Edgar Filing: ALLIED HOLDINGS INC

ALLIED HOLDINGS, INC.

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 March 31, 2003

or

o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 — For the transition period from to

		Commission File Number: 0-22276

ALLIED HOLDINGS, INC.

(Exact name of registrant as specified in its charter)


GEORGIA		58-0360550

(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

Suite 200, 160 Clairemont Avenue, Decatur, Georgia 30030

(Address of principal executive offices)

(404) 373-4285

(Registrant’s telephone number, including area code)

(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 o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act of 1934) o Yes x No


Outstanding common stock, no par value at April 22, 2003			8,499,405

TABLE OF CONTENTS


Item 1 — FINANCIAL STATEMENTS
	CONSOLIDATED BALANCE SHEETS
	CONSOLIDATED STATEMENTS OF OPERATIONS
	CONSOLIDATED STATEMENTS OF CASH FLOWS
	NOTES TO 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
Item 6. Exhibits and Reports on Form 8-K.
	SIGNATURES
	CERTIFICATIONS
EX-10.1 FORM OF BONUS AND RETENTION AGREEMENT

ALLIED HOLDINGS, INC. & SUBSIDIARIES

INDEX

PART I

FINANCIAL INFORMATION


		PAGE
ITEM 1 Financial Statements
	Consolidated Balance Sheets as of March 31, 2003 and December 31, 2002		3
	Consolidated Statements of Operations for the Three Month Periods Ended March 31, 2003 and 2002		4
	Consolidated Statements of Cash Flows for the Three Month Periods Ended March 31, 2003 and 2002		5
	Notes to Consolidated Financial Statements		6
ITEM 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations			22
ITEM 3 Quantitative and Qualitative Disclosures About Market Risk			35
ITEM 4 Controls and Procedures			35
PART II
OTHER INFORMATION
ITEM 1 Legal Proceedings			35
ITEM 6 Exhibits and Reports on Form 8-K			37
	Signature Pages		38
	Certifications		39

PART 1 — FINANCIAL INFORMATION
Item 1 — FINANCIAL STATEMENTS

ALLIED HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(In Thousands)


			March 31,			December 31,
			2003			2002

			(Unaudited)
ASSETS
CURRENT ASSETS:
	Cash and cash equivalents		$	5,748		$	10,253
	Short-term investments			63,174			60,732
	Receivables, net of allowance for doubtful accounts of $5,798 and $5,587 respectively			55,094			58,512
	Inventories			5,237			5,071
	Deferred tax assets			34,701			39,826
	Prepayments and other current assets			30,574			28,685

		Total current assets		194,528			203,079

PROPERTY AND EQUIPMENT, NET				172,808			176,663

GOODWILL, NET				86,867			85,241

OTHER				19,325			20,525

		Total assets	$	473,528		$	485,508

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
	Current maturities of long-term debt		$	13,418		$	10,785
	Trade accounts payable			32,382			36,585
	Accrued liabilities			91,968			92,881

		Total current liabilities		137,768			140,251

LONG-TERM DEBT, less current maturities				241,671			237,690

POSTRETIREMENT BENEFITS OTHER THAN PENSIONS				7,370			7,467

DEFERRED INCOME TAXES				19,418			27,746

OTHER LONG-TERM LIABILITIES				60,525			62,040

STOCKHOLDERS’ EQUITY:
	Preferred stock, no par value; 5,000 shares authorized, none outstanding			—			—
	Common stock, no par value; 20,000 shares authorized, 8,444 and 8,421 shares outstanding at March 31, 2003 and December 31, 2002, respectively			—			—
	Additional paid-in capital			46,918			46,801
	Treasury stock at cost, 139 shares at March 31, 2003 and December 31, 2002			(707	)		(707	)
	Accumulated deficit			(32,084	)		(26,420	)
	Accumulated other comprehensive loss, net of tax			(7,351	)		(9,360	)

		Total stockholders’ equity		6,776			10,314

		Total liabilities and stockholders’ equity	$	473,528		$	485,508

The accompanying notes are an integral part of these consolidated balance sheets.

ALLIED HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, Except Per Share Data)


			For the Three Months Ended
			March 31,

			2003			2002

			(Unaudited)			(Unaudited)
REVENUES			$	213,592		$	213,259

OPERATING EXPENSES:
	Salaries, wages and fringe benefits			117,575			118,536
	Operating supplies and expenses			37,180			30,905
	Purchased transportation			24,713			21,580
	Insurance and claims			9,357			10,571
	Operating taxes and licenses			7,838			8,463
	Depreciation and amortization			12,024			13,663
	Rents			1,620			1,553
	Communications and utilities			1,888			1,992
	Other operating expenses			2,849			3,297
	Loss (gain) on disposal of operating assets, net			264			(1,029	)

		Total operating expenses		215,308			209,531

		Operating (loss) income		(1,716	)		3,728

OTHER INCOME (EXPENSE):
	Interest expense			(7,381	)		(8,122	)
	Interest income			326			272
	Gain on early extinguishment of debt			—			2,750
	Foreign exchange gains, net			1,018			37
	Other, net			—			(207	)

				(6,037	)		(5,270	)

LOSS BEFORE INCOME TAXES AND CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE				(7,753	)		(1,542	)
INCOME TAX BENEFIT				2,089			386

LOSS BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE				(5,664	)		(1,156	)
CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET OF TAX				—			(4,092	)

NET LOSS			$	(5,664	)	$	(5,248	)

BASIC & DILUTED LOSS PER COMMON SHARE:
LOSS BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE:
BASIC AND DILUTED			$	(0.67	)	$	(0.14	)
CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET OF TAX:
		BASIC AND DILUTED		—			(0.50	)

NET LOSS: BASIC AND DILUTED			$	(0.67	)	$	(0.64	)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
		BASIC AND DILUTED		8,409			8,252

The accompanying notes are an integral part of these financial statements.

ALLIED HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)


					For the Three Months Ended
					March 31,
					2003			2002

					(Unaudited)			(Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
	Net loss				$	(5,664	)	$	(5,248	)
	Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
		Gain on early extinguishment of debt				—			(2,750	)
		Interest expense paid in kind				369			12
		Amortization of deferred financing costs				1,012			1,045
		Depreciation and amortization				12,024			13,663
		Loss (gain) on disposal of assets and other, net				264			(822	)
		Foreign exchange gains, net				(1,018	)		(37	)
		Cumulative effect of change in accounting principle				—			4,092
		Deferred income taxes				(4,401	)		(1,767	)
		Compensation expense related to stock options and grants				60			59
		Amortization of Teamsters Union contract costs				600			600
		Change in operating assets and liabilities:
			Receivables, net of allowance for doubtful accounts			2,810			9,473
			Inventories			(226	)		99
			Prepayments and other current assets			(2,039	)		1,405
			Short-term investments			(2,442	)		136
			Trade accounts payable			(3,810	)		(2,467	)
			Accrued liabilities			(2,146	)		6,878

		Net change in operating assets and liabilities				(7,853	)		15,524

				Net cash (used in) provided by operating activities		(4,607	)		24,371

CASH FLOWS FROM INVESTING ACTIVITIES:
	Purchases of property and equipment					(5,878	)		(2,626	)
	Proceeds from sale of property and equipment					11			2,185
	Decrease in the cash surrender value of life insurance					1			183

				Net cash used in investing activities		(5,866	)		(258	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Additions to (repayments of) revolving credit facilities, net					8,471			(49,458	)
	Additions to long-term debt					—			82,750
	Repayment of long-term debt					(2,226	)		(39,671	)
	Payment of deferred financing costs					(407	)		(8,803	)
	Proceeds from issuance of common stock					57			24
	Other, net					(12	)		125

				Net cash provided by (used in) financing activities		5,883			(15,033	)

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS						85			(8	)
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS						(4,505	)		9,072
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD						10,253			10,543

CASH AND CASH EQUIVALENTS AT END OF PERIOD					$	5,748		$	19,615

The accompanying notes are an integral part of these financial statements.

ALLIED HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

March 31, 2003 and 2002


(1)	Basis of Presentation

	The unaudited consolidated financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. The statements contained herein reflect all adjustments, all of which are of a normal, recurring nature, which are, in the opinion of management, necessary to present fairly the financial condition, results of operations and cash flows for the periods presented. Operating results for the three-month period ended March 31, 2003 are not necessarily indicative of the results that may be expected for the year ended December 31, 2003. The interim financial statements should be read in conjunction with the financial statements and notes thereto of Allied Holdings, Inc. and Subsidiaries, (the “Company”) included in the Company’s 2002 Annual Report on Form 10-K.

	Certain amounts in the prior year financial statements have been reclassified to conform to the current year presentation.

(2)	Use of Estimates

	The preparation of the consolidated financial statements requires management of the Company to make a number of estimates and assumptions relating to the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the period. Significant items subject to such estimates and assumptions include the carrying amount of property, plant and equipment; valuation allowances for receivables, inventories and deferred income tax assets; self-insurance reserves; and assets and obligations related to employee benefits. Actual results could differ from those estimates.

(3)	Recent Accounting Pronouncements

	In June 2001, FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations. SFAS No. 143 requires the Company to record the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development, and/or normal use of the assets. The Company also records a corresponding asset that is depreciated over the life of the asset. Subsequent to the initial measurement of the asset retirement obligation, the obligation will be adjusted at the end of each period to reflect the passage of time and changes in the estimated future cash flows underlying the obligation. The Company adopted the provisions of the standard effective January 1, 2003. The Statement did not have a material impact on the financial position or results of operations of the Company as of the date of adoption.

	In July 2002, the FASB issued SFAS No. 146, Accounting for Cost Associated with Exit or Disposal Activities. The Statement addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies EITF Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). This Statement requires recognition of a liability for a


	cost associated with an exit or disposal activity when the liability is incurred, as opposed to when the entity commits to an exit plan under EITF No. 94-3. The Company adopted the provisions of the standard effective January 1, 2003. The Statement did not have a material impact on the financial position or results of operations of the Company as of the date of adoption.

	In November 2002, the FASB issued Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness to Others, an interpretation of FASB Statements No. 5, 57 and 107 and a rescission of FASB Interpretation No. 34. This Interpretation elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees issued. The Interpretation also clarifies that a guarantor is required to recognize, at inception of a guarantee, a liability for the fair value of the obligation undertaken. The initial recognition and measurement provisions of the Interpretation are applicable to guarantees issued or modified after December 31, 2002. The Company adopted the provisions of the Interpretation effective January 1, 2003 for guarantees issued or modified after December 31, 2002. The adoption of this Interpretation did not have a material impact on the financial position or results of operations of the Company as of the date of adoption. See note 11, “Guarantees and Indemnifications.”

	In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 44, and 64 Amendment of FASB Statement No. 13, and Technical Corrections. The Statement updates clarifies and simplifies existing accounting pronouncements. The Statement requires that in certain circumstances previous items classified as extraordinary that do not meet the criteria in Opinion 30 must be reclassified. The Statement is effective for fiscal years beginning after May 15, 2002. The Company elected early adoption of the standard. Accordingly, the after-tax gain on early extinguishment of debt that was reported as an extraordinary item in the first quarter of 2002 has been reclassified and is currently reported as other income.

	In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation – Transition and Disclosure, an amendment of FASB Statement No. 123. This Statement amends FASB Statement No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based employee compensation. In addition, this Statement amends the disclosure requirements of Statement No. 123 to require prominent disclosures in both annual and interim financial statements. Certain of the disclosure modifications are required for fiscal years and interim periods ending after December 15, 2002 and are included in the notes to these consolidated financial statements.

	In January 2003, the FASB issued FASB Interpretation No. 46, Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51. This Interpretation addresses the consolidation of business enterprises (variable interest entities) to which the usual condition of consolidation does not apply. This interpretation focuses on financial interests that indicate control. It concludes that in the absence of clear control through voting interests, a company’s exposure (variable interest) to the economic risks and potential rewards from the variable interest entity’s assets and activities are the best evidence of control. Variable interests are rights and obligations that convey economic gains or losses from changes in the values of the variable interest entity’s assets and liabilities. Variable interests may arise from financial instruments, service contracts, nonvoting ownership interests and other arrangements. If an enterprise holds a majority of the variable interests of an entity, it would be considered the primary beneficiary. The primary beneficiary would be required to include assets, liabilities and the results of operations of the variable interest entity in its financial statements. This interpretation applies immediately to variable interest entities that are created after or for which control is obtained after January 31, 2003. For variable interest entities created prior to February 1, 2003, the provisions would be applied effective July 1, 2003. The Company did not have any variable interest entities prior to February 1, 2003 and has not created any for which control has been maintained since January 31, 2003. Therefore, this Interpretation is not expected to have a material impact on the financial position or results of operations of the Company.


(4)	Prepayments and Other Current Assets

	Prepayments and other current assets consist of the following at March 31, 2003 and December 31, 2002 (in thousands):


	March 31,		December 31,
	2003		2002

Tires on tractors and trailers	$	7,581	$	7,082
Prepaid insurance		1,269		1,773
Prepaid pension cost		14,885		14,968
Other		6,839		4,862

	$	30,574	$	28,685


(5)	Property and Equipment

	Property and equipment consists of the following at March 31, 2003 and December 31, 2002 (in thousands):


	March 31,		December 31,
	2003		2003		Useful Lives

Tractors and trailers	$	431,862	$	421,615	4 to 10 years
Buildings and facilities (including leasehold improvements)		45,476		44,925	5 to 30 years
Land		12,100		11,958
Furniture, fixtures, and equipment		42,096		41,819	3 to 10 years
Service cars and equipment		3,127		3,111	3 to 10 years

		534,661		523,428
Less accumulated depreciation and amortization		361,853		346,765

		$172,808	$	176,663


	Depreciation expense amounted to $11,977,000 and $13,618,000 for the three months ended March 31, 2003 and 2002, respectively.

(6)	Goodwill

	In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, effective January 1, 2002, the Company no longer amortizes goodwill but reviews it annually for impairment, or on an interim basis if an event occurs or circumstances change that would reduce the fair value of goodwill below its carrying value. The adoption of SFAS No. 142 is a required change in accounting principle, and the cumulative effect of adopting this standard as of January 1, 2002 resulted in a non-cash, after-tax decrease to net income of $4.1 in the first quarter of 2002. The Company’s reporting units are the Allied Automotive Group and the Axis Group.

	The following table sets forth the carrying value of goodwill by reporting unit as of March 31, 2003 and December 31, 2002 (in thousands):


	Allied
	Automotive		Axis
	Group		Group		Total

Balance as of December 31, 2002	$	73,043	$	12,198	$	85,241
Increase in carrying amount due to a change in currency rates		1,619		7		1,626

Balance as of March 31, 2003	$	74,662	$	12,205	$	86,867


(7)	Impairment of Long-Lived Assets

	In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, long-lived assets, such as property, plant, and equipment, and purchased intangibles subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would be separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group classified as held for sale would be presented separately in the appropriate asset and liability sections of the balance sheet.

	During 2002, the Company performed an analysis of certain fleet equipment that was recently idled. The assets were evaluated in order to determine if they were candidates for the fleet remanufacturing and engine replacement program. Approximately 1,000 tractors or trailers were not considered viable candidates for the program and a decision was made that they would not be placed back into operations. As a result, depreciation was accelerated to the reduced useful life resulting in an additional charge of $2.1 million to depreciation expense in the fourth quarter of 2002. Management is developing a disposal plan regarding these assets and anticipates disposing of them during 2003.

(8)	Accrued Liabilities

	Accrued liabilities consists of the following at March 31, 2003 and December 31, 2002 (in thousands):


	March 31, 2003		December 31, 2002

Wages and benefits	$	40,719	$	41,903
Claims and insurance reserves		29,363		35,487
Other		21,886		15,491

	$	91,968	$	92,881


(9)	Long-Term Debt

	Long-term debt consisted of the following at March 31, 2003 and December 31, 2002 (in thousands):


		March 31,			December 31,
		2003			2002

Revolving credit facility		$	33,107		$	24,635
Term Loan A			5,247			7,474
Term Loan B			25,909			25,684
Term Loan C			11,576			11,432
Term Loan D			29,250			29,250
Senior notes			150,000			150,000

			255,089			248,475
	Less current maturities of long-term debt		(13,418	)		(10,785	)

		$	241,671		$	237,690


		On September 30, 1997, the Company issued $150 million of 8 5/8% senior notes (the “Notes”) through a private placement. Subsequently, the Notes were registered with the Securities and Exchange Commission. The net proceeds from the Notes were used to fund the acquisition of Ryder Automotive Carrier Services, Inc. and RC Management Corp., pay related fees and expenses, and reduce outstanding indebtedness. The Notes mature on October 1, 2007.

		Borrowings under the Notes are general unsecured obligations of the Company. The Company’s obligations under the Notes are guaranteed by substantially all of the subsidiaries of the Company (the “Guarantor Subsidiaries”). Haul Insurance Ltd., Arrendadora de Equipo Para el Transporte de Automoviles, S. de R.L. de C.V. and Axis Logistica, S. de R.L. de C.V. do not guarantee the Company’s obligations under the Notes (the “Nonguarantor Subsidiaries”). There are no restrictions on the ability of Guarantors to make distributions to the Company.

		The Notes set forth a number of negative covenants, which are binding on the Company. The covenants limit the Company’s ability to, among other things, purchase or redeem stock, make dividend or other distributions, make investments, and incur or repay debt (with the exception of payment of interest or principal at stated maturity).

		Concurrent with the issuance of the Notes, the Company closed on a revolving credit facility (the “Revolving Credit Facility”). The Company also previously issued $40.0 million of senior subordinated notes (the “Senior Subordinated Notes”) through a private placement.

		On February 25, 2002, the Company refinanced the Revolving Credit Facility and Senior Subordinated Notes with a new credit facility including certain term loans (the “Term Loans”) (the new credit facility and the term loans, collectively, the “Credit Facility”). Proceeds from the Term Loans were used to repurchase the $40.0 million of Senior Subordinated Notes for $37.25 million. In conjunction with the extinguishment of this debt, the Company recognized a pre-tax gain of $2.75 million, during the first quarter of 2002. The Credit Facility includes a revolving credit facility (the “Revolver”) that allows the Company to borrow under a revolving line of credit up to the lesser of $120.0 million or a borrowing base amount as defined in the Credit Facility. The interest rate for the Revolver is based upon the prime rate plus 1.5% or LIBOR plus 4.5% at management’s discretion with a minimum interest rate of 6.5%. Annual commitment fees are due on the undrawn portion of the commitment. At March 31, 2003, $33.1 million was outstanding under the Revolver, and approximately $19.6 million was committed under letters of credit. As of March 31, 2003 the Company had approximately $39.3 million available under the Revolver. The Revolver matures on February 25, 2005.

		Borrowings under the Company’s credit facility are collateralized with the assets of the Company and certain of its subsidiaries. If the Company were unable to repay any borrowing under its credit facility when due, the lenders thereunder would have the right to proceed against the collateral granted to them to secure the debt. Any default under the Company’s debt instruments, particularly any default that resulted in acceleration of indebtedness or foreclosure on collateral, could have a material adverse effect on the Company.

		The Credit Facility includes four Term Loans. Term Loan A is repayable in installments over three years, with interest payable monthly. Term Loan B is repayable in installments over three years, with interest payable monthly. The interest rate on Term Loan B includes PIK interest of 3.5% that will be payable upon maturity. Term Loan C is payable in full at maturity with interest payable monthly. The interest rate on Term Loan C also includes PIK interest of 5.0% that will be payable upon maturity. Term Loan D is payable in full at maturity with interest payable quarterly.


		The following table summarizes the terms of the loans in the Credit Facility:


	Term Loan A	Term Loan B	Term Loan C	Term Loan D

Date of note Maturity date Original amount Interest rate	February 25, 2002 February 25, 2005 $17,500,000 Prime + 2.75% or Min of 7.75%	February 25, 2002 February 25, 2005 $25,000,000 Prime + 6.5% or Min of 11.5%	February 25, 2002 February 25, 2005 $11,000,000 Prime + 9% or Min of 14%	February 25, 2002 February 28, 2005 $29,250,000 Prime + 3.5%


		The Credit Facility agreement sets forth a number of affirmative, negative, and financial covenants binding on the Company. The negative covenants limit the ability of the Company to, among other things, incur debt, incur liens, make investments, sell assets, or declare or pay any dividends on its capital stock. The financial covenants require the Company to maintain a minimum consolidated earnings before interest, taxes, depreciation and amortization, and gains and losses on disposal of operating assets amount and include maximum leverage and minimum fixed charges coverage ratios. The Company was in compliance at March 31, 2003.

		There can be no assurance that the Company will be able to comply with these covenants or its other debt covenants or that if it fails to do so, it will be able to obtain amendments to or waivers of such covenants. Failure of the Company to comply with covenants contained in its debt instruments, if not waived, or to adequately service debt obligations, could result in a default under the Credit Facility. Any default under the Company’s debt instruments, particularly any default that results in an acceleration of indebtedness or foreclosure on collateral could have a material adverse effect on the Company.

(10)		Commitments and Contingencies

		The Company is involved in various litigation and environmental matters relating to employment practices, damages, and other matters arising from operations in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters, other than those discussed below, will not have a material adverse effect on the Company’s financial position or results of operations.

		*Gateway Development & Manufacturing, Inc. v. Commercial Carriers, Inc., et al.,* Index No. 1997/8920 *(the “Gateway Case”) and Commercial Carriers, Inc. v. Gateway Development & Manufacturing, Inc., et al. (the “CCI Case”)*, Index No. 12000/8184. The claims at issue in both the Gateway Case and the CCI case center around the contention that the Company breached legal duties with respect to a failed business transaction involving Gateway Development & Manufacturing, Inc., Ryder Truck Rental, Inc. and Ryder System, Inc. In the Gateway Case, the Company sought and received summary judgment in its favor on the sole claim (for tortious interference with contract) asserted against it by Gateway Development & Manufacturing, Inc., but that ruling was reversed on appeal. While the appellate court held that summary judgment in favor of the Company was premature, the Company will be permitted to raise at trial and/or further dispositive motions the substantive arguments upon which its initial summary judgment motion was based. Subsequent to its summary judgment ruling, the trial court permitted the filing and service of cross-claims against the Company by the other defendants in that action. In the CCI Case, the Company has accepted service of a separate complaint asserting claims against the Company by the other defendants in the Gateway Case. It is anticipated that the claims asserted in both the Gateway Case and the CCI Case will be resolved in a unified proceeding. With respect to the entirety of this litigation, the Company intends to continue its vigorous defense against the claims asserted against it, as management believes all of those claims are without merit. While the ultimate results of this litigation cannot be predicted, if this


		litigation is resolved in a manner that is adverse to the Company, it could have a material adverse effect on the Company’s consolidated financial position or results of operations.

		*Ryder System, Inc. v. Allied Holdings, Inc., AH Acquisition Corp. and Allied Automotive Group, Inc.,* Case No. 01-3553-CIV-HUCK in the United States District Court for the Southern District of Florida, relates to the Company’s August 1997 stock acquisition of certain corporations wholly owned by Ryder. Through that acquisition, the Company agreed to assume financial responsibility for certain third-party injury claims arising on or before the August 1997 closing date. Ryder’s original complaint was filed on August 16, 2001. In response, the Company moved to dismiss, and the court granted that motion with leave for Ryder to amend its complaint. On December 26, 2001, Ryder timely filed its amended complaint. Following the dismissal with prejudice of one of the counts asserted by Ryder, Ryder filed, on or about August 1, 2002, a Second Amended Complaint. Ryder’s five-count Second Amended Complaint alleges, in Count one, that the Company breached its agreement with Ryder by failing to undertake certain actions (including posting letters of credit and bonds) to substitute the Company for Ryder under an insurance policy covering third-party claims and with various states’ agencies that regulate matters such as self-insured workers’ compensation. In Counts two and three, the Second Amended Complaint alleges that if these obligations are not required by contract, the legal doctrines of promissory estoppel and negligent misrepresentation created them. In Count four, the Second Amended Complaint seeks a declaration that the Company is required to undertake these actions. In Count five, Ryder seeks a declaration that the Company is obligated to take certain steps to transfer from Ryder to the Company the ownership and administrative responsibility for two pension plans. The Company intends to continue its vigorous defense against the claims asserted against it, as management believes all of those claims are without merit. The Company has also raised several counterclaims. The ultimate results of this litigation cannot be predicted. However, if Ryder prevails on its claims and the court orders the Company to substitute itself for Ryder by, among other things, posting substantial letters of credit, it could have a material adverse effect on the Company’s consolidated financial position or results of operations.

(11)		Guarantees and Indemnifications

		Guarantees

		The Company leases office space and certain terminal facilities under noncancelable and cancelable (i.e. month-to-month terms) operating lease agreements. Certain of the leases provide for guarantees to restore leased premises to original conditions at the lessors’ discretion upon termination of the leases. With respect to the guarantees that the Company issued in the three months ended March 31, 2003, the Company assessed the fair value of its obligation to stand ready to perform under these guarantees by considering the likelihood of the occurrence of the specified triggering events or conditions requiring performance as well as other assumptions and factors. Through internal analysis the Company determined that the fair value of the guarantees issued in the three months ended March 31, 2003 was not material to the Company’s financial position or results of operations.

		Indemnifications

		The Company enters into indemnification provisions under its agreements with certain of its customers, suppliers, service providers, and business partners in the ordinary course of business. Under these provisions, subject to various limitations and qualifications, the Company generally indemnifies and holds harmless the indemnified party for losses suffered or incurred by the indemnified party as a result of the Company’s activities. The potential losses primarily relate to obligations that are insured under the Company’s insurance programs. These indemnifications provisions generally survive termination of the underlying agreement. The maximum potential amount of future payments the Company could be required to make under these indemnification provisions is unlimited. The Company has not incurred material costs to defend lawsuits or settle claims related to these indemnification agreements. As a result, the estimated fair value of these agreements is minimal. Accordingly, the Company has no liabilities recorded for these agreements as of March 31, 2003.

		In addition, the Company is obligated to indemnify its directors and officers who are, or were, serving at the Company’s request in such capacities, subject to the Company’s By-laws. The maximum potential amount of future payments that the Company could be required to make under the By-laws is unlimited; however the Company has Director and Officer insurance policies that, in most cases, would limit its exposure and enable it to recover a portion of any future amounts paid. Historically, costs incurred to settle claims related to these indemnifications have not been material to the Company’s financial position or results of operations, and accordingly, no liabilities have been recorded for these provisions as of March 31, 2003.

(12)		Net Income (Loss) Per Common Share

		SFAS No. 128, Earnings Per Share, requires presentation of basic and diluted earnings per share. Basic earnings per share are calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding for the periods presented. Diluted earnings per share reflect the potential dilution that could occur if securities and other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.

		A reconciliation of net income (loss) and the weighted average number of common shares outstanding used to calculate basic and diluted net income (loss) per common share for the three months ended March 31, 2003 and 2002 is as follows:


		For the Three Months Ended
		March 31,

		2003			2002

Basic Earnings Per Share:
Weighted average number of common shares outstanding			8,409			8,252

Loss before cumulative effect of a change in accounting principle		$	(5,664	)	$	(1,156	)
Cumulative effect of a change in accounting principle, net of taxes			—			(4,092	)

Net loss		$	(5,664	)	$	(5,248	)

Net loss per share:
	Loss before cumulative effect of a change in accounting principle	$	(0.67	)	$	(0.14	)
	Cumulative effect of a change in accounting principle, net of taxes		—			(0.50	)

Net loss per common share		$	(0.67	)	$	(0.64	)


		For the Three Months Ended
		March 31,

		2003			2002

Diluted Earnings Per Share:
Weighted average number of common shares outstanding			8,409			8,252
Shares issued upon assumed exercise of outstanding stock options			—			—

Weighted average number of common and common equivalent shares			8,409			8,252

Loss before cumulative effect of a change in accounting principle		$	(5,664	)	$	(1,156	)
Cumulative effect of a change in accounting principle, net of taxes			—			(4,092	)

Net loss		$	(5,664	)	$	(5,248	)

Net loss per share:
	Loss before cumulative effect of a change in accounting principle	$	(0.67	)	$	(0.14	)
	Cumulative effect of a change in accounting principle, net of taxes		—			(0.50	)

Net loss per common share		$	(0.67	)	$	(0.64	)


		Common stock equivalents for approximately 326,000 and 293,000 shares outstanding at March 31, 2003 and 2002, respectively, were excluded from the calculation of diluted earnings per share as the impact would have been antidilutive.


(13)		Stock Option Plan

		The Company applies the intrinsic-value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations including FASB Interpretation No. 44, Accounting for Certain Transactions involving Stock Compensation, an interpretation of APB Opinion No. 25, issued in March 2000, to account for its fixed-plan stock options. Under this method, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeded the exercise price. SFAS No. 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS No. 123, the Company has elected to continue to apply the intrinsic value based method of accounting described above, and has adopted only the disclosure requirements SFAS No. 123. The Company did not grant any significant stock options during the first quarter of 2003. If the Company had elected to recognize compensation cost for the long-term incentive plan based on the fair value at the grant dates for awards under the plan, consistent with the method prescribed by SFAS No. 123, net income and earnings per share, using the Black-Scholes option pricing valuation model, would have been changed to the pro forma amounts indicated below at March 31, 2003 and 2002 (in thousands, except per share data):


		For the Three Months Ended
		March 31,

		2003			2002

Reported net loss		$	(5,664	)	$	(5,248	)
Less: stock-based employee compensation included in reported net loss, net of related taxes			0			0
Plus: stock-based employee compensation determined under the fair value method, net of related taxes			(124	)		(133	)

Pro forma net loss		$	(5,788	)	$	(5,381	)

Loss per share:
As reported:
	Basic and diluted	$	(0.67	)	$	(0.64	)
Pro forma:
	Basic and diluted	$	(0.69	)	$	(0.65	)


(14)		Comprehensive Income

		Statement of Financial Accounting Standards (“SFAS”) No. 130, Reporting Comprehensive Income, requires companies to report all changes in equity during a period, except those resulting from investment by owners and distribution to owners. The Company had a comprehensive loss of $3.6 million in the first quarter of 2003 versus a comprehensive loss of $5.4 million in the first quarter of 2002. The difference between comprehensive loss and net loss is the foreign currency translation adjustment and minimum pension liability, net of income taxes.

(15)		Industry Segment and Geographic Information

		In accordance with the requirements of SFAS No. 131, Disclosure About Segments of an Enterprise and Related Information, the Company has identified two reportable industry segments through which it conducts its operating activities: Allied Automotive Group and Axis Group. These two segments reflect the organization used by management for internal reporting. Allied Automotive Group is engaged in the business of transporting automobiles, light trucks and SUV’s from manufacturing plants, ports, auctions, and railway distribution points to automobile dealerships. Axis Group, through its subsidiaries, is engaged in the business of securing and managing vehicle distribution services, automobile inspections, auction and yard management services, intra-modal transport, vehicle tracking, vehicle accessorization, and dealer preparatory services for the automotive industry.


		For the Three Months Ended
		March 31,

		2003			2002

Revenues – unaffiliated customers:
	Allied Automotive Group	$	206,202		$	206,610
	Axis Group		7,390			6,649
	Corporate/other		0			0

	Total	$	213,592		$	213,259

Depreciation and amortization:
	Allied Automotive Group	$	10,411		$	12,190
	Axis Group		736			707
	Corporate/other		877			766

	Total	$	12,024		$	13,663

Operating (loss) profit:
	Allied Automotive Group	$	(1,077	)	$	5,569
	Axis Group		671			112
	Corporate/other		(1,310	)		(1,953	)

	Total	$	(1,716	)	$	3,728
Reconciling items:
	Interest expense	$	(7,381	)	$	(8,122	)
	Interest income		326			272
	Gain on early extinguishment of debt		0			2,750
	Foreign exchange gains, net		1,018			37
	Other, net		0			(207	)

	Loss before income taxes and cumulative effect of change in accounting principle	$	(7,753	)	$	(1,542	)


		March 31,		December 31,
		2003		2002

Total Assets:
	Allied Automotive Group	$	297,877	$	296,935
	Axis Group		32,498		35,663
	Corporate/other		143,153		152,910

	Total	$	473,528	$	485,508


		For the Three Months Ended
		March 31,

		2003		2002

Capital expenditures:
	Allied Automotive Group	$	5,693	$	2,608
	Axis Group		158		18
	Corporate/other		27		0

	Total	$	5,878	$	2,626


		Geographical information for the three months ended March 31, 2003 and 2002 is as follows (in thousands):


	For Three Months Ended
	March 31,

	2003		2002

Revenues:
United States	$	176,205	$	178,228
Canada		37,387		35,031

Total	$	213,592	$	213,259


	March 31,		December 31,
	2003		2002

Long-lived assets:
United States	$	217,818	$	224,119
Canada		61,182		58,310

Total	$	279,000	$	282,429


		Revenues are attributed to the respective countries based on the location of the origination terminal.

		Substantially all of the Company’s revenues and receivables are realized through the automotive industry in the Allied Automotive Group.

(16)		Supplemental Guarantor Information

		The following consolidating balance sheet information, statements of operations information, and statements of cash flows information present the financial statement information of the parent company and the combined financial statements information of the Guarantor subsidiaries and Nonguarantor Subsidiaries. The Guarantors are jointly and severally liable for the Company’s obligations under the Notes and there are no restrictions on the ability of the Guarantors to make distributions to the Company.

SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
MARCH 31, 2003
In Thousands


					ALLIED			GUARANTOR			NONGUARANTOR
					HOLDINGS			SUBSIDIARIES			SUBSIDIARIES		ELIMINATIONS			CONSOLIDATED

CURRENT ASSETS:
	Cash and cash equivalents				$	—		$	1,158		$	4,590	$	—		$	5,748
	Short-term investments					—			—			63,174		—			63,174
	Receivables, net of allowance for doubtful accounts					—			53,064			2,030		—			55,094
	Inventories					—			5,237			—		—			5,237
	Deferred tax asset — current					32,478			2,223			—		—			34,701
	Prepayments and other current assets					16,173			14,153			248		—			30,574

				Total current assets		48,651			75,835			70,042		—			194,528

PROPERTY AND EQUIPMENT, NET						8,291			161,341			3,176		—			172,808
OTHER ASSETS:
	Goodwill, net					1,515			85,352			—		—			86,867
	Other					16,329			2,112			884		—			19,325
	Deferred tax asset — noncurrent					15,699			—			—		(15,699	)		—
	Intercompany receivables					56,658			—			—		(56,658	)		—
	Investment in subsidiaries					24,984			5,230			—		(30,214	)		—

				Total other assets		115,185			92,694			884		(102,571	)		106,192

		Total assets			$	172,127		$	329,870		$	74,102	$	(102,571	)	$	473,528

CURRENT LIABILITIES:
	Current maturities of long-term debt				$	—		$	13,418		$	—	$	—		$	13,418
	Trade accounts payable					2,802			29,256			324		—			32,382
	Intercompany payables					—			56,485			173		(56,658	)		—
	Accrued liabilities					11,518			66,759			13,691		—			91,968

				Total current liabilities		14,320			165,918			14,188		(56,658	)		137,768

LONG-TERM DEBT, less current maturities						150,000			91,671			—		—			241,671
POSTRETIREMENT BENEFITS OTHER THAN PENSIONS						—			7,370			—		—			7,370
DEFERRED INCOME TAXES						—			34,669			448		(15,699	)		19,418
OTHER LONG-TERM LIABILITIES						1,031			26,765			32,729		—			60,525
STOCKHOLDERS’ EQUITY:
	Common stock, no par value					—			—			—		—			—
	Additional paid-in capital					46,918			166,130			2,488		(168,618	)		46,918
	Treasury stock					(707	)		—			—		—			(707	)
	Retained (deficit) earnings					(32,084	)		(150,353	)		24,249		126,106			(32,084	)
	Accumulated other comprehensive loss, net of tax					(7,351	)		(12,300	)		—		12,298			(7,351	)

				Total stockholders’ equity		6,776			3,477			26,737		(30,214	)		6,776

			Total liabilities and stockholders’ equity		$	172,127		$	329,870		$	74,102	$	(102,571	)	$	473,528

SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
DECEMBER 31, 2002
In Thousands


					ALLIED			GUARANTOR			NONGUARANTOR
					HOLDINGS			SUBSIDIARIES			SUBSIDIARIES		ELIMINATIONS			CONSOLIDATED

CURRENT ASSETS:
	Cash and cash equivalents				$	7		$	1,936		$	8,310	$	—		$	10,253
	Short-term investments					—			—			60,732		—			60,732
	Receivables, net of allowance for doubtful accounts					—			56,003			2,509		—			58,512
	Inventories					—			5,071			—		—			5,071
	Deferred tax assets					37,615			2,211			—		—			39,826
	Prepayments and other current assets					17,645			10,826			214		—			28,685

				Total current assets		55,267			76,047			71,765		—			203,079

PROPERTY AND EQUIPMENT, NET						8,957			164,501			3,205		—			176,663
OTHER ASSETS:
	Goodwill, net					1,515			83,726			—		—			85,241
	Other					16,860			2,743			922		—			20,525
	Deferred tax asset					7,445			—			—		(7,445	)		—
	Intercompany receivables					55,952			—			91		(56,043	)		—
	Investment in subsidiaries					28,466			5,111			—		(33,577	)		—

				Total other assets		110,238			91,580			1,013		(97,065	)		105,766

				Total assets	$	174,462		$	332,128		$	75,983	$	(97,065	)	$	485,508

CURRENT LIABILITIES:
	Current maturities of long-term debt				$	—		$	10,785		$	—	$	—		$	10,785
	Trade accounts payable					3,362			32,930			293		—			36,585
	Intercompany payables					—			56,043			—		(56,043	)		—
	Accrued liabilities					9,755			63,835			19,291		—			92,881

				Total current liabilities		13,117			163,593			19,584		(56,043	)		140,251

LONG-TERM DEBT, less current maturities						150,000			87,690			—		—			237,690
POSTRETIREMENT BENEFITS OTHER THAN PENSIONS						—			7,467			—		—			7,467
DEFERRED INCOME TAXES						—			34,743			448		(7,445	)		27,746
OTHER LONG-TERM LIABILITIES						1,031			31,572			29,437		—			62,040
STOCKHOLDERS’ EQUITY:
	Common stock, no par value					—			—			—		—			—
	Additional paid-in capital					46,801			166,130			2,488		(168,618	)		46,801
	Treasury stock					(707	)		—			—		—			(707	)
	Retained (deficit) earnings					(26,420	)		(146,278	)		24,026		122,252			(26,420	)
	Accumulated other comprehensive loss, net of tax					(9,360	)		(12,789	)		—		12,789			(9,360	)

			Total stockholders’ equity			10,314			7,063			26,514		(33,577	)		10,314

		Total liabilities and stockholders’ equity			$	174,462		$	332,128		$	75,983	$	(97,065	)	$	485,508

SUPPLEMENTAL CONDENSED CONSOLIDATED INCOME STATEMENT INFORMATION
THREE MONTHS ENDED MARCH 31, 2003
In Thousands


			ALLIED			GUARANTOR			NONGUARANTOR
			HOLDINGS			SUBSIDIARIES			SUBSIDIARIES			ELIMINATIONS			CONSOLIDATED

REVENUES			$	6,806		$	213,250		$	9,022		$	(15,486	)	$	213,592

OPERATING EXPENSES:
	Salaries, wages and fringe benefits			2,610			114,965			—			—			117,575
	Operating supplies and expenses			2,233			34,895			52			—			37,180
	Purchased transportation			—			24,713			—			—			24,713
	Insurance and claims			—			9,511			8,526			(8,680	)		9,357
	Operating taxes and licenses			65			7,773			—			—			7,838
	Depreciation and amortization			878			11,026			120			—			12,024
	Rents			478			1,140			2			—			1,620
	Communications and utilities			935			950			3			—			1,888
	Other operating expenses			979			8,576			100			(6,806	)		2,849
	Loss on disposal of operating assets, net			—			264			—			—			264

		Total operating expenses		8,178			213,813			8,803			(15,486	)		215,308

		Operating (loss) income		(1,372	)		(563	)		219			—			(1,716	)

OTHER INCOME (EXPENSE):
	Interest expense			(3,299	)		(5,107	)		(48	)		1,073			(7,381	)
	Interest income			1,073			21			305			(1,073	)		326
	Intercompany dividends			—			—			—			—			—
	Foreign exchange gains, net			—			1,089			(71	)		—			1,018
	Equity in (losses) earnings of subsidiaries			(3,972	)		120			—			3,852			—

				(6,198	)		(3,877	)		186			3,852			(6,037	)

(LOSS) INCOME BEFORE INCOME TAXES				(7,570	)		(4,440	)		405			3,852			(7,753	)
INCOME TAX BENEFIT (EXPENSE)				1,906			365			(182	)		—			2,089

NET (LOSS) INCOME			$	(5,664	)	$	(4,075	)	$	223		$	3,852		$	(5,664	)

SUPPLEMENTAL CONDENSED CONSOLIDATED INCOME STATEMENT INFORMATION
THREE MONTHS ENDED MARCH 31, 2002
In Thousands


			ALLIED			GUARANTOR			NONGUARANTOR
			HOLDINGS			SUBSIDIARIES			SUBSIDIARIES			ELIMINATIONS			CONSOLIDATED

REVENUES			$	2,535		$	212,767		$	9,622		$	(11,665	)	$	213,259

OPERATING EXPENSES:
	Salaries, wages and fringe benefits			1,476			117,060			—			—			118,536
	Operating supplies and expenses			326			30,540			39			—			30,905
	Purchased transportation			—			21,580			—			—			21,580
	Insurance and claims			—			10,571			9,130			(9,130	)		10,571
	Operating taxes and licenses			54			8,409			—			—			8,463
	Depreciation and amortization			766			12,778			119			—			13,663
	Rents			423			1,128			2			—			1,553
	Communications and utilities			185			1,804			3			—			1,992
	Other operating expenses			1,165			4,581			86			(2,535	)		3,297
	Gain on disposal of operating assets, net						(1,029	)								(1,029	)

		Total operating expenses		4,395			207,422			9,379			(11,665	)		209,531

		Operating (loss) income		(1,860	)		5,345			243			—			3,728

OTHER INCOME (EXPENSE):
	Interest expense			(2,180	)		(5,853	)		(89	)		—			(8,122	)
	Interest income			—			(35	)		307			—			272
	Gain on early extinguishment of debt			2,750			—			—			—			2,750
	Intercompany dividends			160			(160	)		—			—			—
	Foreign exchange gains, net			—			37			—			—			37
	Other, net			—			—			(207	)		—			(207	)
	Equity in (losses) earnings of subsidiaries			(5,258	)		97			—			5,161			—

				(4,528	)		(5,914	)		11			5,161			(5,270	)

(LOSS) INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE				(6,388	)		(569	)		254			5,161			(1,542	)
INCOME TAX BENEFIT (EXPENSE)				1,140			(26	)		(728	)		—			386

(LOSS) INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE				(5,248	)		(595	)		(474	)		5,161			(1,156	)
CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE, NET OF TAX				—			(4,092	)		—			—			(4,092	)

NET LOSS			$	(5,248	)	$	(4,687	)	$	(474	)	$	5,161		$	(5,248	)

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION
THREE MONTHS ENDED MARCH 31, 2003
In Thousands


					ALLIED			GUARANTOR			NONGUARANTOR
					HOLDINGS			SUBSIDIARIES			SUBSIDIARIES			ELIMINATIONS			CONSOLIDATED

CASH FLOWS FROM OPERATING ACTIVITIES:
	Net (loss) income				$	(5,664	)	$	(4,075	)	$	223		$	3,852		$	(5,664	)

	Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
		Interest expense paid in kind				—			369			—			—			369
		Amortization of deferred financing costs				1,012			—			—			—			1,012
		Depreciation and amortization				878			11,026			120			—			12,024
		Loss on disposal of assets and other, net				—			264			—			—			264
		Foreign exchange gains, net				—			(1,018	)		—			—			(1,018	)
		Deferred income taxes				(4,401	)		—			—			—			(4,401	)
		Compensation expense related to stock options and grants				60			—			—			—			60
		Equity in losses (earnings) of subsidiaries				3,972			(120	)		—			(3,852	)		—
		Amortization of Teamsters Union contract costs				—			600			—			—			600
		Change in operating assets and liabilities:
			Receivables, net of allowance for doubtful accounts			—			2,331			479			—			2,810
			Inventories			—			(226	)		—			—			(226	)
			Prepayments and other current assets			1,472			(3,477	)		(34	)		—			(2,039	)
			Short-term investments			—			—			(2,442	)		—			(2,442	)
			Trade accounts payable			(560	)		(3,281	)		31			—			(3,810	)
				Intercompany payables		2,098			(2,362	)		264			—			—
			Accrued liabilities			1,763			(1,601	)		(2,308	)		—			(2,146	)

		Net change in operating assets and liabilities				4,773			(8,616	)		(4,010	)		—			(7,853	)

				Net cash provided by (used in) operating activities		630			(1,570	)		(3,667	)		—			(4,607	)

CASH FLOWS FROM INVESTING ACTIVITIES:
	Purchases of property and equipment					(27	)		(5,798	)		(53	)		—			(5,878	)
	Proceeds from sale of property and equipment					—			11			—			—			11
	Decrease in cash surrender value of life insurance					1			—			—			—			1

				Net cash used in investing activities		(26	)		(5,787	)		(53	)		—			(5,866	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Additions to revolving credit facilities, net					—			8,471			—			—			8,471
	Repayment of long-term debt					—			(2,226	)		—			—			(2,226	)
	Payment of deferred financing costs					(407	)		—			—			—			(407	)
	Proceeds from issuance of common stock					57			—			—			—			57
	Other, net					(261	)		249			—			—			(12	)

				Net cash (used in) provided by financing activities		(611	)		6,494			—			—			5,883

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS						—			85			—			—			85
NET DECREASE IN CASH AND CASH EQUIVALENTS						(7	)		(778	)		(3,720	)		—			(4,505	)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD						7			1,936			8,310			—			10,253

CASH AND CASH EQUIVALENTS AT END OF PERIOD					$	—		$	1,158		$	4,590		$	—		$	5,748

SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2002
In Thousands


					ALLIED			GUARANTOR			NONGUARANTOR
					HOLDINGS			SUBSIDIARIES			SUBSIDIARIES			ELIMINATIONS			CONSOLIDATED

CASH FLOWS FROM OPERATING ACTIVITIES
	Net loss				$	(5,248	)	$	(4,687	)	$	(474	)	$	5,161		$	(5,248	)

	Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
		Gain on early extinguishment of debt				(2,750	)		—			—			—			(2,750	)
		Interest expense paid in kind				—			12			—			—			12
		Amortization of deferred financing costs				1,045			—			—						1,045
		Depreciation and amortization				766			12,778			119			—			13,663
		Loss (gain) on disposal of assets and other, net				—			(822	)		—			—			(822	)
		Foreign exchange gains, net				—			(37	)		—						(37	)
		Cumulative effect of change in accounting principle				—			4,092			—			—			4,092
		Deferred income taxes				(1,671	)		(97	)		1			—			(1,767	)
		Compensation expense related to stock options and grants				59			—			—			—			59
		Amortization of Teamsters Union contract bonus				—			600			—			—			600
		Equity in losses (earnings) of subsidiaries				5,258			(97	)		—			(5,161	)		—
		Change in operating assets and liabilities:
			Receivables, net of allowance for doubtful accounts			13			9,660			(200	)		—			9,473
			Inventories			—			100			(1	)		—			99
			Prepayments and other current assets			282			1,125			(2	)		—			1,405
			Short-term investments			—			—			136			—			136
			Trade accounts payable			(991	)		(1,559	)		83			—			(2,467	)
				Intercompany payables		147,276			(148,330	)		1,054			—			—
			Accrued liabilities			1,209			(3,437	)		9,106			—			6,878

		Net change in operating assets and liabilities				147,789			(142,441	)		10,176			—			15,524

				Net cash provided by (used in) operating activities		145,248			(130,699	)		9,822			—			24,371

CASH FLOWS FROM INVESTING ACTIVITIES:
	Purchases of property and equipment					—			(2,587	)		(39	)		—			(2,626	)
	Proceeds from sale of property and equipment					—			2,185			—			—			2,185
	Decrease in cash surrender value of life insurance					183			—			—			—			183

				Net cash (used in) provided by investing activities		183			(402	)		(39	)		—			(258	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Repayments of revolving credit facilities					(98,900	)		49,442			—			—			(49,458	)
	Additions to long-term debt					—			82,750			—			—			82,750
	Repayments of long-term debt					(37,498	)		(2,173	)		—			—			(39,671	)
	Payment of deferred financing costs					(8,803	)		—			—			—			(8,803	)
	Proceeds from issuance of common stock					24			—			—			—			24
	Other, net					54			720			(649	)		—			125

				Net cash (used in) provided by financing activities		(145,123	)		130,739			(649	)		—			(15,033	)

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS						—			(8	)		—			—			(8	)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS						308			(370	)		9,134			—			9,072
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD						209			1,063			9,271			—			10,543

CASH AND CASH EQUIVALENTS AT END OF PERIOD					$	517		$	693		$	18,405		$	—		$	19,615

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Results of Operations

The Company, through its subsidiaries, generates revenues providing services to the automotive industry. Allied Automotive Group, Inc. (“AAG”) is the largest motor carrier in North America specializing in the transportation of new automobiles, light trucks and SUV’s, for all of the major domestic and foreign automotive manufacturers.

The following table sets forth the percentage relationship of expense items to revenues for the periods indicated:


					Three Months Ended
					March 31,

					2003			2002

Revenues						100.0	%		100.0	%

Operating expenses:
		Salaries, wages, and fringe benefits				55.0			55.6
		Operating supplies and expenses				17.4			14.5
		Purchased transportation				11.6			10.2
		Insurance and claims				4.4			5.0
		Operating taxes and licenses				3.7			4.0
		Depreciation and amortization				5.6			6.4
		Rents				0.8			0.6
		Communications and utilities				0.9			0.9
		Other operating expenses				1.3			1.5
		Loss (gain) on sale of operating assets				0.1			(0.5	)

				Total operating expenses		100.8			98.2

		Operating (loss) income				(0.8	)		1.8

		Other income (expense):
			Gain on early extinguishment of debt			0			1.3
			Interest expense			(3.5	)		(3.8	)
			Interest income			0.2			0.1
			Other, net			0.5			(0.1	)

						(2.8	)		(2.5	)

	Loss before income taxes and cumulative effect of change in accounting principle					(3.6	)		(0.7	)
	Income tax benefit					1.0			0.2

Loss before cumulative effect of change in accounting principle						(2.6	)		(0.5	)
	Cumulative effect of change in accounting principle, net of tax					0			(1.9	)

Net (loss) income						(2.6	)%		(2.4	)%

Three Months Ended March 31, 2003 Compared to Three Months Ended March 31, 2002

Revenues were $213.6 million in the first quarter of 2003 compared to revenues of $213.3 million in the first quarter of 2002. The increase in revenues included an increase in revenues at Axis Group Inc. (“Axis”) of $740,000 in the first quarter of 2003 offset somewhat by a decline in revenues at AAG of $407,000 during the first quarter of 2003. The increase in revenues at Axis was primarily due to increase in volume experienced in the used vehicle and off-lease segments of the Axis business. The decline in revenues at AAG was largely due to a different length of haul on deliveries in the first quarter of 2003 as compared to the first quarter of 2002. The Company experienced a decrease in its average length of haul

during its first quarter of 2003, which reduced revenue per unit as compared to the prior year. Specifically, while vehicles delivered by AAG in the first quarter of 2003 actually increased by 0.6% as compared to the first quarter in 2002, the revenue per unit decreased by 0.8% in the same period. The decrease in the average length of haul is primarily the result of a portion of the new business the Company obtained in 2002 having a shorter average length of haul than the Company’s remaining business. Automotive manufacturers have announced production cutbacks during the second quarter of 2003. As a result, the Company expects to experience a decline in vehicle deliveries during the second quarter, which could have an adverse affect on revenues. In addition, vehicle deliveries in the third quarter are typically lower due to manufacturing production downtime due to vacations and model change-overs. The Company’s results of operations are adversely affected by cyclical downturns in the general economy or in the automotive industry and by consumer preferences in purchasing new automobiles, SUV’s, and light trucks. Inventories of new vehicles in the first quarter of 2003 are currently significantly higher than the 2002 levels and sales of new vehicles in the first quarter of 2003 were lower than the 2002 levels.

The Company experienced a net loss of $5.7 million in the first quarter of 2003 versus a net loss of $5.2 million in the first quarter of 2002. Basic and diluted loss per share in the first quarter of 2003 were $0.67 versus basic and diluted loss per share of $0.64 in the first quarter of 2002. Results for the first quarter of 2003 include after-tax foreign exchange gains of $0.7 million related primarily to the Company’s operating subsidiary in Canada. The results for the first quarter of 2002 include a $1.7 million after-tax gain on the early extinguishment of the Company’s subordinated notes and a $4.1 million after-tax charge related to the impairment of goodwill at Axis.

Earnings before interest, taxes, depreciation and amortization, gains and losses on disposal of assets, gain on early extinguishment of debt, foreign exchange gains, net and other losses (“Adjusted EBITDA”) for the first quarter of 2003 were $10.6 million compared to $16.4 million of Adjusted EBITDA reported during the first quarter last year. Approximately $4.0 million of the decline in Adjusted EBITDA related to higher fuel prices experienced in the first quarter of 2003 as compared to the first quarter of 2002. Diesel fuel costs in the first quarter of 2003 were approximately 39% higher than in the prior year. In addition, Adjusted EBITDA was negatively impacted by unusually severe weather conditions, which adversely affected terminal productivity, and changes in our customers’ product mix which eroded AAG’s load factor and increased operating costs. Diminished shipments of passenger vehicles combined with our customers’ ongoing commitment to the production of SUV’s and trucks reduced the number of revenue producing vehicles AAG could physically place on each trailer due to size and weight restrictions mandated by DOT guidelines. Reductions in load factor also increased AAG’s operating costs, as more trips were required to deliver a roughly equivalent number of vehicles as had been shipped in the first quarter of 2002.

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. Adjusted EBITDA is also a component of certain financial covenants in the Company’s debt agreements. A reconciliation of Adjusted EBITDA to Operating Income and Operating Cash Flows is provided below, as they are the closest measures 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 calculation, Adjusted EBITDA as presented may not be comparable to other similarly titled measures in other companies.

The following table reconciles Adjusted EBITDA to operating income (loss) and operating cash provided by (used in) operating cash flows for the three months ended March 31, 2003 and 2002 (in thousands):


		For the Three Months Ended
		March 31,

		2003			2002

Reconciliation of operating income to Adjusted EBITDA:
Operating (loss) income		$	(1,716	)	$	3,728
Loss (gain) on disposal of operating assets			264			(1,029	)
Depreciation and Amortization			12,024			13,663

Adjusted EBITDA		$	10,572		$	16,362

Reconciliation of operating cash flows to Adjusted EBITDA:
Cash (used in) provided by operations		$	(4,607	)	$	24,371
Adjustments:
	Interest expense		7,381			8,122
	Interest paid in kind		(369	)		(12	)
	Interest income		(326	)		(272	)
	Amortization of deferred financing costs		(1,012	)		(1,045	)
	Income tax benefit		(2,089	)		(386	)
	Deferred income taxes		4,401			1,767
	Amortization of teamster union contract costs		(600	)		(600	)
	Compensation expense related to stock options and grants		(60	)		(59	)
	Total change in operating assets and liabilities		7,853			(15,524	)

Adjusted EBITDA		$	10,572		$	16,362

During the first quarter of 2003, the Company amended its Credit Facility agreement to adjust two financial covenants: the minimum consolidated EBITDA covenant as defined in the Credit Facility, (“Covenant EBITDA”), and the maximum fixed charges coverage ratio. These financial covenants were amended by the Company and its lenders due to the potential adverse financial impact on the Company from external factors in 2003 including, but not limited to, general economic conditions in the United States, higher fuel prices, consumer confidence and the war with Iraq. See additional discussion of the terms and conditions of the amendment to the Credit Facility under the caption “Financial Condition, Liquidity and Capital Resources” of this section.

The following is a discussion of the changes in the Company’s major expense categories:

Salaries, wages and fringe benefits decreased from 55.6% of revenues in the first quarter of 2002 to 55.0% of revenues in the first quarter of 2003. The decrease was due primarily to continued productivity and efficiency improvements implemented by the Company. These productivity and efficiency improvements included a better day-to-day management of the Company’s labor needs for drivers, as the Master Agreement with the International Brotherhood of Teamsters (“IBT”) allows for temporary layoffs of the driver workforce based on driver requirements. The increase in productivity and efficiency was partially offset by an increase to wages and benefits received by all Teamster employees in the United States on June 1, 2002. This increase impacted wage and benefit costs by approximately $3.0 million in the first quarter of 2003 as compared to the first quarter of 2002. The Company was unable to fully offset increases in wage and benefit costs through price increases.

Certain subsidiaries of the Company, along with certain competitors of the Company, which utilize union labor and are engaged in the car-haul business, are parties to the Master Agreement with the IBT. As a result of being a party to the Master Agreement along with these other entities, the Company may not have exclusive control over issues relating to bargaining with the IBT upon expiration of the Master Agreement. The Master Agreement expires May 31, 2003. Negotiation of a new contract with the IBT, in the United States, is currently in process between the Company and the IBT, exclusive of any other car-haul companies utilizing union labor. The Company believes that it

must obtain wage and benefit stability and work rule flexibility with its union employees in order to remain competitive. There can be no assurance that negotiation of a new contract upon the May 31, 2003 expiration of the current Master Agreement will not result in increased labor costs to the Company, or that such contracts can be negotiated without work stoppages, either of which could have a material adverse effect on the Company.

During March 2003, the Company renegotiated a contract that expired October 31, 2002 with the Teamsters Union in Eastern Canada. The employees governed by this contract represent approximately 70% of the Company’s total bargaining unit employees in Canada. The employees in Eastern Canada agreed to a three-year contract with a wage freeze in the first two years and increases in the third year, provided that wages in each of the first two years will be increased by an amount equivalent to any negotiated percentage increases in the contract to be negotiated with the Teamsters Union in the United States later this year. Health and welfare costs were frozen for the entire three-year agreement and there were pension increases each year of the new contract. The additional pension contributions will increase costs approximately $100,000 or 0.2% in year one of the agreement, and approximately $280,000 or 0.6% in year two of the agreement. The wage and pension increases in year three of the agreement will increase costs approximately $1.6 million or 3.2% of costs.

The Company had previously negotiated agreements with most of its other employees in Canada that avoided wage and benefit increases over the 2002 levels and in some cases, required employee contributions for health and welfare costs. Therefore, the Company did not experience any wage and benefit inflation in Canada during the first quarter of 2003.

Operating supplies and expenses increased from 14.5% of revenues in the first quarter of 2002 to 17.4 % of revenues in the first quarter of 2003. The increase was due primarily to an increase in fuel costs experienced in the first quarter of 2003 versus the first quarter of 2002. Fuel expense increased approximately $5.0 million, before fuel tax surcharges which are included in revenue, in the first quarter of 2003 versus the first quarter of 2002. The Company attempts to minimize the effect of fuel price fluctuations by periodically purchasing fuel in advance. Additionally, the Company has negotiated fuel surcharges with customers representing approximately 64% of the Company’s customers, which enables it to pass on fuel costs to such customers. However, the customer fuel surcharges typically reset at the beginning of each quarter based on the fuel prices from the previous quarter. Therefore, there is a one-quarter lag between the time fuel prices change and the adjustment to the fuel surcharge.

Purchased transportation increased from 10.2% of revenues in the first quarter of 2002 to 11.6% of revenues in the first quarter of 2003. The increase was due primarily to a shift in the mix of owner-operators versus company drivers and an increase in business at locations where owner-operators are utilized for vehicle deliveries. Subsequent to the first quarter of 2002, the Company has increased the number of owner-operators by approximately 80. All costs for owner-operators are included in purchased transportation expense.

Insurance and claims expense decreased from 5.0% of revenues in the first quarter of 2002 to 4.4% of revenues in the first quarter of 2003. The decrease was a result of lower cargo claims experienced on shipped vehicles as well as a reduction in auto liability claims, resulting from the Company’s ongoing initiatives to improve quality and safety measures, as well as claims processing. The Company also experienced a decline of 16% in lost time days associated with worker injuries that resulted in lower insurance costs during the first quarter of 2003 as compared to the prior year.

Depreciation and amortization decreased from 6.4% of revenues in the first quarter of 2002 to 5.6% of revenues in the first quarter of 2003. The decrease is due primarily to the disposal of assets in 2002 with a cost basis of approximately $18.8 million and a net book value of approximately $5.1 million, as well as capital spending being lower than depreciation and amortization in 2002.

During 2002, the Company performed an analysis of certain fleet equipment that was recently idled. The assets were evaluated in order to determine if they were candidates for the fleet remanufacturing and engine replacement program. Approximately 1,000 tractors or trailers were not considered viable candidates for the program and a decision was made that they would not be placed back into operations. As a result, depreciation was accelerated to the reduced useful life resulting in an additional charge of $2.1 million to depreciation expense in the fourth quarter of 2002. Management is developing a disposal plan regarding these assets and anticipates disposing of them during 2003.

The Company continues its tractor and trailer (“Rig”) remanufacturing program to remanufacture existing owned Rigs rather than purchasing new Rigs. Remanufacturing existing rigs requires less capital spending than purchasing new Rigs. During the first quarter of 2003, the Company remanufactured approximately 120 Rigs and replaced approximately 110 engines in its tractors. The total remanufactured Rigs and replaced engines during the life of the program are approximately 470 and 460, respectively. Due to the production cutbacks announced by the automotive industry for the second quarter of 2003 and the cyclical decline in the industry typically experienced in the third quarter, the Company plans to reduce the number of vehicles remanufactured during the second and third quarters of 2003. The Company expects to remanufacture 70 Rigs and replace 170 engines during the second and third quarters of 2003.

Other operating expenses decreased from 1.5% of revenues in the first quarter of 2002 to 1.3% of revenues in the first quarter of 2003. The decrease was primarily due to lower professional fees for consultants. During 2001, the Company engaged outside consultants, including Jay Alix & Associates, to aid in the planning and analysis of its turnaround initiatives and the refinancing of its revolving credit facility and subordinated debt, which was completed in the second quarter of 2002.

Gain/loss on disposition of assets decreased from a gain of $1.0 million in the first quarter of 2002 to a loss of $264,000 in 2003. As part of the Company’s initiatives to improve performance and better utilize its assets, the Company disposed of significant assets in 2002, which generated cash of approximately $2.2 million in the first quarter of 2002. There were no significant disposals of operating assets during the first quarter of 2003.

Interest expense decreased from $8.1 million, or 3.8% of revenues, in the first quarter of 2002 to $7.4 million, or 3.5% of revenues, in the first quarter of 2003. The decrease was due primarily to lower debt balances combined with lower effective interest rates that resulted from the new credit facility, which took effect during the end of the first quarter of 2002.

Foreign exchange gains, net increased from $37,000 in the first quarter of 2002 to $1.0 million in the first quarter of 2003. The increase was due primarily to exchange rate increases related to the Company’s operating subsidiary in Canada that resulted from a strengthening of the Canadian dollar in relation to the US dollar in the first quarter of 2003.

During the first quarter of 2002, the Company incurred other expenses of $207,000 related to the disposition of the Company’s Brazilian joint venture that occurred in the second quarter of 2002.

The adoption of SFAS No. 142 is a required change in accounting principle, and the cumulative effect of adopting this standard as of January 1, 2002 resulted in a non-cash, after-tax decrease to net income of $4.1 in the first quarter of 2002. Pursuant to the adoption of SFAS No. 142, the Company has elected to annually test goodwill during the fourth quarter of each year for impairment, or earlier if an event occurs or circumstances change that would reduce the fair value of goodwill below its carrying value. No impairment was indicated during the review performed in the fourth quarter of 2002.

The adoption of SFAS No. 145 required that the after-tax gain of $1.7 million on the early extinguishment of debt the Company recorded during the first quarter of 2002 to be reclassified from an extraordinary item, net of tax, to other income of $2.8 million, before tax.

Financial Condition, Liquidity and Capital Resources

The Company’s sources of liquidity are funds provided by operations and borrowings under its revolving credit facility with a syndicate of lenders. The Company’s primary liquidity needs are for the payment of operating expenses, the refurbishment and maintenance of Rigs and terminal facilities, and the payment of interest and principal associated with long-term debt.

Net cash used in operating activities totaled $4.6 million in the first quarter of 2003 versus net cash provided by operations of $24.4 million in the first quarter of 2002. The decrease in cash provided by operations was due primarily to unfavorable changes in working capital of $7.9 million in the first quarter of 2003 versus favorable changes in working capital of $15.5 million in the first quarter of 2002. The fluctuation of the change in working capital was partially due to the payment of $4.0 million related to fleet licensing. This payment was made in the first quarter of 2003 resulting from a change in the statutory state payment date. The fleet licensing payment in 2002 was paid in the second quarter of 2002. In addition, the Company incurred an increase of $5.0 million for fuel costs in the first quarter 2003 as compared to the prior year. The change in working capital was also effected by a decrease in cash generated from accounts receivable of $6.7 million, as well as a change in the investment portfolio mix of the Company’s captive insurance company from cash to short-term investments during 2003. Short-term investments increased approximately $2.4 million during the first quarter of 2003.

Net cash used in investing activities totaled $5.9 million for the first quarter of 2003 versus $258,000 for the first quarter of 2002. Cash paid to purchase capital items increased from $2.6 million to $5.9 million in the first quarter of 2003. Capital expenditures for fiscal year 2003 are expected to be comparable to total capital expenditures for 2002. However, the Company’s fleet remanufacturing program began in 2002 and capital expenditures were weighted more towards the third and fourth quarters of 2002. Capital spending during the first quarter of 2002 was offset by the receipt of $2.2 million of proceeds from the sale of assets in the first quarter of 2002. The Company did not sell any significant assets in the first quarter of 2003.

Net cash provided by financing activities totaled $5.9 million in the first quarter of 2003 versus net cash used in financing activities of $15.0 million in the first quarter of 2002. During the first quarter of 2003, the Company borrowed long-term debt of $6.6 million versus repayments of long-term debt of $9.1 in the first quarter of 2002. The borrowings of long-term debt in the first quarter of 2003 were due primarily to higher working capital requirements and the reduction of long-term debt in the first quarter of 2002 included the gain on early extinguishment of the Senior Subordinated Notes of approximately $2.8 million.

On February 25, 2002, the Company refinanced its revolving credit facility and $40 million Senior Subordinated Notes with a new credit facility including certain term loans (the Term Loans)(collectively the Credit Facility). Proceeds from the Term Loans were used to repurchase the $40 million of Senior Subordinated Notes for $37.25 million. The Credit Facility includes a revolving credit facility (the Revolver) that allows the Company to borrow under a revolving line of credit up to the lesser of $120 million or a borrowing base amount as defined in the Credit Facility agreement. The interest rate for the Revolver is based upon the prime rate plus 1.5% or LIBOR plus 4.5% with a minimum interest rate of 6.5%. Annual commitment fees are due on the undrawn portion of the commitment. At March 31, 2003, $33.1 million was outstanding under the Revolver, and approximately $19.6 million was committed under letters of credit. As of March 31, 2003, the Company had approximately $39.3 million available under the Revolver. The Revolver matures on February 25, 2005.

Borrowings under the Credit Facility are secured by a first priority security interest on assets of the Company and certain of its subsidiaries, including a pledge of stock of certain subsidiaries. In

addition, certain subsidiaries of the Company jointly and severally guarantee the obligations of the Company under the Credit Facility.

The Credit Facility contains four loans with the following terms:


	Term Loan A	Term Loan B	Term Loan C	Term Loan D

Date of note Maturity date Original amount Interest rate	February 25, 2002 February 25, 2005 $17,500,000 Prime + 2.75% or Min of 7.75%	February 25, 2002 February 25, 2005 $25,000,000 Prime + 6.5% or Min of 11.5%	February 25, 2002 February 25, 2005 $11,000,000 Prime + 9% or Min of 14%	February 25, 2002 February 28, 2005 $29,250,000 Prime + 3.5%

Term Loan A is repayable in installments over three years, with interest payable monthly based upon the prime rate plus 2.75% with a minimum interest rate of 7.75%. Term Loan B is repayable in installments over three years, with interest payable monthly based upon the prime rate plus 6.50%. The interest rate on Term Loan B includes interest paid in kind of 3.50% that will be payable upon maturity. The minimum interest for Term Loan B is 11.50%. Term Loan C is payable in full at maturity with interest payable monthly based upon the prime rate plus 9.00%. The interest rate on Term Loan C also includes interest paid in kind of 5.00% that will be payable upon maturity. The minimum interest for Term Loan C is 14.00%. Term Loan D is payable in full at maturity with interest payable quarterly based upon the prime rate plus 3.50%. In addition, the Company currently has outstanding indebtedness of $150 million under a series of 8 5/8% Senior Notes maturing in 2007.

Future maturities of long-term debt are as follows at March 31, 2003 (in thousands):


April 1, 2003 to March 31, 2004	$	13,418
April 1, 2004 to March 31, 2005		91,671
April 1, 2005 to March 31, 2006		0
April 1, 2006 to March 31, 2007		0
April 1, 2007 to October 1, 2007		150,000

	$	255,089

The Credit Facility agreement sets forth a number of affirmative, negative and financial covenants binding on the Company. The negative covenants limit the ability of the Company to, among other things, incur debt, incur liens, make investments, sell assets, or declare or pay any dividends on its capital stock. The financial covenants require the Company to maintain minimum consolidated earnings before interest, taxes, depreciation and amortization, and gains and losses on disposal of operating assets, and also includes leverage and fixed charges coverage ratios. During the first quarter of 2003, the Company amended its Credit Facility agreement to adjust two financial covenants: the minimum consolidated Covenant EBITDA and the maximum fixed charges coverage ratio. The Company incurred a fee of $300,000 related to the completion of the amendment to the Credit Facility. Prior to the amendment, the minimum consolidated Covenant EBITDA increased from $60 million at December 31, 2002 to $70 million at December 31, 2003. The minimum consolidated Covenant EBITDA is tested monthly and the increases were at varying amounts each month. The amendment reduced the increases and the minimum consolidated Covenant EBITDA from $70 million to $65 million. Therefore, the minimum consolidated Covenant EBITDA will now increase from $60 million at December 31, 2002 to $65 million at December 31, 2003. In addition, the fixed charges coverage ratio covenant was amended based on the reduction in the Covenant EBITDA. The financial covenants were amended by the Company and its lenders due to the potential adverse financial impact from external factors in 2003 including, but not limited to, the war with Iraq and a drop in new vehicle production, as well as higher fuel prices.

There can be no assurance that the Company will be able to comply with these or its other debt covenants or that, if it fails to do so, it will be able to obtain amendments to or waivers of such covenants. Failure of the Company to comply with covenants contained in its debt instruments, if not waived, or to adequately service debt obligations, could result in a default under the Credit Facility. Any default under the Company’s debt instruments, particularly any default that results in an acceleration of indebtedness or foreclosure on collateral, could have a material adverse effect on the Company.

As described previously, the Company is currently negotiating a new Master Agreement with the IBT regarding its union employees in the United States. If the Company is unable to negotiate a new contract with the IBT by May 31, 2003 (the expiration date of the current Master Agreement) and there is a work stoppage, such work stoppage could result in an event of default under the Company’s Credit Facility. A work stoppage by the Company’s employees may significantly affect the Company’s liquidity, including its ability to borrow additional funds under its Credit Facility and its ability to pay normal operating expenses and amounts owed to its creditors, which could potentially require the Company to seek bankruptcy court or other protection from its creditors.

In additional, the Company is involved in various litigation matters, including the Gateway Development & Manufacturing case and the Commercial Carriers, Inc. case. While it is not possible to predict the outcome of the litigation against the Company and while the Company believes that these claims are without merit, if the litigation is resolved in a manner that is financial position and significantly increase the Company’s need for additional liquidity.

Quantitative and Qualitative Disclosures about Market Risk

Disclosures About Market Risks

The market risk inherent in the Company’s market risk sensitive instruments and positions is the potential loss arising from adverse changes in short-term investment prices, interest rates, fuel prices, and foreign currency exchange rates.

Investments

The Company does not use derivative financial instruments in its investment portfolio. The Company places its investments in instruments that meet high credit quality standards, as specified in the Company’s investment policy guidelines. The policy also limits the amount of credit exposure to any one issue, issuer, and type of instrument. Short-term investments at March 31, 2003, which are recorded at fair value of $63.2 million, have exposure to price risk. This risk is estimated as the potential loss in fair value resulting from a hypothetical 10% adverse change in quoted prices and amounts to $6.3 million.

Interest Rates

The Company primarily issues long-term debt obligations to support general corporate purposes including capital expenditures and working capital needs. The majority of the Company’s long-term debt obligations bear a fixed rate of interest. A one-percentage point increase in interest rates affecting the Company’s floating rate long-term debt would reduce pre-tax income by $1.1 million over the next fiscal year. A one-percentage point change in interest rates would not have a material effect on the fair value of the Company’s fixed rate long-term debt.

Substantial Leverage

The Company has consolidated indebtedness, which is substantial in relation to its stockholders’ equity. As of March 31, 2003, the Company had total long-term debt of approximately $255.1 million (excluding approximately $124.4 million of trade payables and other accrued liabilities) and stockholders’ equity of approximately $6.8 million. In addition, the Company has additional borrowings available under its revolving credit facility, which is discussed in the notes to the Company’s consolidated financial statements included in this Quarterly Report on Form 10-Q. The Company’s leveraged financial position exposes it to the risk of increased interest rates, may impede its ability to obtain financing in the future for working capital, capital expenditures and general corporate purposes, and may make the Company more vulnerable to economic downturns and work stoppages, and limit its ability to withstand competitive pressures.

The Company’s debt instruments contain a number of affirmative, negative, and financial covenants, which limit the ability of the Company to, among other things, incur debt, incur liens, make investments, make capital expenditures, make dividend or other distributions or enter into a merger or consolidation transaction. As of March 31, 2003, the Company was in compliance with the terms of its various long-term debt covenants. There can be no assurance, however, that the Company will be able to comply with its debt covenants in the future or that, if it fails to do so, it will be able to obtain amendments to or waivers of such covenants on commercially reasonable terms, if at all.

The Company will need to use a large portion of its future earnings to pay principal and interest on its substantial debt obligations, which will reduce the amount of money available for use in its operations, capital reinvestment, or for responding to potential business opportunities as they arise. The ability of the Company to generate the cash necessary to service its debt is subject to a number of external factors beyond its control, and there can be no assurance that the Company will be able to generate sufficient cash through its operations to enable it to meet its obligations. If the Company does not generate enough cash to enable it to meet its debt obligations, it may be required to take actions such as reducing or delaying capital expenditures, selling assets, restructuring or financing its debt or seeking additional equity capital. There can be no assurance that any of these actions could be effected on commercially reasonable terms, if at all, and the terms of existing or future indebtedness may restrict the Company from adopting any of these alternatives.

Any failure of the Company to comply with the covenants contained in its debt instruments, if not waived, or to adequately service its debt obligations, could result in a default under its debt instruments. If a default occurs under any of the Company’s debt instruments, the lenders thereunder may elect to declare all borrowings outstanding, together with interest and other fees, to be immediately due and payable. Borrowings under the Company’s credit facility are collateralized with the assets of the Company and certain of its subsidiaries. If the Company were unable to repay any borrowing under its credit facility when due, the lenders thereunder would have the right to proceed against the collateral granted to them to secure the debt. Any default under the Company’s debt instruments, particularly any default that resulted in acceleration of indebtedness or foreclosure on collateral, would have a material adverse effect on the Company.

Labor Matters

Certain subsidiaries of the Company, along with certain competitors of the Company, which utilize union labor and are engaged in the car-haul business, are parties to the Master Agreement with the IBT. As a result of being a party to the Master Agreement along with these other entities, the Company may not have exclusive control over issues relating to bargaining with the IBT upon expiration of the Master Agreement. The Master Agreement expires May 31, 2003. Negotiation of a new contract with the IBT has begun and the Company is attempting to negotiate a contract with the IBT, exclusive of any other car-haul companies utilizing union labor. The Company believes that it must obtain wage and benefit stability and work rule flexibility with its union employees in order to

remain competitive. There can be no assurance that negotiation of a new contract upon expiration of the current Master Agreement will not result in increased labor costs to the Company, or that such contracts can be negotiated without work stoppages, either of which could have a material adverse effect on the Company. A work stoppage by the Company’s employees may significantly affect the Company’s liquidity, including its ability to borrow additional funds under its Credit Facility and its ability to pay normal operating expenses and amounts owed to its creditors, which could potentially require the Company to seek bankruptcy court or other protection from its creditors.

The United Auto Workers’ (“UAW”) contract with Ford Motor Company, General Motors Corporation, and DaimlerChrysler Corporation expires in September 2003. The failure of any of these automobile manufacturers to negotiate a new agreement with the UAW without a work stoppage, which reduces production levels, could have a material adverse effect on the Company.

Fuel Prices

Allied Automotive Group is dependent on diesel fuel to operate its fleet of Rigs. Diesel fuel prices are subject to fluctuations due to unpredictable factors such as weather, government policies, and changes in global demand and global production. To reduce price risk caused by market fluctuations, Allied Automotive Group periodically purchases fuel in advance of consumption. A 10% increase in diesel fuel prices would reduce pre-tax income by $5.4 million over the next fiscal year assuming levels of fuel consumption and pricing in the remainder of 2003 is consistent with the first quarter, without taking into account any positive impact arising from fuel surcharges.

Competition

The automotive transportation industry is highly competitive, as Allied Automotive Group currently competes with other motor carriers of varying sizes, as well as with railroads. Allied Automotive Group also competes with non-union motor carriers. The development of new methods of hauling vehicles could also lead to competition.

The carhaul business is labor intensive for union carhaul companies. Wages and benefits represented approximately 55% of the Company’s consolidated operating expenses for the quarter ended March 31, 2003. There has been an increase in the number of carhaul companies that utilize non-union labor, and the market share represented by such companies has increased. Carhaul companies that utilize non-union labor operate at a significant cost advantage as compared to Allied Automotive Group and other union carhaul companies due to lower labor costs, primarily as a result of lower benefit and pension costs. Non-union competitors also operate without work rules which apply to Allied Automotive Group and other union companies, which provide non-union companies with a competitive advantage.

Non-union companies, which operate at a significant cost advantage to Allied Automotive Group, may be able to provide delivery services at a cost to customers that is less than the cost of Allied Automotive Group’s services. The Company believes that Allied Automotive Group must obtain wage and benefit stability and work rule flexibility with its union employees in order to remain competitive.

Self Insurance Claims

An increase in the number or severity of accidents, stolen equipment, or other loss events over those anticipated could have a materially adverse effect on the Company’s profitability as the Company is self-insured for a significant portion of its risks. In addition, the insurance market is contracting and it is becoming increasingly more difficult to obtain insurance coverage. While the Company currently has insurance coverage, there can be no assurance that the Company will be able to obtain insurance coverage in the future.

Dependence on Major Customers

Allied Automotive Group’s business is highly dependent upon General Motors, Ford, DaimlerChrysler, Toyota and Honda, its largest customers. The Company operates under written contracts with General Motors, UPS Autogistics, Inc. on behalf of Ford, DaimlerChrysler, Toyota and Honda. The contracts with UPS Autogistics, DaimlerChrysler and Toyota can be terminated by location for any reason or no reason based on 60 to 150 days’ notice. Although Allied Automotive Group believes that its relationships with these customers is mutually satisfactory, there can be no assurance that these relationships will not be terminated in whole or in part in the future. Furthermore, automotive manufacturers are relying increasingly on fourth party logistics companies and re-engineering vehicle delivery practices, which could result in a reduction of services provided by the Company for some or all of its major customers. A significant reduction in the production levels, plant closings or the imposition of vendor price reductions by these manufacturers, or the loss of General Motors, UPS Autogistics, DaimlerChrysler, Toyota or Honda as a customer, or a significant reduction in the services provided for any of these customers by Allied Automotive Group would have a material adverse effect upon the Company.

Foreign Currency Exchange Rates

Although the majority of the Company’s operations are in the United States, the Company does have foreign subsidiaries (primarily Canada). The net investment in foreign subsidiaries translated into dollars using month-end exchange rates at March 31, 2003 is $70.9 million. The potential loss in fair value impacting other comprehensive income resulting from a hypothetical 10% change in quoted foreign currency exchange rates amounts to $7.1 million. At March 31, 2003 a payable balance of $16.4 million related to intercompany transactions was recorded on the Company’s Canadian subsidiary. The potential loss from a hypothetical 10% change in quoted foreign currency exchange rates related to this balance amounts to $1.6 million as of March 31, 2003. The Company does not use derivative financial instruments to hedge its exposure to changes in foreign currency exchange rates.

Revenue Variability

The Company’s revenues are variable and can be impacted by sudden unexpected changes in OEM production levels. In addition, the Company’s revenues are seasonal, with the second and fourth quarters generally experiencing higher revenues than the first and third quarters. The volume of vehicles shipped during the second and fourth quarters is generally higher due to the introduction of new models, which are shipped to dealers during those periods and the higher spring, and early summer sales of automobiles and light trucks. During the first and third quarters, vehicle shipments typically decline due to lower sales volume during those periods and scheduled plant shut downs. Except for the impact of rising fuel costs discussed herein, inflation has not significantly affected the Company’s results of operations. Automobile manufacturers have announced production cutbacks during the second quarter of 2003. As a result, the Company expects to experience a potentially significant decline in vehicle deliveries during the second quarter.

Dependence on Automotive Industry

The automotive transportation industry is dependent upon the volume of new automobiles and light trucks manufactured, imported and sold. The automotive industry is highly cyclical, and the demand for new automobiles and light trucks is directly affected by such external factors as general economic conditions in the United States, unemployment, consumer confidence, federal policies, the possibility of war, terrorist activities, and the availability of affordable new car financing. As a result, the Company’s results of operations are adversely affected by cyclical downturns in the general economy or in the automotive industry and by consumer preferences in purchasing new automobiles, SUV’s, and light trucks. Inventories of new vehicles in the first quarter of 2003 are currently significantly higher than the 2002 levels and sales of new vehicles in the first quarter of 2003 were

lower than the 2002 levels. As a result, automotive manufacturers have recently announced reductions in new vehicle production in the second quarter of 2003 compared to the second quarter of 2002. A significant decline in the volume of automobiles, SUV’s, and light trucks manufactured as well as sold in North America, or a material change in the overall mix of vehicles manufactured, could similarly have a material adverse effect on the Company.

Contractual Obligations

Long-term contractual obligations, other than long-term debt obligations, are not recorded in the Company’s consolidated balance sheet. The Company has no material changes to this disclosure as made in its Annual Report on Form 10-K for the year ended December 31, 2002.

Dependence on Key Personnel

The success of the Company is dependent upon its senior management team, as well as its ability to attract and retain qualified personnel. The Company’s credit facility provides that the facility may be terminated in the event Hugh E. Sawyer ceases to be involved in the day to day operation of the Company, unless a successor reasonably acceptable to the lenders is appointed within 90 days of his cessation of involvement with the Company. There is no assurance that the Company will be able to retain its existing senior management or to attract additional qualified personnel.

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make decisions based upon estimates, assumptions, and factors it considers as relevant to the circumstances. Such decisions include the selection of applicable accounting principles and the use of judgment in their application, the results of which impact reported amounts and disclosures. Changes in future economic conditions or other business circumstances may affect the outcomes of management’s estimates and assumptions. Accordingly, actual results could differ from those anticipated.

The Company’s critical accounting policies include the following:

CLAIMS AND INSURANCE RESERVES — Reserves for self-insured workers’ compensation, automobile, and general liability losses are subject to actuarial estimates based on historical claims experience adjusted for current industry trends. The Company receives third-party actuarial valuations to assist in the determination of its claims and insurance reserves. The actuarial estimates for self-insured workers compensation and automobile liability are discounted using management’s estimate of weighted risk free interest rates for each claim year to their present values. The claims and insurance reserves are adjusted periodically as such claims mature to reflect changes in actuarial estimates based on actual experience.

ACCOUNTS RECEIVABLE VALUATION RESERVES — Substantially all revenue is derived from transporting new automobiles and light trucks from manufacturing plants, ports, auctions, and railway distribution points to automobile dealerships. Revenue is recorded when the vehicles are delivered to the dealerships. The Company makes significant estimates to determine the collectibility of its accounts receivable on the balance sheet. Estimates include assessments of the potential for customer billing adjustments based on the timing of delivery, the accuracy of pricing, as well as evaluation of the historical aging of customer accounts. In addition, estimates include periodic evaluations of the credit worthiness of customers including the impact of market and economic conditions on their viability to satisfy amounts owed to the Company.

ACCOUNTING FOR INCOME TAXES – As part of the process of preparing the Company’s consolidated financial statements the Company is required to estimate income taxes in each of the

jurisdictions in which the Company operates. This process involves estimating actual current tax exposure, together with assessing temporary differences resulting from differing treatment of items, such as depreciation expense, for tax and accounting purposes. These differences result in deferred tax assets and liabilities, which are included within the Company’s consolidated balance sheet. The Company must then assess the likelihood that the deferred tax assets will be recovered from future taxable income and to the extent the Company believes that recovery is not likely, the Company must establish a valuation allowance. To the extent the Company establishes a valuation allowance or increases this allowance in a period, the Company must include an expense within the tax provision in the statements of operations.

Significant management judgment is required in determining the Company’s provision for income taxes, deferred tax assets and liabilities and any valuation allowance recorded against the net deferred tax assets. The Company has recorded a valuation allowance of $7.1 as of March 31, 2003 due to uncertainties related to the Company’s ability to utilize some of the deferred tax assets, primarily consisting of certain capital losses carried forward and foreign tax credits, before they expire. The valuation allowance is based on management’s estimate of taxable income by jurisdiction in which the Company operates and the period over which the deferred tax assets will be recoverable. In the event that actual results differ from these estimates or the Company adjusts these estimates in future periods, the Company may need to establish an additional valuation allowance, which could materially impact the financial position and results of operations.

The net deferred tax asset as of March 31, 2003 was $15.3 net of a valuation allowance of $7.1 million.

PROPERTY AND EQUIPMENT — The Company operates approximately 3,800 company-owned Rigs, “revenue equipment,” in connection with its business. Property and equipment, including revenue equipment, are stated at cost and depreciated using the straight-line method over the estimated useful life down to estimated salvage value. The actual life, if different than estimated, could have an impact on depreciation expense in the Company’s consolidated statements of operations.

GOODWILL – The Company adopted SFAS 142 as of January 1, 2002. Pursuant to adoption, goodwill is no longer amortized but is evaluated annually for impairment, or on an interim basis if an event occurs or circumstances change that would reduce the fair value of goodwill below its carrying value. The fair value of goodwill is derived by using a discounted cash flow analysis. This analysis involves estimates and assumptions by management regarding future revenue streams and expenses. Changes to these assumptions and estimates could have a material effect on the carrying value of goodwill and result in an impairment charge in the Company’s consolidated statements of operations.

CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS — This Quarterly Report on Form 10-Q contains, and from time to time the Company and its officers, directors, or employees may make other forward-looking statements, including statements regarding, among other items, (i) the Company’s strategy, intentions or expectations, (ii) general industry trends, competitive conditions and customer preferences, (iii) the Company’s management information systems, (iv) the Company’s remanufacturing program, (v) the Company’s efforts to reduce costs, (vi) the adequacy of the Company’s sources of cash to finance its current and future operations and (vii) resolution of litigation without material adverse effect on the Company. This notice is intended to take advantage of the “safe harbor” provided by the Private Securities Litigation Reform Act of 1995 with respect to such forward-looking statements. Without limiting the generality of the foregoing, the words “believe,” “anticipate,” “seek,” “expect,” “estimate,” “intend,” “plan,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements involve a number of risks and uncertainties. Among others, factors that could cause actual results to differ materially from historical results or results expressed or implied by such forward-looking statements are the following: economic recessions or downturns in new vehicle production or sales; war in the Middle East; increases in the cost and availability of fuel; the highly competitive nature of the automotive distribution industry; price competition with non-union carriers; dependence on the

automotive industry; the impact of recent price increases implemented by the Company on the Company’s market share; loss or reduction of revenues generated by the Company’s major customers or the loss of any such customers; the variability of OEM production and seasonality of the automotive distribution industry; potential plant closings by the OEMs; the Company’s highly leveraged financial position; the ability of the Company to negotiate its IBT contract on terms favorable to the Company without a work stoppage; the ability of Ford Motor Corporation, General Motors Corporation, and DaimlerChrysler Corporation to negotiate a contract with the UAW by September 2003 without work stoppages; labor disputes involving the Company or its significant customers; the dependence on key personnel who have been hired or retained by the Company; the availability of strategic acquisitions or joint venture partners; increased frequency and severity of work related accidents and workers’ compensation claims; availability of appropriate insurance coverages; increased expenses due to layoffs of employees; changes in regulatory requirements which are applicable to the Company’s business; changes in vehicle sizes and weights which may adversely impact vehicle deliveries per load; risks associated with doing business in foreign countries; and other risk factors set forth from time to time in the Company’s Securities and Exchange Commission reports, including but not limited to, this Quarterly Report on Form 10-Q. Many of these factors are beyond the Company’s ability to control or predict, and readers are cautioned not to put undue reliance on such forward-looking statements. The Company disclaims any obligation to update or review any forward-looking statements contained in this Quarterly Report or in any statement referencing the risk factors and other cautionary statements set forth in this Quarterly Report.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The information required under this item is provided under the caption “Disclosures about Market Risks” under Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Item 4. Controls and Procedures

	(a)		Evaluation of Disclosure Controls and Procedures.

			The Company maintains a system of “disclosure controls and procedures” (as defined in Rules 13a-14(c) and 15(d)-14(c) under the Securities Exchange Act of 1934) designed to provide reasonable assurance as to the reliability of the financial statements and other disclosures included in this report, as well as to safeguard assets from unauthorized use or disposition. The Company’s Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the Company’s disclosure controls within 90 days prior to the filing date of this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective in alerting them in a timely manner of material information required to be included in the Company’s periodic Securities and Exchange Commission filings.

	(b)		Changes in Internal Controls.

			Since the evaluation date described above, no significant changes were made to the Company’s internal controls or other factors that could significantly affect those controls.

PART II – OTHER INFORMATION
Item 1. – LEGAL PROCEEDINGS

The Company is involved in various litigation and environmental matters relating to employment practices, damages, and other matters arising from operations in the ordinary course of business. In the

opinion of management, the ultimate disposition of these matters, other than those discussed below, will not have a material adverse effect on the Company’s financial position or results of operations.

Gateway Development & Manufacturing, Inc. v. Commercial Carriers, Inc., et al., Index No. 1997/8920 (the “Gateway Case”) and Commercial Carriers, Inc. v. Gateway Development & Manufacturing, Inc., et al. (the “CCI Case”), Index No. I 2000/8184. The claims at issue in both the Gateway Case and the CCI Case center around the contention that the Company breached legal duties with respect to a failed business transaction involving Gateway Development & Manufacturing, Inc., Ryder Truck Rental, Inc. and Ryder System, Inc. In the Gateway Case, the Company sought and received summary judgment in its favor on the sole claim (for tortious interference with contract) asserted against it by Gateway Development & Manufacturing, Inc., but that ruling was reversed on appeal. While the appellate court held that summary judgment in favor of the Company was premature, the Company will be permitted to raise at trial and/or further dispositive motions the substantive arguments upon which its initial summary judgment motion was based. Subsequent to its summary judgment ruling, the trial court permitted the filing and service of cross-claims against the Company by the other defendants in that action. In the CCI Case, the Company has accepted service of a separate complaint asserting claims against the Company by the other defendants in the Gateway Case. It is anticipated that the claims asserted in both the Gateway Case and the CCI Case will be resolved in a unified proceeding. With respect to the entirety of this litigation, the Company intends to continue its vigorous defense against the claims asserted against it, as management believes all of those claims are without merit. While the ultimate results of this litigation cannot be predicted, if this litigation is resolved in a manner that is adverse to the Company, it could have a material adverse effect on the Company’s consolidated financial position or results of operations.

Ryder Systems, Inc. v. Allied Holdings, Inc., AH Acquisition Corp. and Allied Automotive Group, Inc., Case No. 01-3553-CIV-MARRA in the United States District Court for the Southern District of Florida, relates to the Company’s August 1997 stock acquisition of certain businesses formerly owned by Ryder, and the respective responsibilities of Ryder and Allied for certain third-party injury claims associated with the acquired businesses. Ryder’s original complaint was filed on August 16, 2001. In response, the Company moved to dismiss, and the court granted that motion with leave for Ryder to amend its complaint. On December 26, 2001, Ryder timely filed its amended complaint. Following the dismissal with prejudice of one of the counts asserted by Ryder in its amended complaint, Ryder filed, on or about August 1, 2002, a Second Amended Complaint. Ryder’s five-count Second Amended Complaint alleges, in Count one, that the Company breached its agreement with Ryder by failing to undertake certain actions (including posting letters of credit and bonds) to substitute the Company for Ryder under an insurance policy covering third-party claims and with various state agencies that regulate matters such as self-insured workers’ compensation. In Counts two and three, the Second Amended Complaint alleges that if these obligations are not required by contract, the legal doctrines of promissory estoppel and negligent misrepresentation created them. In Count four, the Second Amended Complaint seeks a declaration that the Company is required to undertake these actions. In Count five, Ryder seeks a declaration that the Company is obligated to take certain steps to transfer from Ryder to the Company the ownership and administrative responsibility for two pension plans. The Company has filed a motion for summary judgment on all counts, which motion is currently pending. The Company intends to continue its vigorous defense against the claims asserted against it, and management believes all of those claims are without merit. The Company has also raised several counterclaims. The ultimate results of this litigation cannot be predicted. However, if Ryder prevails on its claims and the court orders the Company to substitute itself for Ryder by, among other things, posting substantial letters of credit, it could have a material adverse effect on the Company’s consolidated financial position or results of operations.

Item 6. Exhibits and Reports on Form 8-K.


(a) Exhibit		Description

10.1†		Form of [Bonus and Retention Agreement], dated February 14, 2003 between the Company and each of Hugh E. Sawyer, Robert J. Rutland, Daniel Popky, Thomas Duffy, and David Rawden.

† Management contract, compensatory plan or arrangement.

(b) Reports on Form 8-K: None.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.


		ALLIED HOLDINGS, INC.

Date: May 15, 2003

	By:	/s/ HUGH E. SAWYER

		Hugh E. Sawyer, President and Chief Executive Officer

Date: May 15, 2003

	By:	/s/ DANIEL H. POPKY

		Daniel H. Popky, Senior Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)

CERTIFICATIONS

I, Daniel H. Popky, certify that:

1.		I have reviewed this quarterly report on Form 10-Q of Allied Holdings, Inc;

2.		Based on my knowledge, this quarterly 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 quarterly report;

3.		Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

4.		The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

	a)		designed such disclosure controls and procedures 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 quarterly report is being prepared;

	b)		evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

	c)		presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

	a)		all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

	b)		any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.


May 15, 2003		/s/Daniel H. Popky

Date		Daniel H. Popky Senior Vice President Finance and Chief Financial Officer

CERTIFICATIONS

I, Hugh E. Sawyer, certify that:

1.		I have reviewed this quarterly report on Form 10-Q of Allied Holdings, Inc;

2.		Based on my knowledge, this quarterly 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 quarterly report;

3.		Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

4.		The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

	a)		designed such disclosure controls and procedures 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 quarterly report is being prepared;

	b)		evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

	c)		presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

	a)		all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

	b)		any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and


May 15, 2003		/s/Hugh E. Sawyer

Date		Hugh E. Sawyer President and Chief Executive Officer

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents