment in an unconsolidated affiliate -- 6,653 Other (1,202) 1,613 Net effect of changes in working capital, net of assets acquired 106 41,195 Net cash provided by operating activities 43,663 72,314 Cash flows from investing activities: Capital expenditures (19,507) (25,255) Proceeds from sales of other assets 2,623 7,567 Proceeds from sale-lease back transactions 1,158 2,462 Cash received from a minority interest partner -- 301 Dividend paid to a minority interest partner (185) -- Acquisitions of businesses, net of cash acquired (21,084) -- Net cash used in investing activities (36,995) (14,925) Cash flows from financing activities: Repayment of notes payable, net (1,913) (3,808) Repurchase of common stock -- (9,357) Issuance of common stock for employee stock purchase plan 272 779 Proceeds from exercise of stock options 3,033 330 Net cash provided by (used in) financing activities 1,392 (12,056) Effect of exchange rate changes on cash (201) (1,056) Increase in cash and cash equivalents 7,859 44,277 Cash and cash equivalents, beginning of the period 111,477 77,440 Cash and cash equivalents, end of the period $119,336 $121,717 Third quarter 2003 product and geographic data and air freight statistics are available on EGL's website, www.eaglegl.com on the Investor Relations page. SOURCE EGL, Inc. -0- 11/11/2003 /CONTACT: Elijio Serrano, Chief Financial Officer of EGL, Inc., +1-281-618-3665 / /Web site: http://www.eaglegl.com / (EAGL) CO: EGL, Inc. ST: Texas IN: TRN SU: CCA ERN