UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

[x]

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended September 30, 2004.

or

[

]

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ___ to ___

Commission File Number0-27288

EGL, INC.

(Exact name of registrant as specified in its charter)

Texas

76-0094895

____________________________________________________________________________________________

_______________________________________________________

(State or Other Jurisdiction of Incorporation or Organization)

(IRS Employer Identification No.)

15350 Vickery Drive, Houston, Texas 77032

(281) 618-3100

______________________________________________________________________________________________________________________________________________________________________________________

(Address of Principal Executive Offices, Including Registrants Zip Code, and Telephone Number, Including Area Code)

N/A

_________________________________________________________________________________________________________________________________________

Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES X    NO ____

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).

YES X    NO ____

At November 2, 2004 the number of shares outstanding of the registrants common stock was 45,588,400 (net of 947,451 treasury shares).





---

|EGL, INC.                                                                                             
|------------------------------------------------------------------------------------------------------
|INDEX TO FORM 10-Q                                                                                    
|PART I. FINANCIAL INFORMATION                                                                         
|Item 1.
Financial Statements                                                                          
|Condensed Consolidated Balance Sheets as of
September 30, 2004 and December 31, 2003                  
|Condensed Consolidated Statements of Operations for the
Nine Months ended September 30, 2004 and 2003 
|Condensed Consolidated Statements of Operations for the
Three Months ended September 30, 2004 and 2003
|Condensed Consolidated Statements of Cash Flows for the
Nine Months ended September 30, 2004 and 2003 
|Condensed Consolidated Statement of Stockholders Equity for the
Nine Months ended September 30, 2004 
|Notes to Condensed Consolidated Financial Statements                                                  
|Item 2.
Managements Discussion and Analysis of Financial Condition and
Results of Operations         
|Item 3.
Quantitative and Qualitative Disclosures About Market Risk                                    
|Item 4.
Controls and Procedures                                                                       
|PART II. OTHER INFORMATION                                                                            
|Item 1.
Legal Proceedings                                                                             
|Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds                                   
|Item 3.
Defaults Upon Senior Securities                                                               
|Item 4.
Submission of Matters to a Vote of Security Holders                                           
|Item 5.
Other Information                                                                             
|Item 6.
Exhibits                                                                                      
|SIGNATURES                                                                                            





---





PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS



|EGL, INC.                                                                                                                       
|--------------------------------------------------------------------------------------------------------------------------------
|CONDENSED CONSOLIDATED BALANCE SHEETS                                                                                           
|(unaudited)                                                                                                                     
|(in thousands, except par values)                                                                                               
|                                                                                                                                
|ASSETS                                                                                                                          
|Current assets:                                                                                                                 
|Cash and cash equivalents                                                                                                       
|Restricted cash                                                                                                                 
|Short-term investments and marketable securities                                                                                
|Trade receivables, net of allowance of $13,340 and $12,342                                                                      
|Other receivables                                                                                                               
|Deferred income taxes                                                                                                           
|Income taxes receivable                                                                                                         
|Other current assets                                                                                                            
|Total current assets                                                                                                            
|Property and equipment, net                                                                                                     
|Investments in unconsolidated affiliates                                                                                        
|Goodwill                                                                                                                        
|Deferred income taxes                                                                                                           
|Other assets, net                                                                                                               
|Total assets                                                                                                                    
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                            
|Current liabilities:                                                                                                            
|Trade payables and accrued transportation costs                                                                                 
|Accrued salaries and related costs                                                                                              
|Accrued merger restructuring costs                                                                                              
|Current portion of notes payable                                                                                                
|Income taxes payable                                                                                                            
|Accrued selling, general and administrative expenses
and other liabilities                                                      
|Total current liabilities                                                                                                       
|Long-term notes payable                                                                                                         
|Deferred income taxes                                                                                                           
|Other noncurrent liabilities                                                                                                    
|Total liabilities                                                                                                               
|Minority interests                                                                                                              
|Commitments and contingencies (Notes 6 and 8)                                                                                   
|Stockholders equity:                                                                                                           
|Common stock, $0.001 par value, 200,000 shares authorized; 46,221
and 48,415 shares issued; 45,273 and 47,432 shares outstanding
|Additional paid-in capital                                                                                                      
|Retained earnings                                                                                                               
|Accumulated other comprehensive loss                                                                                            
|Unearned compensation                                                                                                           
|Treasury stock, 948 and 983 shares held                                                                                         
|Total stockholders equity                                                                                                      
|Total liabilities and stockholders equity                                                                                      
|                                                                                                                                
|                                                                                                                                
|See notes to unaudited condensed consolidated financial statements.                                                             

1



---

|EGL, INC.                                                          
|-------------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                    
|(unaudited)                                                        
|(in thousands, except per share amounts)                           
|                                                                   
|                                                                   
|Revenues                                                           
|Cost of transportation                                             
|Net revenues                                                       
|Operating expenses:                                                
|Personnel costs                                                    
|Other selling, general and administrative expenses                 
|Operating income                                                   
|Nonoperating income (expense), net                                 
|Income before provision for income taxes                           
|Provision for income taxes                                         
|Net income                                                         
|                                                                   
|Basic earnings per share                                           
|Basic weighted-average common shares outstanding                   
|Diluted earnings per share                                         
|Diluted weighted-average common shares outstanding                 
|                                                                   
|                                                                   
|See notes to unaudited condensed consolidated financial statements.

2



---

|EGL, INC.                                                          
|-------------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                    
|(unaudited)                                                        
|(in thousands, except per share amounts)                           
|                                                                   
|                                                                   
|Revenues                                                           
|Cost of transportation                                             
|Net revenues                                                       
|Operating expenses:                                                
|Personnel costs                                                    
|Other selling, general and administrative expenses                 
|Operating income                                                   
|Nonoperating income (expense), net                                 
|Income before provision for income taxes                           
|Provision for income taxes                                         
|Net income                                                         
|                                                                   
|Basic earnings per share                                           
|Basic weighted-average common shares outstanding                   
|Diluted earnings per share                                         
|Diluted weighted-average common shares outstanding                 
|                                                                   
|                                                                   
|See notes to unaudited condensed consolidated financial statements.

3



---

|EGL, INC.                                                                                  
|-------------------------------------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                            
|(unaudited)                                                                                
|(inthousands)                                                                              
|                                                                                           
|                                                                                           
|Cash flows from operating activities:                                                      
|Net income                                                                                 
|Adjustments to reconcile net income to net cash provided by
operating activities:          
|Depreciation and amortization                                                              
|Bad debt expense                                                                           
|Stock-based compensation expense                                                           
|Deferred income tax expense (benefit)                                                      
|Tax benefit of stock options exercised                                                     
|Equity in losses (earnings) of affiliates                                                  
|Minority interests                                                                         
|Transfers to restricted cash                                                               
|Gain on sale of unconsolidated affiliates                                                  
|Other                                                                                      
|Net effect of changes in working capital, net of assets acquired                           
|Net cash provided by operating activities                                                  
|Cash flows from investing activities:                                                      
|Capital expenditures                                                                       
|Purchases of short-term investments                                                        
|Proceeds from sales of assets                                                              
|Proceeds from sale-lease back transactions                                                 
|Acquisitions of businesses, net of cash acquired                                           
|Proceeds from sale of unconsolidated affiliates                                            
|Collection of notes receivable                                                             
|Net cash provided by (used in) investing activities                                        
|Cash flows from financing activities:                                                      
|Borrowings on credit facilities, net                                                       
|Repayment of financed insurance premiums, software licenses and
maintenance agreements, net
|Repayment of capital lease obligations                                                     
|Repurchases of common stock                                                                
|Issuance of common stock for employee stock purchase plan                                  
|Proceeds from exercise of stock options                                                    
|Dividends paid to minority interest partners                                               
|Net cash used in financing activities                                                      
|Effect of exchange rate changes on cash                                                    
|Increase in cash and cash equivalents                                                      
|Cash and cash equivalents, beginning of the period                                         
|Cash and cash equivalents, end of the period                                               
|                                                                                           
|See notes to unaudited condensed consolidated financial statements.                        

4



---







|EGL, INC.                                                                                   
|--------------------------------------------------------------------------------------------
|CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY                                    
|(unaudited)                                                                                 
|(in thousands)                                                                              
|                                                                                            
|                                                                                            
|Balance at
December 31, 2003                                                                
|Net income                                                                                  
|Foreign currency
translation
adjustments                                                    
|Issuance of shares 
under employee stock
purchase plan                                      
|Repurchase and
retirement of common
stock                                                   
|Exercise of stock
options with related 
tax benefit and issuance of restricted 
stock awards
|Stock-based compensation expense                                                            
|Balance at
September 30, 2004                                                               
|                                                                                            
|                                                                                            
|See notes to unaudited condensed consolidated financial statements.                         





5



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS





The accompanying unaudited condensed consolidated financial statements have been prepared by EGL, Inc. (EGL or the Company) in accordance with the rules and regulations of the Securities and Exchange Commission (the SEC) for interim financial statements and, accordingly, do not include all information and footnotes required under generally accepted accounting principles for complete financial statements.  The financial statements have been prepared in conformity with the accounting principles and practices disclosed in, and should be read in conjunction with, the annual financial statements of the Company included in the Companys Annual Report on Form 10-K (File No. 0-27288).  In the opinion of management, these interim financial statements contain all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation of the Companys financial position at September 30, 2004 and the results of its operations for the three and nine months ended September 30, 2004 and its cash flows for the nine months ended September 30, 2004.  Results of operations for the three and nine months ended September 30, 2004 are not necessarily indicative of the results that may be expected for EGLs full fiscal year.

Note 1 - Organization, operations and summary of significant accounting policies

EGL is a global transportation, supply chain management and information services company operating in one business segment and dedicated to providing flexible logistics solutions on a price competitive basis.  The Companys services include air and ocean freight forwarding, customs brokerage, local pick up and delivery service, materials management, warehousing, trade facilitation and procurement and integrated logistics and supply chain management services.  The Company provides services in over 100 countries on six continents through offices around the world as well as through its worldwide network of exclusive and nonexclusive agents.  The principal markets for all lines of business are North America, Europe and Asia with significant operations in the Middle East, India, South America and South Pacific (see Note 11).

Basis of presentation and principles of consolidation

The accompanying condensed consolidated financial statements include EGL and all of its wholly-owned subsidiaries and investments which the Company controls, through majority ownership or other variable interests.  All significant intercompany balances and transactions have been eliminated in consolidation.  Investments in 50% or less owned affiliates, over which the Company has significant influence, are accounted for by the equity method.  The Company has reclassified certain prior period amounts to conform with the current period presentation.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates that affect the amounts reported in the financial statements and accompanying notes.  Management considers many factors in selecting appropriate operational and financial accounting policies and controls, and in developing the assumptions that are used in the preparation of these financial statements.  Management must apply significant judgment in this process.  Among the factors, but not fully inclusive of all factors that may be considered by management in these processes are:  the range of accounting policies permitted by accounting principles generally accepted in the United States of America; managements understanding of the Companys business  both historical results and expected future results; the extent to which operational controls exist that provide high degrees of assurance that all desired information to assist in the estimation is available and reliable or whether there is greater uncertainty in the information that is available upon which to base the estimate; expectations of the future performance of the economy, both domestically, and globally, within various areas that serve the Companys principal customers and suppliers of goods and services; expected rates of change, sensitivity and volatility associated with the assumptions used in developing estimates; and whether historical trends are expected to be representative of future trends.  The estimation process often may yield a range of potentially reasonable estimates of the ultimate future outcomes and management must select an amount that lies within that range of reasonable estimates  which may result in the selection of estimates which could be viewed as conservative or aggressive by others.  Management uses its business and financial accounting judgment in selecting the most appropriate estimates; however, actual amounts could and will differ from those estimates.

6



---

Stock-based compensation

The Company has seven stock-based employee compensation plans under which stock-based awards have been granted.  The Company accounts for stock-based awards to employees and non-employee directors using the intrinsic value method prescribed in Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations.  The intrinsic value method used by the Company generally results in no compensation expense being recorded for stock option grants made by the Company because those grants are typically made with option exercise prices substantially equal to fair market value at the date of option grant.  The application of the alternative fair value method under Statement of Financial Accounting Standards No. 123 (SFAS 123), Accounting for Stock-Based Compensation, which estimates the fair value of the option awarded to the employee, would result in compensation expense being recognized over the period of time that the employees rights in the options vest.  The following table illustrates the pro forma effect on net income and earnings per share if the Company had applied the fair value recognition provisions of SFAS 123 to stock-based employee compensation (in thousands, except per share amounts):



| |                                                                                                                               |  | Nine Months Ended
September 30, |  | Three Months Ended
September 30,
| | ----------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- |  | --------------------------------
| |                                                                                                                               |  | 2004                            |  | 2003                            
| | Net income as reported                                                                                                        |  | $
36,199                        |  | $
14,818                        
| | Add:  Total stock-based compensation expense included in
net income, net of tax                                               |  | 239                             |  | -                               
| | Deduct:  Total stock-based employee compensation expense
determined under fair value based method for all awards,
net of  tax |  | 2,269                           |  | 3,172                           
| | Pro forma net income                                                                                                          |  | $
34,169                        |  | $
11,646                        
| | Earnings per share:                                                                                                           |  |                                 |  |                                 
| | Basic-as reported                                                                                                             |  | $
0.80                          |  | $
0.31                          
| | Basic-pro forma                                                                                                               |  | 0.75                            |  | 0.25                            
| | Diluted-as reported                                                                                                           |  | 0.75                            |  | 0.31                            
| | Diluted-pro forma                                                                                                             |  | 0.71                            |  | 0.25                            



Comprehensive income

Components of comprehensive income are as follows (in thousands):



| |                                                              |  | Nine Months Ended
September 30, |  | Three Months Ended
September 30,
| | ------------------------------------------------------------ |  | ------------------------------- |  | --------------------------------
| |                                                              |  | 2004                            |  | 2003                            
| |                                                              |  |                                 |  |                                 
| | Net income                                                   |  | $
36,199                        |  | $
14,818                        
| | Recognition in earnings of net deferred loss (gain) on swaps |  | -                               |  | 99                              
| | Foreign currency translation adjustments                     |  | (2,287)                         |  | 6,891                           
| | Comprehensive income                                         |  | $
33,912                        |  | $
21,808                        



New accounting pronouncements

In January 2003, the Financial Accounting Standards Board issued FIN No. 46, Consolidation of Variable Interest Entities, an interpretation of ARB 51 (as amended, FIN 46R).  The primary objectives of FIN 46R are to provide guidance on the identification of entities for which control is achieved through means other than through voting



7



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





rights (variable interest entities or VIEs) and how to determine when and which business enterprise should consolidate the VIE (the primary beneficiary).  This new model for consolidation applies to an entity in which either (i) the equity investors (if any) do not have a controlling financial interest or (ii) the equity investment at risk is insufficient to finance that entitys activities without receiving additional subordinated financial support from other parties.  In addition, FIN 46R requires that both the primary beneficiary and all other enterprises with a significant variable interest in a VIE make additional disclosures.  The provisions of FIN 46R are effective for the Company as of December 31, 2003.  The Company and certain independent owner-operators lease vehicles from an affiliate of the Company, Ashton Leasing, Ltd. (Ashton).  The Company is a limited partner of Ashton and, prior to the adoption of FIN 46R, used the equity method to account for its investment in Ashton.  The Company adopted FIN 46R effective October 1, 2003 and consolidated Ashton, which did not have a material impact on the Companys financial statements.



In December 2003, the FASB revised Statement of Financial Accounting Standards No. 132, Employers Disclosures about Pensions and Other Postretirement Benefits - an amendment of FASB Statements No. 87, 88, and 106 (SFAS 132R).  SFAS 132R expanded the disclosure requirements for benefit plans to include information describing the types of plan assets, investment strategy, measurement date(s), plan obligations, cash flows, and components of net periodic benefit cost recognized during interim periods.  Most of the additional disclosures required by SFAS 132R are effective for annual periods ending after December 31, 2003 and interim periods beginning after December 31, 2003, except for annual disclosures for foreign plans, in which annual disclosures are effective for periods ending after June 15, 2004.  All of the Companys defined benefit plans are foreign plans and, accordingly, the Company has included the interim disclosures required by SFAS 132R in this quarterly report and will include the expanded annual disclosures beginning in its annual report for the year ending December 31, 2004.



Note 2 - Business combinations, acquisitions of minority interests and dispositions

The Company acquired the outside ownership of one of its affiliates in France effective January 1, 2004.  Prior to the acquisition, the Company owned 50.7% of this entity and consolidated it for financial reporting purposes.  The purchase consideration for the interest the Company did not previously own consisted of approximately $10.2 million in cash, which included approximately $3.2 million to settle the minority interest liability and approximately $480,000 for a trademark license agreement effective through April 2007.

In June 2004, the Company acquired the outside ownership of its affiliates in Spain and Portugal from the former Chief Executive Officer of Circle International Group, Inc. (Circle).  Prior to the acquisition, the Company owned 51% of these entities and consolidated them for financial reporting purposes.  The purchase consideration for the interest the Company did not previously own consisted of approximately $6.0 million in cash, which included approximately $1.9 million to settle the minority interest liability.

The Company recognized $10.5 million in goodwill in connection with these acquisitions, based on preliminary valuations of intangible assets acquired.  The value assigned to goodwill and intangible assets, and amortization of those intangible assets, is subject to change pending completion of third party valuations.

In May 2004, the Company sold its investment in Miami Air to an unrelated party for approximately $6.7 million in cash.  The Company had written off its investment in Miami Air in the first quarter of 2002.  The sale resulted in a gain of $6.7 million, which is included in nonoperating income in the condensed consolidated statement of operations.  The sale was completed at a 7% gain over the Companys original investment.  As a result of the sale, the Company was released as guarantor of Miami Airs letter of credit and terminated the $3.0 million standby letter of credit for Miami Air.

In August 2004, the Company sold its investment in TDS Logistics, Inc. (TDS) to an unrelated party for approximately $51.4 million in cash.  The Company received approximately $45.3 million of the sale proceeds in August 2004 and approximately $6.1 million of the sale proceeds are being held in escrow subject to the resolution of certain

8



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





contingencies and time periods.  The sale resulted in a gain of approximately $5.4 million, which is included in non-operating income in the Companys condensed consolidated statement of operations and excludes the sale proceeds held in escrow.  As a result of the sale, the Company was released as guarantor of a letter of credit and terminated a $2.0 million standby letter of credit for TDS.

In addition, in connection with its 2003 acquisition of Miami International Forwarders (MIF), in April 2004 the Company made a $3.2 million payment to the seller due to the achievement of specified post-acquisition performance criteria.  This payment was recorded as an increase in goodwill in the condensed consolidated balance sheet.

Note 3 - Earnings per share

Basic earnings per share excludes dilution and is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the three and nine months ended September 30, 2004 and 2003.  Diluted earnings per share includes potential dilution that could occur if options to issue common stock were exercised or convertible debt was exchanged for common stock.  Stock options and shares related to the convertible notes issued in December 2001 are the only potentially dilutive share equivalents the Company has outstanding for the periods presented.

The table below presents information necessary to calculate basic and diluted net earnings per common share (in thousands):



|                                                                                                              | Nine Months Ended
September 30, |  | Three Months Ended
September 30,
|------------------------------------------------------------------------------------------------------------- | ------------------------------- |  | --------------------------------
|                                                                                                              | 2004                            |  | 2003                            
|Net incomeused in basic earnings per common share                                                            | $
36,199                        |  | $
14,818                        
|Interest expense on convertible  notes, net of tax                                                            | 2,759                           |  | -                               
|Net incomeused in diluted earnings per common share                                                          | $
38,958                        |  | $
14,818                        
|                                                                                                              |                                 |  |                                 
|Weighted average common shares outstandingused in basic earnings
per common share                            | 45,478                          |  | 47,151                          
|Net dilutive potential common shares issuable:                                                                |                                 |  |                                 
|On exercise of options                                                                                        | 473                             |  | 268                             
|On conversion of convertible  notes                                                                           | 5,736                           |  | -                               
|Weighted average common shares and dilutive potential common shares
used in diluted earnings per common share | 51,687                          |  | 47,419                          



The table below indicates the potential common shares issuable which were excluded from diluted potential common shares as their effect would be anti-dilutive (in thousands):



|                                                                                        | Nine Months Ended
September 30, |  | Three Months Ended
September 30,
|--------------------------------------------------------------------------------------- | ------------------------------- |  | --------------------------------
|                                                                                        | 2004                            |  | 2003                            
|Net dilutive potential common shares issuable:                                          |                                 |  |                                 
|On exercise of options - exercise price greater than average market
price during period | 1,853                           |  | 4,213                           
|On conversion of convertible  notes                                                     | -                               |  | 5,736                           



Note 4 - Merger restructuring and non-merger facility costs

The Company maintains an accrual for charges established under its fourth quarter 2000 plan (the Plan) to integrate the former EGL and Circle operations and to eliminate duplicate facilities resulting from the merger.  The

9



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





principal components of the Plan involved the termination of certain employees at the former Circles headquarters and various international locations, elimination of duplicate facilities in the United States and certain international locations, and the termination of selected joint venture and agency agreements.  With the exception of payments to be made for remaining future lease obligations, the terms of the Plan were substantially completed in 2001.



The Company also maintains facility accruals for its remaining lease obligations under noncancelable operating leases at domestic and international locations that the Company has vacated and consolidated due to excess capacity resulting from the Company having multiple facilities in certain locations and changing business needs.  All lease costs for facilities being consolidated were charged to operations until the date that the Company vacated each facility.  Non-merger restructuring facility accruals are included in other liabilities and other non-current liabilities on the condensed consolidated balance sheet.  The changes in these accruals during the nine months ended September 30, 2004 and the remaining unpaid accrued charges as of December 31, 2003 and September 30, 2004 are as follows (in thousands):



| |                                                                        |  | Accrued Liability
at December 31,
2003 |  | Income Statement Charge (Benefit) |  | Payments/
Reductions |  | Foreign
Currency
Translation |  | Accrued Liability
at September 30,
2004
| | ---------------------------------------------------------------------- |  | -------------------------------------- |  | --------------------------------- |  | -------------------- |  | ---------------------------- |  | ---------------------------------------
| |                                                                        |  |                                        |  |                                   |  |                      |  |                              |  |                                        
| | Merger restructuring:                                                  |  |                                        |  |                                   |  |                      |  |                              |  |                                        
| | Severance costs                                                        |  | $
451                                  |  | $
-                               |  | $
-                  |  | $
-                          |  | $
451                                  
| | Future lease obligations, net of subleasing                            |  | 6,023                                  |  | (1,627)                           |  | (2,068)              |  | 18                           |  | 2,346                                  
| |                                                                        |  | 6,474                                  |  | (1,627)                           |  | (2,068)              |  | 18                           |  | 2,797                                  
| | Non-merger restructuring:
Future lease obligations, net of 
subleasing |  | -                                      |  | 7,423                             |  | (508)                |  | -                            |  | 6,915                                  
| |                                                                        |  | $
6,474                                |  | $
5,796                           |  | $
(2,576)            |  | $
18                         |  | $
9,712                                





During the second quarter of 2004, the Company increased its non-merger facilities accruals by $7.4 million.  In North America, the Company consolidated three facilities in Miami to its new facility, which was completed in late 2003.  The Company subleased one of the facilities in the second quarter of 2004 for less than its remaining obligation and accrued the net amount of lease payments it expects to pay over the remaining lease term.  In Europe, the Company also accrued additional lease expense on a vacant facility in the second quarter of 2004 due to unfavorable market conditions near the facility.  These increases were offset by the release of a $1.6 million accrual for a facility in Houston in the second quarter of 2004 as the Company decided to utilize that facility as a result of increased domestic operations and logistics business in 2004.

Amounts recorded for future lease obligations are net of approximately $23.8 million in anticipated future recoveries from actual sublease agreements and $6.9 million from expected sublease agreements as of September 30, 2004.  Sublease income has been anticipated only in locations where sublease agreements have been executed as of September 30, 2004 or are deemed probable of execution.  The Companys lease agreements for these facilities expire from 2004 to 2025 and sublease agreements expire from 2004 to 2012.  There is a risk that subleasing transactions will not occur within the same timing or pricing assumptions made by the Company, or at all, which could result in future revisions to these estimates.

10



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





Note 5 - Notes payable

Notes payable consisted of the following (in thousands):



| |                                               | As of             
| | --------------------------------------------- | ------------------
| |                                               | September 30,
2004
| |                                               |                   
| | Convertible subordinated notes                | $
100,000         
| | Borrowings on international credit facilities | 6,325             
| | Note payable to seller                        | 5,000             
| | Financed insurance premiums                   | 620               
| | Financed software licenses and maintenance    | 3,920             
| | Financed vehicles                             | 4,562             
| | Other notes payable                           | 4,718             
| | Total notes payable                           | 125,145           
| |                                               |                   
| | Current portion of notes payable              | 15,644            
| | Long-term notes payable                       | $
109,501         

Convertible subordinated notes

In December 2001, the Company issued $100 million aggregate principal amount of 5% convertible subordinated notes.  The notes bear interest at an annual rate of 5%.  Interest is payable on June 15 and December 15 of each year.  The notes mature on December 15, 2006.  Deferred financing fees incurred in connection with the transaction totaled $3.2 million and are being amortized over five years as a component of interest expense.

The notes are convertible at any time up to four trading days prior to maturity into shares of common stock at a conversion price of approximately $17.4335 per share, subject to certain adjustments, which was a premium of 20.6% of the stock price at the issuance date.  This is equivalent to a conversion rate of 57.3608 shares per $1,000 principal amount of notes.  Upon conversion, a noteholder will not receive any cash representing accrued interest, other than in the case of a conversion in connection with an optional redemption.  The shares that are potentially issuable impact the Companys diluted earnings per share calculation by approximately 5.7 million shares.  As of September 30, 2004, the estimated fair value of these notes was $174.5 million.

The Company may redeem the notes on or after December 20, 2004 at specified redemption prices, plus accrued and unpaid interest to, but excluding, the redemption date.  Upon a change in control (as defined in the indenture for the notes), a noteholder may require the Company to purchase its notes at 100% of the principal amount of the notes, plus accrued and unpaid interest to, but excluding, the purchase date.

The notes are general unsecured obligations of the Company.  The notes are subordinated in right of payment to all of the Companys existing and future senior indebtedness as defined in the indenture.  The Company and its subsidiaries are not prohibited from incurring senior indebtedness or other debt under the indenture for the notes.  The notes impose some restrictions on mergers and sales of substantially all of the Companys assets.

Domestic credit facility

Effective September 16, 2004, the Company entered into a new $150 million unsecured revolving credit facility (New Credit Facility).  The New Credit Facility is with a syndicate of six financial institutions, with Bank of America, N.A. (the Bank) as collateral and administrative agent for the lenders, and matures on September 15, 2009.   The New Credit Facility replaces a $100 million credit facility (Prior Credit Facility) that was to mature in December 2004.  Borrowings under the New Credit Facility may be used to redeem or convert the convertible subordinated notes, make

11



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





dividends or share repurchases, working capital and capital expenditures, make permitted acquisitions and for general corporate purposes.  The New Credit Facility contains a $75 million sub-facility for letters of credit.  The Company had $27.1 million in letters of credit outstanding and unused borrowing capacity of $122.9 million under the New Credit Facility as of September 30, 2004.  No direct financial obligations of the Company have arisen under the New Credit Agreement as of September 30, 2004.



Amounts outstanding under the New Credit Agreement are subject to varying rates of interest (using either the LIBOR rate or the base rate, each defined below) based on (i) the leverage ratio of consolidated net funded debt to EBITDA (as defined in the New Credit Agreement) and (ii) whether the loan is a Eurodollar loan or a base rate loan.  The LIBOR rate is equal to the rate determined by Bank of America, N.A. to be the British Bankers Association interest rate for deposits in U.S. dollars for a similar interest period (either one, two, three or six months, as selected by the Company).  The base rate is calculated as the higher of (i) the federal funds effective rate plus 0.5% and (ii) the annual rate of interest announced by Bank of America, N.A. as its prime rate.  The Company may borrow at the prime rate plus an applicable margin of up to 0.25% or at the LIBOR rate plus an applicable margin of 0.75% to 1.25%.



The New Credit Facility contains covenants that are similar to, but generally more favorable to the Company than, the covenants in the Companys Prior Credit Facility.  These covenants include, among others:



-

a limitation on liens, mergers, consolidations, sales of assets, and incurrence of secured indebtedness, subject to permitted exceptions;



-

restrictions on the use of proceeds, investments, transactions with affiliates, and changing the Companys principal business;



-

a limitation on paying dividends or purchasing or redeeming capital stock or prepaying indebtedness, subject to permitted exceptions;



-

a requirement that the Company maintain on a rolling four quarter basis a ratio of Net Funded Debt (as defined in the Credit Agreement) to consolidated EBITDA (as defined in the New Credit Agreement) of not greater than 3.0 to 1.0; and



-

a requirement that the Company maintain on a rolling four quarter basis a ratio of consolidated EBIT (as defined in the Credit Agreement) to consolidated interest charges of not less than 3.0 to 1.0.



The New Credit Facility contains customary events of default.  If a default occurs and is continuing, the Company must repay all amounts outstanding under the New Credit Facility.



The Prior Agreement with Bank of America, N.A. was terminated by the Company on September 15, 2004 in advance of its stated termination date without any early termination penalties.  The other parties to the Prior Agreement were Bank of America, N.A. and certain of the Companys subsidiaries.



International credit facilities and other notes payable



As of September 30, 2004, the Company had $17.3 million capacity on international credit facilities and $6.3 million outstanding against those facilities.  Borrowings under international bank lines of credit are generally renewed upon expiration.  The note payable to seller is payable to the former owners of MIF, is non-interest bearing and is payable in April 2005.  Financed insurance premiums are payable in monthly installments of approximately $155,000 each through February 2005.  Financed software licenses and maintenance are payable in quarterly installments of approximately $561,000 each through April 2006.  Loans for financed vehicles are payable in monthly payments totaling approximately $77,000 through June 2009 and have implied interest rates averaging 6.4%.

12



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





Note 6  Guarantees

The Company guarantees certain financial liabilities, the majority of which relate to the Companys freight forwarding operations.  The Company, in the normal course of business, is required to guarantee certain amounts related to customs bonds and services received from airlines.  These types of guarantees are usual and customary in the freight forwarding industry.  The Company operates as a customs broker and prepares and files all formal documentation required for clearance through customs agencies, obtains customs bonds, facilitates the payment of import duties on behalf of the importer and arranges for payment of collect freight charges.  The Company also assists the importer in obtaining the most advantageous commodity classifications and in qualifying for duty drawback refunds.  The Company also arranges for surety bonds for importers.

The Company secures guarantees primarily by three methods:  a $75 million letter of credit subfacility (Note 5), surety bonds and security time deposits which are restricted as to withdrawal for a specified timeframe and are classified on the Companys balance sheet as restricted cash.

The Company issues IATA (International Air Transportation Association) related guarantees, customs bonds and other working capital credit line guarantees in the normal course of business.  IATA-related guarantees and customs bonds are issued to facilitate the movement and clearance of freight.  Working capital credit line guarantees include, but are not limited to, guarantees associated with insurance requirements and certain potential tax obligations.  Generally, guarantees have one-year or two-year terms and are renewed upon expiration.  As of September 30, 2004, total IATA related guarantees, customs bonds and other working capital credit line facilities were approximately $76.5 million.  Approximately $54.0 million of guarantees, customs bonds and borrowings against credit facilities were outstanding, including guarantees of the Companys trade payables and accrued transportation costs and borrowings against its international credit facilities of $18.6 million which were recorded as liabilities on the Companys condensed consolidated balance sheet.

In connection with its 2003 acquisition of MIF, in April 2004 the Company made a $3.2 million payment to the seller due to the achievement of specified post-acquisition performance criteria.  The Company is contingently liable for an additional earnout payment of up to $4.0 million in cash to be paid in April 2005 if certain post-acquisition performance criteria are achieved.  Contingent payments are recorded at the time that the amounts of the payments are determinable by the Company.



In addition, the Company has entered into indemnification agreements with certain officers and directors of the Company.



Note 7  Share repurchase program

On February 25, 2004, the Company adopted a stock repurchase program (the Program) to repurchase up to $15 million of its common stock over the 120 days following adoption of the Program.  On March 5, 2004, the Board of Directors approved an increase in the maximum amount of shares to be repurchased from $15 million to up to $65 million of the Companys common stock and extended the Program to July 3, 2004.  As of that date, the Company had repurchased and retired 3.4 million shares at an average price of $17.37 per share for approximately $59.1 million.

Note 8 - Contingencies

EEOC legal settlement

On October 2, 2001, the U.S. Equal Employment Opportunity Commission (the EEOC) and EGL announced the filing of a Consent Decree settlement.  This settlement resolves all claims of discrimination and/or harassment raised by the EEOCs Commissioners Charge.  The EEOCs Commissioners Charge was issued in December 1997.  Under the

13



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





Consent Decree, the Company agreed to pay $8.5 million into a fund (the Class Fund) that will compensate individuals who claim to have experienced discrimination.  The settlement covers (1) claims by applicants arising between December 1, 1995 and December 31, 2000; (2) disparate pay claims arising between January 1, 1995 and April 30, 2000; (3) promotion claims arising between December 1, 1995 and December 31, 1998; and (4) all other adverse treatment claims arising between December 31, 1995 and December 31, 2000.  In addition, the Company agreed to contribute $500,000 to establish a Leadership Development Program (the Leadership Development Fund).  This Leadership Development Program will provide training and educational opportunities for women and minorities already employed by the Company and will also establish scholarships and work study opportunities at educational institutions.  In entering the Consent Decree, the Company did not make any admission of liability or wrongdoing.  The Consent Decree was approved by the District Court in Houston on October 1, 2001.  The Consent Decree became effective on October 3, 2002 following the dismissal of all appeals related to the Consent Decree.  During the quarter ended September 30, 2001, the Company accrued $10.1 million related to the settlement, which included the $8.5 million payment into the Class Fund and $500,000 into the Leadership Development Fund described above, administrative costs, legal fees and other costs associated with the EEOC litigation and settlement.  During the third and fourth quarters of 2003, the Company reversed $1.4 million of the accrual for certain administrative functions completed in 2003 in which actual costs were less than amounts initially estimated and for payroll taxes the Company will not be required to pay.

The Consent Decree settlement provides that the Company establish and maintain segregated accounts for the Class Fund and Leadership Development Fund.  The Company had fully funded the Class Fund by September 30, 2003.  The Leadership Development Fund was funded fully in October 2002.  Through September 30, 2004, approximately $250,000 of the Leadership Development Fund has been used for restricted purposes as defined by the Consent Decree settlement.  As of September 30, 2004, the amount remaining in the Leadership Development Fund and Class Fund is $8.7 million and is included as restricted cash in the accompanying condensed consolidated balance sheet.  Total related accrued liabilities included in the accompanying condensed consolidated balance sheet at September 30, 2004 were $9.8 million.

Of the eight named plaintiffs who filed suit against the Company in 2000 alleging gender, race and national origin discrimination, as well as sexual harassment, one has accepted a settlement of her claims against the Company.  The claims of one of the named plaintiffs have been dismissed by the court.  The remaining six individuals who were named Plaintiffs in the underlying action have submitted claims to be considered for settlement compensation under the Consent Decree.  The claims administration process is currently underway; however, it could be several months before it is completed and Claimants are notified of whether they qualify for settlement compensation and, if so, the amount for which they qualify.  Once Claimants are notified of their eligibility status by the Claims Administrator, they have an option to reject the settlement compensation and pursue litigation on their own behalf and without the aid of the EEOC.  To the extent any of the individual plaintiffs or any other persons who might otherwise be covered by the settlement opt out of the settlement, the Company intends to continue to vigorously defend itself against their allegations.  The Company currently expects to prevail in its defense of any remaining individual claims.  There can be no assurance as to what amount of time it will take to resolve the other lawsuits and related issues or the degree of any adverse effect these matters may have on the Companys financial condition and results of operations.  A substantial settlement payment or judgment could result in a significant decrease in the Companys working capital and liquidity and recognition of an additional charge in the Companys consolidated statement of operations.

Other legal matters

In addition, the Company is party to routine litigation incidental to its business, which primarily involve other employment matters or claims for goods lost or damaged in transit or improperly shipped.  Many of the other lawsuits to which the Company is a party are covered by insurance and are being defended by the Companys insurance carriers.  The Company has established accruals for these other matters and it is managements opinion that the resolution of such litigation will not have a material adverse effect on the Companys consolidated financial position.  However, a substantial settlement payment or judgment in excess of the Companys accruals could have a material adverse effect on the Companys consolidated results of operations or cash flows.

14



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





Federal income tax audit



The Internal Revenue Service is conducting an audit of the Companys federal income tax returns from fiscal years 2000 to 2001.  Management believes the Company has filed such returns in accordance with applicable tax laws in effect at the time.  However, there is no assurance that such audits will not result in future adjustments, which could be material.

Note 9  Employee benefit plans

The Company maintains the EGL, Inc. 401(k) Plan pursuant to which the Company provides up to dollar for dollar discretionary matching of employee tax-deferred savings up to a maximum of 5% of eligible compensation for employees in the United States.  Each participant vests in the Companys contribution over the course of five years at a vesting rate of 20% per year.

Certain of our international subsidiaries sponsor defined benefit pension plans covering certain full-time employees.  Benefits are based on the employees years of service and compensation.  The Companys plans are funded in conformity with the funding requirements of applicable government regulations of the country in which the plans are located.  These foreign plans are not subject to the United States Employee Retirement Income Security Act of 1974.  Components of compensation expense consisted of the following (in thousands):



| |                                                             |  | Nine Months Ended
September 30, |  | Three Months Ended
September 30,
| | ----------------------------------------------------------- |  | ------------------------------- |  | --------------------------------
| |                                                             |  | 2004                            |  | 2003                            
| |                                                             |  |                                 |  |                                 
| | Benefit cost for defined contribution plans                 |  | $
1,495                         |  | $
384                           
| |                                                             |  |                                 |  |                                 
| | Net benefit cost for defined benefit plans:                 |  |                                 |  |                                 
| | Service cost                                                |  | $
1,417                         |  | $
1,358                         
| | Interest cost                                               |  | 1,196                           |  | 1,050                           
| | Expected return on plan assets                              |  | (1,082)                         |  | (899)                           
| | Amortization of prior service cost                          |  | 240                             |  | 213                             
| | Net pension enhancement and curtailment/
settlement expense |  | (7)                             |  | (6)                             
| | Net benefit cost for defined benefit
plans                  |  | $
1,764                         |  | $
1,716                         
| | Contributions to benefit plans                              |  | $
1,971                         |  | $
2,118                         



Estimated contributions to defined contribution and defined benefit plans for the period of October 1 to December 31, 2004 are approximately $1.0 million.

Note 10  Related party transactions

Aircraft usage payments

In conjunction with the Companys business activities, the Company periodically utilizes aircraft owned by entities controlled by Mr. Crane.  The Company is charged for actual usage of the plane on an hourly basis and billed on a periodic basis.  During the nine months ended September 30, 2004 and 2003, respectively, the Company reimbursed the entities controlled by Mr. Crane approximately $863,000 and $361,000 for hourly usage of the plane.  During the three months ended September 30, 2004 and 2003, respectively, the Company reimbursed the entities controlled by Mr. Crane approximately $52,000 and $175,000, respectively, for hourly usage of the plane.  The Company had approximately $345,000 payable to Mr. Crane at September 30, 2004 for lease payments and related costs of the aircraft.



15



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





Investment in Miami Air International, Inc.

In July 2000, the Company purchased 24.5% of the outstanding common stock of Miami Air for approximately $6.3 million in cash.  In the transaction, certain stockholders of Miami Air sold 82% of the aggregate number of outstanding shares of Miami Air common stock to private investors, including the Company, James R. Crane, Chairman of the Board and Chief Executive Officer of EGL, and Frank J. Hevrdejs, a member of the Companys Board of Directors.

In May 2004, the Company sold its investment in Miami Air to an unrelated party for approximately $6.7 million in cash.  The Company had written off its investment in Miami Air in the first quarter of 2002.  The sale resulted in a gain of $6.7 million, which is included in nonoperating income in the condensed consolidated statement of operations.  The sale was completed at a 7% gain over the Companys original investment.  As a result of the sale, the Company was released as guarantor of Miami Airs letter of credit and terminated the $3.0 million standby letter of credit for Miami Air.  The Company no longer has a relationship with Miami Air.

EGL Subsidiaries in Spain and Portugal

In April 1999, Circle sold a 49% interest in two previously wholly-owned subsidiaries in Spain and Portugal to Peter Gibert, the former chief executive officer of Circle.  Mr. Gibert served as managing director of both subsidiaries and was one of the Companys directors in 2000 and 2001 and resigned from the Companys Board of Directors in May 2002.  The Company deferred the recognition of the $866,000 gain on this transaction and recorded this amount in minority interest.  In June 2004, the Company acquired Mr. Giberts 49% interest in each of the two subsidiaries for a purchase price of approximately $6.0 million in cash.  The purchase price included $1.9 million for Mr. Giberts share of undistributed earnings of the subsidiaries up to the acquisition date and approximately $115,000 payable to Mr. Gibert under his consulting agreement.  As a result of the Companys acquisition, Mr. Gibert no longer owns any interest in either subsidiary.  In connection with the acquisition of Mr. Giberts interest, the Company reversed the $866,000 gain deferred in April 1999, with no impact on the Companys results of operations.



Consulting Agreement

In connection with Mr. Gibert stepping down as chief executive officer of Circle and relocating to Spain in 1999, Mr. Gibert entered into a consulting agreement with Circle pursuant to which he agreed to provide his marketing, strategic planning, acquisition, training and other assistance as reasonably requested wherever Circle has operations, other than the United States, Spain and Portugal.  The Company paid Mr. Gibert approximately $184,000 under the consulting agreement in the nine months ended September 30, 2004, including the $115,000 settled in connection with the acquisition of Mr. Giberts interest in the Companys subsidiaries in Spain and Portugal.  The Company paid Mr. Gibert approximately $275,000 and $69,000 under the consulting agreement in the nine months and three months ended September 30, 2003, respectively.  The consulting agreement expired on May 31, 2004.



Note 11 - Geographic and services information

The Company operates in one segment and is organized functionally in geographic divisions.  Accordingly, management focuses its attention on revenues, net revenues and income before taxes associated with each of these geographic divisions when evaluating the effectiveness of geographic management.  Certain information regarding the Companys operations by geographic division is summarized below (in thousands):

16



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)







|                                      | North America |  | South America |  | Europe, Middle East, India & Africa |  | Asia & South Pacific |  | Eliminations |  | Consolidated
|------------------------------------- | ------------- |  | ------------- |  | ----------------------------------- |  | -------------------- |  | ------------ |  | ------------
|Nine months ended September 30, 2004: |               |  |               |  |                                     |  |                      |  |              |  |             
|Total revenues                        | $
953,255     |  | $
69,823      |  | $
448,989                           |  | $
519,127            |  | $
(49,521)   |  | $
1,941,673 
|Transfers between divisions           | (16,258)      |  | (4,336)       |  | (15,064)                            |  | (13,863)             |  | 49,521       |  | -           
|Revenues from customers               | $
936,997     |  | $
65,487      |  | $
433,925                           |  | $
505,264            |  | $
-          |  | $
1,941,673 
|Total net revenues                    | $
391,972     |  | $
14,492      |  | $
142,242                           |  | $
85,937             |  | $
-          |  | $
634,643   
|Intercompany (profits) losses         | 4,848         |  | (2,359)       |  | (6,111)                             |  | 3,622                |  | -            |  | -           
|Net revenues                          | $
396,820     |  | $
12,133      |  | $
136,131                           |  | $
89,559             |  | $
-          |  | $
634,643   
|Income before taxes                   | $
36,291      |  | $
1,405       |  | $
4,497                             |  | $
16,800             |  | $
-          |  | $
58,993    
|                                      |               |  |               |  |                                     |  |                      |  |              |  |             
|Nine months ended September 30, 2003: |               |  |               |  |                                     |  |                      |  |              |  |             
|Total revenues                        | $
817,523     |  | $
45,978      |  | $
337,063                           |  | $
371,422            |  | $
(38,964)   |  | $
1,533,022 
|Transfers between divisions           | (11,175)      |  | (4,372)       |  | (11,143)                            |  | (10,817)             |  | 37,507       |  | -           
|Revenues from customers               | $
806,348     |  | $
41,606      |  | $
325,920                           |  | $
360,605            |  | $
(1,457)    |  | $
1,533,022 
|Total net revenues                    | $
342,383     |  | $
11,810      |  | $
114,038                           |  | $
69,216             |  | $
(587)      |  | $
536,860   
|Intercompany (profits) losses         | 7,362         |  | (3,142)       |  | (5,312)                             |  | 1,092                |  | -            |  | -           
|Net revenues                          | $
349,745     |  | $
8,668       |  | $
108,726                           |  | $
70,308             |  | $
(587)      |  | $
536,860   
|Income (loss) before taxes            | $
10,357      |  | $
991         |  | $
(185)                             |  | $
12,674             |  | $
(3)        |  | $
23,834    



|                                       | North America |  | South America |  | Europe, Middle East, India & Africa |  | Asia & South Pacific |  | Eliminations |  | Consolidated
|-------------------------------------- | ------------- |  | ------------- |  | ----------------------------------- |  | -------------------- |  | ------------ |  | ------------
|Three months ended September 30, 2004: |               |  |               |  |                                     |  |                      |  |              |  |             
|Total revenues                         | $
344,621     |  | $
29,319      |  | $
162,980                           |  | $
200,101            |  | $
(17,485)   |  | $
719,536   
|Transfers between divisions            | (5,692)       |  | (1,433)       |  | (5,285)                             |  | (5,075)              |  | 17,485       |  | -           
|Revenues from customers                | $
338,929     |  | $
27,886      |  | $
157,695                           |  | $
195,026            |  | $
-          |  | $
719,536   
|Total net revenues                     | $
139,701     |  | $
5,754       |  | $
48,945                            |  | $
31,209             |  | $
-          |  | $
225,609   
|Intercompany (profits) losses          | 1,496         |  | (503)         |  | (2,048)                             |  | 1,055                |  | -            |  | -           
|Net revenues                           | $
141,197     |  | $
5,251       |  | $
46,897                            |  | $
32,264             |  | $
-          |  | $
225,609   
|Income before taxes                    | $
21,389      |  | $
657         |  | $
219                               |  | $
6,242              |  | $
-          |  | $
28,507    
|                                       |               |  |               |  |                                     |  |                      |  |              |  |             
|Three months ended September 30, 2003: |               |  |               |  |                                     |  |                      |  |              |  |             
|Total revenues                         | $
284,589     |  | $
16,938      |  | $
116,582                           |  | $
128,119            |  | $
(12,612)   |  | $
533,616   
|Transfers between divisions            | (2,922)       |  | (1,305)       |  | (3,733)                             |  | (3,849)              |  | 11,809       |  | -           
|Revenues from customers                | $
281,667     |  | $
15,633      |  | $
112,849                           |  | $
124,270            |  | $
(803)      |  | $
533,616   
|Total net revenues                     | $
116,408     |  | $
3,743       |  | $
39,655                            |  | $
24,188             |  | $
(230)      |  | $
183,764   
|Intercompany (profits) losses          | 3,124         |  | (864)         |  | (1,665)                             |  | (595)                |  | -            |  | -           
|Net revenues                           | $
119,532     |  | $
2,879       |  | $
37,990                            |  | $
23,593             |  | $
(230)      |  | $
183,764   
|Income before taxes                    | $
2,870       |  | $
69          |  | $
2,013                             |  | $
3,976              |  | $
8          |  | $
8,936     



17



---

EGL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (CONTINUED)





Revenues from transfers between divisions represent approximate amounts that management believes would be charged if an unaffiliated company provided the services.  Revenues and expenses for geographic divisions include 100 percent of amounts for unconsolidated affiliates directly involved in freight forwarding activities.  In 2003, the amounts above include revenues and expenses from our affiliate in Turkey, prior to our acquisition of the outside ownership in the affiliate in October 2003.  Total divisional revenues are reconciled with total consolidated revenues by eliminating inter-divisional revenues and revenues and expenses for unconsolidated affiliates.  Income (loss) before taxes includes profits (losses) on intercompany transactions.  Revenues and net revenues by division for the three and nine months ended September 30, 2003 have been restated from previously reported amounts (a) to conform to the current period presentation of gross and net revenues, (b) to include intradivision revenues and (c) to include revenues and expenses from an unconsolidated affiliate.  These reclassifications had no impact on consolidated net revenues.

The Companys identifiable assets by geographic division are summarized below (in thousands):



|                              | North America |  | South America |  | Europe, Middle East, India & Africa |  | Asia & South Pacific |  | Consolidated
|----------------------------- | ------------- |  | ------------- |  | ----------------------------------- |  | -------------------- |  | ------------
|                              |               |  |               |  |                                     |  |                      |  |             
|Balance at September 30, 2004 | $
615,770     |  | $
28,077      |  | $
224,703                           |  | $
176,528            |  | $
1,045,078 
|Balance at December 31, 2003  | $
557,940     |  | $
28,534      |  | $
195,771                           |  | $
161,993            |  | $
944,238   



Note 12 - Subsequent Event

On October 11, 2004, the Unites States Congress passed the American Jobs Creation Act of 2004 (Jobs Act), which is a response, in part, to an on-going trade dispute between the European Union regarding extraterritorial income tax provisions in the U.S. tax code that the World Trade Organization had ruled to be illegal.  The Jobs Act includes numerous provisions that may affect business practices and accounting for income taxes. The Jobs Act became effective on October 22, 2004 and is subject to significant analysis and interpretation.  Management is in the process of determining the impact of the Jobs Act on the Company.





18



---

EGL, INC.





ITEM 2.  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is managements discussion and analysis of certain significant factors which have affected certain aspects of the Companys financial position and operating results during the periods included in the accompanying unaudited condensed consolidated financial statements.  This discussion should be read in conjunction with the condensed consolidated financial statements as of and for the three and nine months ended September 30, 2004 included in this quarterly report and the discussion under Managements Discussion and Analysis of Financial Condition and Results of Operations in the annual financial statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 0-27288).

Overview

The primary macroeconomic growth indicators of our business include general growth in the economy, international trade, particularly out of Asia, the level of high-tech spending and the increase in outsourcing of logistics projects.  Drivers over which we have some control and focus on internally are our ability to: (i) link transportation services with our logistics services, (ii) cross-sell our services to existing and prospective customers, and (iii) collaborate with our customers to provide flexible, cost-effective and profitable supply chain solutions.



We achieved gross revenues of $720 million for the quarter ended September 30, 2004, a 34.8% increase over gross revenues of $534 million in the third quarter of 2003.  Our financial position was strengthened by record net revenues in the third quarter of 2004, including the continued improvement in our U.S. overnight product.



Our results of operations, cash flows and financial position for the third quarter of 2004 reflect, among other things, the following:

-

Leveraging our global network, with an emphasis on our North American infrastructure, to increase volumes across all service offerings and geographic regions;

-

Improving U.S. priority product market coupled with continued expansion of deferred shipments within the North America forwarding market;

-

Establishing a new $150 million unsecured revolving credit facility;

-

Improving operational efficiencies to increase operating income;

-

Escalating ocean and airline rates as well as the faster rate of growth in lower margin (but higher net revenue per shipment) service offerings;

-

Selling our 40% investment in TDS Logistics, Inc.;

-

Costs associated with evaluating the adequacy of the design and operating effectiveness of our internal controls over financial reporting; and

-

Continuing the deployment of information technology systems globally.

Leveraging our global network.  Building off of consecutive record high net revenues in the first and second quarters of 2004, we continued to leverage our global network and our ability to cross-sell services to increase volumes for all of our service offerings in the third quarter of 2004, which increased gross and net revenues to new highs for the Company.  In addition, our balanced product offering enabled us to provide flexible solutions to our customers both domestically and internationally.  The efficiency of our services improved as we consolidated most duplicate facilities.  We have been able to successfully leverage the relationships of our U.S.-based multinational customers as they continue to shift production offshore and ramp up production overseas on the strength of the U.S. economy and a recovering European economy.  As a result, the growth in our international volumes has gained significant traction.



19



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





North America forwarding market.  While deferred shipment (third through fifth day) volumes increased by 10.5% in the third quarter of 2004, priority (next flight out, next day or second day) volumes showed an increase of 5.6% in the third quarter of 2004 versus a decline of 5.5% in the second quarter of 2004.  In addition, U.S. imports and exports continue to increase, reflecting the strength of the U.S. economy and the continued shift of production overseas. This improvement in domestic shipment volumes added significantly to our increase in gross revenues during the quarter and improved results of operations.  Our third quarter 2004 results highlight the ability of our low cost domestic model to generate domestic growth with a mix of priority and deferred shipments.  Management believes that (i) if the economy continues to recover, (ii) volumes continue to exceed peak season levels, and (iii) shipping capacity remains tight, shipment of products will be expedited and inventory levels will continue to build as customers gain more confidence in the economic recovery.



New credit facility.  In September 2004, we entered into a new, unsecured $150 million credit facility (New Credit Facility) replacing a $100 million secured credit facility that was to mature in December 2004.  Under our New Credit Facility, we have an increased borrowing capacity for, among other things, redemption of the convertible subordinated notes, permitted acquisitions, working capital and capital expenditures and other general corporate purposes.  As of September 30, 2004, we had $27.1 million in letters of credit outstanding and unused borrowing capacity of $122.9 million under the New Credit Facility.



Improving operational efficiencies.   During the quarter, we continued initiatives to improve operating efficiencies and increased operating income 124%, or $14 million, from the third quarter of 2003.  Moreover, given strong demand and higher volumes, personnel costs increased across all divisions yet operating income as a percentage of net revenues rose to 11% as compared to 6% in the corresponding quarter in the prior year.  We have launched further initiatives to measure the key drivers of our business and continue to drive profitability through operational efficiencies.



Net revenue margins.  The traditional peak season rates, together with higher fuel and security surcharges and tighter capacity, continued to impact our air and ocean margins.  Increases in overall costs have diminished our yields, even as we continue to pass along these surcharges to the customers.  In addition, yields were impacted when compared against the third quarter of 2003 due to certain logistics projects in Europe that have since been terminated or completed.  Moreover, as we are able to cross-sell our services and highlight the full scope of our service offerings, our net revenues are impacted by the growth of service offerings with different margins  as our ocean and international air service offerings with lower net revenue margins but higher net revenue per shipment grow at faster rates than our domestic offerings.  For example, our gross revenues increase but our yields increase at a slower rate given the different mix of service offerings.  Coupled with the global economic factors set forth above, our net revenue margins decreased slightly from the preceding quarter.  Management believes that as we improve our ability to address the global factors affecting rates, our margins should improve across all divisions and service offerings.



Selling our Investment in TDS.  In August 2004, TDS Logistics, Inc., in which we held a 40% interest, was sold to an unrelated party.  As a result, we eliminated an interest in a non-core business and recorded a $5.4 million gain in non-operating income for our investment and cash proceeds of approximately $45.3 million, excluding approximately $6.1 million of our sale proceeds held in escrow.



Adequacy of our Internal Controls over Financial Reporting.  As directed by Section 404 of the Sarbanes-Oxley Act of 2002, we will be required to include a report of management on our internal controls over financial reporting in our annual report on Form 10-K for the year ending December 31, 2004.  We continue to enhance our internal controls over financial reporting by adding resources in key functional areas and focusing on the level of documentation, segregation of duties and transactional control procedures we believe are necessary to minimize the risk of any significant deficiencies or material weaknesses in our financial reporting.  In connection with the global deployment of our EGL Vision Suite of Technologies, we continue to enhance and evolve our systems and processes, which require frequent updates of our control documentation.  This may impact the ability to adequately test internal controls surrounding those systems and processes. Given the short timeframe for compliance, we may learn of

20



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





deficiencies and/or weaknesses in our internal controls over financial reporting associated with the system deployment, and there may not be adequate time for remediation and re-testing of such controls.  As we evaluate our internal controls, we cannot be certain that all of our internal controls will be considered effective by management or, if considered effective by management, that our independent auditors will agree with such assessment.



Global deployment of information technology systems.  In the third quarter of 2004, we continued the global deployment of our EGL Vision Suite of Technologies  Logistics Vision, Financial Vision and People Vision.  Logistics Vision is the freight forwarding system that allows a seamless flow of data across the globe, eliminating duplicate data entry on multiple systems.  Financial Vision is the Oracle-based financial system that allows global visibility of financial results, streamlined financial reporting and the ability to automate intercompany accounting and settlements.  People Vision is the Oracle-based human resources application that allows global visibility to employee tracking, training and development.  Management continues to believe that successful deployment of the systems remains a critical component of improving operational efficiencies and effectively growing the business.  The global deployment of EGL Vision will continue into next year.



We expect our focus in the fourth quarter of 2004 will be to improve upon priority product shipment counts, streamline processes through our global deployment of our financial, operational and human resources information technology systems, evaluate the adequacy of our internal controls over financial reporting, and continue to leverage our competitive advantages in North America.



21



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





Results of Operations



Nine Months Ended September 30, 2004 Compared to Nine Months Ended September 30, 2003



| |                                                    | Nine Months Ended September 30,   
| | -------------------------------------------------- | ----------------------------------
| |                                                    | 2004                              
| |                                                    |                                   
| |                                                    | Amount                            
| |                                                    | (in thousands, except percentages)
| | Revenues:                                          |                                   
| | Air freight forwarding                             | $
1,258,270                       
| | Ocean freight forwarding                           | 280,305                           
| | Customs brokerage and other                        | 403,098                           
| | Revenues                                           | $
1,941,673                       
| |                                                    |                                   
| |                                                    | Amount                            
| | Net revenues:                                      |                                   
| | Air freight forwarding                             | $
372,141                         
| | Ocean freight forwarding                           | 57,129                            
| | Customs brokerage and other                        | 205,373                           
| | Net revenues                                       | 634,643                           
| |                                                    |                                   
| |                                                    |                                   
| | Operating expenses:                                |                                   
| | Personnel costs                                    | 356,735                           
| | Other selling, general and administrative
expenses | 227,765                           
| | Operating income                                   | 50,143                            
| | Nonoperating income (expense), net                 | 8,850                             
| | Income before provision for
income taxes           | 58,993                            
| | Provision for income taxes                         | 22,794                            
| | Net income                                         | $
36,199                          



Revenues increased $408.7 million, or 26.7%, to $1,941.7 million in the nine months ended September 30, 2004 compared to $1,533.0 million in the nine months ended September 30, 2003 due to increases from all product lines.  Net revenues, which represent revenues less freight transportation costs, increased $97.7 million, or 18.2%, to $634.6 million in the nine months ended September 30, 2004 compared to $536.9 million in the nine months ended September 30, 2003 due to increases in air freight forwarding net revenues followed by increases in customs brokerage and other net revenues and ocean freight forwarding net revenues.  Net revenue margins declined from 35.0% in the first nine months of 2003 to 32.7% in the first nine months of 2004 reflecting a decrease in import and logistics margins and a slight decline in air and ocean margins.  The decrease in margins reflects (i) an acceleration of growth in international air and ocean products which carry a lower net revenue margin but a higher net revenue per shipment; (ii) pass-through of higher fuel and security surcharges, which increased gross revenues without corresponding increases in net revenues; and (iii) higher transportation costs due to capacity constraints, mainly from Asia.  Our international revenues and costs also increased slightly over the prior year due to the effects of translating amounts to the U.S. dollar.

22



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





Air freight forwarding revenues.  Air freight forwarding revenues increased $255.6 million, or 25.5%, to $1,258.3 million in the nine months ended September 30, 2004 compared to $1,002.7 million in the nine months ended September 30, 2003 primarily due to volume increases in all geographic divisions, particularly Asia Pacific, North America and Europe/Middle East.  This growth is primarily from improvements in domestic shipment volumes and international charter activity.  Air freight forwarding net revenues increased $61.8 million, or 19.9%, to $372.1 million in the nine months ended September 30, 2004 compared to $310.3 million in the nine months ended September 30, 2003.  Air freight forwarding margins decreased to 29.6% for the nine months ended September 30, 2004 compared to 30.9% for the nine months ended September 30, 2003, primarily due to declines in North America and Asia Pacific due to higher volume levels in certain trade lanes that carry a lower margin and increased international charter activity, which typically carries a lower margin.  These decreases were offset by increases in air freight forwarding margins in Europe/Middle East primarily due to an increase in direct air shipments relative to consolidated shipments.

Ocean freight forwarding revenues.  Ocean freight forwarding revenues increased $73.7 million, or 35.7%, to $280.3 million in the nine months ended September 30, 2004 compared to $206.6 million in the nine months ended September 30, 2003.  The increase in revenues was principally due to volume increases in all geographic divisions due to our increased focus on the ocean market and our customers continued shift toward a lower cost deferred product.  Ocean freight forwarding net revenues increased $11.3 million, or 24.7%, to $57.1 million in the nine months ended September 30, 2004 compared to $45.8 million in the nine months ended September 30, 2003 primarily due to increases in Europe/Middle East, Asia Pacific and North America.  Ocean freight forwarding margins, however, decreased to 20.4% in the nine months ended September 30, 2004 compared to 22.1% in the nine months ended September 30, 2003 due to continued rising transportation costs and shipping capacity constraints, particularly between Asia and North America.

Customs brokerage and other revenues.  Customs brokerage and other revenues, which include warehousing, distribution and other logistics services, increased $79.4 million, or 24.5%, to $403.1 million in the nine months ended September 30, 2004 compared to $323.7 million in the nine months ended September 30, 2003 due to multiple new logistics projects in North America and a $2.8 million termination fee for a logistics project in Europe.  Customs brokerage and other net revenues increased by $24.6 million, or 13.6%, to $205.4 million in the nine months ended September 30, 2004 compared to $180.8 million in the nine months ended September 30, 2003.  Customs brokerage and other margins, however, decreased to 50.9% for the nine months ended September 30, 2004 compared to 55.9% for the nine months ended September 30, 2003 primarily due to lower margins in Europe, Asia Pacific and North America resulting from the termination or completion of several higher margin projects.

Personnel costs.  Personnel costs include all compensation expenses, including those relating to sales commissions and salaries and to headquarters employees and executive officers.  Personnel costs increased $46.7 million, or 15.1%, to $356.7 million in the nine months ended September 30, 2004 compared to $310.0 million in the nine months ended September 30, 2003.  The increase in personnel costs was primarily due to the increase in business activity and foreign exchange effects.  As a percentage of net revenues, personnel costs were 56.2% in the nine months ended September 30, 2004 compared to 57.7% in the nine months ended September 30, 2003.  Our average headcount increased only 5.6% compared to a 26.7% increase in gross revenues.

Other selling, general and administrative expenses.  Other selling, general and administrative expenses increased $29.1 million, or 14.6%, to $227.8 million in the nine months ended September 30, 2004 compared to $198.7 million in the nine months ended September 30, 2003.  As a percentage of net revenues, other selling, general and administrative expenses decreased slightly to 35.9% for the nine months ended September 30, 2004 compared to 37.0% for the same period in 2003.  The increase in other selling, general and administrative expenses is primarily due to a $7.4 million increase in facility accruals during the second quarter of 2004 for vacant facilities in North America and Europe.  In North America, we consolidated three facilities to our new facility in Miami, which was completed in late 2003.  We subleased one of the facilities for less than our remaining obligation and accrued the net amount of lease payments we expect to pay over the remaining lease term.  In Europe, we also accrued additional lease expense on a vacant facility due to unfavorable market conditions near the facility.  These increases were offset by the release of a $1.6 million accrual

23



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





for a facility in Houston as we decided to utilize that facility for increased domestic operations and logistics business.  Other selling, general and administrative expenses have also increased due to higher insurance premiums related to our increased business activity, higher professional fees and communications costs related to systems implementations and preparations for internal controls testing required by the Sarbanes-Oxley Act of 2002 and foreign exchange effects.

Nonoperating income (expense), net.  For the nine months ended September 30, 2004, nonoperating income, net was $8.9 million compared to nonoperating expense, net of $4.3 million for the nine months ended September 30, 2003.  The increase is primarily due to $12.1 million in gains on the sale of our investments in TDS Logistics, Inc. and Miami Air during the third and second quarter of 2004 as well as a $2.7 million increase in equity earnings from affiliates, primarily related to our investment in TDS and a decrease in minority interest expense due to our acquisition of our minority partners interests in our affiliates in France, Spain and Portugal.  These increases were offset by (i) a decrease in interest income due to lower investment balances resulting from the repurchases of our common stock; (ii) an increase in foreign exchange losses; and (iii) a decrease in nonoperating income as compared to the same period in 2003 which included $589,000 of gains on our jet fuel swap which expired in December 2003.

Effective tax rate.  The effective income tax rate for the nine months ended September 30, 2004 was 38.6% compared to 37.8% for the nine months ended September 30, 2003.  The higher tax rate was due to adjustments to deferred taxes on foreign earnings offset somewhat by increased taxable income in lower tax rate jurisdictions.



24



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





Three Months Ended September 30, 2004 Compared To Three Months Ended September 30, 2003



| |                                                    | Three Months Ended September 30,  
| | -------------------------------------------------- | ----------------------------------
| |                                                    | 2004                              
| |                                                    |                                   
| |                                                    | Amount                            
| |                                                    | (in thousands, except percentages)
| | Revenues:                                          |                                   
| | Air freight forwarding                             | $
466,652                         
| | Ocean freight forwarding                           | 110,914                           
| | Customs brokerage and other                        | 141,970                           
| | Revenues                                           | $
719,536                         
| |                                                    |                                   
| |                                                    | Amount                            
| | Net revenues:                                      |                                   
| | Air freight forwarding                             | $
134,872                         
| | Ocean freight forwarding                           | 21,508                            
| | Customs brokerage and other                        | 69,229                            
| | Net revenues                                       | 225,609                           
| |                                                    |                                   
| |                                                    |                                   
| | Operating expenses:                                |                                   
| | Personnel costs                                    | 126,845                           
| | Other selling, general and administrative
expenses | 73,348                            
| | Operating income                                   | 25,416                            
| | Nonoperating income (expense), net                 | 3,091                             
| | Income before provision for income taxes           | 28,507                            
| | Provision for income taxes                         | 10,995                            
| | Net income                                         | $
17,512                          



Revenues increased $185.9 million, or 34.8%, to $719.5 million in the three months ended September 30, 2004 compared to $533.6 million in the three months ended September 30, 2003 due to increases from all product lines.  Net revenues, which represent revenues less freight transportation costs, increased $41.8 million, or 22.7%, to $225.6 million in the three months ended September 30, 2004 compared to $183.8 million in the three months ended September 30, 2003 due to increases in air freight forwarding net revenues followed by modest increases in customs brokerage and other net revenues and ocean freight forwarding net revenues.  Net revenue margins declined from 34.4% in the third quarter of 2003 to 31.4% in the third quarter of 2004 primarily due to a decrease in import and logistics margins and a slight decline in ocean and air export margins.  Our international revenues and costs also increased over prior year due to the effects of translating amounts to the U.S. dollar.

Air freight forwarding revenues.  Air freight forwarding revenues increased $123.8 million, or 36.1%, to $466.7 million in the three months ended September 30, 2004 compared to $342.9 million in the three months ended September 30, 2003 primarily due to volume increases in all geographic divisions.  Air freight forwarding net revenues increased $30.8 million, or 29.6%, to $134.9 million in the three months ended September 30, 2004 compared to $104.1 million in the three months ended September 30, 2003.  Air freight forwarding margins decreased to 28.9% for the three months

25



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





ended September 30, 2004 compared to 30.4% for the three months ended September 30, 2003 primarily due to (i) an acceleration of growth in international air shipments which carry a lower net revenue margin but a higher net revenue per shipment, pass-through of higher fuel and security surcharges; (ii) which increased gross revenues without corresponding increases in net revenues; and (iii) higher transportation costs due to capacity constraints, mainly from Asia.



Ocean freight forwarding revenues.  Ocean freight forwarding revenues increased $35.2 million, or 46.5%, to $110.9 million in the three months ended September 30, 2004 compared to $75.7 million in the three months ended September 30, 2003.  The increase in revenues was principally due to volume increases in all geographic divisions due to our increased focus on the ocean market and our customers continued shift toward a lower cost deferred product.  Ocean freight forwarding net revenues increased $5.4 million, or 33.5%, to $21.5 million in the three months ended September 30, 2004 compared to $16.1 million in the three months ended September 30, 2003 primarily due to increases in Europe/Middle East followed by increases in Asia Pacific and North America.  Ocean freight forwarding margins, however, decreased to 19.4% in the three months ended September 30, 2004 compared to 21.3% in the three months ended September 30, 2003 due to rising transportation costs, including higher fuel and security surcharges, and increased shipping capacity constraints.

Customs brokerage and other revenues.  Customs brokerage and other revenues, which include warehousing, distribution and other logistics services, increased $27.0 million, or 23.5%, to $142.0 million in the three months ended September 30, 2004 compared to $115.0 million in the three months ended September 30, 2003 due to multiple projects in North America and increased imports to Asia offset by decreases in Europe due to the termination or completion of several projects.  Customs brokerage and other net revenues increased by $5.7 million, or 9.0%, to $69.2 million in the three months ended September 30, 2004 compared to $63.5 million in the three months ended September 30, 2003.  Customs brokerage and other margins decreased to 48.8% for the three months ended September 30, 2004 compared to 55.2% for the three months ended September 30, 2003 primarily due to the completion of projects in Europe and lower margins in Asia Pacific and North America.

Personnel costs.  Personnel costs include all compensation expenses, including those relating to sales commissions and salaries and to headquarters employees and executive officers.  Personnel costs increased $20.9 million, or 19.7%, to $126.8 million in the three months ended September 30, 2004 compared to $105.9 million in the three months ended September 30, 2003.  The increase in personnel costs was primarily due to the increase in business activity and foreign exchange effects.  As a percentage of net revenues, personnel costs were 56.2% in the three months ended September 30, 2004 compared to 57.6% in the three months ended September 30, 2003.  Our average headcount increased only 8.0% compared to a 34.8% increase in gross revenues.

Other selling, general and administrative expenses.  Other selling, general and administrative expenses increased $6.8 million, or 10.2%, to $73.3 million in the three months ended September 30, 2004 compared to $66.5 million in the three months ended September 30, 2003.  As a percentage of net revenues, other selling, general and administrative expenses were 32.5% in the three months ended September 30, 2004 compared to 36.2% in the three months ended September 30, 2003.  Other selling, general and administrative expenses increased due to increased business activity, higher communication costs related to systems implementations and higher professional fees for Sarbanes-Oxley Act of 2002 internal controls preparations and testing and foreign exchange effects.

Nonoperating income (expense), net.  For the three months ended September 30, 2004, nonoperating income, net was $3.1 million compared to nonoperating expense, net of $2.4 million for the three months ended September 30, 2003.  The change is primarily due to a $5.4 million gain on the sale of our investment in TDS during the third quarter of 2004 and a decrease in minority interest expense due to our acquisition of our minority partners interests in our affiliates in France, Spain and Portugal, which were partially offset by foreign exchange losses due to the strengthening of the U.S. dollar.

Effective tax rate.  The effective income tax rate for the three months ended September 30, 2004 was 38.6% compared to 37.8% for the three months ended September 30, 2003.  The higher effective tax rate is due to an increase in tax rates for our foreign operations.

26



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





Liquidity and Capital Resources

General

Our ability to satisfy our debt obligations, fund working capital and make capital expenditures depends upon our future performance, which is subject to general economic conditions and other factors, some of which are beyond our control.  If we achieve significant near-term revenue growth, we may experience a need for increased working capital financing as a result of the difference between our collection cycles and the timing of our payments to vendors.

We make significant disbursements on behalf of our customers for transportation costs (primarily ocean) and customs duties for which the customer is the primary obligor.  The billings to customers for these disbursements, which are several times the amount of revenues and fees derived from these transactions, are not recorded as revenues and expenses on our statement of operations; rather, they are reflected in our trade receivables and trade payables.  Growth in the level of this activity or lengthening of the period of time between incurring these costs and being reimbursed by our customers for these costs may negatively affect our liquidity.

As a non-asset based freight forwarder, we do not have significant capital expenditures that would be required of an asset based forwarder.  We believe our anticipated capital expenditures for 2004 will be in the range of $35 to $40 million, with a range of $30 to $35 million expected on information systems expenditures.  Our capital expenditures for the nine months ended September 30, 2004 were $30.5 million.

In the first quarter of 2004, our Board of Directors authorized the repurchase of up to $65 million of our outstanding common stock, depending on market conditions and other factors.  During the course of the program, which ended July 3, 2004, we repurchased and retired 3.4 million shares of our outstanding common stock at an average price of $17.37 per share for $59.1 million in total.

Based on current plans, we believe that our existing capital resources, including $96.7 million of cash and cash equivalents and $122.9 million of available borrowing capacity on our new credit facility, will be sufficient to meet working capital requirements through September 30, 2005.  However, we cannot provide assurance that there will be no change that would consume available resources significantly before that time.  Additionally, funds may not be available when needed and even if available, additional funds may be raised through financing arrangements and/or the issuance of preferred or common stock or convertible securities on terms and prices significantly more favorable than those of the currently outstanding common stock, which could have the effect of diluting or adversely affecting the holdings or rights of our existing stockholders.  If adequate funds are unavailable, we may be required to delay, scale back or eliminate some of our operating activities and planned capital expenditures, including, without limitation, the timing and extent of our marketing programs and hiring of additional personnel.

Cash flows from operating activities.  Net cash provided by operating activities was $43.1 million in the nine months ended September 30, 2004 compared to $51.0 million in the nine months ended September 30, 2003.  The decrease in the nine months ended September 30, 2004 was primarily due to a $12.0 million net decrease in cash from changes in working capital for the nine months ended September 30, 2004 compared to a $7.5 million net increase in cash from changes in working capital for the nine months ended September 30, 2003 offset by an increase in net income.  Additionally during the nine months ended September 30, 2004, $351,000 was transferred to restricted cash to secure guarantees and customs bonds for our international subsidiaries.

Cash flows from investing activities.  Net cash provided by investing activities in the nine months ended September 30, 2004 was $3.5 million compared to net cash used in investing activities of $36.8 million in the nine

27



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





months ended September 30, 2003.  We incurred capital expenditures of $30.5 million during the nine months ended September 30, 2004 as compared to $19.5 million during the nine months ended September 30, 2003 primarily related to our global deployment of the Vision Suite of Technologies.

During the nine months ended September 30, 2004, we received proceeds of $6.7 million for the sale of our interest in an unconsolidated affiliate, Miami Air, to an unrelated party and proceeds of $45.3 million for the sale of our interest in an unconsolidated affiliate, TDS, to an unrelated party.

During the second quarter of 2004, we acquired the outside ownership of our consolidated affiliates in France, Spain and Portugal for aggregate consideration of $16.2 million in cash.  During the same period, we also made a $3.2 million earnout payment to the former owners of Miami International Forwarders (MIF) due to achievement of post-acquisition performance criteria specified in the April 2003 purchase and sale agreement.  During the second quarter of 2003, we completed several acquisitions with aggregate cash consideration of $21.1 million.  In April 2003, we acquired MIF for $13.7 million in cash and we purchased from one of our joint venture partners a 26% interest in our operating subsidiary in Singapore for approximately $5.7 million in cash.  We also completed an acquisition of an international freight forwarder and customs broker in France for approximately $1.1 million, net of cash acquired and made a $600,000 earnout payment related to an acquisition completed in a prior year.

During the nine months ended September 30, 2004 and 2003, we received proceeds of $873,000 and $3.8 million, respectively, from sales of other assets and a sale-lease back transaction.

Cash flows from financing activities.  Net cash used in financing activities in the nine months ended September 30, 2004 was $42.6 million compared to $6.2 million in the nine months ended September 30, 2003.  During the nine months ended September 30, 2004, we repurchased and retired approximately 3.4 million shares of our common stock for $59.1 million in cash.  Net repayments on notes payable were $1.2 million for the nine months ended September 30, 2004 compared to $1.9 million in the nine months ended September 30, 2003.  We received $22.9 million in proceeds from the exercise of approximately 1.2 million stock options in the nine months ended September 30, 2004 compared to $3.0 million in proceeds from the exercise of approximately 242,000 stock options in the nine months ended September 30, 2003.

Convertible subordinated notes

In December 2001, we issued $100 million aggregate principal amount of 5% convertible subordinated notes.  The notes bear interest at an annual rate of 5%.  Interest is payable on June 15 and December 15 of each year.  The notes mature on December 15, 2006.

The notes are convertible at any time up to four trading days prior to maturity into shares of EGL common stock at a conversion price of approximately $17.4335 per share, subject to certain adjustments, which was a premium of 20.6% of the stock price at the issuance date.  This is equivalent to a conversion rate of 57.3608 shares per $1,000 principal amount of notes.  Upon conversion, a noteholder will not receive any cash representing accrued interest, other than in the case of a conversion in connection with an optional redemption.  The shares that are potentially issuable may impact our diluted earnings per share calculation by approximately 5.7 million shares.  As of September 30, 2004, the fair value of the notes was $174.5 million.

We may redeem the notes on or after December 20, 2004 at specified redemption prices, plus accrued and unpaid interest to, but excluding, the redemption date.  Upon a change in control (as defined in the indenture agreement for the notes), a noteholder may require us to purchase its notes at 100% of the principal amount of the notes, plus accrued and unpaid interest to, but excluding, the purchase date.

28



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





The notes are general unsecured obligations of EGL.  The notes are subordinated in right of payment to all of our existing and future senior indebtedness as defined in the indenture agreement.  We and our subsidiaries are not prohibited from incurring senior indebtedness or other debt under the indenture agreement.  The notes impose some restrictions on mergers and sales of substantially all of our assets.

Domestic credit facility

Effective September 16, 2004, we entered into a new unsecured $150 million revolving credit facility.  The New Credit Facility is with a syndicate of six financial institutions, with Bank of America, N.A. (the Bank) as collateral and administrative agent for the lenders, and matures on September 15, 2009.  The New Credit Facility replaces a $100 million credit facility (Prior Credit Facility) that was to mature in December 2004.  Borrowings under the New Credit Facility may be used to redeem or convert the convertible subordinated notes, make dividends or share repurchases, working capital and capital expenditures, make permitted acquisitions and for general corporate purposes.  The New Credit Facility contains a $75 million sub-facility for letters of credit.  We had $27.1 million in letters of credit outstanding and unused borrowing capacity of $122.9 million under the New Credit Facility as of September 30, 2004.  We have not incurred direct financial obligations under the New Credit Agreement as of September 30, 2004.



Amounts outstanding under the New Credit Agreement are subject to varying rates of interest (using either the LIBOR rate or the base rate, each defined below) based on (i) the leverage ratio of consolidated net funded debt to EBITDA (as defined in the New Credit Agreement) and (ii) whether the loan is a Eurodollar loan or a base rate loan.  The LIBOR rate is equal to the rate determined by Bank of America, N.A. to be the British Bankers Association interest rate for deposits in U.S. dollars for a similar interest period (either one, two, three or six months, as selected by the Company).  The base rate is calculated as the higher of (i) the federal funds effective rate plus 0.5% and (ii) the annual rate of interest announced by Bank of America, N.A. as its prime rate.  We may borrow at the prime rate plus an applicable margin of up to 0.25% or at the LIBOR rate plus an applicable margin of 0.75% to 1.25%.



The New Credit Facility contains covenants that are similar to, but generally more favorable to us than, the covenants in our Prior Credit Facility.  These covenants include, among others:



-

a limitation on liens, mergers, consolidations, sales of assets, and incurrence of secured indebtedness, subject to permitted exceptions;



-

restrictions on the use of proceeds, investments, transactions with affiliates, and changing our principal business;



-

a limitation on paying dividends or purchasing or redeeming capital stock or prepaying indebtedness, subject to permitted exceptions;



-

a requirement that we maintain on a rolling four quarter basis a ratio of Net Funded Debt (as defined in the Credit Agreement) to consolidated EBITDA (as defined in the New Credit Agreement) of not greater than 3.0 to 1.0; and



-

a requirement that we maintain on a rolling four quarter basis a ratio of consolidated EBIT (as defined in the Credit Agreement) to consolidated interest charges of not less than 3.0 to 1.0.



The New Credit Facility contains customary events of default.  If a default occurs and is continuing, we must repay all amounts outstanding under the New Credit Facility.



The Prior Agreement with Bank of America, N.A. was terminated by us on September 15, 2004 in advance of its stated termination date without any early termination penalties.  The other parties to the Prior Agreement were Bank of America, N.A. and certain of our subsidiaries.

29



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





International credit facilities and other notes payable



Borrowings on international credit facilities totaled $6.3 million as of September 30, 2004.  International credit facilities are generally renewed upon expiration and borrowings on such facilities are generally repaid on a short-term basis.  Also as of September 30, 2004, a $5.0 million note payable to the former owners of MIF was outstanding.  The note payable to seller is non-interest bearing and is payable in April 2005.  In addition, as of September 30, 2004 we had notes payable for financed insurance premiums of $620,000, notes payable for financed software and maintenance of $3.9 million and notes payable for financed vehicle purchases of $4.6 million outstanding.  Financed insurance premiums are payable in monthly installments of approximately $155,000 each through February 2005.  Financed software licenses and maintenance are payable in quarterly installments of approximately $561,000 each through April 2006.  Loans for financed vehicles are payable in monthly payments totaling approximately $77,000 through June 2009 and have implied interest rates averaging 6.4%.



Other guarantees.  Several of our foreign operations guarantee amounts associated with our international freight forwarding services.  These include IATA (International Air Transportation Association) guarantees, customs bonds and other working capital credit lines issued in the normal course of business.  Working capital credit line guarantees include, but are not limited to, guarantees associated with insurance requirements and certain potential tax obligations.  Generally, guarantees have one-year or two-year terms and are renewed upon expiration.  As of September 30, 2004, guarantees and credit facilities totaled $76.5 million and we had $54.0 million of guarantees, customs bonds and borrowings against facilities outstanding, including guarantees of our trade payables and accrued transportation costs and borrowings against our international credit facilities of $18.6 million which were recorded as liabilities on our condensed consolidated balance sheet.

In connection with our acquisition of MIF in April 2003, we are contingently liable for an additional earnout payment of up to $4.0 million in cash to be paid in April 2005 if certain post-acquisition performance criteria are achieved.  Contingent payments are recorded at the time that the amounts of the payments are determinable by us.

In addition, we have entered into indemnification agreements with certain officers and directors of the Company.

Capital expenditures for information technology.  We are in the process of developing and implementing computer system solutions for operational, human resources and financial systems.  As of September 30, 2004, we had capitalized approximately $62.1 million related to the development of information systems.  Once placed into service, depreciation related to the systems is charged on a straight-line basis over the expected useful life of the software.  As of September 30, 2004, $31.4 million of this software was under development and was not being depreciated.  Our expected capital expenditures for the year ending December 31, 2004 are approximately $35 to $40 million, including approximately $30 to $35 million for information technology development and upgrades.

Acquisitions and dispositions.  In 2004, we acquired the outside ownership of our affiliates in France, Spain and Portugal.  The purchase consideration for the interest we did not previously own consisted of approximately $16.2 million in cash.  In connection with our 2003 acquisition of MIF, in April 2004, we made a $3.2 million payment to the seller due to the achievement of specified post-acquisition performance criteria.  In May 2004, we sold our entire interest in Miami Air to an unrelated party for approximately $6.7 million in cash.  In August 2004, we sold our entire interest in TDS to an unrelated party for approximately $51.4 million in cash, including approximately $6.1 million of the sales proceeds being held in escrow pending completion of certain conditions and time periods.  See Notes 2 and 10 of the notes to our condensed consolidated financial statements.

Share repurchase program.  In February and March 2004, our Board of Directors authorized the repurchase of up to $65 million in value of our outstanding common stock depending on market conditions and other factors.  During the program, which expired in July 2004, we repurchased approximately 3.4 million shares of our common stock at an average price of $17.37 per share for approximately $59.1 million.

30



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





Federal income tax audit.The Internal Revenue Service is conducting an audit of our federal income tax returns from fiscal years 2000 to 2001.  Management believes we have filed such returns in accordance with applicable tax laws in effect at the time.  However, there is no assurance that such audits will not result in future adjustments which could be material.



Litigation.  In addition to the U.S. Equal Employment Opportunity Commission (EEOC) matter (see Note 8 of the notes to our condensed consolidated financial statements), we are party to routine litigation incidental to our business, which primarily involves other employment matters or claims for goods lost or damaged in transit or improperly shipped.  Many of the other lawsuits to which we are a party are covered by insurance and are being defended by our insurance carriers.  We have established accruals for these other matters and it is managements opinion that resolution of such litigation will not have a material adverse effect on our consolidated financial position.  However, a substantial settlement payment or judgment in excess of our accruals could have a material adverse effect on our consolidated results of operations or cash flows.

Commissioners Charge

As discussed in Part II, Item 1. Legal Proceedings, we have reached a Consent Decree settlement with the EEOC which resolves the EEOCs allegations contained in the Commissioners Charge.  This Consent Decree was approved by the District Court on October 1, 2001.  The Consent Decree became effective on October 3, 2002 following the dismissal of all appeals related to the Consent Decree.

Related Party Transactions

Aircraft usage payments

In conjunction with our business activities, we periodically utilize aircraft owned by entities controlled by Mr. Crane.  We are charged for actual usage of the plane on an hourly basis and billed on a periodic basis.  During the nine months ended September 30, 2004 and 2003, respectively, we reimbursed the entities controlled by Mr. Crane approximately $863,000 and $361,000, respectively, for hourly usage of the plane.  During the three months ended September 30, 2004 and 2003, respectively, we reimbursed the entities controlled by Mr. Crane approximately $52,000 and $175,000 for hourly usage of the plane.  We had approximately $345,000 payable to Mr. Crane at September 30, 2004 for lease payments and related costs of the aircraft.



Investment in Miami Air International, Inc.

In July 2000, we purchased 24.5% of the outstanding common stock of Miami Air International, Inc., a privately held domestic and international passenger charter airline headquartered in Miami, Florida, for approximately $6.3 million in cash.  In the transaction, certain stockholders of Miami Air sold 82% of the aggregate number of outstanding shares of Miami Air common stock to private investors, including EGL, James R. Crane, Chairman of the Board and Chief Executive Officer of EGL, and Frank J. Hevrdejs, a member of our Board of Directors.

In May 2004, we sold our investment in Miami Air to an unrelated party for approximately $6.7 million in cash.  As a result of the sale, we were released as guarantor of Miami Airs letter of credit and terminated our $3.0 million standby letter of credit for Miami Air.  We no longer have a relationship with Miami Air.

EGL Subsidiaries in Spain and Portugal

In April 1999, Circle sold a 49% interest in two previously wholly-owned subsidiaries in Spain and Portugal to Peter Gibert, the former chief executive officer of Circle.  We deferred the recognition of the $866,000 gain on this transaction and recorded this amount in minority interest.  Mr. Gibert served as managing director of both subsidiaries and was one of our directors in 2000 and 2001 and resigned from our Board of Directors in May 2002.  In June 2004, we

31



---

EGL, INC.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS  (CONTINUED)





acquired Mr. Giberts 49% interest in each of the two subsidiaries for a purchase price of approximately $6.0 million in cash.  The purchase price included $1.9 million for Mr. Giberts share of undistributed earnings of the subsidiaries up to the acquisition date and approximately $115,000 payable to Mr. Gibert under his consulting agreement.  As a result of the Companys acquisition, Mr. Gibert no longer owns any interest in either subsidiary.  In connection with the acquisition of Mr. Giberts interest, we reversed the $866,000 gain deferred in April 1999, with no impact on our results of operations.



Consulting agreement

In connection with Mr. Gibert stepping down as chief executive officer of Circle and relocating to Spain in 1999, Mr. Gibert entered into a consulting agreement with Circle pursuant to which he agreed to provide his marketing, strategic planning, acquisition, training and other assistance as reasonably requested wherever Circle has operations, other than the United States, Spain and Portugal.  We paid Mr. Gibert approximately $184,000 under the consulting agreement in the nine months ended September 30, 2004, including the $115,000 settled in connection with the acquisition of Mr. Giberts interest in our subsidiaries in Spain and Portugal.  We paid Mr. Gibert approximately $275,000 and $69,000 under the consulting agreement in the nine months and three months ended September 30, 2003, respectively.  The consulting agreement expired on May 31, 2004.



New Accounting Pronouncements and Critical Accounting Policies

See Note 1 of the notes to the consolidated financial statements for the year ended December 31, 2003 in our Annual Report on Form 10-K and see Note 1 of the notes to the condensed consolidated financial statements included in Item I.

32



---

EGL, INC.





ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in exposure to market risk from that discussed in the Companys Annual Report on Form 10-K for the year ended December 31, 2003.

ITEM 4.  CONTROLS AND PROCEDURES

(a)

Evaluation of Disclosure Controls and Procedures

The Companys management, under the supervision and with the participation of its Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this quarterly report.  Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective as of September 30, 2004 to provide reasonable assurance that the information required to be disclosed by the Company in the reports filed or submitted by it under the Exchange Act (i) is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and (ii) is accumulated and communicated to the Companys management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

(b)

Changes in Internal Control over Financial Reporting

There was no change in the Companys internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the three months ended September 30, 2004 that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

On October 2, 2001, we and the U.S. Equal Employment Opportunity Commission (the EEOC) announced the filing of a Consent Decree settlement.  This settlement resolves all claims of discrimination and/or harassment raised by the EEOCs Commissioners Charge.  The EEOCs Commissioners Charge was issued in December 1997.  Under the Consent Decree, we agreed to pay $8.5 million into a fund (the Class Fund) that will compensate individuals who claim to have experienced discrimination.  The settlement covers (1) claims by applicants arising between December 1, 1995 and December 31, 2000; (2) disparate pay claims arising between January 1, 1995 and April 30, 2000; (3) promotion claims arising between December 1, 1995 and December 31, 1998; and (4) all other adverse treatment claims arising between December 31, 1995 and December 31, 2000.  In addition, we agreed to contribute $500,000 to establish a Leadership Development Program (the Leadership Development Fund).  The Leadership Development Program will provide training and educational opportunities for women and minorities already employed by us and will also establish scholarships and work study opportunities at educational institutions.  In entering the Consent Decree, we did not make any admission of liability or wrongdoing.  The Consent Decree was approved by the District Court in Houston on October 1, 2001.  The Consent Decree became effective on October 3, 2002 following the dismissal of all appeals related to the Consent Decree.  During the quarter ended September 30, 2001, we accrued $10.1 million related to the settlement, which includes the $8.5 million payment into the Class Fund and $500,000 to the Leadership Development Fund described above, administrative costs, legal fees and other costs associated with the EEOC litigation and settlement.  During the third and fourth quarters of 2003, we reversed $1.4 million of the accrual for certain administrative functions completed in 2003 in which actual costs were less than amounts accrued and for payroll taxes we will not be required to pay.  The Consent Decree settlement provides that we establish and maintain segregated accounts for the Class Fund and Leadership Development Fund.  We made the final required payment to the Class Fund and Leadership Development Fund in September 2003.  See Note 8 of the notes to our condensed consolidated financial statements.

Of the eight named plaintiffs who filed suit against us in 2000 alleging gender, race and national origin discrimination, as well as sexual harassment, one has accepted a settlement of her claims against us.  The claims of one

33



---

EGL, INC.





of the named plaintiffs have been dismissed by the court.  The remaining six individuals who were named plaintiffs in the underlying action have submitted claims to be considered for settlement compensation under the Consent Decree.  The claims administration process is currently underway; however, it could be several months before it is completed and Claimants are notified of whether they qualify for settlement compensation and, if so, the amount for which they qualify.  Once Claimants are notified of their eligibility status by the Claims Administrator, they have an option to reject the settlement compensation and pursue litigation on their own behalf and without the aid of the EEOC.  To the extent any of the individual plaintiffs or any other persons who might otherwise be covered by the settlement opt out of the settlement, we intend to continue to vigorously defend against their allegations.  We currently expect to prevail in our defense of any remaining individual claims.  There can be no assurance as to what amount of time it will take to resolve the other lawsuits and related issues or the degree of any adverse effect these matters may have on our financial condition and results of operations.  A substantial settlement payment or judgment could result in a significant decrease in our working capital and liquidity and recognition of an additional charge in our consolidated statement of operations.

In addition, we are party to routine litigation incidental to our business, which primarily involves other employment matters or claims for goods lost or damaged in transit or improperly shipped.  Many of the other lawsuits to which we are a party are covered by insurance and are being defended by our insurance carriers.  We have established accruals for these other matters and it is managements opinion that resolution of such litigation will not have a material adverse effect on our consolidated financial position.  However, a substantial settlement payment or judgment in excess of our accruals could have a material adverse effect on our consolidated results of operations or cash flows.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

NONE



ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

NONE

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

NONE

ITEM 5.  OTHER INFORMATION

FORWARD-LOOKING STATEMENTS

The statements contained in all parts of this document that are not historical facts are, or may be deemed to be, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.  Such forward-looking statements include, but are not limited to, those relating to the following:  the Companys plan to reduce costs (including the scope, timing, impact and effects thereof); potential financing transactions; the Companys ability to leverage its global network; the ability of the Companys low cost domestic model to generate domestic growth with a mix of priority and deferred shipments; the likelihood of improvements in the U.S. priority product market; possible increases in the Companys logistics business; improvements in working capital management; benefits of eliminating the Miami Air and TDS investments and overseas joint ventures; the Companys ability to improve its cost structure; the Companys effective tax rate for the remainder of 2004 and the impact of the American Jobs Creation Act of 2004; anticipated future recoveries from actual or expected sublease agreements; the sensitivity of demand for the Companys services to domestic and global economic conditions; expected growth; the results, timing, outcome or effect of litigation; future operating expenses; future margins; use of working capital; the effectiveness of the Companys disclosure controls and procedures; the expected impact of changes in accounting policies on the Companys results of operations, financial condition or cash flows; fluctuations in currency valuations; fluctuations in interest rates and the impact thereof on our results of operations; future acquisitions or

34



---

EGL, INC.





dispositions (including the effects, benefits, results, terms or other aspects thereof); ability to continue growth and implement growth and business strategy; the development, implementation, upgrade and integration of our human resources, financial and operational information systems; the amount and timing of capital expenditures; the ability of expected sources of liquidity to support working capital and capital expenditure requirements; the tax benefit of any stock option exercises; future expectations and outlook and any other statements regarding future growth, cash needs, facilities, terminals, operations, business plans and financial results and any other statements which are not historical facts.  When used in this document, the words anticipate, estimate, expect, may, plans, project, and similar expressions are intended to be among the statements that identify forward-looking statements.

The Companys results may differ significantly from the results discussed in the forward-looking statements.  Such statements involve risks and uncertainties, including, but not limited to, those relating to costs, delays and difficulties related to acquisitions or mergers, including the integration of systems, operations and other businesses; deployment of global human resources, financial and operational information systems; the Companys dependence on its ability to attract and retain skilled managers and other personnel; the intense competition within the freight industry; the uncertainty of the Companys ability to manage and continue its growth and implement its business strategy; the Companys dependence on the availability of cargo space to serve its customers; the potential for liabilities if certain independent owner/operators that serve the Company are determined to be employees; effects of regulation;  the results of the EEOC settlement (including the timing and terms thereof and the results of any appeals or challenges thereto) and the results of related or other litigation; the Companys vulnerability to general economic conditions and dependence on its principal customers; the Companys vulnerability to risks inherent in operating in international markets, including without limitation, general political and economic instability in international markets as a result of, among other things, tensions in the Middle East, concerns of possible terrorism directed against the United States and its interests, or other military or trade or travel disruptions; whether the Company enters into arrangements with third parties relating to leased aircraft and the terms of such arrangements; responses of customers to the Companys actions by the Companys principal shareholder; the effect of any tax audits of our domestic and/or foreign tax filings on the Companys effective tax rate and cash flows; the effects of changes in forecasts of the Companys effective income tax rates; the lack of effectiveness of the Companys disclosure controls and procedures, including internal controls over financial reporting; accuracy of accounting and other estimates; the Companys potential exposure to claims involving its local pick up and delivery operations; the Companys future financial and operating results, cash needs and demand for its services; the impact of heightened security measures on our ability to do business; changes in accounting policies; and the Companys ability to maintain and comply with permits and licenses; as well as other factors detailed in the Companys filings with the Securities and Exchange Commission including those detailed in the subsection entitled Factors That May Affect Future Results and Financial Condition in the Companys Form 10-K for the year ended December 31, 2003.  Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated.  The Company undertakes no responsibility to update for changes related to these or any other factors that may occur subsequent to this filing.

35



---

EGL, INC.





ITEM 6.  EXHIBITS



|Exhibit Number | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|-------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|*3.1           | Second Amended and Restated Articles of Incorporation of EGL, as amended (filed as Exhibit 3(i) to EGLs Form 8-A/A filed with the Securities and Exchange Commission on September 29, 2000 and incorporated herein by reference).                                                                                                                                                                                                                                                          
|*3.2           | Statement of Resolutions Establishing the Series A Junior Participating Preferred Stock of EGL (filed as Exhibit 3(ii) to EGLs Form 10-Q for the fiscal quarter ended June 30, 2001 and incorporated herein by reference).                                                                                                                                                                                                                                                                 
|*3.3           | Amended and Restated Bylaws of EGL, as amended (filed as Exhibit 3(ii) to EGLs Form 10-Q for the fiscal quarter ended June 30, 2000 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                 
|*10.1          | Credit Agreement, dated as of September 15, 2004, by and among EGL, Inc., EGL Eagle Global Logistics, LP, Circle International, Inc., SCG, The Select Carrier Group, LP, EGL Trade Services, Inc., Bank of America, N.A., as well as other parties that may become Lenders from time to time under the Credit Agreements provisions (filed as Exhibit 10.1 to EGLs Form 8-K filed with the Securities and Exchange Commission on September 21, 2004 and incorporated herein by reference).
|31.1           | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) (filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                       
|31.2           | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) (filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                       
|32             | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).                                                                                                                                                                                                                                                                                                    



* Incorporated by reference as indicated.

36



---

EGL, INC.







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.

EGL, INC.

_________________________________

(Registrant)

Date:  November 9, 2004

By:

/s/ James R. Crane

________________________________

James R. Crane

Chairman and

Chief Executive Officer

Date:  November 9, 2004

By:

/s/ Elijio V. Serrano

________________________________

Elijio V. Serrano

Chief Financial Officer

37



---

EGL, INC.





INDEX TO EXHIBITS

|Exhibit Number | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|-------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|*3.1           | Second Amended and Restated Articles of Incorporation of EGL, as amended (filed as Exhibit 3(i) to EGLs Form 8-A/A filed with the Securities and Exchange Commission on September 29, 2000 and incorporated herein by reference).                                                                                                                                                                                                                                                          
|*3.2           | Statement of Resolutions Establishing the Series A Junior Participating Preferred Stock of EGL (filed as Exhibit 3(ii) to EGLs Form 10-Q for the fiscal quarter ended June 30, 2001 and incorporated herein by reference).                                                                                                                                                                                                                                                                 
|*3.3           | Amended and Restated Bylaws of EGL, as amended (filed as Exhibit 3(ii) to EGLs Form 10-Q for the fiscal quarter ended June 30, 2000 and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                 
|*10.1          | Credit Agreement, dated as of September 15, 2004, by and among EGL, Inc., EGL Eagle Global Logistics, LP, Circle International, Inc., SCG, The Select Carrier Group, LP, EGL Trade Services, Inc., Bank of America, N.A., as well as other parties that may become Lenders from time to time under the Credit Agreements provisions (filed as Exhibit 10.1 to EGLs Form 8-K filed with the Securities and Exchange Commission on September 21, 2004 and incorporated herein by reference).
|31.1           | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) (filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                       
|31.2           | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) (filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                       
|32             | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).                                                                                                                                                                                                                                                                                                    



* Incorporated by reference as indicated.





---

EGL, INC.





Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO RULE 13a  14(a)

I, James R. Crane, certify that:

1.

I have reviewed this quarterly report on Form 10-Q of EGL, Inc. (the registrant);

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)

evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)

disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and

5.

The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):

(a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and

(b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.

Date:

November 9, 2004

By:

/s/ James R. Crane

_______________________________

James R. Crane

Chief Executive Officer





---

EGL, INC.





Exhibit 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO RULE 13a  14(a)

I, Elijio V. Serrano, certify that:

1.

I have reviewed this quarterly report on Form 10-Q of EGL, Inc. (the registrant);

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)

evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)

disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and

5.

The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions):

(a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and

(b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.

Date:

November 9, 2004

By:

/s/ Elijio V. Serrano

_______________________________

Elijio V. Serrano

Chief Financial Officer





---

EGL, INC.





Exhibit 32

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of EGL, Inc. (the Company) for the quarterly period ended September 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (the Report), each of the undersigned hereby certifies, pursuant to 18 U.S.C. Section 1350, that:

(1)

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:  November 9, 2004

By:

/s/ James R. Crane

___________________________________

James R. Crane

Chief Executive Officer

Date:  November 9, 2004

By:

/s/ Elijio V. Serrano

___________________________________

Elijio V. Serrano

Chief Financial Officer

A signed original of this written statement required by Section 906 has been provided to EGL, Inc. and will be retained by EGL, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.