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

Allied Holdings Reports First Quarter Results

DECATUR, Ga., May 4, 2004 -- Allied Holdings, Inc. (AMEX:AHI) today reported results for the first quarter ended March 31, 2004. The Company reported revenues of $212.2 million in the first quarter of 2004, versus revenues of $213.6 million in the first quarter of 2003. The Company experienced a net loss of $9.0 million in the first quarter of 2004, versus a net loss of $5.7 million in the first quarter of 2003.

The increase in the Company's net loss in first quarter of 2004 versus the first quarter of 2003 was caused by a decrease in the Company's Adjusted EBITDA, foreign exchange losses and the Company no longer recording tax benefits related to net losses. These items were partially offset by lower depreciation expense and gains on the sale of property during the quarter.

Earnings before interest, taxes, depreciation and amortization, and gains and losses on disposal of assets (Adjusted EBITDA) for the first quarter of 2004 were $7.8 million compared to $10.6 million of Adjusted EBITDA reported during the first quarter last year. Adjusted EBITDA provides useful information to investors regarding the Company's ability to generate cash flows that can be used to service debt and provide for capital expenditures. A reconciliation of Adjusted EBITDA to net loss is provided in the financial schedules attached to this press release.

The decline in Adjusted EBITDA in the first quarter of 2004 was caused in part by a 1.7% reduction in quarterly vehicle deliveries caused primarily by lower OEM shipment levels in the month of January. The Company experienced a 15.4% decline in vehicle deliveries in January 2004 versus January 2003 and a 12.3% drop in January 2004 revenues versus the prior year January period. During the quarter the Company also experienced higher risk management expenses related to costs for worker injuries, increased costs for benefit and pension contributions related to its U. S. Teamster contract, and certain operating inefficiencies caused by adverse weather conditions and unexpected OEM production variability. The Company also recorded severance costs related to ongoing efforts to eliminate non-strategic positions. In addition, Adjusted EBITDA declined in the first quarter as a result of the financial impact of the terms of the previously disclosed General Motors' contract renewal. These increased costs were partially offset by lower operating expenses including general and administrative costs, lower cargo claims expense and organic growth in both the new car and used car sectors.

Hugh E. Sawyer, Allied's President and Chief Executive Officer, said, "Although revenues and vehicle deliveries were down slightly in the first quarter, our financial performance was also adversely impacted by other significant external events during the first quarter. Volumes in the month of January were unexpectedly soft and OEM production levels were sporadic and difficult to forecast with a high degree of accuracy. Inclement weather conditions also adversely affected terminal productivity. While lost time days and lost time injuries improved slightly compared to the first quarter of 2003, medical and benefit costs relating to workers' injuries increased $2.2 million in the first quarter of 2004 compared to 2003 due to inflationary trends in medical costs and an increase in the costs required to settle certain prior year claims. This combination of factors made the first quarter particularly challenging although our operations did ultimately improve as volumes increased during the quarter."

During the first quarter of 2004, the Company borrowed $11.7 million under its revolving credit facility, compared to borrowings of $6.6 million in the first quarter of 2003. The increase in borrowings resulted in part from lower Adjusted EBITDA compared to the first quarter last year and increased working capital requirements, which were partially offset by lower capital spending in 2004 related to the Company's fleet remanufacturing program. Capital expenditures were $4.8 million in the first quarter of 2004 compared to $5.9 million in the first quarter last year.

Mr. Sawyer added, "Although we are not satisfied with the results of our first quarter, the Company is financially stable and there are signs of progress in the underlying business. We are hopeful that external conditions will be more favorable in 2004. Our aspiration is to build upon the good work that has already been done."

About Allied Holdings

Allied Holdings, Inc. is the parent company of several subsidiaries engaged in providing distribution and transportation services of new and used vehicles to the automotive industry. The services of Allied's subsidiaries span the finished vehicle distribution continuum, and include car-hauling, intramodal transport, inspection, accessorization, and dealer prep. Allied, through its subsidiaries, is the leading company in North America specializing in the delivery of new and used vehicles.

Statements in this press release that are not strictly historical are "forward looking" statements. Such statements include, without limitations, any statements containing the words "believe," "anticipate," "estimate," "expect," "intend," "plan," "seek," "hopeful," "potentially," and similar expressions. Investors are cautioned that such statements, including statements regarding improvement in the company's underlying business or the impact of external events on the Company's financial performance. are subject to certain risks and uncertainties that could cause actual results to differ materially. Without limitation, these risks and uncertainties include economic recessions or extended or more severe downturns in new vehicle production or sales, increases in light truck and sport utility vehicles delivered, increases in medical and benefit costs, operating inefficiencies, OEM production variability and the highly competitive nature of the automotive distribution industry, the ability of the Company to comply with the terms of its current debt agreements, the ability of the Company to obtain financing in the future and the Company's highly leveraged financial position. Investors are urged to carefully review and consider the various disclosures made by the Company in this press release and in the Company's reports filed with the Securities and Exchange Commission.

NOTE: The information in this press release will be discussed by management today on a conference call that can be accessed at the following links: www.companyboardroom.com or www.alliedholdings.com beginning at 10:30 a.m. EDT.

                  ALLIED HOLDINGS, INC. AND SUBSIDIARIES
                   2004 FIRST QUARTER EARNINGS RELEASE
                  (In Thousands, Except Per Share Data)
                               (Unaudited)
                                                For the Three Months Ended
                                                         March 31,
                                                  2004              2003

  Revenues                                      $212,244          $213,592

  Net (loss)                                     ($9,048)          ($5,664)

  (Loss) per share:
      Basic                                       ($1.03)           ($0.67)
      Diluted                                     ($1.03)           ($0.67)

  Weighted average common shares outstanding:
      Basic                                        8,789             8,409
      Diluted                                      8,789             8,409

                  ALLIED HOLDINGS, INC. AND SUBSIDIARIES
                       CONSOLIDATED BALANCE SHEETS
                              (In Thousands)

                                                March 31,       December 31,
                                                  2004              2003
                                              (Unaudited)
              ASSETS

  CURRENT ASSETS:
    Cash and cash equivalents                     $8,441            $2,148
    Restricted cash and cash equivalents          28,902           $26,267
    Receivables, net of allowance for
     doubtful accounts of $2,228 and
     $3,575 respectively                          63,570            55,110
    Inventories                                    5,046             4,983
    Deferred income taxes                         19,460            20,213
    Prepayments and other current assets          18,284            12,644
      Total current assets                       143,703           121,365

  PROPERTY AND EQUIPMENT, NET                    148,944           155,573

  GOODWILL, NET                                   89,922            90,203

  OTHER ASSETS:
    Restricted cash and cash equivalents          61,416            55,817
    Other non-current assets                      33,513            32,777
      Total other assets                          94,929            88,594
      Total assets                              $477,498          $455,735

   LIABILITIES AND STOCKHOLDERS' EQUITY

  CURRENT LIABILITIES:
    Current maturities of long-term debt         $16,374           $16,374
    Borrowings under revolving credit facility    16,870                --
    Trade accounts payable                        46,478            34,272
    Accrued liabilities                           89,493            80,937
      Total current liabilities                  169,215           131,583

  LONG-TERM DEBT, less current maturities        224,959           230,126

  POSTRETIREMENT BENEFITS OTHER THAN PENSIONS      5,232             5,302

  DEFERRED INCOME TAXES                           19,460            20,213

  OTHER LONG-TERM LIABILITIES                     58,771            59,697

  STOCKHOLDERS' EQUITY:
    Preferred stock, no par value; 5,000
     shares authorized, none outstanding              --                --
    Common stock, no par value; 20,000
     shares authorized, 8,848 and 8,764
     shares outstanding at March 31, 2004
      and December 31, 2003, respectively             --                --
    Additional paid-in capital                    48,009            47,511
    Treasury stock at cost, 139 shares
     at March 31, 2004 and December 31, 2003,
      respectively                                  (707)             (707)
    Accumulated deficit                          (44,072)          (35,024)
    Accumulated other comprehensive loss,
     net of tax                                   (3,369)           (2,966)
    Total stockholders' equity                      (139)            8,814
    Total liabilities and stockholders' equity  $477,498          $455,735

                  ALLIED HOLDINGS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                  (In Thousands, Except Per Share Data)
                               (Unaudited)

                                               For the Three Months Ended
                                                        March 31,
                                                   2004              2003

  REVENUES                                      $212,244          $213,592

  OPERATING EXPENSES:
    Salaries, wages and fringe benefits          119,947           117,575
    Operating supplies and expenses               37,046            37,180
    Purchased transportation                      25,906            24,713
    Insurance and claims                           9,163             9,357
    Operating taxes and licenses                   6,559             7,838
    Depreciation and amortization                 10,386            12,024
    Rents                                          1,716             1,620
    Communications and utilities                   1,954             1,888
    Other operating expenses                       2,186             2,849
    (Gain) loss on disposal of
     operating assets, net                        (1,137)              264
      Total operating expenses                   213,726           215,308
      Operating loss                              (1,482)           (1,716)

  OTHER INCOME (EXPENSE):
    Interest expense                              (7,368)           (7,381)
    Investment income                                 57               326
    Foreign exchange (loss) gain, net               (155)            1,018
    Other, net                                      (100)               --
                                                  (7,566)           (6,037)

  LOSS BEFORE INCOME TAXES                        (9,048)           (7,753)

  INCOME TAX BENEFIT                                  --             2,089

  NET LOSS                                       ($9,048)          ($5,664)

  BASIC AND DILUTED LOSS PER COMMON SHARE:

  BASIC                                           ($1.03)           ($0.67)
  DILUTED                                         ($1.03)           ($0.67)

  WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
    BASIC                                          8,789             8,409
    DILUTED                                        8,789             8,409

                  ALLIED HOLDINGS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (In Thousands)

                                                  For the Three Months
                                                     Ending March 31,
                                                  2004              2003

  CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                     ($9,048)          ($5,664)
    Adjustments to reconcile net loss to net
     cash (used in) provided by operating
     activities:
      Interest expense paid in kind                   --               369
      Amortization of deferred financing costs       704             1,012
      Depreciation and amortization               10,386            12,024
      (Gain)/loss on disposal of operating
       assets, net                                (1,137)              264
      Foreign exchange loss (gain), net              155            (1,018)
      Deferred income taxes                           --            (4,401)
      Compensation expense related
       to stock options and grants                   195                60
      Amortization of Teamsters
       Union contract costs                           --               600
      Change in operating assets and liabilities:
        Receivables, net of allowance
         for doubtful accounts                    (8,541)            2,810
        Inventories                                  (74)             (226)
        Prepayments and other current assets      (7,117)           (2,039)
        Trade accounts payable                    12,250            (3,810)
        Accrued liabilities                        7,637            (2,146)
          Net cash (used in)
           provided by operating activities        5,410            (2,165)

  CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of property and equipment           (4,847)           (5,878)
    Increase in Restricted cash
     and cash equivalents                         (8,234)           (2,686)
    Increase in Restricted investments                --            (2,442)
    Proceeds from sale of property
     and equipment                                 1,826                11
    Decrease in the cash surrender value
     of life insurance                                --                 1
      Net cash used in investing activities      (11,255)          (10,994)

  CASH FLOWS FROM FINANCING ACTIVITIES:
    Additions to revolving credit
     facilities, net                              16,870             8,471
    Repayment of long-term debt                   (5,167)           (2,226)
    Payment of deferred financing costs               --              (407)
    Proceeds from issuance of common stock           303                57
    Other, net                                        --               (12)
      Net cash provided by financing activities   12,006             5,883

  EFFECT OF EXCHANGE RATE CHANGES ON CASH
   AND CASH EQUIVALENTS                              132                85

  NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                            6,293            (7,191)

  CASH AND CASH EQUIVALENTS AT BEGINNING
   OF PERIOD                                       2,148             9,448

  CASH AND CASH EQUIVALENTS AT END
   OF PERIOD                                      $8,441            $2,257

                  ALLIED HOLDINGS, INC. AND SUBSIDIARIES
                   2004 FIRST QUARTER EARNINGS RELEASE
                              OPERATING DATA
                               (Unaudited)

                                                   THREE MONTHS ENDED
                                                         MARCH 31,
                                                 2004               2003

  AAG, Including Allied Holdings

  REVENUES                                  $205,667,000      $206,202,000
  OPERATING INCOME                           ($2,138,000)      ($2,387,000)
  OPERATING RATIO                                 101.04%           101.16%
  VEHICLES DELIVERED                           2,176,748         2,213,276
  LOADS DELIVERED                                283,064           289,081
  VEHICLES PER LOAD                                 7.69              7.66
  REVENUE PER VEHICLE                             $94.48            $93.17
  PERCENT DAMAGE FREE DELIVERY                      99.7%             99.7%
  NUMBER OF
        AVERAGE ACTIVE RIGS                        3,692             3,803
        AVERAGE EMPLOYEES
              DRIVERS                              3,761             4,235
              OTHERS                               1,877             2,013

  AXIS GROUP:
  REVENUES                                    $6,577,000        $7,390,000
  OPERATING INCOME                              $656,000          $671,000

                  ALLIED HOLDINGS, INC. AND SUBSIDIARIES
                   2004 FIRST QUARTER EARNINGS RELEASE
                      NON-GAAP FINANCIAL INFORMATION
                               (Unaudited)

                                                   THREE MONTHS ENDED
                                                         MARCH 31,
                                                  2004              2003

  RECONCILIATION OF NET (LOSS)
   TO ADJUSTED EBITDA:

  NET (LOSS)                                     ($9,048)          ($5,664)
  INCOME TAX (BENEFIT)                                --            (2,089)
  INTEREST EXPENSE                                 7,368             7,381
  INVESTMENT INCOME                                  (57)             (326)
  FOREIGN EXCHANGE LOSSES (GAINS), NET               155            (1,018)
  OTHER, NET                                         100                --
  LOSS ON DISPOSAL OF OPERATING ASSETS            (1,137)              264
  DEPRECIATION AND AMORTIZATION                   10,386            12,024
  ADJUSTED EBITDA                                 $7,767           $10,572

   Adjusted EBITDA is presented because management believes it provides
   useful information to investors regarding the Company's ability to
   generate cash flows that can be used to service debt and provide for
   capital expenditures.  The Company's net income is the closest measure in
   the Company's financial statements prepared in accordance with Generally
   Accepted Accounting Principles ("GAAP"), in terms of comparability to
   Adjusted EBITDA.  Because Adjusted EBITDA is not a measure determined in
   accordance with GAAP and is thus susceptible to varying calculations,
   Adjusted EBITDA as presented may not be comparable to other similarly
   titled measures used by other companies.