UTi Worldwide Reports Fiscal 2009 Third Quarter Results


LONG BEACH, Calif., Dec. 4, 2008 (GLOBE NEWSWIRE) -- UTi Worldwide Inc. (Nasdaq:UTIW) today reported financial results for its fiscal 2009 third quarter ended October 31, 2008.

Fiscal Third Quarter 2009 vs. 2008 Results:


 * Revenues increased three percent to $1,210.1 million from
   $1,179.7 million.
 * Net revenues increased five percent to $408.2 million from
   $388.9 million.
 * Operating income increased 11 percent to $53.8 million from
   $48.5 million.
 * Operating margin (operating income as a percentage of net revenue)
   improved to 13.2 percent compared to 12.5 percent.
 * Income from continuing operations was $35.8 million, or $0.36 per
   diluted share, compared to $34.7 million, or $0.35 per diluted
   share.

"We are pleased to report growth in both revenues and operating income, as well as operating margin expansion of 70 basis points, reflecting the benefits of our cost reduction plan and our ongoing efforts to improve our operating performance," said Roger I. MacFarlane, chief executive officer. "Freight forwarding volumes deteriorated throughout the quarter, particularly in airfreight, where growth turned negative for the first time in many years. While part of the airfreight weakness was market related, the majority resulted from steps we took to eliminate low yielding business, consistent with our more disciplined approach to net revenue growth. Yields expanded, offsetting the volume decline and demonstrating the flexibility of our forwarding model. We are also very pleased with the performance in our contract logistics and distribution segment, which produced improved operating margins in the quarter. We continued to win new logistics business and our surface distribution operations performed exceptionally well, though revenue gains in the quarter were offset by businesses that were shed through our previously announced cost reduction plan. We believe the solid performance delivered by our contract logistics and distribution segment reinforces the value of our CLIENTasONE strategy."

The increase in revenues was primarily due to organic growth in Europe. Acquisitions contributed to growth in revenues, but this was more than offset by the exiting of businesses through the company's cost reduction plan and by the impact of the strengthening U.S. dollar.

Operating expenses in the third quarter of fiscal 2009, excluding freight consolidation costs, totaled $354.3 million, an increase of four percent compared to the same period last year. The increase primarily reflects costs to support the company's overall growth, as well as costs attributable to acquisitions, offset by benefits realized through the cost reduction plan.

Other income in the fiscal 2009 third quarter totaled $1.0 million, compared to $3.2 million in the same period last year. Other income in last year's third quarter included a benefit of $2.5 million resulting from the merger that was part of the Israeli acquisition in fiscal 2008.

The company sold the remainder of its art packing business during the third quarter of fiscal 2009. The sale resulted in a gain of $2.1 million, or $0.02 per diluted share, in the fiscal 2009 third quarter, which was reported as discontinued operations in the company's condensed consolidated statements of income. The majority of the art packing business was sold in the fiscal 2009 second quarter as part of the company's ongoing focus on its core businesses.

Net income was $37.9 million, or $0.38 per diluted share, in the fiscal 2009 third quarter, compared to $34.9 million, or $0.35 per diluted share, in the same period last year.

Segment Results:

Freight Forwarding revenues (including customs brokerage) in the fiscal 2009 third quarter grew four percent, while net revenues grew 15 percent compared to the same period last year. Revenue growth was impacted by the deceleration in freight volumes, which was more than offset by improving yields. Airfreight volumes declined 14 percent in the fiscal 2009 third quarter compared to the same period last year, primarily due to the elimination of low yielding business, and to a lesser extent to overall market conditions. Ocean freight volumes increased three percent in the fiscal 2009 third quarter compared to the same period last year. Despite the lack of a peak season, operating income in Freight Forwarding in the fiscal 2009 third quarter improved 11 percent, compared to the same period last year. The operating margin in Freight Forwarding was 23.0 percent in the fiscal 2009 third quarter, compared to 23.8 percent in the third quarter last year.

Contract Logistics and Distribution net revenues declined two percent in the fiscal 2009 third quarter, compared to the same period last year. This was primarily due to the shedding of businesses in the cost reduction plan as well as the loss earlier this year of the Baytown, Texas facility with Wal Mart. The operating margin in Contract Logistics and Distribution improved in the fiscal 2009 third quarter to 7.5 percent, compared to 6.5 percent in the same period last year, reflecting the impact of the cost reduction plan and the company's efforts to improve its operating performance.

MacFarlane concluded, "Looking forward, it is difficult to predict the extent to which weakening global economies will impact international trade. We believe our cost reduction plan and reorganization have put us on the right footing; we will continue to manage and build client relationships, keep a tight lid on costs and manage those areas we can control. We have been through difficult environments before and I am confident we will successfully manage through this downturn as well."

Investor Conference Call:

UTi management will host an investor conference call today, December 4, 2008, at 8:00 a.m. PST (11:00 a.m. EST) to review the company's financials and operations for the fiscal 2009 third quarter. Investment professionals are invited to participate in the live call by dialing 877-570-6091 (domestic) or 702-696-4824 (international) using conference ID 74605857. The call will be open to all interested investors through a live, listen-only audio Internet broadcast at www.go2uti.com and www.earnings.com. For those who are not available to listen to the live broadcast, the call will be archived for one year at both Web sites. A telephonic playback of the conference call also will be available from approximately 11:00 a.m. PST, today, through December 11, 2008, by calling 800-642-1687 (domestic) or 706-645-9291 (international) and using replay passcode 74605857.

About UTi Worldwide:

UTi Worldwide Inc. is an international, non-asset-based supply chain services and solutions company providing air and ocean freight forwarding, contract logistics, customs brokerage, distribution, inbound logistics, truckload brokerage and other supply chain management services. The company serves a large and diverse base of global and local companies, including clients operating in industries with unique supply chain requirements such as the pharmaceutical, retail, apparel, chemical, automotive and technology industries. The company seeks to use its global network, proprietary information technology systems, relationships with transportation providers, and expertise in outsourced logistics services to deliver competitive advantage to each of its clients' supply chains.

Safe Harbor Statement:

Certain statements in this news release 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. The company intends that all such statements be subject to the "safe-harbor" provisions contained in those sections. Such statements may include, but are not limited to, the company's discussion of its financial goals, and the outlook for the future. Many important factors may cause the company's actual results to differ materially from those discussed in any such forward-looking statements, including but not limited to economic conditions that are adversely affecting trade volumes; the company's clients' demand for its services; the impact of cost reduction measures recently undertaken by the company; integration risks associated with acquisitions; increased competition; the impact of volatile fuel costs; the effects of changes in foreign exchange rates; changes in the company's effective tax rates; industry consolidation making it more difficult to compete against larger companies; general economic, political and market conditions, including those in Africa, Asia and EMENA; work stoppages or slowdowns or other material interruptions in transportation services; risks of international operations; risks associated with, and costs and expenses the company will incur as a result of, the ongoing publicly announced U.S. Department of Justice and other governmental investigations into the pricing practices of the air cargo transportation industry and other similar or related investigations and lawsuits; the success and effects of new strategies and of the realignment of the company's executive management structure; disruptions caused by epidemics, conflicts, wars and terrorism; and the other risks and uncertainties described in the company's filings with the Securities and Exchange Commission. Although UTi believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, the company cannot assure the reader that the results contemplated in forward-looking statements will be realized in the timeframe anticipated or at all. In light of the significant uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by UTi or any other person that UTi's objectives or plans will be achieved. Accordingly, investors are cautioned not to place undue reliance on the company's forward-looking statements. UTi undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.


 UTi Worldwide Inc.
 Condensed Consolidated Statements of Income
 (in thousands, except share and per share amounts)

                       Three months ended         Nine months ended
                           October 31,               October 31,
                    ------------------------  ------------------------
                       2008         2007         2008         2007
                    -----------  -----------  -----------  -----------
                    (Unaudited)  (Unaudited)  (Unaudited)  (Unaudited)
 Revenues:
   Airfreight
    forwarding      $   428,521  $   439,471  $ 1,334,035  $ 1,118,606
   Ocean freight
    forwarding          326,994      299,580      954,453      796,994
   Customs brokerage     28,275       25,128       86,932       70,875
   Contract
    logistics           172,913      164,335      515,126      466,232
   Distribution         151,418      158,389      457,124      454,435
   Other                101,986       92,774      301,974      256,937
                    -----------  -----------  -----------  -----------
     Total revenues   1,210,107    1,179,677    3,649,644    3,164,079
                    -----------  -----------  -----------  -----------

 Operating expenses:
   Freight
    consolidation
    costs:
     Airfreight
      forwarding        342,076      355,096    1,061,563      886,071
     Ocean freight
      forwarding        270,989      253,636      799,433      671,300
     Customs
      brokerage           1,302          901        4,857        2,392
     Contract
      logistics          24,309       22,990       70,144       65,407
     Distribution       107,688      103,019      327,761      297,649
     Other               55,581       55,161      172,240      153,237

   Staff costs          211,881      205,698      651,304      584,496
   Depreciation and
    amortization         10,727        9,973       31,932       29,027
   Amortization of
    intangible
    assets                3,458        2,051        9,639        6,089
   Restructuring and
    impairments              --           --        6,036           --

   Other operating
    expenses            128,252      122,614      393,610      345,522
                    -----------  -----------  -----------  -----------
     Total operating
      expenses        1,156,263    1,131,139    3,528,519    3,041,190
                    -----------  -----------  -----------  -----------

     Operating income    53,844       48,538      121,125      122,889

 Interest expense,
  net                    (4,091)      (3,924)     (12,689)     (11,753)
 Other income             1,047        3,224        1,680        2,690
                    -----------  -----------  -----------  -----------
   Pretax income         50,800       47,838      110,116      113,826
 Provision for
  income taxes           14,237       12,284       29,692       31,087
                    -----------  -----------  -----------  -----------
   Income before
    minority
    interests            36,563       35,554       80,424       82,739
 Minority interests        (770)        (807)      (2,803)      (2,539)
                    -----------  -----------  -----------  -----------
   Income from
    continuing
    operations           35,793       34,747       77,621       80,200

 Discontinued
  operations:
   Operating income,
    net of tax               --          138          144          472
   Gain on sale,
    net of tax            2,088           --        7,404           --
                    -----------  -----------  -----------  -----------
   Net income       $    37,881  $    34,885  $    85,169  $    80,672
                    ===========  ===========  ===========  ===========

 Basic earnings
  per share:
     Continuing
      operations    $      0.36  $      0.35  $      0.78  $      0.81
     Discontinued
      operations           0.02           --         0.08           --
                    -----------  -----------  -----------  -----------
                    $      0.38  $      0.35  $      0.86  $      0.81

 Diluted earnings
  per share:
     Continuing
      operations    $      0.36  $      0.35  $      0.77  $      0.80
     Discontinued
      operations           0.02           --         0.07           --
                    -----------  -----------  -----------  -----------
                    $      0.38  $      0.35  $      0.84  $      0.80
 Number of weighted-
  average shares
  outstanding used
  for per share
  calculations:
     Basic shares    99,511,519   99,274,975   99,342,654   99,017,693
     Diluted
      shares        100,892,907  100,347,982  100,935,780  100,223,934


 UTi Worldwide Inc.
 Condensed Consolidated Balance Sheets
 (in thousands)

                                            October 31,   January 31,
                                               2008          2008
                                            ----------    ----------
                                            (Unaudited)
 ASSETS

 Cash and cash equivalents                  $  247,606    $  289,141
 Trade receivables, net                        841,525       865,019
 Deferred income tax assets                     19,345        18,768
 Other current assets                           88,031        79,207
                                            ----------    ----------
     Total current assets                    1,196,507     1,252,135

 Property, plant and equipment, net            163,493       154,123
 Goodwill and other intangible assets, net     564,865       617,861
 Investments                                     3,108         2,765
 Deferred income tax assets                     16,597        17,311
 Other non-current assets                       16,108        30,481
                                            ----------    ----------

     Total assets                           $1,960,678    $2,074,676
                                            ==========    ==========

 LIABILITIES & SHAREHOLDERS' EQUITY

 Bank lines of credit                       $  103,695    $  113,199
 Short-term borrowings                           5,749         5,913
 Current portion of long-term borrowings        66,667        33,333
 Current portion of capital lease obligations   16,643        21,701
 Trade payables and other accrued liabilities  720,989       817,058
 Income taxes payable                           14,940        12,622
 Deferred income tax liabilities                 4,335         5,030
                                            ----------    ----------
     Total current liabilities                 933,018     1,008,856

 Long-term borrowings                          149,574       178,047
 Capital lease obligations                      21,668        30,612
 Deferred income tax liabilities                39,016        38,063
 Retirement fund obligations                     4,581         4,287
 Other non-current liabilities                  17,489        19,322

 Minority interests                             18,409        21,289

 Commitments and contingencies

 Shareholders' equity:
   Common stock                                448,203       435,355
   Retained earnings                           428,264       349,237
   Accumulated other comprehensive loss        (99,544)      (10,392)
                                            ----------    ----------
     Total shareholders' equity                776,923       774,200
                                            ----------    ----------

     Total liabilities and shareholders'
      equity                                $1,960,678    $2,074,676
                                            ==========    ==========


 UTi Worldwide Inc.
 Condensed Consolidated Statements of Cash Flows
 (in thousands)

                                               Nine months ended
                                                  October 31,
                                                  ----------
                                               2008          2007
                                            ----------    ----------
                                           (Unaudited)   (Unaudited)

 OPERATING ACTIVITIES:
 Net income                                 $   85,169    $   80,672
 Adjustments to reconcile net income to
  net cash provided by operating activities:
   Share-based compensation costs, net           8,107         6,872
   Depreciation and amortization                32,157        29,304
   Amortization of intangible assets             9,639         6,089
   Deferred income taxes                            96          (329)
   Uncertain tax positions                      (1,918)           --
   Gain on sale of subsidiary                   (7,404)           --
   Tax benefit relating to exercise of
    stock options                                  868         1,211
   Excess tax benefits from share-based
    compensation                                  (464)         (402)
   Gain on disposal of property, plant and
    equipment                                   (1,050)          (20)
   Minority interest and other                   3,560           195
   Changes in operating assets and
    liabilities                                (55,952)      (86,136)
                                            ----------    ----------
     Net cash provided by operating
      activities                                72,808        37,456

 INVESTING ACTIVITIES:
 Purchases of property, plant and equipment    (39,365)      (23,720)
 Proceeds from disposal of property, plant
  and equipment                                  2,453         2,049
 Proceeds from sale of subsidiary               11,995            --
 Decrease/(increase) in other non-current
  assets                                         4,721        (3,655)
 Acquisitions and contingent earn-out
  payments                                     (30,736)      (66,410)
 Other                                          (3,735)         (922)
                                            ----------    ----------
     Net cash used in investing activities     (54,667)      (92,658)

 FINANCING ACTIVITIES:
 Increase in bank lines of credit                5,378        15,285
 Increase/(decrease) in short-term borrowings      198        (1,700)
 Repayment of long-term borrowings                (307)         (484)
 Repayment of capital lease obligations        (18,953)      (15,517)
 Dividends paid to minority interests             (567)           --
 Net proceeds from the issuance of ordinary
  shares                                         4,422         4,746
 Excess tax benefits from share-based
  compensation                                     464           402
 Dividends paid                                 (6,141)       (5,926)
                                            ----------    ----------
     Net cash used in financing activities     (15,506)       (3,194)

 Effect of foreign exchange rate changes
  on cash and cash equivalents                 (44,170)       18,377
                                            ----------    ----------
 Net decrease in cash and cash equivalents     (41,535)      (40,019)
 Cash and cash equivalents at beginning of
  period                                       289,141       278,408
                                            ----------    ----------

 Cash and cash equivalents at end of
  period                                    $  247,606    $  238,389
                                            ==========    ==========

 The condensed consolidated statements of cash flows include the
 activities of discontinued operations.


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)
 (Unaudited)

                          Three months ended October 31, 2008
                   -------------------------------------------------
                                Contract
                                Logistics
                    Freight       and
                  Forwarding  Distribution   Corporate      Total
                   ---------    ---------    ---------    ----------
 Revenues          $ 844,813    $ 365,294    $      --    $1,210,107
                   ---------    ---------    ---------    ----------

 Freight
  consolidation
  costs              653,918      148,027           --       801,945
 Staff costs          99,101      110,149        2,631       211,881
 Depreciation and
  amortization         4,213        6,470           44        10,727
 Amortization of
  intangible assets    1,316        2,142           --         3,458
 Other operating
  expenses            42,424       82,235        3,593       128,252
                   ---------    ---------    ---------    ----------
   Total operating
    expenses         800,972      349,023        6,268     1,156,263
                   ---------    ---------    ---------    ----------

 Operating
  income/(loss)    $  43,841    $  16,271    $  (6,268)       53,844
                   =========    =========    =========
 Interest expense,
  net                                                         (4,091)
 Other income                                                  1,047
                                                          ----------
   Pretax income                                              50,800
 Provision for
  income taxes                                                14,237
                                                          ----------
   Income before
    minority
    interests                                                 36,563
 Minority interests                                             (770)
                                                          ----------
   Income from
    continuing
    operations                                                35,793
 Discontinued
  operations:
     Operating
      income, net
      of tax                                                      --
     Gain on sale,
      net of tax                                               2,088
                                                          ----------
   Net income                                             $   37,881
                                                          ==========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)
 (Unaudited)

                          Three months ended October 31, 2007
                   -------------------------------------------------
                                Contract
                                Logistics
                    Freight       and
                  Forwarding  Distribution   Corporate      Total
                   ---------    ---------    ---------    ----------
 Revenues          $ 812,141    $ 367,536    $      --    $1,179,677
                   ---------    ---------    ---------    ----------

 Freight
  consolidation
  costs              645,666      145,137           --       790,803
 Staff costs          84,655      118,169        2,874       205,698
 Depreciation and
  amortization         3,506        6,387           80         9,973
 Amortization of
  intangible assets       --        2,051           --         2,051
 Other operating
  expenses            38,775       81,300        2,539       122,614
                   ---------    ---------    ---------    ----------
   Total operating
    expenses         772,602      353,044        5,493     1,131,139
                   ---------    ---------    ---------    ----------

   Operating
    income/(loss)  $  39,539    $  14,492    $  (5,493)       48,538
                   =========    =========    =========
 Interest expense,
  net                                                         (3,924)
 Other income                                                  3,224
                                                          ----------
   Pretax income                                              47,838
 Provision for
  income taxes                                                12,284
                                                          ----------
   Income before
    minority
    interests                                                 35,554
 Minority interests                                             (807)
                                                          ----------
   Income from
    continuing
    operations                                                34,747
 Discontinued
  operations:
     Operating
      income, net
      of tax                                                     138
     Gain on sale,
      net of tax                                                  --
                                                          ----------
   Net income                                             $   34,885
                                                          ==========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)
 (Unaudited)

                           Nine months ended October 31, 2008
                   -------------------------------------------------
                                Contract
                                Logistics
                    Freight        and
                   Forwarding  Distribution  Corporate      Total
                   ----------   ----------   ----------   ----------
 Revenues          $2,547,142   $1,102,502   $       --   $3,649,644
                   ----------   ----------   ----------   ----------

 Freight
  consolidation
  costs             1,986,297      449,701           --    2,435,998
 Staff costs          301,161      342,822        7,321      651,304
 Depreciation and
  amortization         11,928       19,793          211       31,932
 Amortization of
  intangible assets     3,006        6,633           --        9,639
 Restructuring and
  impairments           2,382        3,654           --        6,036
 Other operating
  expenses            131,704      248,592       13,314      393,610
                   ----------   ----------   ----------   ----------
   Total operating
    expenses        2,436,478    1,071,195       20,846    3,528,519
                   ----------   ----------   ----------   ----------

 Operating
  income/(loss)    $  110,664   $   31,307   $  (20,846)     121,125
                   ==========   ==========   ==========
 Interest expense,
  net                                                        (12,689)
 Other income                                                  1,680
                                                          ----------
   Pretax income                                             110,116
 Provision for
  income taxes                                                29,692
                                                          ----------
   Income before
    minority
    interests                                                 80,424
 Minority interests                                           (2,803)
                                                          ----------
   Income from
    continuing
    operations                                                77,621
 Discontinued
  operations:
     Operating
      income, net
      of tax                                                     144
     Gain on sale,
      net of tax                                               7,404
                                                          ----------
   Net income                                             $   85,169
                                                          ==========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)
 (Unaudited)

                           Nine months ended October 31, 2007
                   -------------------------------------------------
                                Contract
                                Logistics
                    Freight        and
                   Forwarding  Distribution  Corporate      Total
                   ----------   ----------   ----------   ----------
 Revenues          $2,118,453   $1,045,626   $       --   $3,164,079
                   ----------   ----------   ----------   ----------

 Freight
  consolidation
  costs             1,658,257      417,799           --    2,076,056
 Staff costs          243,522      332,048        8,926      584,496
 Depreciation and
  amortization          9,950       18,890          187       29,027
 Amortization of
  intangible assets        --        6,089           --        6,089
 Other operating
  expenses            108,524      229,482        7,516      345,522
                   ----------   ----------   ----------   ----------
   Total operating
    expenses        2,020,253    1,004,308       16,629    3,041,190
                   ----------   ----------   ----------   ----------

 Operating
  income/(loss)    $   98,200   $   41,318   $  (16,629)     122,889
                   ==========   ==========   ==========
 Interest expense,
  net                                                        (11,753)
 Other income                                                  2,690
                                                          ----------
   Pretax income                                             113,826
 Provision for
  income taxes                                                31,087
                                                          ----------
   Income before
    minority
    interests                                                 82,739
 Minority interests                                           (2,539)
                                                          ----------
   Income from
    continuing
    operations                                                80,200
 Discontinued
  operations:
     Operating
      income, net
      of tax                                                     472
     Gain on sale,
      net of tax                                                  --
                                                          ----------
   Net income                                             $   80,672
                                                          ==========


 UTi Worldwide Inc.
 Geographic Reporting
 (in thousands)
 (Unaudited)

                         Three months ended October 31, 2008
              --------------------------------------------------------
                                                  Contract
                          Contract               Logistics
                         Logistics                  and
                            and       Freight      Distri-
              Freight     Distri-    Forwarding    bution
             Forwarding   bution        Net         Net      Operating
              Revenue     Revenue     Revenue     Revenue      Income
              --------    --------    --------    --------    --------

 EMENA        $284,813    $ 62,985    $ 73,542    $ 42,080    $ 10,646
 Americas      171,385     214,768      44,609     112,639      19,557
 Asia Pacific  289,690       9,723      46,515       6,070      14,882
 Africa         98,925      77,818      26,229      56,478      15,027
 Corporate          --          --          --          --      (6,268)
              --------    --------    --------    --------    --------
   Total      $844,813    $365,294    $190,895    $217,267    $ 53,844
              ========    ========    ========    ========    ========

                         Three months ended October 31, 2007
              --------------------------------------------------------
                                                  Contract
                          Contract               Logistics
                         Logistics                  and
                            and       Freight      Distri-
              Freight     Distri-    Forwarding    bution
             Forwarding   bution        Net         Net      Operating
              Revenue     Revenue     Revenue     Revenue      Income
              --------    --------    --------    --------    --------
 EMENA        $235,161    $ 60,876    $ 57,074    $ 31,432    $ 10,906
 Americas      162,219     218,873      43,862     127,708      16,903
 Asia Pacific  319,342       9,112      42,166       6,459      15,343
 Africa         95,419      78,675      23,373      56,800      10,879
 Corporate          --          --          --          --      (5,493)
              --------    --------    --------    --------    --------
   Total      $812,141    $367,536    $166,475    $222,399    $ 48,538
              ========    ========    ========    ========    ========


 UTi Worldwide Inc.
 Geographic Reporting
 (in thousands)
 (Unaudited)

                         Nine months ended October 31, 2008
              --------------------------------------------------------
                                            Contract
                       Contract             Logistics
                      Logistics               and             Restruc-
                         and      Freight    Distri-           turing
           Freight     Distri-   Forwarding  bution             and
          Forwarding   bution       Net       Net    Operating Impair-
           Revenue     Revenue    Revenue   Revenue    Income   ments
          ----------  ----------  --------  --------  --------  ------
 EMENA    $  878,102  $  201,390  $223,826  $127,076  $ 30,652  $1,584
 Americas    502,930     644,148   129,837   342,897    40,286   3,722
 Asia
  Pacific    870,480      26,516   133,798    17,018    38,683     240
 Africa      295,630     230,448    73,384   165,810    32,350     490
 Corporate        --          --        --        --   (20,846)     --
          ----------  ----------  --------  --------  --------  ------
   Total  $2,547,142  $1,102,502  $560,845  $652,801  $121,125  $6,036
          ==========  ==========  ========  ========  ========  ======

                         Nine months ended October 31, 2007
              --------------------------------------------------------
                                            Contract
                       Contract             Logistics
                      Logistics               and             Restruc-
                         and      Freight    Distri-           turing
           Freight     Distri-   Forwarding  bution             and
          Forwarding   bution       Net       Net    Operating Impair-
           Revenue     Revenue    Revenue   Revenue    Income   ments
          ----------  ----------  --------  --------  --------  ------
 EMENA    $  616,594  $  173,512  $155,475  $ 88,747  $ 27,664  $   --
 Americas    440,160     630,530   122,485   365,008    46,024      --
 Asia
  Pacific    794,697      23,885   117,101    16,621    35,812      --
 Africa      267,002     217,699    65,135   157,451    30,018      --
 Corporate        --          --        --        --   (16,629)     --
          ----------  ----------  --------  --------  --------  ------
   Total  $2,118,453  $1,045,626  $460,196  $627,827  $122,889  $   --
          ==========  ==========  ========  ========  ========  ======


            

Contact Data