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 PERIOD ENDED MARCH 31, 1996

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                         COMMISSION FILE NUMBER: 0-23192


                               CELADON GROUP, INC.
             (Exact name of Registrant as specified in its charter)


            DELAWARE                                         13-3361050
 (State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                        Identification Number)



       9503 EAST 33RD STREET
         ONE CELADON DRIVE
          INDIANAPOLIS, IN                                     46236-4207
(Address of principal executive offices)                       (Zip Code)



       Registrant's telephone number, including area code: (317) 972-7000



Indicate by check mark whether the Registrant (1) has filed all reports required
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
                     ------       ------

The number of shares  outstanding  of the Common  Stock ($.033 par value) of the
Registrant as of the close of business on May 8, 1996 was 7,750,580.



 



                               CELADON GROUP, INC.

                                    INDEX TO

                            MARCH 31, 1996 FORM 10-Q



                                                                              
PART I. FINANCIAL INFORMATION


      Item 1. Financial Statements (Unaudited)

         Condensed consolidated balance sheets at March 31, 1996
         and June 30, 1995........................................................3

         Condensed  consolidated  statements  of operations - For the three and
         nine months ended March 31, 1996 and 1995................................4

         Condensed consolidated statements of cash flows - For the nine months
         ended March 31, 1996 and 1995............................................5

         Notes to condensed consolidated financial statements ....................6

      Item 2. Management's Discussion and Analysis of Financial Condition
              and Results of Operations..........................................11


PART II. OTHER INFORMATION


      Item 5.  Other.............................................................15

      Item 6.  Exhibits and Reports on Form 8-K..................................15




                                        2


 




                         PART I - FINANCIAL INFORMATION

                               CELADON GROUP, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS EXCEPT SHARE AMOUNTS)
                                   (UNAUDITED)



                                                                                   MARCH 31,       JUNE 30,
                                                                                     1996            1995
                                                                                    -----            ----
                                   A S S E T S
                                                                                                  
Current assets:
    Cash and cash equivalents...................................................   $  3,954        $  1,809
    Trade receivables, net of allowance.........................................     39,368          50,376
    Accounts receivable - other.................................................     11,513           4,904
    Prepaid expenses and other current assets...................................      4,110           3,606
    Tires in service ...........................................................      2,769           1,956
    Assets held for resale......................................................      3,624           2,711
    Deferred income tax assets .................................................        882             807
                                                                                 ----------       ---------
        Total current assets ...................................................     66,220          66,169
                                                                                 ----------       ---------
Property and equipment, at cost ................................................     95,839          81,054
Less accumulated depreciation and amortization..................................     21,163          19,660
                                                                                 ----------       ---------
        Net property and equipment..............................................     74,676          61,394
                                                                                 ----------       ---------
Deposits........................................................................        876           1,208
Tires in service ...............................................................      2,295           2,115
Intangible assets...............................................................        906           2,311
Goodwill, net of accumulated amortization.......................................      5,087          15,630
Other assets....................................................................      1,918           2,797
                                                                                 ----------       ---------
        Total assets............................................................   $151,978        $151,624
                                                                                 ----------       ---------
                                                                                 ----------       ---------

      L I A B I L I T I E S  A N D  S T O C K H O L D E R S '  E Q U I T Y

Current liabilities:
     Accounts payable...........................................................   $ 12,066        $ 18,483
     Accrued expenses ..........................................................     17,826          11,986
     Bank borrowings and current maturities of long-term debt...................     12,225           4,530
     Current maturities of capital lease obligations............................      8,941           6,446
     Income taxes payable ......................................................        163             823
     Current maturities of ESOP loan............................................        100             100
                                                                                 ----------       ---------
            Total current liabilities...........................................     51,321          42,368

Long-term debt, net of current maturities ......................................     16,787          18,323
Capital lease obligations, net of current maturities............................     24,294          21,049
ESOP loan, net of current maturities ...........................................        110             185
Deferred income tax liabilities ................................................      6,875           5,089
                                                                                 ----------       ---------
            Total liabilities                                                        99,387          87,014
                                                                                 ----------       ---------
Minority interest...............................................................        208           3,157
Commitments and contingencies
Redeemable common stock, issued and outstanding 200,000 shares at June 30,1995         ---            3,614
Stockholders' equity:
    Preferred stock, $1.00 par value, authorized 179,985 shares; issued and
     outstanding zero shares ...................................................       ---             ---
    Common stock, $.033 par value, authorized 12,000,000 shares; issued and
     outstanding 7,750,580 and 7,741,247 shares at  March  31, 1996 and
      June 30, 1995, respectively ..............................................        256             256
    Additional paid-in capital..................................................     56,281          55,282
    Retained earnings ..........................................................     (3,770)          2,764
    Equity adjustment for foreign currency translation..........................       (174)           (178)
                                                                                 ----------       ---------
                                                                                     52,593          58,124
Less:
     Debt guarantee for ESOP....................................................       (210)           (285)
                                                                                 ----------       ---------
          Total stockholders' equity ...........................................     52,383          57,839
                                                                                 ----------       ---------
          Total liabilities and stockholders' equity............................ $  151,978        $151,624
                                                                                 ----------       ---------
                                                                                 ----------       ---------



     See accompanying notes to condensed consolidated financial statements.



                                        3


 





                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)
                                   (UNAUDITED)







                                                   FOR THE THREE MONTHS ENDED    FOR THE NINE MONTHS ENDED
                                                            March 31,                    MARCH 31,
                                                       1996          1995           1996          1995
                                                       ----          ----           ----          ----
                                                                                         
Operating revenue..................................  $ 48,448      $ 30,612      $ 133,292      $ 91,133
                                                     --------      --------      ---------      --------

Operating expenses:
    Salaries, wages and employee benefits..........    17,709        11,837        48,631         35,052
    Fuel...........................................     7,425         4,755        19,625         14,299
    Operating costs and supplies...................     3,322         3,496         8,542          8,727
    Direct expenses for logistics..................     1,378         1,158         3,199          3,343
    Insurance and claims...........................     1,739         1,227         4,904          3,676
    Depreciation and amortization..................     2,009         1,316         5,750          4,486
    Rent...........................................     8,631         2,363        24,392          6,776
    Professional and consulting fees...............       362           321         1,217            876
    Communications and utilities...................       743           443         2,106          1,242
    Permits, licenses and  taxes...................     1,020           800         2,979          2,372
    Employee stock ownership plan contribution.....        25           ---            75            ---
    Gain on sale of revenue equipment..............       (90)          (87)         (995)          (188)
    Selling........................................       887           384         2,436          1,066
    General and administrative.....................       951           400         2,372          1,104
                                                     --------      --------      ---------      --------
        Total operating expenses...................    46,111        28,413       125,233         82,831
                                                     --------      --------      ---------      --------
Operating income...................................     2,337         2,199         8,059          8,302

Other expense:
    Interest expense...............................       926           680         2,728          2,457
    Other..........................................        34           (24)           77            ---
                                                     --------      --------      ---------      --------
    Income from continuing operations before income
      taxes........................................     1,377         1,543         5,254          5,845
    Provision for income taxes.....................       545           937         2,437          3,093
                                                     --------      --------      ---------      --------
      Income from continuing operations............       832           606         2,817          2,752
Discontinued operations (note 5 ):
    Loss from operations of freight forwarding
      division  (net of tax).......................       ---          (634)       (1,137)          (788)
    Loss on disposal of freight forwarding division (net
      of tax)......................................       ---           ---        (8,214)           ---
                                                     --------      --------      ---------      --------
      Loss from discontinued operations............       ---          (634)       (9,351)          (788)
                                                     --------      --------      ---------      --------
      Net income (loss)............................  $    832      $    (28)     $ (6,534)      $  1,964
                                                     --------      --------      ---------      --------
                                                     --------      --------      ---------      --------
Earnings (loss) per Common Share:
    Continuing operations.........................   $   0.11      $   0.08      $   0.35       $   0.39
    Discontinued operations........................      ---          (0.08)        (1.17)         (0.11)
                                                     --------      --------      ---------      --------
      Net income (loss) ...........................  $   0.11      $    ---      $  (0.82)      $   0.28
                                                     --------      --------      ---------      --------
                                                     --------      --------      ---------      --------
Weighted average number of common shares and
      common share equivalents outstanding......... 7,884,100     7,672,781      7,921,627     7,048,941
                                                     --------      --------      ---------      --------
                                                     --------      --------      ---------      --------




     See accompanying notes to condensed consolidated financial statements.


                                        4


 






                               CELADON GROUP, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                         ( DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)





                                                                                        NINE MONTHS ENDED
                                                                                             MARCH 31,
                                                                                   ---------------------------
                                                                                       1996           1995
                                                                                       ----           ----
                                                                                                  
Continuing Operations:
Cash flows from operating activities:
    Net  income.............................................................          $ 2,817        $2,752
    Adjustments to reconcile net  income to net cash provided
       by operating activities:
      Depreciation and amortization.........................................            5,750         4,486
      Provision for deferred income  taxes..................................            2,580         1,445
      Provision for doubtful accounts.......................................               98            24
      Imputed interest on partnership note..................................                            (32)
      Net (gain) loss on sale of property and equipment.....................             (995)         (188)
      Net (gain) loss other.................................................               77          ---
       Changes in assets and liabilities:
         (Increase) decrease in trade receivables...........................           (7,137)          604
         (Increase) decrease in accounts receivable -- other................            4,998          (262)
         (Increase) in income tax receivable................................             (891)          (55)
         (Increase) in tires in service.....................................             (699)         (195)
         (Increase) decrease in prepaid expenses and other current assets...             (784)       (1,946)
         (Increase) in other assets.........................................           (1,943)       (1,193)
         Increase in accounts payable and accrued expenses..................            9,002       (10,283)
         Increase (decrease) in income taxes payable........................             (206)          404
                                                                                   ----------    ----------
      Net cash provided by (used for) operating activities..................           12,667        (4,439)
                                                                                   ----------    ----------
Cash flows from investing activities:
   Purchase of property and equipment.......................................           (9,209)       (9,017)
   Proceeds on sale of property and equipment...............................            1,877         2,468
   Decrease in deposits.....................................................              331           234
                                                                                   ----------    ----------
       Net cash used for investing activities...............................           (7,001)       (6,315)
                                                                                   ----------    ----------
Cash flows from financing activities:
   Proceeds from issuance of Common Stock...................................              136        16,137
   Proceeds from issuance of redeemable common stock........................              ---         3,614
   Proceeds from bank borrowings and debt...................................           46,266        27,705
   Payments of bank borrowings and debt ....................................          (44,090)      (34,297)
   Principal payments under capital lease obligations.......................           (6,312)       (5,332)
                                                                                   ----------    ----------
       Net cash provided by (used for) financing activities ................           (4,000)        7,827
                                                                                   ----------    ----------
       Net cash provided by (used for) continuing operations................            1,666        (2,927)
                                                                                   ----------    ----------
Discontinued Operations:
   Loss from operations, net of income taxes................................           (1,137)         (788)
   Estimated loss on disposal, net of income taxes..........................           (8,214)          ---
   Change in net operating assets...........................................            8,001         4,460
                                                                                   ----------    ----------
   Operating activities.....................................................           (1,350)        3,672
   Investing activities.....................................................            4,405        (5,107)
   Financing activities.....................................................           (2,576)        4,500
                                                                                   ----------    ----------
Net cash provided by (used for ) discontinued operations....................              479         3,065
                                                                                   ----------    ----------
Increase in cash and cash equivalents.......................................            2,145           138
Cash and cash equivalents at beginning of period............................            1,809         2,446
                                                                                   ----------    ----------
Cash and cash equivalents at end of period..................................           $3,954        $2,584
                                                                                   ----------    ----------
                                                                                   ----------    ----------
Supplemental cash flow information:

     During  the nine  months  ended  March  31,  1996 and 1995,  capital  lease
obligations in the amount of $15.8 million and $13.0 million,  respectively were
incurred in  connection  with the purchase  of, or  option to  purchase  revenue
equipment (including tires in service).




     See accompanying notes to condensed consolidated financial statements.

                                        5


 




                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 1996
                                   (UNAUDITED)



(1)     BASIS OF PRESENTATION

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  reporting  and the  general  instructions  to  Form  10-Q of
Regulation S-X.  Accordingly,  they do not include certain  information and note
disclosures  required by generally  accepted  accounting  principles  for annual
financial  reporting  and should be read in  conjunction  with the  consolidated
financial  statements and notes thereto of Celadon Group,  Inc. (the  "Company")
for the years ended June 30, 1995, 1994 and 1993.

     The unaudited interim financial  statements reflect all adjustments (all of
a normal  recurring  nature)  which  management  considers  necessary for a fair
presentation  of the financial  condition  and results of  operations  for these
periods.  The results of operations for the interim  period are not  necessarily
indicative of the results that may be reported for the full year.

        The preparation of the financial statements in conformity with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

     The condensed  consolidated balance sheet at June 30, 1995 was derived from
the audited consolidated balance sheet at that date.


(2)     SEGMENT AND GEOGRAPHICAL INFORMATION; SIGNIFICANT CUSTOMER

        The Company's continuing operations consists of two segments:  trucking,
and  logistics,  and the Company  generates  revenue from its  operations in the
United States,  Mexico and South America.  Revenue from Chrysler  accounts for a
significant amount of the Company's trucking revenue. During December, 1995, the
Company's  Board  of  Directors  adopted  a  plan  to  discontinue  its  freight
forwarding  business  which  was  previously  reported  as a  separate  business
segment. The Company has presented the results of this segment as a discontinued
operation, as described in note 5.


                                        6


 




                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 1996
                         ( DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

Information as to the Company's continuing operations by segment is
summarized below:




                                            FOR THE THREE MONTHS ENDED    FOR THE NINE MONTHS ENDED
                                                    MARCH 31,                     MARCH 31,
                                                1996           1995          1996            1995
                                                ----           ----          ----            ----
                                                                                
Operating revenue:
   Trucking - Truckload                       $ 39,517       $ 28,619      $110,143         $85,570
            - Flatbed.......................     4,621            ---        13,509             ---
   Logistics................................     4,310          1,993         9,640           5,563
                                              --------       --------      --------         -------
     Total.................................   $ 48,448       $ 30,612      $133,292         $91,133
                                              --------       --------      --------         -------
                                              --------       --------      --------         -------

Operating income:
   Trucking - Truckload....................   $  2,423        $ 2,757     $   8,879         $9,828
            - Flatbed......................        230            ---           571            ---
   Logistics...............................        476            271         1,064            836
                                              --------       --------      --------         -------
   Total from operating segments...........      3,129          3,028        10,514          10,664
   Corporate expenses......................       (792)          (829)       (2,455)         (2,362)
   Interest expense........................       (926)          (680)       (2,728)         (2,457)
   Other income............................        (34)            24           (77)            ---
                                              --------       --------      --------         -------
     Income from continuing operations
       before income taxes.................   $  1,377        $ 1,543      $  5,254        $  5,845
                                              --------       --------      --------         -------
                                              --------       --------      --------         -------
Capital expenditures (including capital leases):
   Trucking - Truckload                       $  3,098        $   334      $ 22,772       $  25,579
            - Flatbed......................        ---            ---            18             ---
   Logistics ..............................        982              3         1,908              12
   Corporate...............................        ---              3             3              34
                                              --------       --------      --------         -------
     Total from continuing operations            4,080            340        24,701          25,625
   Discontinued operations.................        ---             81           487           1,181
                                              --------       --------      --------         -------
     Total.................................   $  4,080        $   421       $25,188        $ 26,806
                                              --------       --------      --------         -------
                                              --------       --------      --------         -------
Depreciation and amortization:
   Trucking - Truckload                       $  1,836        $ 1,298       $ 5,338        $ 4,431
            - Flatbed......................         60           ---            179            ---
   Logistics ..............................        108            18            219             53
   Corporate...............................          5           ---             14              2
                                              --------       --------      --------         -------
     Total from continuing operations......      2,009         1,316          5,750          4,486
   Discontinued operations.................        ---           386            884            888
                                              --------       --------      --------         -------
     Total.................................   $  2,009       $ 1,702       $  6,634        $ 5,374
                                              --------       --------      --------         -------
                                              --------       --------      --------         -------

Identifiable assets:
   Trucking - Truckload                                                    $106,701        $ 85,812
            - Flatbed....................................................     7,100             ---
   Logistics ............................................................     6,046           2,713
                                                                           --------        --------
     Total from operating segments.......................................   119,847          88,525
   Corporate.............................................................     3,220           1,751
                                                                           --------        --------
     Total from continuing operations....................................   123,067          90,276
   Discontinued operations...............................................    28,911          53,521
                                                                           --------        --------
         Total...........................................................  $151,978        $143,797
                                                                           --------        --------
                                                                           --------        --------



                                        7


 





                               CELADON GROUP, INC.
            NOTES TO CONDENSED CONSOLIDATED STATEMENTS -- (CONTINUED)
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)
 
    Information as to the Company's operations by geographic area is summarized
below:




                                                      FOR THE THREE MONTHS ENDED     FOR THE NINE MONTHS ENDED
                                                               MARCH 31,                      MARCH 31,
                                                           1996            1995            1996       1995
                                                           ----            ----            ----       ----
                                                                                             
Operating revenue from continuing operations:
   United States...........................           $   44,091        $ 30,612       $ 123,780   $  91,133
   Mexico (i)..............................                1,350             ---          3,535          ---
   South America (ii)......................                3,007             ---          5,977          ---
                                                      ----------        --------       ---------   ---------
      Total................................           $   48,448        $ 30,612       $ 133,292   $  91,133
                                                      ----------        --------       ---------   ---------
                                                      ----------        --------       ---------   ---------
Income (loss) from continuing operations:
   United States...........................           $    1,021        $  1,543       $  4,602    $   5,845
   Mexico (i)..............................                  144             ---            298          ---
   South America (ii)......................                  212             ---            354          ---
                                                      ----------        --------       ---------   ---------
      Total................................           $    1,377        $  1,543       $  5,254    $   5,845
                                                      ----------        --------       ---------   ---------
                                                      ----------        --------       ---------   ---------
Total assets:
Continuing operations:
   United States.....................................................................  $116,363    $ 90,276
   Mexico (i)........................................................................     2,219         ---
   South America (ii)................................................................     4,485         ---
                                                                                       --------    --------
     Total  continuing operations....................................................  $123,067    $ 90,276
                                                                                       --------    --------
Discontinued operations:
   United States.....................................................................    25,090      45,897
   Europe (iii)......................................................................     3,821       7,624
                                                                                       --------    --------
     Total discontinued operations...................................................    28,911      53,521
                                                                                       --------    --------
     Total assets....................................................................  $151,978    $143,797
                                                                                       --------    --------
                                                                                       --------    --------


- - ----------

(i) Relates to the Company's trucking operations in Mexico.

(ii) Relates to the Company's logistics operations in Argentina and Brazil.

(iii) Relates to the Company's freight forwarding operations based in the United
Kingdom.

Significant Customer:

   Revenue  from  Chrysler  accounted  for  approximately  54%  and  42%  of the
Company's  trucking  revenue for the nine months  ended March 31, 1996 and 1995,
respectively. The Company transports Chrysler after-market replacement parts and
accessories within the United States and Chrysler original equipment  automotive
parts  primarily  between  the  United  States  and the  Mexican  border,  which
accounted for 31% and 69%, respectively,  of the Company's revenue from Chrysler
for the nine months ended March 31, 1996 and 48% and 52%, respectively,  for the
nine  months  ended  March  31,  1995.  Chrysler  business  is  covered  by  two
agreements,  one of which  covers  the  domestic  portion of this  business  and
expires  on  September  30,  1996,  and the  other of which  covers  the  United
States-Mexican portion of this business and expires on December 31, 1996.

                                        8


 





                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 1996
                                   (UNAUDITED)

(3) INCOME TAXES

        The Company's  effective tax rate differs from the statutory federal tax
rate of 35% due to  state  income  taxes  and  certain  expenses  which  are not
deductible  for income tax  purposes.  The  effective  tax rates for  continuing
operations  for the nine  months  ending  March 31, 1996 and 1995 were 46.4% and
52.9%,  respectively.  The tax provisions include additional tax expense related
to the  non-deductible  portion of expense  allowances paid to drivers which was
discontinued by the Company in September, 1995.


(4) COMMITMENTS AND CONTINGENCIES

     Standby  letters of credit,  not  reflected in the  accompanying  condensed
consolidated financial statements,  aggregated approximately $3,255,000 at March
31, 1996.

     The Company has  outstanding  commitments  to  purchase  approximately  $34
million of revenue equipment at March 31, 1996.

        The Company  has been  assessed  approximately  $750,000 by the State of
Texas for  Interstate  Motor Carrier Sales and Use Tax for the period from April
1988 through June 1992.  The Company  disagrees with the State of Texas over the
method  used  by  the state in  computing such taxes  and  intends to vigorously
pursue all of its available remedies,  including litigation of this matter.  The
Company  has  accrued  an  amount that  management  estimates  is due based upon
methods  they  believe are appropriate.  The Company  believes that the ultimate
resolution of this  matter  will  not  have a  material  adverse  effect  on its
consolidated financial position.

        There are  various  claims,  lawsuits  and pending  actions  against the
Company and its  subsidiaries  incident to the  operation of its  business.  The
Company  believes many of these  proceedings  are covered in whole or in part by
insurance and that none of these matters will have a material  adverse effect on
its financial position.


(5)     DISCONTINUED OPERATIONS

     During  December,  1995 the  Board of  Directors  of  Celadon  Group,  Inc.
authorized  the  disposal  of the  Company's  freight  forwarding  business.  In
connection  with the Company's plan of disposition  effective  February 1, 1996,
the U.S.  customer  list  together with certain  assets and  liabilities  of the
Company's  U.S.   freight   forwarding   business,   operating  under  the  name
Celadon/Jacky  Maeder  Company,  were sold to the Harper Group,  Inc.'s  primary
operating subsidiary,  Circle  International,  Inc. Pursuant to the terms of the
transaction,  the total purchase price for these assets and liabilities  will be
paid in cash and will equal the net  revenue  derived  from such  customer  list
during the  twelve-month  period  following  February 1, 1996. The Harper Group,
Inc. made an initial down payment of $9.5 million at closing with the balance of
the purchase price to be paid in quarterly  installments as earned by the Harper
Group, Inc.

     The precise  timetable for the sale and liquidation of the remaining assets
and liabilities of the freight forwarding business,  principally composed of the
Company's remaining freight forwarding  branches,  as well as trade receivables,
and  payables,  will depend upon the Company's  ability to identify  appropriate
purchasers and to negotiate  acceptable  terms for the sale of such  businesses.
However, the Company currently anticipates  completing such sale and liquidation
by December 31, 1996.

                                        9


 






                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 1996
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)


     At  March  31,  1996  assets  and  liabilities  included  in the  Company's
consolidated balance sheet related to the discontinued operation are as follows:




                                                         
   Assets:
           Cash.........................................     $ 1,983
           Accounts receivable (net of allowance)             14,366
           Accounts receivable other....................       8,563
           Assets held for resale.......................       3,624
           Prepaid expenses and other current assets ...         375
                                                             -------
               Total ...................................     $28,911
                                                             -------
                                                             -------
  Liabilities:
           Accounts payable.............................     $ 5,508
           Accrued expenses.............................       5,780
           Bank borrowings and current maturities
             of long term debt .........................       5,159
                                                             -------
               Total....................................     $16,447
                                                             -------
                                                             -------


- - --------------------

     The anticipated loss on the disposal of the freight  forwarding segment has
been accounted for as a  discontinued  operation in accordance  with  Accounting
Principles  Board  Opinion  No.  30,  "Reporting  the  Results of  Operations  -
Reporting the Effects of Disposal of a Segment of Business,  and  Extraordinary,
Unusual and  Infrequently  Occurring  Events and  Transactions."  As such, prior
period financial statements have been restated to reflect the discontinuation of
this line of business and the Company  recorded a charge to earnings  during the
three months  ending  December 31, 1995  representing  the expected  loss on the
disposal of this business.  In determining  the estimated loss on disposition in
the December 31, 1995 financial  statements,  management made certain  estimates
and assumptions based upon currently available information.  These estimates and
assumptions primarily relate to the ultimate sales price to be received from the
sale of the U.S.  customer list to the Harper Group,  Inc.,  the net  realizable
value of the  remaining  assets to be  disposed  of,  the  liquidation  of trade
receivables,  and the costs  associated  with the settlement of certain  leases,
severance and other obligations.  However,  actual amounts may differ from these
estimates.  Revenue  of  the  freight  forwarding segment for the three and nine
month  period  ended March 31, 1996 and 1995 were $0 and $70.9 million and $31.7
million and $87.6 million, respectively.

(6) COMMON STOCK

     On  February  7,  1996 the  Company's  Board of  Directors  (" the  Board")
authorized the purchase of the 200,000 shares of the Company's Common Stock from
Swissair Associated  Companies,  Ltd., which shares were previously presented as
redeemable Common Stock in the Company's  consolidated balance sheet. The shares
were  repurchased  at a  negotiated  price of $13.75 per  share.  The Board also
authorized the  repurchase of up to $2 million of the Company's  Common Stock on
the open  market from time to time as market  conditions  warrant.  To date,  no
shares have been repurchased.



                                       10


 






ITEM 2. MANAGEMENT'S DISCUSSIONS AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS


THREE MONTHS ENDED MARCH 31, 1996 COMPARED WITH THE THREE MONTHS ENDED
MARCH 31, 1995

     Revenue. Consolidated revenue of the Company increased by $17.8 million, or
58%,  to $48.4  million  for the three  months  ended  March 31, 1996 (the "1996
period") from $30.6 million for the three months ended March 31, 1995 (the "1995
period").  Revenue from the trucking  division's  truckload segment increased by
$10.9 million, or 38%, to $39.5 million in the 1996 period from $28.6 million in
the 1995  period,  primarily  as a result of an  increase  in the demand for the
Company's  transportation  services  between the United  States and Mexico.  The
Company's trucking division's flatbed segment acquired in June, 1995 represented
$4.6 million of the increase in  consolidated  revenues.  The number of tractors
operated by the Company's  U.S.  truckload  operation rose to 1,143 at March 31,
1996 compared to 928 at March 31, 1995.

     Revenue  from the  logistics  division  increased  by $2.3  million to $4.3
million in the 1996 period from $2.0 million in the 1995 period.  This  increase
was the result of the South American  operations in Brazil and Argentina,  which
commenced  operations  during the fourth quarter of fiscal 1995 offset partially
by a decline in domestic special projects logistics business.

     Operating  income.  The trucking  division's  truckload  segment  operating
income decreased by $.4 million, or 14%, to $2.4 million in the 1996 period from
$2.8 million in the 1995 period.  This decrease was principally  attributable to
higher  fuel costs and a change in the mix of  Mexican  traffic.  The  operating
ratio for the truckload  segment,  which is the percentage of operating expenses
to its  revenue,  increased  to 93.9% in the 1996  period from 90.4% in the 1995
period.  The Company's  flatbed segment acquired in June, 1995, had an operating
ratio of 95.0%,  which is typically higher than the Company's  truckload segment
since its revenue is  generated  by owner  operators  which are  generally  more
expensive as a percentage  of revenue than the use of Company  owned  equipment.
Costs  associated  with the  rental  of  flatbed  owner  operated  equipment  is
classified as rent expense in the consolidated statement of operations.

     Operating income for the 1996 period in the logistics  segment increased by
$.2  million,  or 67%, to $.5 million for the three  months ended March 31, 1996
from $.3 million for the three months ended March 31, 1995 as gains in the South
American  operations,  which commenced  operations  during the fourth quarter of
fiscal 1995, were offset by fewer special projects moves.

     Corporate expenses in the 1996 period were comparable with the 1995 period.

     Interest expense. Interest expense increased by $.2 million, or 29%, to $.9
million in the 1996 period from $.7 million in the 1995  period,  as a result of
higher  average  outstanding  borrowings,  which was  partially  offset by lower
average interest rates.

     Income  taxes.  The  effective  tax rates  for the March 31,  1996 and 1995
periods were 39.6% and 60.7% respectively.  The higher effective tax rate during
the 1995 period is  principally  due to  additional  tax expense  related to the
non-deductible  portion  of  expense  allowances  paid  to  drivers,  which  was
discontinued in September, 1995.



                                       11


 







NINE MONTHS ENDED MARCH 31, 1996 COMPARED WITH THE NINE MONTHS ENDED
MARCH 31, 1995

     Revenue. Consolidated revenue of the Company increased by $42.2 million, or
46%,  to $133.3  million  for the nine  months  ended  March 31, 1996 (the "1996
period")  from $91.1 million for the nine months ended March 31, 1995 (the "1995
period").  Revenue from the trucking  division's  truckload segment increased by
$24.5  million,  or 29%, to $110.1 million in the 1996 period from $85.6 million
in the 1995  period,  primarily as a result of an increase in the demand for the
Company's  transportation  services  between the United  States and Mexico.  The
Company's trucking division's flatbed segment acquired in June, 1995 represented
$13.5 million of the increase in consolidated revenues.

     Revenue  from the  logistics  division  increased  by $4.0  million to $9.6
million in the 1996 period from $5.6 million in the 1995 period.  This  increase
was the result of the South American  operations in Brazil and Argentina,  which
commenced operations during the fourth quarter of fiscal 1995.

     Operating income.  Trucking  division's  truckload segment operating income
decreased  by $.9  million,  or 9%, to $8.9 million in the 1996 period from $9.8
million in the 1995 period. This decrease was principally  attributable to lower
average revenue per mile for the quarter ended December 31, 1995 and an increase
in fuel expenses in the March 1996 quarter.  These factors were partially offset
by an increased gain on sale of revenue equipment of $.8 million.  The operating
ratio  for the  truckload  segment,  which  is the  percentage  of the  trucking
division's  operating  expenses  to its revenue  increased  to 91.9% in the 1996
period from 88.5% in the 1995 period.  The Company's flatbed segment acquired in
June, 1995, had an operating ratio of 95.8%,  which is typically higher than the
Company's  truckload  segment since its revenue is generated by owner  operators
which are  generally  more  expensive as a percentage of revenue than the use of
Company  owned  equipment.  Costs  associated  with the rental of flatbed  owner
operated  equipment is classified as rent expense in the consolidated  statement
of operations.

     Operating income for the 1996 period in the logistics division increased by
$.3  million,  or 27%, to $1.1  million for the nine months ended March 31, 1996
from $.8 million for the nine months ended March 31, 1995. This increase was the
result of the South American operations in Brazil and Argentina, which commenced
operations during the fourth quarter of fiscal 1995.

     Corporate  expenses  in the 1996  period  increased  by $.1 million to $2.5
million as compared with the 1995 period amount of $2.4 million.

     Interest expense. Interest expense increased by $.2 million, or 8%, to $2.7
million in the 1996  period,  primarily  as a result of the Company  maintaining
higher  average  outstanding  borrowings,  which was  partially  offset by lower
average rates.

     Income  taxes.  The effective tax rates for the nine months ended March 31,
1996 and 1995 were 46.4% and 52.9%  respectively.  The higher effective tax rate
during  the  1995  period  is  principally  due to tax  expense  related  to the
non-deductible  portion  of  expense  allowances  paid  to  drivers,  which  was
discontinued in September, 1995.







                                       12


 





LIQUIDITY AND CAPITAL  RESOURCES


     The Company's primary capital requirements in fiscal 1996 have been funding
the acquisition of revenue equipment for the trucking  division,  the investment
in  Celsur,   Inc.  and  the  construction  of  a  corporate   heardquarters  in
Indianapolis,  Indiana. These requirements have been met primarily by internally
generated funds, bank financings,  and equipment leasing arrangements.  At March
31, 1996 the Company had a credit  facility of $35.0 million from its banks,  of
which $20.1 million was utilized as outstanding borrowings, and $3.3 million was
utilized for standby letters of credit.

     The credit  facilities  bear  interest at either a margin over LIBOR or the
bank's prime rate, at the option of the Company.  The weighted  average interest
rate charged on  outstanding  borrowings was 6.6% at March 31, 1996. The standby
letter of credit portion of the Company's  facility  collaterizes  the Company's
obligations  under  insurance  policies for liability  coverage  relating to its
trucking operations.

     The  trucking  division  also has  financed  its  capital  requirements  by
obtaining lease financings and notes payable on revenue equipment.  At March 31,
1996,  the Company  had an  aggregate  of $33.5  million in such  financings  at
interest  rates  ranging from 7.2% to 11.5%,  maturing at various  dates through
2002. Of this amount, $9.1 million is due within one year.

     As of March  31,  1996,  the  Company  had on order  230  tractors  and 662
trailers representing an aggregate capital commitment of $34 million. All of the
new equipment has been or will be financed  using a combination of operating and
capital leases and the Company's credit facility.

     The Company's  accounts  receivable  balance at March 31, 1996 decreased to
$39.4 million from $50.4 million at June 30, 1995. This decrease was principally
attributable  to the freight  forwarding  business which decreased $18.0 million
due to  collections,  an additional $5 million  allowance for doubtful  accounts
related to the discontinuance of this business and the  reclassification of $3.9
million,  net of related  payables to assets held for resale.  This  decrease in
freight  forwarding  receivables was partially offset by a $6.2 million increase
in  trucking receivables  due to  increased  revenues  during the period and $.8
million relating to flatbed operations acquired in June, 1995.

     The Company purchases fuel contracts from time to time for a portion of its
projected  fuel needs.  At March 31,  1996,  the  Company had futures  contracts
aggregating  approximately  $400,000 to hedge against possible increases in fuel
prices. Such contracts represent  approximately 13% of the Company's anticipated
monthly gallons of fuel to be purchased through June 30, 1996. The fair value of
such contracts at March 31, 1996, based upon current market quotes for contracts
with similar terms, was not significantly higher than the carrying value of such
contracts. The Company's fuel hedging program has not significantly impacted the
Company's recent operating results and has not adversely  impacted the Company's
liquidity.







                                       13


 




     During December, 1995 , the Company decided to discontinue the operation of
its freight  forwarding  segment and has  accounted  for this as a  discontinued
operation.  As such,  the Company has made certain  estimates as to the ultimate
amount to be realized on the sale of its customer list and other assets  related
to this  operation and has provided for certain costs expected to be incurred in
the discontinuance of these activities. The actual amounts may differ from these
estimates.

     Upon completion of the  discontinuance of the freight  forwarding  segment,
approximately  $19 million in cash flow is expected  to be  generated,  of which
approximately  $12 million will be used to retire debt  directly  related to the
freight forwarding  segment.  As of March 31, 1996 the discontinuance  generated
$9.5 million in cash, of which $6.5 million was used to retire bank debt.

     On  February  7,  1996 the  Company's  Board of  Directors  (" the  Board")
authorized the purchase of the 200,000 shares of the Company's Common Stock from
Swissair Associated Companies,  Ltd. presented as redeemable Common stock in the
Company's  consolidated  balance  sheet at June 30,  1995.  On February 21, 1996
these shares were purchased at a negotiated price of $13.75 per share. The Board
also authorized the repurchase of up to $2 million of the Company's Common Stock
on the open market from time to time as market conditions warrant.

     Management  believes that there are presently  adequate  sources of secured
equipment  financings together with its existing credit facilities and cash flow
from operations to provide  sufficient  funds to meet the Company's  anticipated
working  capital  requirements,  fund the  acquisition  of tractors and trailers
presently on order and to complete the construction of the new trucking division
headquarters.  Additional  growth in the tractor and  trailer  fleet  beyond the
Company's existing orders will require additional sources of financing.


SEASONALITY

     To date,  the Company's  revenues have not shown any  significant  seasonal
pattern.  However,  because the Company's trucking  subsidiary's primary traffic
lane is between the Midwest United States and Mexico,  a severe winter generally
may have an unfavorable impact upon the Company's results of operations.


INFLATION

     Many of the  Company's  operating  expenses are sensitive to the effects of
inflation,  which  could  result in  higher  operating  costs.  The  effects  of
inflation  on the  Company's  businesses  during  fiscal  1996,  1995  and  1994
generally were not significant.






                                       14


 







                           PART II - OTHER INFORMATION


ITEM 5. OTHER

     On April 17, 1996 the Company  solicited  proxies for its annual meeting of
stockholders to be held at the Company's headquarters in Indianapolis, on Friday
May 17, 1996 at 10:00 AM (local time) for stockholders of record as of April 11,
1996.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8K


     (a)   Exhibits
           Exhibit 11 - Computation of per share earnings


     (b)   Reports on Form  8-K
           April 3, 1996 - Relocation of Corporate Headquarters

     (c)   Exhibits
           Exhibit 27 - Financial Data Schedule











                                       15


 







                                   SIGNATURES


Pursuant  to the  requirements  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.


                                       CELADON GROUP, INC.
                                           (Registrant)




Date:   May 13, 1996

                                                  /s/ Stephen Russell
                                       -----------------------------------------
                                        Stephen Russell, Chief Executive Officer
                                          (Principal Executive Officer and
                                           acting Chief Financial Officer)


Date:   May 13, 1996                              /s/ Leonard R. Bennett
                                       -----------------------------------------
                                          Leonard R. Bennett, President and
                                             Chief Operating Officer







                                       16