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

Allied Holdings Files Quarterly Report on Form 10-Q For the Quarter Ended March 31, 2004

DECATUR, Ga., May 18, 2004 -- Allied Holdings, Inc. (AMEX:AHI) announced today that it has filed with the Securities and Exchange Commission its Quarterly Report on Form 10-Q for the quarter ended March 31, 2004. The consolidated statements of cash flows included with the Form 10-Q differ from the consolidated statements of cash flows included with Allied's May 4, 2004 press release announcing its first quarter financial results as a result of Allied's reclassification of certain borrowings and repayments in connection with certain insurance financing arrangements. Such items, which were previously included in Allied's cash flows from operating activities, are now shown as cash flows from financing activities.

As a result of this reclassification, net cash provided by operating activities was changed from the previously reported $5.4 million to $15.5 million used in operating activities for the quarter ended March 31, 2004. In addition, net cash provided by financing activities was changed from the previously reported $12.0 million to $32.9 million for the quarter ended March 31, 2004. This reclassification also decreased cash from operating activities and increased cash from financing activities by $7.3 million, respectively, for the quarter ended March 31, 2003. The 2004 changes were more extensive because Allied's current insurer accelerated its funding requirements for premiums and estimated funding of self insured losses for 2004 by requiring all funding to be paid in the first quarter. In 2003, Allied's previous insurance arrangements permitted such amounts to be paid throughout the year.

There were no changes in Allied's consolidated balance sheets or statements of operations and there was no change in cash and cash equivalents as a result of this reclassification. The consolidated statements of cash flows is attached to this press release.

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 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," and similar expressions. Investors are cautioned that such statements, including statements regarding whether additional classifications are necessary and the effect of the reclassifications on certain line items of the Company's financial statements, 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, 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: For additional information about Allied, please visit our website at www.alliedholdings.com.

                    ALLIED HOLDINGS, INC. AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In Thousands)

                                                For the Three Months Ended
                                                          March 31,
                                                  2004              2003
                                                                 (Restated)
  CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                    ($9,048)          ($5,664)
    Adjustments to reconcile net loss
     to net cash provided by (used in)
     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)
          Accounts and Notes
           Payable                               (8,680)          (11,149)
          Accrued liabilities                     7,637            (2,146)
              Net cash provided by
               (used in) operating
               activities                       (15,520)           (9,504)

  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 insurance premium
       financing                                 26,124             8,193
      Repayments of insurance premium
       financing                                 (5,194)             (854)
      Proceeds from issuance of common
       stock                                        303                57
      Other, net                                     --               (12)
         Net cash provided by
          financing activities                   32,936            13,222

  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