The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Quality Distribution, Inc. Reports Results for the Quarter and Year Ended December 31, 2003

TAMPA, Fla.--March 29, 2004--Quality Distribution, Inc. (the "Company") today reported a net loss per diluted share of $4.95 for the fourth quarter of 2003, compared to a net loss per diluted share of $2.56 for the fourth quarter of 2002. For the year 2003, the Company reported a net loss per diluted share of $12.51, compared to a net loss per diluted share of $16.63 for 2002.

Revenue for the quarter ended December 31, 2003 increased $13.3 million, or 10.5%, to $139.4 million from $126.1 million for the same period in 2002. These increases were largely attributable to increases in demand from existing customers, new business secured in 2003 and the addition of new affiliates joining the Company. During the latter part of 2002 and throughout 2003, a total of ten new affiliates joined the Company providing approximately $6.5 million of incremental transportation revenue in the fourth quarter of 2003 and $18.8 million incremental revenue for the entire year. Fuel surcharge was higher in the fourth quarter of 2003 by $0.8 million as a result of higher fuel prices and volume increases.

Results for the fourth quarter of 2003 include a charge of $59.4 million for the conversion of preferred stock into common stock and a $4.7 million gain on the early extinguishment of debt, both in connection with the Company's initial public offering and concurrent debt refinancing in November of 2003. The fourth quarter results also include $12.3 million of insurance charges, of which $8.2 million relates to previously disclosed irregularities at Power Purchasing, Inc. ("PPI"), a non-core insurance subsidiary, a $2.3 million charge for pre-merger insurance claims, a $0.7 million restructuring charge to achieve additional cost savings, and a $0.5 million reduction to income tax expense. Results for the fourth quarter of 2002 have been restated to reflect a $0.9 million charge for the irregularities at PPI and also include a $2.3 million charge for pre-merger insurance claims and a $0.8 million restructuring charge.

Operating income (loss) for the quarters ended December 31, 2003 and 2002 was ($5.7) million and $1.9 million, respectively. Operating income (loss) was negatively impacted by the aforementioned items and positively impacted by higher revenue, cost reductions and the impact of several conversions of company terminals to affiliate operations during 2003.

Interest expense was $8.0 million for the quarter ended December 31, 2003 compared to $6.5 million for the same period last year. This $1.5 million increase primarily resulted from the recognition of interest expense on preferred stock beginning in July 2003 in connection with the adoption of SFAS No. 150 "Accounting for Certain Financial Instruments with Characteristics of Both Debt and Equity." This preferred stock was converted to common stock on November 13, 2003, and accordingly, interest expense ceased accruing on that date.

Revenue for the year ended December 31, 2003 increased $48.7 million, or 9.4%, to $565.4 million. Fuel surcharge was higher for the entire year of 2003 by $9.6 million as a result of higher fuel prices and volume increases. In addition to the fourth quarter charges outlined above, results for the year ended December 31, 2003 were additionally impacted by $5.7 million of insurance related charges for the first nine months of 2003 relating to irregularities at PPI, and a foreign currency translation loss of $0.9 million. The results for the first nine months of 2002 were restated to reflect a charge of $4.0 million for PPI irregularities and also were impacted by a refinancing charge of $10.1 million, a write-down of goodwill of $24.0 million and a restructuring charge of $1.0 million.

Operating income for the year ended December 31, 2003 and 2002 was $18.8 million and $22.4 million, respectively. This change was driven by higher revenue and cost reduction initiatives largely implemented at the end of 2002 and the charges and other items mentioned above. For the year ended December 31, 2003, interest expense was $30.0 million, a $4.0 million decline from $34.0 million reported for the prior year. This decrease in interest expense was attributable to reductions in debt, lower interest rates and the amortization of deferred gains on the 2002 debt restructuring, which combined more than offset the recognition of $3.5 million interest on preferred stock in 2003 resulting from the adoption of SFAS No. 150.

The Company remains optimistic regarding the outlook for its business in 2004. It has already added two additional affiliate partners since the beginning of the year. Commenting on the results and outlook, President and Chief Executive Officer Tom Finkbiner said, "We are very pleased with the strong year over year revenue growth in the fourth quarter of 2003 and continue to see these trends carrying into 2004. We are also very encouraged by the number of new affiliates that have joined our ranks in 2003 demonstrating the overall strength of our affiliate model. The efforts we have taken over the past several years have positioned us as a strong and lean competitor, allowing us to take advantage of the significant opportunities in the marketplace. I am very optimistic that Quality Distribution will continue to grow its business and will improve its operating margins during 2004."

As previously announced, the Company will host an investor conference call for investors to discuss these results today at 4:30 p.m. EST. The dial in number is 800-967-7185 toll free; the pass code is 751642. A replay of the call will be available until April 15, 2004 by dialing 888-203-1112; the pass code is 751642. Copies of this press release and other financial information about the Company may be accessed on the "QDI Main-News and Publications" and "Investors" sections of the Company's website at www.qualitydistribution.com.

Headquartered in Tampa, Florida, Quality Distribution operates approximately 3,500 tractors and 8,250 trailers through three principal transportation subsidiaries: Quality Carriers, TransPlastics, and Quebec based Levy Transport. The Company also provides other bulk transportation services, including tank cleaning and freight brokerage. Quality Distribution is an American Chemistry Council Responsible Care(R) Partner and is a core carrier for many of the Fortune 500 companies who are engaged in chemical production and processing.

This press release contains certain forward-looking information that is subject to the safe harbor provisions created by the Private Securities Litigation Reform Act of 1995 and is subject to certain risks and uncertainties that could cause actual results to differ materially from those expected or projected in the forward-looking statements. Without limitation, these risks and uncertainties include new information or additional issues that may come to the attention of the audit committee and its outside advisors in connection with the PPI irregularities, the final outcome of the state regulatory investigations relating to the insurance irregularities and any other governmental investigations or legal proceedings initiated against the Company and the reaction of the Company's lenders, investors, drivers and affiliate owner-operators to the insurance irregularities and restatements. Other important factors that may cause actual results to differ materially from the forward-looking statements include the Company's substantial leverage, economic factors, downturns in customers' business cycles, dependence on affiliates and owner-operators, change in government regulation, fluctuations in fuel pricing or availability, increases in interest rates, and the availability of qualified drivers. Readers are urged to carefully review and consider the various disclosures made by the Company in this press release and the risk factors disclosed in the Company's Registration Statement on Form S-1 declared effective on November 6, 2003 and other periodic reports filed with the Securities and Exchange Commission. The Company disclaims any obligations to update any forward-looking statement as a result of developments occurring after the date of this press release.

              QUALITY DISTRIBUTION, INC AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED BALANCE SHEETS
                              (In 000's)
                               Unaudited

                                                December   December
                                                   31,        31,
                                                  2003       2002
                                               ---------------------
                                                          (Re-stated)
ASSETS
Current assets:
 Cash and cash equivalents                          $955     $661
 Accounts receivable, net                         74,944   74,423
 Inventories                                         819      898
 Prepaid expenses                                  3,566    5,166
 Prepaid tires                                     7,978    7,894
 Other                                             1,912    1,846
                                                ------------------
  Total current assets                            90,174   90,888
Property, plant and equipment, net               137,961  153,561
Goodwill                                         131,232  130,732
Intangibles, net                                   1,402    1,585
Other assets                                      10,922    4,820
                                                ------------------
  Total assets                                  $371,691 $381,586
                                                ==================

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
 Current maturities of indebtedness               $1,759   $3,251
 Accounts payable and accrued expenses            73,230   61,660
 Affiliates and independent
  owner-operators payable                          7,319   10,604
 Income taxes payable                                518    1,569
                                                ------------------
    Total current liabilities                     82,826   77,084
Long-term debt, less current maturities          272,750  394,362
Environmental liabilities                         19,689   27,324
Other non-current liabilities                     13,712   17,656
Deferred tax liability                             1,552    1,361
                                                ------------------
    Total liabilities                            390,529  517,787
Mandatority redeemable preferred
stock                                                  -   62,675
Minority interest in subsidiary                    1,833    1,833
Commitments and contingencies
Stockholders' deficit                            (20,671)(200,709)
                                                ------------------
Total liabilities and stockholders'
deficit                                         $371,691 $381,586
                                                ==================


              QUALITY DISTRIBUTION, INC AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                   (In 000's) Except Per Share Data
                               Unaudited

                               Three months ended     Twelve months
                                     ended                ended
                                  December 31,         December 31,
                               ---------------------------------------
                                  2003     2002     2003        2002
                               ---------------------------------------
                                                            (Restated)
Operating revenues:
 Transportation                $119,176 $106,477 $479,719    $441,867
 Other service revenues          16,737   16,978   70,110      68,862
 Fuel surcharge                   3,484    2,650   15,611       6,031
                               ---------------------------------------
   Total operating revenues     139,397  126,105  565,440     516,760
Operating expenses:
 Purchased transportation        92,034   74,155  360,303     301,921
 Compensation                    14,666   15,793   60,588      69,104
 Fuel, supplies and maintenance   8,539   11,164   38,312      43,234
 Depreciation and amortization    5,765    8,541   28,509      31,823
 Selling and administrative       3,066    4,276   12,548      13,575
 Insurance claims                15,350    3,971   32,209      18,427
 Taxes and licenses               1,014      871    4,267       4,231
 Communication and utilities      1,700    1,913    6,925       7,479
 Loss on sale of property and
  equipment                          21      399       10         486
 CLC expenses                     2,250    2,278    2,250       2,278
 Restructuring expenses             725      835      725       1,804
                               ---------------------------------------
Operating (loss) income          (5,733)   1,909   18,794      22,398
Interest expense                  7,962    6,452   29,984      33,970
Interest expense, transaction
 fees                                --       --      700      10,077
Interest expense, preferred
 stock conversion                59,395       --   59,395          --
Foreign currency transaction
 loss                                --       --      937          --
Gain on debt extinguishment      (4,733)      --   (4,733)         --
Other (income) expense              (88)      22     (288)          6
                               ---------------------------------------
Loss before income taxes        (68,269)  (4,565) (67,201)    (21,655)
Income tax (benefit) provision     (459)   1,028      (99)      1,443
                               ---------------------------------------
Net loss from continuing
 operations                     (67,810)  (5,593) (67,102)    (23,098)
Discontinued operations:
  Loss from operations of
   discontinued division, net
   of tax                            --       --       --      (1,386)
  Loss on disposal of
   discontinued division, net
   of tax                            --     (712)      --      (1,527)
                               ---------------------------------------
   Total loss from discontinued
    operations                       --     (712)      --      (2,913)
                               ---------------------------------------
Loss before cumulative effect
 of change in accounting
 principle                      (67,810)  (6,305) (67,102)    (26,011)
Cumulative effect of a change
 in accounting principle, net
 of tax                              --       --       --     (23,985)
                               ---------------------------------------
Net loss                        (67,810)  (6,305) (67,102)    (49,996)
Preferred stock and minority
 stock dividends                    (58)  (2,274)  (4,540)     (6,021)
                               ---------------------------------------
Net loss attributable to common
 stockholders                  $(67,868) $(8,579)$(71,642)   $(56,017)
                               =======================================

Per share data:
      Basic:
         Net loss from continuing
          operations per common
          stockholder            $(4.95)  $(2.35) $(12.51)     $(8.64)
         Loss on discontinued
          operations                 --    (0.21)      --       (0.87)
         Cumulative effect of
          change in accounting
          principle                  --       --       --       (7.12)
                               ---------------------------------------
         Net loss per common
          stockholders           $(4.95)  $(2.56) $(12.51)    $(16.63)
                               =======================================

      Diluted:
         Net loss from continuing
          operations per common 
          stockholder            $(4.95)  $(2.35) $(12.51)     $(8.64)
         Loss on discontinued
          operations                 --    (0.21)      --       (0.87)
         Cumulative effect of
          change in accounting
          principle                  --       --       --       (7.12)
                               ---------------------------------------
         Net loss per common
          stockholders           $(4.95)  $(2.56) $(12.51)    $(16.63)
                               =======================================

Weighted average number of
 shares - basic                  13,700    3,343    5,729       3,369
Weighted average number of
 shares - diluted                13,700    3,343    5,729       3,369


              QUALITY DISTRIBUTION, INC AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (In 000's)
                               Unaudited

                                                 Twelve months ended
                                                      December 31,
                                                 ---------------------
                                                   2003        2002
                                                 ---------------------
                                                            (Restated)
Cash flows from operating activities:
 Net loss                                        $(67,102)   $(49,996)
 Cumulative effect of change in accounting
  principle                                            --      23,985
 Adjustments for non-cash charges                  93,342      55,020
 Changes in assets and liabilities                 (8,891)     (3,177)
                                                 ---------------------
  Net cash provided by operating activities        17,349      25,832
                                                 ---------------------
Cash flows from investing activities:
 Capital expenditures                             (14,992)    (15,286)
 Proceeds from asset dispositions                   2,611       8,117
                                                 ---------------------
  Net cash used in investing activities           (12,381)     (7,169)
                                                 ---------------------
Cash flows from financing activities:
 Net payments on the revolver                      (3,230)     (4,500)
 Issuance of preferred stock                           --      10,000
 Increase (decrease) in bank overdraft                  1      (5,836)
 Payment of debt obligations                     (373,702)    (12,984)
 Proceeds from issuance of stock and long term
  debt                                            385,288          --
 Financing fees                                   (12,923)     (5,501)
 Other                                               (167)     (1,177)
                                                 ---------------------
  Net cash used in financing activities            (4,733)    (19,998)
                                                 ---------------------
Net increase (decrease) in cash                       235      (1,335)
Effect of exchange rate changes on cash                59        (216)
Cash, beginning of period                             661       2,212
                                                 ---------------------
Cash, end of period                                  $955        $661
                                                 =====================